1 of 1
- --------------------------------------------------------------------------------

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

                                  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 June 29, 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 August 2, 2001, there were 38,981,068 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                 Six Months Ended
                                                           --------------------------       ---------------------------
                                                             June 29,     June 30,              June 29,     June 30,
(In thousands, except per share data)                         2001         2000                  2001        2000
- -----------------------------------------------------------------------------------------------------------------------
                                                                                               
NET SALES                                                    $257,095     $202,415              $513,622    $396,354
Cost of sales                                                 160,096      112,573               322,525     222,035
                                                          ---------------------------        --------------------------
GROSS PROFIT                                                   96,999       89,842               191,097     174,319
Advertising, consumer and trade promotion expenses             46,318       46,822                92,451      91,286
Selling, general and administrative expenses                   28,176       23,679                55,189      45,028
                                                          ---------------------------        --------------------------
INCOME FROM OPERATIONS                                         22,505       19,341                43,457      38,005
Investment earnings                                               446          866                   851       1,185
Other income/(expense)                                           (340)        (137)               (1,343)        113
Interest expense                                               (1,180)      (1,477)               (1,850)     (2,854)
Equity in earnings of affiliates                                1,151          324                 2,183       1,178
                                                          ---------------------------        --------------------------
Income before minority interest and taxes                      22,582       18,917                43,298      37,627
Minority interest                                               1,770          107                 3,754         162
                                                          ---------------------------        --------------------------
Income before taxes                                            20,812       18,810                39,544      37,465
Income taxes                                                    7,334        6,435                13,919      13,358
                                                          ---------------------------        --------------------------
NET INCOME                                                     13,478       12,375                25,625      24,107
Retained earnings at beginning of period                      286,148      262,899               276,700     253,885
                                                          ---------------------------        --------------------------
                                                              299,626      275,274               302,325     277,992
Dividends paid                                                  2,719        2,674                 5,418       5,392
                                                          ---------------------------        --------------------------
Retained earnings at end of period                           $296,907     $272,600              $296,907    $272,600
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
Weighted average shares outstanding - Basic                   38,861       38,152                38,699      38,416
Weighted average shares outstanding - Diluted                 40,850       39,650                40,596      40,052
- -----------------------------------------------------------------------------------------------------------------------

EARNINGS PER SHARE:
Net income per share - Basic                                     $.35         $.32                  $.66        $.63
Net income per share - Diluted                                   $.33         $.31                  $.63        $.60
- -----------------------------------------------------------------------------------------------------------------------
DIVIDENDS PER SHARE:                                             $.07         $.07                  $.14        $.14
- -----------------------------------------------------------------------------------------------------------------------
See Notes to Consolidated Financial Statements.





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




(Dollars in thousands)                                                            June 29, 2001    Dec. 31, 2000
- -------------------------------------------------------------------------------- ----------------- ---------------
Assets
- -------------------------------------------------------------------------------- ----------------- ---------------
                                                                                            
Current Assets
     Cash and cash equivalents                                                            $17,255         $21,573
     Short-term investments                                                                   996           2,990
     Accounts receivable, less allowances of $2,176 and $2,052                             88,726          64,958
     Inventories (Note 2)                                                                  66,841          55,165
     Deferred income taxes                                                                 11,475          11,679
     Prepaid expenses                                                                      10,594           6,162
     Notes Receivable                                                                       8,088               -
                                                                                 ----------------- ---------------
Total Current Assets                                                                      203,975         162,527
- -------------------------------------------------------------------------------- ----------------- ---------------
Property, Plant and Equipment (Net) (Note 3)                                              217,146         168,570
Equity Investment in Affiliates                                                            18,594          19,416
Long-Term Supply Contracts                                                                  8,290           8,152
Goodwill and Other Intangibles                                                            176,467          83,974
Other Assets                                                                               11,694          12,993
- -------------------------------------------------------------------------------- ----------------- ---------------
TOTAL ASSETS                                                                             $636,166        $455,632
- -------------------------------------------------------------------------------- ----------------- ---------------

