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

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

                                  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 28, 2002

                                       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 6, 2002, there were 39,783,883 shares of Common Stock outstanding.


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

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




                         PART I - FINANCIAL INFORMATION

                   CHURCH & DWIGHT CO., INC. AND SUBSIDIARIES

        CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND RETAINED EARNINGS
                                   (Unaudited)




                                                          Three Months Ended                    Six Months Ended
(Dollars in thousands, except per share data)            June 28,      June 29,              June 28,      June 29,
                                                           2002          2001                  2002          2001
                                                           ----          ----                  ----          ----
                                                                                             
Net Sales..........................................    $  258,463     $  229,636          $  515,265     $  456,416
Cost of sales......................................       182,525        160,096             366,077        322,525
                                                       ----------     ----------          ----------     ----------
Gross Profit.......................................        75,938         69,540             149,188        133,891
Marketing expense..................................        22,153         18,859              38,985         35,245
Selling, general and administrative expenses.......        29,492         28,176              58,683         55,189
                                                       ----------     ----------          ----------     ----------
Income from Operations.............................        24,293         22,505              51,520         43,457
Equity in earnings of affiliates...................        11,364          1,151              12,281          2,183
Investment earnings................................           440            446               1,005            851
Other income (expense).............................          (894)          (340)             (1,087)        (1,343)
Interest expense...................................        (6,097)        (1,180)            (12,185)        (1,850)
                                                       ----------     ----------          ----------     ----------
Income before minority interest and taxes .........        29,106         22,582              51,534         43,298
Minority interest..................................            40          1,770                 129          3,754
                                                       ----------     ----------          ----------     ----------
Income before taxes................................        29,066         20,812              51,405         39,544
Income taxes.......................................        10,414          7,334              17,830         13,919
                                                       ----------     ----------          ----------     ----------
Net Income.........................................        18,652         13,478              33,575         25,625
Retained earnings at beginning of period...........       324,390        286,148             312,409        276,700
                                                       ----------     ----------          ----------     ----------
                                                          343,042        299,626             345,984        302,325
Dividends paid.....................................         2,970          2,719               5,912          5,418
                                                       ----------     ----------          ----------     ----------
Retained earnings at end of period.................    $  340,072     $  296,907          $  340,072     $  296,907
                                                       ==========     ==========          ==========     ==========

Weighted average shares outstanding - Basic........        39,584         38,861              39,425         38,699
Weighted average shares outstanding - Diluted......        41,855         40,850              41,677         40,596

Earnings Per Share:
Net income per share - Basic.......................          $.47           $.35                $.85          $.66
Net income per share - Diluted.....................          $.45           $.33                $.81          $.63
Dividends Per Share................................         $.075           $.07                $.15          $.14



See Notes to Condensed Consolidated Financial Statements.





                   CHURCH & DWIGHT CO., INC. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS




                                                                                         June 28, 2002    Dec. 31, 2001
                                                                                         -------------    -------------
(Dollars in thousands)                                                                    (Unaudited)
Assets

Current Assets
                                                                                                     
Cash and cash equivalents...........................................................     $   75,285        $   52,446
Accounts receivable, less allowances of $2,170 and $3,666...........................        107,257           106,291
Inventories.........................................................................         97,137           101,214
Deferred income taxes...............................................................         24,906            19,849
Note receivable and current portion of long-term note receivable....................          5,870             5,803
Prepaid expenses....................................................................          4,573             7,604
                                                                                         ----------        ----------
Total Current Assets................................................................        315,028           293,207
                                                                                         ----------        ----------
Property, Plant and Equipment (Net).................................................        239,546           231,449
Notes Receivable....................................................................          9,708            11,951
Equity Investment in Affiliates.....................................................        125,775           115,121
Long-term Supply Contracts..........................................................          7,117             7,695
Tradenames..........................................................................        108,776           136,934
Goodwill ...........................................................................        163,370           127,320
Other Assets........................................................................         26,382            25,408
                                                                                         ----------        ----------
Total Assets........................................................................     $  995,702        $  949,085
                                                                                         ==========        ==========

Liabilities and Stockholders' Equity

Current Liabilities
Short-term borrowings...............................................................     $    4,395        $    3,220
Accounts payable and accrued expenses...............................................        169,296           176,176
Current portion of long-term debt...................................................         16,035             8,360
Income taxes payable................................................................          4,998             8,260
                                                                                         ----------        ----------
Total Current Liabilities...........................................................        194,724           196,016
                                                                                         ----------        ----------
Long-term Debt......................................................................        399,201           406,564
Deferred Income Taxes...............................................................         40,330            27,032
Deferred and Other Long-term Liabilities............................................         22,550            19,164
Nonpension Postretirement and Postemployment Benefits...............................         15,621            15,880
Minority Interest...................................................................          1,854             2,126
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..........................................................         36,065            28,414
Retained earnings...................................................................        340,072           312,409
Accumulated other comprehensive (loss)..............................................        (11,494)           (9,728)
                                                                                         ----------        ----------
                                                                                            411,304           377,756
Common stock in treasury, at cost:
     6,880,905 shares in 2002 and 7,518,105 shares in 2001..........................        (89,882)          (95,453)
                                                                                         ----------        ----------
Total Stockholders' Equity..........................................................        321,422           282,303
                                                                                         ==========        ==========
Total Liabilities and Stockholders' Equity..........................................     $  995,702        $  949,085

                                                                                         ==========        ==========


            See Notes to Condensed Consolidated Financial Statements.





