1 of 14


- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------

                                  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 March 30, 2001

                                       OR

            [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                         Commission file Number 1-10585



                            CHURCH & DWIGHT CO., INC.
             (Exact name of registrant as specified in its charter)

                               Delaware 13-4996950
          (State of incorporation) (I.R.S. Employer Identification No.)


             469 North Harrison Street, Princeton, N.J. 08543-5297
               (Address of principal executive office) (Zip Code)


       Registrant's telephone number, including area code: (609) 683-5900




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  twelve 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
      ----------                          ----------

                    As of May 1, 2001,  there were  38,813,586  shares of Common
Stock outstanding.

- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------



                         PART I - FINANCIAL INFORMATION

                   CHURCH & DWIGHT CO., INC. AND SUBSIDIARIES
             CONSOLIDATED STATEMENTS OF INCOME AND RETAINED EARNINGS




                                                                                  Three Months Ended
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                               March 30,                 Mar 31,
  (In thousands, except per share data)                                        2001                      2000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                 
 Net Sales                                                                      $256,527                $193,939
 Cost of sales                                                                   162,429                 109,462
- ------------------------------------------------------------------------------------------------------------------------------------

 Gross Profit                                                                     94,098                  84,477
 Advertising, consumer and trade promotion expenses                               46,133                  44,464
 Selling, general and administrative expenses                                     27,013                  21,349
- ------------------------------------------------------------------------------------------------------------------------------------

 Income from Operations                                                           20,952                  18,664

 Investment earnings                                                                 405                     319
 Other income/(expense)                                                           (1,003)                    250
 Interest expense                                                                   (670)                 (1,377)
 Equity in earnings of affiliates                                                  1,032                     854
- ------------------------------------------------------------------------------------------------------------------------------------

 Income before minority interest and taxes                                        20,716                  18,710
 Minority interest                                                                 1,984                      55

- ------------------------------------------------------------------------------------------------------------------------------------
 Income before taxes                                                              18,732                  18,655
 Income taxes                                                                      6,585                   6,923
- ------------------------------------------------------------------------------------------------------------------------------------

 Net Income                                                                       12,147                  11,732

 Retained earnings at beginning of period                                        276,700                 253,885
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                 288,847                 265,617
 Dividends paid                                                                    2,699                   2,718
- ------------------------------------------------------------------------------------------------------------------------------------

 Retained earnings at end of period                                             $286,148                $262,899
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
 Weighted average shares outstanding - Basic                                      38,538                  38,679
- ------------------------------------------------------------------------------------------------------------------------------------
 Weighted average shares outstanding - Diluted                                    40,333                  40,449

 Earnings Per Share:

 Net income per share - Basic                                                      $.32                     $.30
 Net income per share - Diluted                                                    $.30                     $.29
- ------------------------------------------------------------------------------------------------------------------------------------
 Dividends Per Share:                                                              $.07                     $.07
- ------------------------------------------------------------------------------------------------------------------------------------


                 See Notes to Consolidated Financial Statements



                   CHURCH & DWIGHT CO., INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS



(Dollars in thousands)                                                     Mar. 30, 2001           Dec. 31, 2000
- ------------------------------------------------------------------------------------------------------------------------------------
Assets                                                                     (Unaudited)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                             
Current Assets

     Cash and cash equivalents                                                 $  18,774               $  21,573
     Short-term investments                                                        1,994                   2,990
     Accounts receivable, less allowances of $2,146 and $2,052                    85,205                  64,958
     Inventories (Note 2)                                                         58,296                  55,165
     Deferred income taxes                                                        11,560                  11,679
     Prepaid expenses                                                              6,938                   6,162
- ------------------------------------------------------------------------------------------------------------------------------------

Total Current Assets                                                             182,767                 162,527
- ------------------------------------------------------------------------------------------------------------------------------------
Property, Plant and Equipment(Net) (Note 3)                                      169,399                 168,570
Equity Investment in Affiliates                                                   19,781                  19,416
Long-Term Supply Contracts                                                         8,577                   8,152
Goodwill and Other Intangibles                                                    82,635                  83,974
Other Assets                                                                      22,175                  12,993
- ------------------------------------------------------------------------------------------------------------------------------------
Total Assets                                                                    $485,334                $455,632
- ------------------------------------------------------------------------------------------------------------------------------------