LIABILITIES AND STOCKHOLDERS' EQUITY
- -------------------------------------------------------------------------------- ----------------- ---------------
Current Liabilities
     Short-term borrowings                                                               $145,025         $13,178
     Accounts payable and accrued expenses                                                165,811         129,268
     Current portion of long-term debt                                                        685             685
     Income taxes payable                                                                   4,298           6,007
                                                                                 ----------------- ---------------
Total Current Liabilities                                                                 315,819         149,138
- -------------------------------------------------------------------------------- ----------------- ---------------
Long-Term Debt                                                                              5,437          20,136
Deferred Income Taxes                                                                      14,109          17,852
Deferred and Other Long-Term Liabilities                                                   16,128          15,009
Nonpension Postretirement and Postemployment Benefits                                      15,800          15,392
Minority Interest                                                                           3,116           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                                                                 27,429          22,514
Retained earnings                                                                         296,907         276,700
Accumulated other comprehensive (loss)                                                     (8,278)         (9,389)
                                                                                 ----------------- ---------------
                                                                                          362,719         336,486
Common stock in treasury, at cost:
     7,690,720 shares in 2001 and 8,283,086 shares in 2000                                (96,962)       (101,836)
- -------------------------------------------------------------------------------- ----------------- ---------------
TOTAL STOCKHOLDERS' EQUITY                                                                265,757         234,650
- -------------------------------------------------------------------------------- ----------------- ---------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                               $636,166        $455,632
- -------------------------------------------------------------------------------- ----------------- ---------------
See Notes to Consolidated Financial Statements.






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


                                                                                              Six Months Ended
                                                                               ------------------------------------

(Dollars in thousands)                                                            June 29, 2001      June 30, 2000
- ------------------------------------------------------------------------------ ------------------ ------------------
CASH FLOW FROM OPERATING ACTIVITIES
- ------------------------------------------------------------------------------ ------------------ ------------------
                                                                                                     
NET INCOME                                                                               $25,625            $24,107

Adjustments to reconcile net income to net cash provided by operating
activities:
         Depreciation, depletion and amortization                                         12,350             11,489
         Equity in income from affiliates                                                 (2,183)            (1,178)
         Deferred income taxes                                                             1,961              1,373
         Other                                                                              (182)              (154)

Change in assets and liabilities:
         (Increase) in accounts receivable                                               (24,728)            (2,922)
         (Increase)/decrease in inventories                                               (3,615)             3,492
         (Increase) in prepaid expenses                                                   (1,499)              (784)
         (Decrease)/increase in accounts payable                                         (11,713)            14,504
         Increase/(decrease) in income taxes payable                                       1,000             (4,915)
         Increase in other liabilities                                                     1,794                142
- ------------------------------------------------------------------------------ ------------------ ------------------
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES                                       (1,190)            45,154

CASH FLOW FROM INVESTING ACTIVITIES
Decrease in short-term investments                                                         1,994                  4
Additions to property, plant and equipment                                               (15,964)           (10,506)
Purchase of USA Detergent common stock                                                  (101,642)           (10,080)
Investment in Note Receivable                                                             (5,000)                 -
Investment in affiliates                                                                    (797)            (2,860)
Distributions from unconsolidated affiliates                                               3,005              1,953
Purchase of other assets                                                                       -             (1,148)
Proceeds from repayment of notes receivable                                                    -              3,000
Goodwill and other intangibles adjustment                                                      -              1,507
Proceeds from sale of fixed assets                                                         2,349                864
- ------------------------------------------------------------------------------ ------------------ ------------------
NET CASH (USED IN) INVESTING ACTIVITIES                                                 (116,055)           (17,266)

CASH FLOW FROM FINANCING ACTIVITIES
- ------------------------------------------------------------------------------ ------------------ ------------------
Short term debt borrowing                                                                150,000                  -
Long-term debt (repayments) borrowing                                                    (19,950)             6,753
Short term debts (repayments)                                                            (19,048)            (7,563)
Payment of cash dividends                                                                 (5,418)            (5,392)
Proceeds from stock options exercised                                                      7,343              2,999
Purchase of treasury stock                                                                     -            (15,875)
- ------------------------------------------------------------------------------ ------------------ ------------------
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                                      112,927            (19,078)

NET CHANGE IN CASH AND CASH EQUIVALENTS                                                   (4,318)             8,810
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                            21,573             19,765
- ------------------------------------------------------------------------------ ------------------ ------------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                               $17,255            $28,575
- ------------------------------------------------------------------------------ ------------------ ------------------
See Notes to Consolidated Financial Statements.