Liabilities and Stockholders' Equity

- ------------------------------------------------------------------------------------------------------------------------------------
Current Liabilities

     Short-term borrowings                                                     $  12,500                $ 13,178
     Accounts payable and accrued expenses                                       136,356                 129,268
     Current portion of long-term debt                                               685                     685
     Income taxes payable                                                          8,795                   6,007
- ------------------------------------------------------------------------------------------------------------------------------------

Total Current Liabilities                                                        158,336                 149,138
- ------------------------------------------------------------------------------------------------------------------------------------
Long-Term Debt                                                                    19,749                  20,136
Deferred Income Taxes                                                             21,041                  17,852
Deferred and Other Long-Term Liabilities                                          13,494                  15,009
Nonpension Postretirement and Postemployment Benefits                             15,622                  15,392
Minority Interest                                                                  5,111                   3,455

Commitments and Contingencies

Stockholders' Equity
Preferred Stock - $1.00 par value

     Authorized 2,500,000 shares, none issued                                          -                       -
Common Stock - $1.00 par value

     Authorized 100,000,000 shares, issued 46,660,988 shares                      46,661                  46,661
Additional paid-in capital                                                        25,016                  22,514
Retained earnings                                                                286,148                 276,700
Accumulated other comprehensive (loss)                                            (6,355)                 (9,389)
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                 351,470                 336,486
Common stock in treasury, at cost:

     7,990,246 shares in 2001 and 8,283,086 shares in 2000                       (99,489)               (101,836)
- ------------------------------------------------------------------------------------------------------------------------------------
Total Stockholders' Equity                                                       251,981                 234,650
- ------------------------------------------------------------------------------------------------------------------------------------
Total Liabilities and Stockholders' Equity                                      $485,334                $455,632
- ------------------------------------------------------------------------------------------------------------------------------------

                 See Notes to Consolidated Financial Statements



                   CHURCH & DWIGHT CO., INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOW



                                                                                         Three Months Ended
- ------------------------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)                                                     Mar. 30, 2001           Mar. 31, 2000
- ------------------------------------------------------------------------------------------------------------------------------------
Cash Flow From Operating Activities
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Net Income                                                                       $12,147                 $11,732

Adjustments   to  reconcile  net  income  to  net  cash  provided  by  operating
activities:

         Depreciation, depletion and amortization                                  6,241                   5,597
         Equity in earnings of affiliates                                         (1,032)                   (854)
         Deferred income taxes                                                       601                     372
         Other                                                                      (225)                     (8)

Change in assets and liabilities:
         (Increase) in accounts receivable                                       (20,767)                 (1,213)
         (Increase) in inventories                                                (3,539)                 (5,038)
         (Increase) in prepaid expenses                                             (862)                   (692)
         Increase in accounts payable                                             11,049                   9,490
         Increase in income taxes payable                                          4,161                   4,721
         Increase/(decrease) in other liabilities                                    733                    (593)
- ------------------------------------------------------------------------------------------------------------------------------------
Net Cash Provided By Operating Activities                                          8,507                  23,514

Cash Flow From Investing Activities
- ------------------------------------------------------------------------------------------------------------------------------------
Short-term investments decrease/(increase)                                           997                  (1,000)
Proceeds from sale of fixed assets                                                   509                       -
Additions to property, plant and equipment                                        (7,749)                 (5,358)
Purchase of USAD stock                                                            (4,948)                      -
Distributions from affiliates                                                        667                     323
Purchase of supply contract                                                         (786)                 (2,680)
Other long-term assets                                                              (185)                 (1,910)
- ------------------------------------------------------------------------------------------------------------------------------------
Net Cash Used In Investing Activities                                            (11,495)                (10,625)

Cash Flow From Financing Activities
- ------------------------------------------------------------------------------------------------------------------------------------
Long-term debt (repayment)                                                          (273)                (10,282)
Short-term debt (repayment)/borrowing                                               (402)                  7,587
Proceeds from stock options exercised                                              3,563                   1,408
Purchase of treasury stock                                                             -                 (13,934)
Payment of cash dividends                                                         (2,699)                 (2,718)
- ------------------------------------------------------------------------------------------------------------------------------------
Net Cash Provided By (Used In) Financing Activities                                  189                 (17,939)

Net Change In Cash and Cash Equivalents                                           (2,799)                 (5,050)
Cash And Cash Equivalents At Beginning Of Year                                    21,573                  19,765
- ------------------------------------------------------------------------------------------------------------------------------------
Cash And Cash Equivalents At End Of Period                                      $ 18,774                 $14,715
- ------------------------------------------------------------------------------------------------------------------------------------


                 See Notes to Consolidated Financial Statements



                   CHURCH & DWIGHT CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1. The  consolidated  balance  sheet  as of March  30,  2001,  the  consolidated
statements of income and retained  earnings for the three months ended March 30,
2001 and March 31,  2000 and the  consolidated  statements  of cash flow for the
three months then ended have been prepared by the Company  without audit. In the
opinion of management,  all  adjustments  (which  include only normal  recurring
adjustments)  necessary to present  fairly the  financial  position,  results of
operations  and cash flow at March 30, 2001 and for all periods  presented  have
been made.

Certain  information  and footnote  disclosures  normally  included in financial
statements prepared in accordance with generally accepted accounting  principles
have  been  condensed  or  omitted.   It  is  suggested  that  these   condensed
consolidated  financial  statements  be read in  conjunction  with the financial
statements and notes thereto included in the Company's  December 31, 2000 annual
report to shareholders. The results of operations for the period ended March 30,
2001 are not necessarily indicative of the operating results for the full year.



2.       Inventories consist of the following:                                   Mar. 30,               Dec. 31,
    (In thousands)                                                               2001                    2000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Raw materials and supplies                                                       $16,381                 $18,696

Work in process                                                                       18                      25

Finished goods                                                                    41,897                  36,444
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                 $58,296                 $55,165
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------






3.       Property, Plant and Equipment consist of the following:                 Mar. 30,               Dec. 31,
    (In thousands)                                                               2001                     2000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                
Land                                                                          $    5,460              $    5,546

Buildings and improvements                                                        78,007                  78,781

Machinery and equipment                                                          212,222                 214,926

Office equipment and other assets                                                 15,480                  15,664

Software                                                                           5,343                   5,355

Mineral rights                                                                       275                     304

Construction in progress                                                          13,813                   6,463
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                 330,600                 327,039
Less accumulated depreciation, depletion and amortization                        161,201                 158,469
- ------------------------------------------------------------------------------------------------------------------------------------
Net Property, Plant and Equipment                                               $169,399                $168,570
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------





                   CHURCH & DWIGHT CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


4.       Earnings Per Share

Basic EPS is calculated based on income available to common shareholders and the
weighted-average  number of  shares  outstanding  during  the  reported  period.
Diluted EPS includes  additional  dilution from potential  common stock issuable
pursuant to the exercise of stock options outstanding


5.       Recent Accounting Developments

The EITF issued EITF 00-14,  "Accounting  for Certain  Sales  Incentives".  This
issue  addresses  the  income  statement  classification  for offers by a vendor
directly  to  end  consumers  that  are  exercisable  after  a  single  exchange
transaction in the form of coupons,  rebate offers, or free products or services
disbursed on the same date as the  underlying  exchange  transaction.  The issue
requires the cost of these items to be accounted for as a reduction of revenues,
not  included  as  a  marketing   expense  as  the  Company  does  today.   This
reclassification  is  approximately  $20  million  annually.  The  EITF  will be
effective January, 2002 and there is no net income impact.

During the first  quarter of 2001,  the Company  adopted  Statement of Financial
Accounting  Standards ("SFAS 133"),  "Accounting for Derivative  Instruments and
Hedging Activities." Under this statement,  all derivatives,  whether designated
as hedging  instruments or not, are required to be recorded on the balance sheet
at fair value. Furthermore,  changes in fair value of derivative instruments not
designated  as hedging  instruments  are  recognized  in earnings in the current
period.