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



1.      The  consolidated  balance sheet as of June 29, 2001,  the  consolidated
statements  of income and  retained  earnings for the three and six months ended
June 29, 2001 and June 30, 2000,  and the  consolidated  statements of cash flow
for the six months  ended June 29, 2001 and June 30, 2000 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 June 29, 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 June 29,
2001 are not necessarily indicative of the operating results for the full year.


2.       Inventories consist of the following:


                                                                                           June 29,         Dec. 31,
(in thousands)                                                                               2001            2000
- ------------------------------------------------------------------------------------- --------------- ---------------
                                                                                                     
Raw materials and supplies                                                                  $25,446          $18,696
Work in process                                                                                 585               25
Finished goods                                                                               40,810           36,444
                                                                                      --------------- ---------------
                                                                                            $66,841          $55,165
- ------------------------------------------------------------------------------------- --------------- ---------------



3.       Property, Plant and Equipment consist of the following:



                                                                                           June 29,       Dec. 31,
(in thousands)                                                                              2001           2000
- ------------------------------------------------------------------------------------- --------------- ---------------
                                                                                                   
Land                                                                                          $6,396        $ 5,546
Buildings and improvements                                                                    79,184         78,781
Machinery and equipment                                                                      235,262        214,926
Office equipment and other assets                                                             19,751         15,664
Software                                                                                       5,335          5,355
Mineral rights                                                                                   257            304
Construction in progress                                                                      33,927          6,463
                                                                                      --------------- ---------------
                                                                                             380,112        327,039
Less accumulated depreciation and amortization                                               162,966        158,469
                                                                                      --------------- ---------------
Net Property, Plant and Equipment                                                           $217,146       $168,570
- ------------------------------------------------------------------------------------- --------------- ---------------



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.

The EITF also issued EITF No. 00-25,  "Vendor Income Statement  Characterization
of  Consideration  from a Vendor to a Retailer".  This issue  outlines  required
accounting  treatment  of  certain  sales  incentives,   including  slotting  or
placement  fees,  cooperative  advertising  arrangements,   buydowns  and  other
allowances. The Company currently records such costs as marketing expenses. EITF
00-25 will  require  the Company to report the paid  consideration  expense as a
reduction of sales,  rather than marketing  expense.  The Company is required to
implement EITF 00-25 for the quarter  beginning January 1, 2002. The Company has
not yet determined the effect of implementing  the guidelines of EITF 00-25, but
in any case, implementation will not have an effect on net income.

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
interest payments for fixed interest payments  periodically over the life of the
agreements  without  the  exchange of the  underlying  notional  amounts.  As of
December 31, 2000, the Company had swap  agreements for a notional amount of $20
million,  and as of June 29, 2001, the Company had swap agreements in the amount
of $120  million,  swapping  debt  with a  three-month  libor  rate  for a fixed
interest  rate.  These swaps,  of which $20 million  expire in May 2002 and $100
million expire in December  2003,  were recorded as a liability in the amount of
$.6 million.  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.  The  changes in the value of
these swaps of $.2 million during the first six months of the year were recorded
as part of other expense.

In July 2001,  the FASB  issued  SFAS No.  141,  "Business  Combinations"  which
establishes new standards for accounting and reporting requirements for business
combinations and will require that the purchase method of accounting be used for
all  business   combinations   initiated   after  June  30,  2001.  Use  of  the
pooling-of-interests  method will be  prohibited.  The Company  expects to adopt
this statement for transactions that occur after June 30, 2001.  Management does
not  believe  that SFAS No.  141 will have a  material  impact on the  Company's
consolidated financial statements.

In July 2001,  the FASB  issued  SFAS No. 142,  "Goodwill  and Other  Intangible
Assets," which  supersedes APB Opinion No. 17,  "Intangible  Assets".  Under its
changes,  SFAS No. 142  establishes  new  standards  for goodwill  acquired in a
business  combination  and eliminates  amortization of goodwill and instead sets
forth methods to  periodically  evaluate  goodwill for  impairment.  The Company
expects to adopt this statement upon its effective date. Management is currently
evaluating the impact that this  statement will have on the Company's  financial
statements.