The Company  entered into interest rate swap  agreements,  which are  considered
derivatives,  to reduce the impact of changes in interest  rates on its floating
rate  short-term  debt. The swap  agreements are contracts to exchange  floating
rate for fixed interest  payments  periodically  over the life of the agreements
without the exchange of the underlying notional amounts. As of December 31, 2000
and March 30, 2001, the Company had swap agreements for a notional amount of $20
million,  swapping debt with a three month libor rate for a fixed interest rate.
These swaps,  which  expire in May,  2002 were fair valued at March 30, 2001 and
January 1, 2001 and were  recorded as a  liability  in the amount of $.6 million
and $.4 million, respectively. Because the amounts involved were not material to
its financial  position or results of operations and cash flows, the Company did
not designate its interest rate swaps as hedging instruments,  accordingly,  the
changes  in the value of these  swaps of $.2  million  during the  quarter  were
recorded as part of other expense.

6.       USAD Acquisition

On April 2, 2001, the Company and USA Detergents,  Inc. announced that they have
entered  into a  definitive  agreement  under which the Company will acquire USA
Detergents, its partner in the previously announced ARMUS LLC joint venture, for
$7 per share in an all-cash transaction.

This combination will increase the Company's laundry products sales to over $400
million a year,  making it the third  largest  company in the $6 billion  retail
U.S. laundry detergents  business with three leading brands: ARM & HAMMER(R) and
XTRA(R) Liquid and Powder Laundry  Detergents and NICE'N FLUFFY(R) Liquid Fabric
Softener.

The Company and USAD formed the ARMUS  joint  venture to combine  their  laundry
products  businesses in June 2000.  Under its terms,  the Company has management
control of the venture and an option to buy USAD's  interest in five years.  The
venture  became  operational  on January 1, 2001, and the companies have already
coordinated  their sales and marketing,  order  processing and  accounting,  and
manufacturing  operations.  The  final  phase  of  the  venture,  which  is  the
consolidation of the warehousing and distribution operations, is in progress and
scheduled for completion in the fourth quarter of 2001.

As part of the ARMUS  venture,  the  Company has  already  acquired  2.1 million
shares or 15% of USAD's  stock for $15  million or $7 a share.  The  acquisition
agreement  extends the same offer price to USAD's  remaining  stockholders.  The
Company estimates the total transaction cost,  including the assumption of debt,
at  approximately  $120 million,  which brings the Company's total investment in
USAD,  including the initial stock purchase,  to $135 million before disposal of
unwanted assets. The Company intends to finance the acquisition with bank debt.

The Company  currently  intends to divest  USAD's  non-laundry  business,  which
accounted for less than 20% of USAD's sales in 2000, and other  non-core  assets
as soon as  possible  after the  merger.  The  Company's  and  USAD's  boards of
directors have unanimously approved the transaction, which is structured as a $7
per share cash tender offer for at least 51% of the outstanding  USAD shares (on
a fully diluted basis,  not including out of the money  options),  followed by a
merger at the same  price per share.  The  consummation  of the tender  offer is
subject to customary  conditions,  including  expiration of  applicable  waiting
periods under the antitrust/merger control laws of the United States.

If the transaction is not consummated under certain circumstances, the agreement
obligates USAD to pay the Company a fee of $4 million.  USAD is also  obligated,
if the transaction is not consummated under certain circumstances,  to reimburse
the Company up to $2 million of expenses.

The final  merger  would  require  the  approval of the USAD  shareholders  at a
special meeting called for such purpose unless the Company acquires at least 90%
of the USAD shares in the tender offer, in which case the merger can be effected
promptly after the  consummation of the tender offer. If the Company acquires at
least 90% of the USAD  shares in the  tender  offer,  at the close of the tender
offer the Company would own a sufficient  number of shares to approve the merger
without the approval of any other USAD shareholders.

The Company  filed on April 12, 2001 a Tender Offer  Statement  with the SEC and
mailed  a copy  to  each  USAD  shareholder.  On the  same  day,  USAD  filed  a
Solicitation/Recommendation  Statement  with the SEC that will also be mailed to
its shareholders.  Under the terms of the definitive agreement,  the offer is to
be held open for a minimum of thirty  business days. The transaction is expected
to close late in the second calendar quarter of 2001.

7.       Restructuring, Impairment and Other Items

During 2000, the Company  recorded a pre-tax charge of $21.9 million relating to
three major elements:  a $14.3 million book write-down of the Company's Syracuse
N.Y.  manufacturing  facility,  a $2.1 million charge for potential carrying and
site clearance  costs,  and a $5.5 million  severance charge related to both the
Syracuse shutdown and the sales force reorganization.  The Company also incurred
plant and warehouse shutdown charges of $1.8 million in 2000 and $1.4 million in
the first quarter of 2001 and expects an estimated  $1.6 million in  integration
costs over the next 9 months. These additional charges will flow through cost of
sales and will bring the total one-time cost to approximately  $27 million.  The
cash portion of this one-time cost, however,  will be less that $5 million after
tax.



                                                       Reserves at                  Payments &         Reserves at
(In thousands)                                          Dec. 31, 2000              Adjustments          Mar. 30, 2001
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
Severance and other charges                                 $5,239                 $ (823)                   $4,416
Site clearance costs                                         2,129                    (77)                    2,052
- ------------------------------------------------------------------------------------------------------------------------------------
                                                            $7,368                $ (900)                    $6,468



8.       Segment Information

Segment  sales and  operating  profit for the first quarter of 2001 and 2000 and
identifiable  assets for the first  quarter of 2001 and December 31, 2000 are as
follows:



                                                                   Unconsolidated
(In thousands)                  Consumer           Specialty         Affiliates         Corporate          Total
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                          
Net Sales
    First quarter 2001         $213,364             $49,330           $(6,167)                 -          $256,527
    First quarter 2000          155,452              44,772            (6,285)                 -           193,939

Operating Profit
    First quarter 2001           16,011               5,957            (1,016)                 -            20,952
    First quarter 2000           12,738               6,755              (829)                 -            18,664

Identifiable Assets

    First quarter 2001          322,646             141,669                 -             21,019           485,334
    December 31, 2000           282,678             143,112                 -             29,842           455,632
- ------------------------------------------------------------------------------------------------------------------------------------




Consumer assets increased as a result of the ARMUS joint venture.
- ------------------------------------------------------------------------------------------------------------------------------------
Product line net sales data for the first quarter periods are as follows:

                                Oral and   Deodorizing                                         Uncon-
                               Personal        and       Specialty      Animal   Specialty    solidated
                    Laundry        Care     Cleaners      Chemicals    Nutrition  Cleaners   Affiliates      Total
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                  
1st Qtr 2001       $118,087      $36,779      $58,498      $29,330     $17,805     $2,195     $(6,167)     $256,527
1st Qtr 2000         58,163       41,570       55,719       26,695      15,841      2,236      (6,285)      193,939
- ------------------------------------------------------------------------------------------------------------------------------------


The Company has reclassified  household  cleaner sales with deodorizer sales due
to the Company's internal management structure. Previously, it was combined with
laundry products. Prior year sales have been restated.

9.       Comprehensive Income

The following  table presents the Company's  Comprehensive  Income for the three
months ending March 30, 2001 and March 31, 2000:



                                                                                        Three Months Ended
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                               March 30,               March 31,
(In thousands)                                                                  2001                     2000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Net Income                                                                      $12,147                  $11,732
Other Comprehensive Income, net of tax:
    Foreign exchange translation adjustments                                     (1,589)                     290
    Available for Sale securities                                                 4,623                        -
- ------------------------------------------------------------------------------------------------------------------------------------
Comprehensive Income                                                            $15,181                  $12,022
- ------------------------------------------------------------------------------------------------------------------------------------



10.      Contingencies

The Company,  in the ordinary  course of its  business,  is the subject of, or a
party to, various pending or threatened legal actions. The Company believes that
any  ultimate  liability  arising  from these  actions  will not have a material
adverse effect on its consolidated financial statements.

11.      Subsequent Event

On May 8, 2001, the Company announced that it has reached a definitive agreement
to  acquire  the  consumer  products  business  of  Carter-Wallace,  Inc.  in  a
partnership with the private equity group, Kelso & Company, for a total price of
$739 million,  including the assumption of certain debt.  Under the terms of its
agreements   with   Carter-Wallace   and  Kelso,   the  Company   will   acquire
Carter-Wallace's U.S.  antiperspirant and pet care businesses outright for about
$128 million;  and ArmKel,  LLC, a 50/50 joint  venture  between the Company and
Kelso,  will acquire the rest of  Carter-Wallace's  domestic  and  international
consumer products business for $611 million.  The Company expects to account for
its interest in ArmKel on an equity accounting basis.