6.       USAD Acquisition and Non-Core Business Divestiture

On May 25,  2001,  the Company and USA  Detergents,  Inc. ("USAD") closed on its
previously announced merger agreement under which the Company acquired USAD, its
partner in the previously announced ARMUS LLC joint venture, for $7 per share in
an all-cash transaction.

This  combination  increased 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 had 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 had 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 over the next 12 months.

As part of the ARMUS  venture,  the  Company had  already  acquired  2.1 million
shares or 15% of USAD's  stock for $15  million or $7 a share.  The  acquisition
agreement  extended the same offer price to USAD's remaining  stockholders.  The
Company estimates the total transaction cost,  including the assumption of debt,
and the initial stock purchase, to be approximately $135 million before disposal
of unwanted  assets.  The Company  financed  the  acquisition  with a short term
bridge loan.

The Company divested USAD's non-laundry business,  which accounted for less than
20% of  USAD's  sales  in  2000,  and  other  non-core  assets  to  former  USAD
executives.

A preliminary allocation of the purchase price is as follows:

(in thousands)
- -------------------------------------------------------------- ----------------
Consideration paid (excluding debt assumption)                         $112,027
Financing Costs                                                           (935)
Net assets acquired as of May 25, 2001                                  (2,093)
Deferred tax adjustment                                                 (7,325)
Fixed asset adjustments                                                 (2,309)
Note receivable for divestiture of unwanted assets                      (2,000)
Other purchase accounting adjustments                                       751
                                                               ----------------
Preliminary excess purchase price                                       $98,116
- -------------------------------------------------------------------------------

An appraisal of USAD is currently in process. The purchase price allocation will
be modified  based on its results.  The  preliminary  excess  purchase  price is
included  in the  Goodwill  and Other  Intangibles  caption in the  Consolidated
Balance sheet as of June 29,2001 and is being amortized, using the straight line
method over 30 years.

As noted,  the Company divested USAD's  non-laundry  business and other non-core
assets to former  USAD  executives  concurrent  with the merger  agreement.  The
Company  will have a 20%  ownership  interest  in the newly  formed  company and
contribute  $200,000.  The  new  company,  USA  Metro,  Inc. ("USAM"), purchased
inventory and other assets for a total of  $5,087,000,  in the form of two notes
receivable.  The  inventory  note  of  $3,087,000  is  secured  by a lien on the
inventory. The note shall be due on December 31, 2001 and shall bear interest at
8% for the  first  ninety  days and 10%  thereafter.  The  interest  rate  shall
increase to 12% for any period the loan remains  outstanding beyond December 31,
2001.  The note for all the other assets of $2,000,000  shall have a maturity of
five years and bear  interest  at 8% for the first two  years,  9% for the third
year,  10% for the  fourth  year  and 11% for the  fifth  year.

There shall be interest only payments for the first two years.  Commencing  with
the start of the third year the  principal  and accrued  interest  shall be paid
monthly based upon a five-year  amortization.  The unpaid  principal and accrued
interest as of the maturity date shall be payable in a lump sum at such time. In
the event the unpaid principal and interest is not paid as of the maturity date,
the interest rate shall increase by 300 basis points.  In the case of default by
USAM that is not  remedied as provided in the note,  the Company may convert the
note to additional ownership in USAM.


7.       USAD Pro forma Results

The following are Pro forma Income Statements to reflect the USAD acquisition as
if the merger had occurred on January 1, 2001. A comparable income statement for
the year ago period is also presented.



(in thousands except for per share data)                 For the Six Months Ended
- ------------------------------------------------------------------------------------------------------------------------
                                  June 29, 2001                                         June 30, 2000
                    ----------------------------------------------    --------------------------------------------------
                    C&D       USAD          Adj's         Total          C&D         USAD         Adj's         Total
- ---------------- ---------- ---------- ---------------- ---------- -- ----------- ----------- --------------- ----------
                                                                                      
Net Sales         $513,622   $113,542  $(97,638)  (1)    $529,526       $396,354    $125,809      $  -         $522,163