Carter-Wallace's  consumer business is estimated to have sales of more than $500
million and EBITDA of approximately $100 million.  Major brands include Arrid(R)
antiperspirants,  Trojan(R)  condoms,  Nair(R)  depilatories,  First Response(R)
pregnancy  test  kits,  Pearl  Drops(R)  toothpaste  and  Lambert  Kay pet  care
products.  Approximately 60% of the sales are in the U.S., and the remaining 40%
abroad,  including Canada and the U.K. where the Company also operates,  as well
as Mexico, Western Europe and Australia.

Under the terms of its joint venture agreement with Kelso, the Company will have
a call option to acquire Kelso's interest in ArmKel in three to five years after
the closing, at fair market value subject to certain limits. If the Company does
not exercise its call option,  there are  provisions  for the sale of the assets
after a certain period. The venture's Board will have equal  representation from
both sides, with the Company appointing the Chairman.

The Company  estimates its financing needs for the purchase of  Carter-Wallace's
antiperspirant  and pet care businesses and the initial capital  contribution to
ArmKel at approximately $240 million. In addition, as previously announced,  the
Company  has $150  million of  financing  needs  related  to the USA  Detergents
transaction and existing debt, making the total requirements  approximately $400
million.  The Company has obtained a commitment letter from JPMorgan for a fully
underwritten $500 million senior credit facility which will be syndicated in the
bank and institutional markets.

The  ArmKel  venture  itself  will be  financed  with  $229  million  in  equity
contributions from the Company and Kelso and an additional $420 million in debt.
ArmKel has obtained a commitment letter from JPMorgan and Deutsche Bank for $505
million to finance the debt portion of the joint venture balance sheet. Any debt
on ArmKel's balance sheet will be without recourse to the Company.

The transaction is subject to approval by the Carter-Wallace  stockholders,  and
to  regulatory   approvals  and  other  customary   conditions,   including  the
satisfaction  of bank  financing  conditions  at the closing  date. In addition,
simultaneous  with  this  transaction,  Carter-Wallace  and  its  pharmaceutical
business  will  merge  into a  newly  formed  company  set up by  pharmaceutical
industry executives and backed by two well-known private equity firms. While the
Company and ArmKel are not affiliated with the  pharmaceutical  venture,  ArmKel
has agreed to provide  certain  transitional  services to help this venture with
the start-up of its operations at  Carter-Wallace's  main  Cranbury,  New Jersey
facility. The closing of the consumer products acquisition is conditioned on the
closing of the  pharmaceutical  company merger.  The Company  currently  expects
these transactions to close late in the third quarter.

12.      Reclassification

Certain prior year amounts have been  reclassified  in order to conform with the
current year presentation.



                      MANAGEMENT'S DISCUSSION AND ANALYSIS

Results of Operations

For the quarter ended March 30, 2001, net income was $12.1  million,  equivalent
to basic  earnings of $.32 per share,  from $11.7 million or $.30 per share,  in
last year's first quarter. Diluted earnings were $.30 per share compared to $.29
per share last year. This year's first quarter results  included $1.4 million in
previously  announced plant and warehouse shutdown costs related to the start-up
of the ARMUS  venture,  which became  operational  January 1, 2001.  Last year's
first  quarter  results  included a deferred  compensation  gain of $2.1 million
which the  Company  had  previously  excluded  in  reporting  ongoing  earnings.
Adjusting for these unusual items,  diluted  earnings  increased 23% to $.32 per
share from $.26 per share in the same quarter last year.

Sales  increased  32.3% to $256.5 million from $193.9 million in the same period
last year.  Consumer  products rose 37.3%  primarily  because of the addition of
USAD's XTRA(R)  Laundry  Detergent and NICE'N  FLUFFY(R)  Liquid Fabric Softener
brands.  Deodorizers  increased due to continued growth in cat litter;  however,
personal care sales declined.  Specialty  products increased 12.2% due to growth
in animal nutrition and international operations.

Gross margin was 36.7% in the quarter, down from 43.6% a year ago. This reflects
the impact of the consolidation of the lower margin USAD brands,  which accounts
for the majority of the decline.  In addition,  the plant and warehouse shutdown
costs and lower personal care sales also contributed to the decline.