                                            (39)  (6)                                             (47)  (2)
                                           (818)  (7)                                            (986)  (3)
Net Income          25,625     (6,384)   (1,519)  (8)      16,784        $24,107         867   (1,830)  (4)      22,014
                                            (81)  (9)                                             (97)  (5)

Diluted E.P.S.       $ .63                                  $ .42          $ .60                                  $ .55
- ------------------------------------------------------------------------------------------------------------------------

(1)      To eliminate inter-company sales
(2)      To record six months of additional depreciation due to fair value adjustment - net of tax
(3)      To record six months of excess purchase price amortization - net of tax
(4)      To record six months of interest expense - net of tax
(5)      To record six months of deferred financing cost amortization - net of tax
(6)      To record five months of additional depreciation due to fair value adjustment - net of tax
(7)      To record five months of excess purchase price amortization - net of tax
(8)      To record five months of interest expense - net of tax
(9)      To record five months of deferred financing cost amortization - net of tax



8.       Other Item - Concentration of Risk

The Company has a concentration of risk with USA Metro,  Inc. (USAM) at June 29,
2001 in the form of the following:



(in thousands)
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                  
A 20% equity interest in USAM                                                                        $    200
Note receivable for inventory - due December 31, 2001                                                   3,087
Note receivable for other assets - payments start with the beginning of the third year                  2,000
Trade accounts receivable                                                                               2,362
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                      $ 7,649


Should  USAM be  unable to meet  these  obligations,  the  impact  would  have a
material adverse effect to the Company's Consolidated Statement of Income.


9.       Carter-Wallace Acquisition

On May 8, 2001, the Company announced that it 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 plus transaction costs. 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 the equity method.

Carter-Wallace's  consumer business is estimated to have sales of more than $500
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 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  commitment  letters  from  various  banks,  led by JPMorgan for a $510
million senior credit facility.

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.


10.      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 half of 2001 and  expects an  estimated  $1.6  million in  integration
costs over the next 12 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         June 29, 2001
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Severance and other charges                                    $ 5,239             $ (1,218)               $ 4,021
Site clearance costs                                             2,129                 (404)                 1,725
- -----------------------------------------------------------------------------------------------------------------------------------
                                                               $ 7,368             $ (1,622)               $ 5,746



11.      Segment Information

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



                                                                         Unconsolidated
(In thousands)                      Consumer          Specialty           Affiliates        Corporate         Total
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                           
NET SALES
   Second quarter 2001             $213,067             $50,419            $(6,391)               -        $257,095
   Second quarter 2000              161,290              47,683             (6,558)               -         202,415

   Year to date 2001                426,431              99,749            (12,558)               -         513,622
   Year to date 2000                316,742              92,455            (12,843)               -         396,354

OPERATING PROFIT
   Second quarter 2001               15,302               8,346             (1,143)                          22,505
   Second quarter 2000               13,393               6,248               (300)               -          19,341

   Year to date 2001                 31,313              14,303             (2,159)                          43,457
   Year to date 2000                 26,131              13,003             (1,129)               -          38,005

IDENTIFIABLE ASSETS
   June 29,2001                     466,702             140,656                  -           28,808         636,166
   December 31, 2000                282,678             143,112                  -           29,842         455,632
- -----------------------------------------------------------------------------------------------------------------------------




Consumer assets increased as a result of the USAD acquisition.


Product line net sales data for the second quarter and year to date
periods are as follows:


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

                            Oral and     Deodor-                                              Uncon-
               Laundry      Personal    izing and      Specialty     Animal      Specialty   solidated
               Products       Care       leaners       Chemicals   Nutrition     Cleaners    Affiliates     Total
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                  
2nd Qtr 2001    $109,205     $38,301      $65,561       $28,892      $19,288      $2,239      $(6,391)     $257,095
2nd Qtr 2000      58,337      39,535       63,418        28,481       17,125       2,077       (6,558)      202,415

YTD 2001         227,292      75,080      124,059        58,222       37,093       4,434      (12,558)      513,622
YTD 2000         116,500      81,105      119,137        55,176       32,966       4,313      (12,843)      396,354
- -----------------------------------------------------------------------------------------------------------------------------



12.      Comprehensive Income

The following  table presents the Company's  Comprehensive  Income for the three
and six months ending June 29, 2001 and June 30, 2000.



                                                           Three Months Ended                   Six Months Ended
                                                       ------------------------------    ------------------------------
                                                         June 29,         June 30,          June 29,        June 30,
 (in thousands)                                            2001             2000             2001             2000
 ----------------------------------------------------- --------------   ------------      -------------  -------------
                                                                                                
 Net Income                                                 $13,478         $12,375          $25,625         $24,107
 Other Comprehensive Income, net of tax:
       Foreign exchange translation adjustments                (503)           (901)          (2,092)           (611)
       Available for Sale securities                         (1,421)         (2,351)           3,202          (2,351)
                                                       --------------    ------------    -------------  -------------
 Comprehensive Income                                       $11,554          $9,123          $26,735         $21,145
 ----------------------------------------------------- --------------    ------------    -------------  -------------



13.      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.


14.      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 June 29, 2001, net income was $13.5 million, equivalent to
basic earnings of $.35 per share,  from $12.4 million or $.32 per share, in last
year's second quarter. Diluted earnings were $.33 per share compared to $.31 per
share last year.  For the first six months of 2001, net income was $25.6 million
or basic  earnings of $.66 per share compared to $24.1 million or $.63 per share
last year.  Diluted earnings were $.63 per share compared to $.60 per share last
year. This years results included $1.4 million in previously announced plant and
warehouse  shutdown  costs  related to the start-up of the Armus joint  venture.
Last  years  results  included  a deferred  compensation  gain of $1.2  million.
Adjusting for these unusual items, diluted earnings for the current quarter were
$.33 per share  compared to $.32 per share last year and $.65 per share and $.58
per share for the six month period.

Net sales for the quarter increased by 27% to $257.1 million from $202.4 million
in the same period last year. Consumer product sales increased 32.1%,  primarily
because of the addition of the USAD acquired brands.  Higher sales of Deodorizer
and cleaner  brands were offset by lower  personal  care brand sales.  Specialty
products  sales   increased   7.1%  led  by  growth  in  animal   nutrition  and
international operations.

Net sales for the first six months of 2001  increased  29.6% to $513.6  million,
with consumer products up 34.6% and specialty  products up 9.5%. The reasons for
the increase are consistent with the second quarter.

The  Company's  gross  margin of 37.7% and 37.2% for the quarter  and  six-month
period,  respectively,  was lower  than the same  periods  of 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 were  virtually  unchanged
versus in the second  quarter and $1.2 million  higher for the six month period.
Increases  in laundry  products as a result of the USAD  brands  were  partially
offset by reductions in deodorizers and cleaners and personal care products.

Selling,  general and  administrative  expenses  increased  $4.5  million in the
quarter and $10.2 million for the six month period. Higher deferred compensation
costs,  costs associated with the Armus joint venture and USAD acquisition along
with the higher professional fees and outside service costs were the main reason
for the increases in both the quarter and six month periods.

Earnings  from  affiliates  increased in the quarter and six month period due to
higher  ArmaKleen  earnings as a result of improved  performance  in the current
year and the prior year bad debt provision  associated with Safety-Kleen  filing
chapter 11.

Interest  expense  decreased $.3 million in the quarter and $1.0 million for the
six month period as a result of lower average debt and lower interest rates. The
Company did borrow $150,000,000 at the end of May to purchase USA Detergents and
to pay off existing bank debt which will result in higher  expense in the second
half of the year.

Investment earnings decreased $.4 million in the quarter and $.3 million for the
six month period as a result of the receipt of interest from the Fluid Packaging
note in 2000.

Other expenses  increased in the quarter and year to date as a result of foreign
exchanges losses associated with the Brazilian  subsidiary.  In addition,  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 cashflows,  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 first half were recorded as part of other expense.

Minority interest expense is primarily the 35% of the earnings generated by the
Armus joint venture through the month of May that accrued to USAD.

The effective tax rate for the six-month period was 35.2%, down from 35.7% last
year which reflects a lower state tax rate.