Advertising, consumer and trade promotion expenses increased $1.7 million versus
2000.  Increases  in  laundry  products  as a  result  of the USAD  brands  were
partially offset by reductions in deodorizers and cleaners.

Selling,  general and  administrative  expenses  increased from $21.3 million to
$27.0 million. Higher deferred compensation expenses,  costs associated with the
ARMUS joint venture and higher  professional  costs were the main drivers of the
increase.

Earnings  from  affiliates  were higher as a result of an increase in  ArmaKleen
earnings.

Interest  expense  decreased  from last year as a result  of lower  debt.  Other
expenses  increased  as a result  that  during the first  quarter  of 2001,  the
Company  adopted  Statement  of Financial  Accounting  Standards  ("SFAS  133"),
"Accounting  for  Derivative  Instruments  and Hedging  Activities."  Under this
statement,  all derivatives,  whether designated as hedging  instruments or not,
are  required to be recorded  on the balance  sheet at fair value.  Furthermore,
changes  in fair  value of  derivative  instruments  not  designated  as hedging
instruments  are  recognized  in  earnings in the  current  period.  Because the
amounts  involved  were not  material  to its  financial  position or results of
operations and cash flows, the Company did not designate its interest rate swaps
as hedging  instruments  and  changes in the value of these swaps of $.2 million
during the quarter were recorded as part of other expense. In addition,  foreign
exchange losses associated with the Brazilian subsidiary also contributed to the
increase.

The effective tax rate for the quarter was 35.2%, down from 37.1% in last year's
first quarter which reflects a lower state tax rate.

Liquidity and Capital Resources

The  Company  considers  cash  and  short-term   investments  as  the  principal
measurement of its liquidity. At March 30, 2001, cash including cash equivalents
and short-term investments totaled $20.8 million as compared to $24.6 million at
December 31, 2000.

During the first  quarter of 2001,  the Company  generated  $8.5 million of cash
flow from  operating  activities  and  received  $3.6  million from stock option
exercises.  Significant  expenditures  include  the  purchase  of  approximately
704,000  shares of USAD stock for $4.9  million,  property  plant and  equipment
additions of $7.7 million and the payment of cash dividends of $2.7 million.

The Company  estimates its financing needs for the purchase of  Carter-Wallace's
antiperspirant  and pet care businesses and the initial capital  contribution to
ArmKel at approximately $240 million. In addition, as previously announced,  the
Company  has $150  million of  financing  needs  related  to the USA  Detergents
transaction and existing debt, making the total requirements  approximately $400
million.  The Company has obtained a commitment letter from JPMorgan for a fully
underwritten $500 million senior credit facility which will be syndicated in the
bank and institutional markets.

Cautionary Note on Forward-Looking Statements

This report  contains  forward-looking  statements  relating,  among others,  to
financial  objectives,  sales growth and cost reduction programs.  Many of these
statements  depend on factors  outside the Company's  control,  such as economic
conditions, market growth and consumer demand, competitive products and pricing,
raw material costs and other matters. With regard to new product  introductions,
there is  particular  uncertainty  related to trade,  competitive  and  consumer
reactions. If the Company's assumptions are incorrect, or there is a significant
change  in some of these key  factors,  the  Company's  performance  could  vary
materially from the forward-looking statements in this report.



                           PART II - Other Information

Item 5.  Other Information

On May 8, 2001, the Company announced that it has reached a definitive agreement
to  acquire  the  consumer  products  business  of  Carter-Wallace,  Inc.  in  a
partnership with the private equity group, Kelso & Company, for a total price of
$739 million,  including the assumption of certain debt.  Under the terms of its
agreements   with   Carter-Wallace   and  Kelso,   the  Company   will   acquire
Carter-Wallace's U.S.  antiperspirant and pet care businesses outright for about
$128 million;  and ArmKel,  LLC, a 50/50 joint  venture  between the Company and
Kelso,  will acquire the rest of  Carter-Wallace's  domestic  and  international
consumer products business for $611 million.  The Company expects to account for
its interest in ArmKel on an equity accounting basis.