Liquidity and Capital Resources
- -------------------------------

The  Company has secured a $150  million  short-term  bridge loan to finance the
USAD  transaction  and to refinance  existing  debt.  The Company  estimates its
financing needs for the purchase of Carter-Wallace's antiperspirant and pet care
business and the initial capital  contribution to ArmKel at  approximately  $240
million,  making the total requirements  approximately $400 million. The Company
has obtained  commitment  letters from various banks, led by JPMorgan for a $510
million senior secured credit facility.  The credit facility is comprised of a 5
year $100 million revolver that carries an interest rate of libor plus 200 basis
points on the used portion and libor plus 50 basis points on the unused portion,
a 5 year $125 million term loan at libor plus 200 basis points and a 6 year $285
million term loan at libor plus 250 basis points.  Financial  covenants  include
EBITDA to total debt and  interest  coverage.  The  Company is  comfortable  the
excess of approximately $110 million is sufficient to meet its liquidity needs.

During  the first  half of 2001,  the  Company  used  $1.2  million  to  support
operating activities, namely a $24.7 million increase in accounts receivable and
$11.7 million decrease in accounts  payable.  Significant  inflows of cash arose
from the net increase in debt of $111  million,  and proceeds  from stock option
exercises of $7.3 million. Significant expenditures include the purchase of USAD
of $101.6 million,  additions to property, plant and equipment of $16.0 million,
payment of cash dividends of $5.4 million and an investment in a note receivable
of $5.0 million.


Other Item - Concentration of Risk
- ----------------------------------

The Company has a concentration of risk with USA Metro, Inc. (USAM) at June 29,
2001 in the form of the following:



(in thousands)
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
A 20% equity interest in USAM                                                                              $    200
Note receivable for inventory - due December 31, 2001                                                         3,087
Note receivable for other assets - payments start with the beginning of the third year                        2,000
Trade accounts receivable                                                                                     2,362
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                            $ 7,649


Should  USAM be  unable to meet  these  obligations,  the  impact  would  have a
material adverse effect to the Company's Consolidated Statement of Income.






                           PART II - Other Information


Item 4.  Results of Vote of Security Holders
         -----------------------------------

     The Company's  Annual Meeting of Stockholders was held on May 10, 2001. The
following  nominees were elected to the Company's  Board of Directors for a term
of three years.

NOMINEE                                 FOR                        WITHHELD
Robert H. Beeby                         58,054,839                 501,959
J. Richard Leaman, Jr.                  58,048,857                 507,941
Dwight C. Minton                        57,958,398                 598,400
John O. Whitney                         58,049,499                 507,299

     The results of voting on the following additional item is as follows:

     Approval  of the  appointment  of  Deloitte  &  Touche  LLP as  independent
auditors of the Company's 2001 financial statements.

FOR             AGAINST         ABSTAINED                BROKER NON-VOTES
58,190,976      266,467          99,355                          --


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

     On June 5, 2001,  the Company  issued  Report 8-K,  dated May 21, 2001,  to
announce the completion of the USA Detergents acquisition.





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




                                                                   Three Months Ended                 Six Months Ended
                                                                ------------ ------------         ------------ ------------
                                                                 June 29,     June 30,             June 29,     June 30,
                                                                   2001         2000                 2001         2000
                                                                ------------ ------------         ------------ ------------
                                                                                                      
BASIC:
      Net Income                                                    $13,478      $12,375              $25,625      $24,107

Weighted average shares outstanding                                  38,861       38,152               38,699       38,416

Basic earnings per share                                               $.35         $.32                 $.66         $.63

DILUTED:
      Net Income                                                    $13,478      $12,375              $25,625      $24,107

Weighted average shares outstanding                                  38,861       38,152               38,699       38,416
Incremental shares under stock option plans                           1,989        1,498                1,897        1,636
                                                                ------------ ------------         ------------ ------------
Adjusted weighted average shares outstanding                         40,850       39,650               40,596       40,052
                                                                ------------ ------------         ------------ ------------

Diluted earnings per share                                             $.33         $.31                 $.63         $.60











                                   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:  August 9, 2001                 /s/   Zvi Eiref
     ----------------------------    ------------------------------------------
                                     ZVI EIREF
                                     VICE PRESIDENT FINANCE AND
                                     CHIEF FINANCIAL OFFICER






DATE:   August 9, 2001                /s/   Gary P. Halker
      ---------------------------    ------------------------------------------
                                     GARY P. HALKER
                                     VICE PRESIDENT, CONTROLLER AND
                                     CHIEF INFORMATION OFFICER