Carter-Wallace's  consumer business is estimated to have sales of more than $500
million and EBITDA of approximately $100 million.  Major brands include Arrid(R)
antiperspirants,  Trojan(R)  condoms,  Nair(R)  depilatories,  First Response(R)
pregnancy  test  kits,  Pearl  Drops(R)  toothpaste  and  Lambert  Kay pet  care
products.  Approximately 60% of the sales are in the U.S., and the remaining 40%
abroad,  including Canada and the U.K. where the Company also operates,  as well
as Mexico, Western Europe and Australia.

Under the terms of its joint venture agreement with Kelso, the Company will have
a call option to acquire Kelso's interest in ArmKel in three to five years after
the closing, at fair market value subject to certain limits. If the Company does
not exercise its call option,  there are  provisions  for the sale of the assets
after a certain period. The venture's Board will have equal  representation from
both sides, with the Company appointing the Chairman.

The Company  estimates its financing needs for the purchase of  Carter-Wallace's
antiperspirant  and pet care businesses and the initial capital  contribution to
ArmKel at approximately $240 million. In addition, as previously announced,  the
Company  has $150  million of  financing  needs  related  to the USA  Detergents
transaction and existing debt, making the total requirements  approximately $400
million.  The Company has obtained a commitment letter from JPMorgan for a fully
underwritten $500 million senior credit facility which will be syndicated in the
bank and institutional markets.

The  ArmKel  venture  itself  will be  financed  with  $229  million  in  equity
contributions from the Company and Kelso and an additional $420 million in debt.
ArmKel has obtained a commitment letter from JPMorgan and Deutsche Bank for $505
million to finance the debt portion of the joint venture balance sheet. Any debt
on ArmKel's balance sheet will be without recourse to the Company.

The transaction is subject to approval by the Carter-Wallace  stockholders,  and
to  regulatory   approvals  and  other  customary   conditions,   including  the
satisfaction  of bank  financing  conditions  at the closing  date. In addition,
simultaneous  with  this  transaction,  Carter-Wallace  and  its  pharmaceutical
business  will  merge  into a  newly  formed  company  set up by  pharmaceutical
industry executives and backed by two well-known private equity firms. While the
Company and ArmKel are not affiliated with the  pharmaceutical  venture,  ArmKel
has agreed to provide  certain  transitional  services to help this venture with
the start-up of its operations at  Carter-Wallace's  main  Cranbury,  New Jersey
facility. The closing of the consumer products acquisition is conditioned on the
closing of the  pharmaceutical  company merger.  The Company  currently  expects
these transactions to close late in the third quarter.

Item 6.  Exhibits and Reports on Form 8-K

     a. Exhibits

               (11) Computation of earnings per share

     b.   No reports on Form 8-K were filed for the three months ended March 30,
          2001.





                   CHURCH & DWIGHT CO., INC. AND SUBSIDIARIES
                      EXHIBIT 11 - Computation of Earnings
                         Per Share (In thousands except
                               per share amounts)



                                                                                    Three Months Ended
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                 March 30,             March 31,
                                                                                 2001                    2000
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                  
BASIC:
      Net Income                                                                   $12,147               $11,732

Weighted average shares outstanding                                                 38,538                38,679

Basic earnings per share                                                              $.32                  $.30

DILUTED:

      Net Income                                                                   $12,147               $11,732

Weighted average shares outstanding                                                 38,538                38,679
      Incremental shares under stock option plans                                    1,795                 1,770
- ------------------------------------------------------------------------------------------------------------------------------------
Adjusted weighted average shares outstanding                                        40,333                40,449
- ------------------------------------------------------------------------------------------------------------------------------------

Diluted earnings per share                                                            $.30                  $.29







                                   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.

                                      CHURCH & DWIGHT CO.,INC.
                                      ------------------------------------------
                                      (REGISTRANT)



DATE:    May 8, 2001                  /s/Zvi Eiref
       -----------------------        ------------------------------------------
                                      ZVI EIREF
                                      VICE PRESIDENT FINANCE



DATE:    May 8, 2001                  /s/Gary P. Halker
       -----------------------        ------------------------------------------
                                      GARY P. HALKER
                                      VICE PRESIDENT, CONTROLLER AND
                                      CHIEF INFORMATION OFFICER