                   CHURCH & DWIGHT CO., INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW




                                                                                               Six Months Ended
 (Dollars in thousands)                                                                 June 28, 2002   June 29, 2001
                                                                                        -------------   --------------
Cash Flow From Operating Activities
                                                                                                      
Net Income..........................................................................      $  33,575         $  25,625
Adjustments to reconcile net income to net cash provided by operating activities:
     Depreciation, depletion and amortization.......................................         13,985            12,350
     Equity in earnings of affiliates...............................................        (12,281)           (2,183)
     Deferred income taxes..........................................................         10,482             1,961
     Other..........................................................................          1,609              (182)
Change in assets and liabilities:
     (Increase) in accounts receivable..............................................           (332)          (24,728)
     Decrease/(increase) in inventories.............................................          2,861            (3,615)
     Decrease/(increase) in prepaid expenses........................................          2,957            (1,499)
     (Decrease) in accounts payable.................................................         (8,582)          (11,713)
     Increase in income taxes payable...............................................            544             1,000
     Increase in other liabilities..................................................          1,688             1,794
                                                                                          ---------         ---------
Net Cash Provided By (Used In)Operating Activities..................................         46,506            (1,190)
Cash Flow From Investing Activities
Decrease in short-term investments..................................................             --             1,994
Additions to property, plant and equipment..........................................        (20,268)          (15,964)
Acquisition of Biovance stock (net of cash acquired of $365)........................         (7,714)               --
Investment in note receivable.......................................................             --            (5,000)
Proceeds from note receivable.......................................................            803                --
Distributions from affiliates.......................................................          1,627             3,005
Other long-term assets..............................................................           (740)             (797)
Proceeds from sale of fixed assets..................................................             81             2,349
Purchase of USAD stock..............................................................             --          (101,642)
Adjustment to purchase price of product lines.......................................           (137)               --
                                                                                          ---------         ---------
Net Cash Used In Investing Activities...............................................        (26,348)         (116,055)
Cash Flow From Financing Activities
Long-term debt (repayment)..........................................................         (1,879)          (19,950)
Short-term debt borrowing...........................................................          1,482           130,952
Proceeds from stock options exercised...............................................          9,465             7,343
Deferred financing costs............................................................           (475)               --
Payment of cash dividends...........................................................         (5,912)           (5,418)
                                                                                          ---------         ---------
Net Cash Provided By Financing Activities...........................................          2,681           112,927
                                                                                          ---------         ---------
Net Change In Cash and Cash Equivalents.............................................         22,839            (4,318)
Cash And Cash Equivalents At Beginning Of Year......................................         52,446            21,573
                                                                                          ---------         ---------
Cash And Cash Equivalents At End Of Period..........................................      $  75,285         $  17,255
                                                                                          =========         =========

Acquisition in which liabilities were assumed are as follows:
Fair value of assets................................................................      $  14,656        $  169,907
Cash paid for stock.................................................................         (7,714)       $ (110,877)*
                                                                                          ---------        ----------
Liabilities assumed.................................................................      $  (6,942)       $  (59,030)
                                                                                          =========        ==========
*Includes $9.2 million paid in 2000



            See Notes to Condensed Consolidated Financial Statements.




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



1.  The  consolidated  balance  sheet  as of June  28,  2002,  the  consolidated
statements  of income and retained  earnings for the three months and six months
ended June 28, 2002 and June 29, 2001 and the  consolidated  statements  of cash
flow for the six 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 June 28,  2002  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, 2001 annual
report to shareholders.  The results of operations for the period ended June 28,
2002 are not necessarily indicative of the operating results for the full year.




2.       Inventories consist of the following:

    (In thousands)                                                                     June 28, 2002   Dec. 31, 2001
                                                                                       -------------   -------------
                                                                                                    
Raw materials and supplies..........................................................    $   28,288        $   28,869

Work in process.....................................................................           236               651

Finished goods .....................................................................        68,613            71,694
                                                                                       ------------    --------------
                                                                                        $   97,137        $  101,214
                                                                                        ==========        ==========





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

    (In thousands)                                                                     June 28, 2002    Dec. 31, 2001
                                                                                       -------------    -------------
                                                                                                    
Land................................................................................    $    6,397        $    6,503

Buildings and improvements..........................................................       100,200            92,577

Machinery and equipment.............................................................       255,767           253,749

Office equipment and other assets...................................................        24,976            25,037

Software ...........................................................................         5,593             5,652

Mineral rights .....................................................................           211               257

Construction in progress............................................................        24,966            17,593
                                                                                        ----------        ----------
                                                                                           418,110           401,368

Less accumulated depreciation, depletion and amortization...........................       178,564           169,919
                                                                                        ----------        ----------

Net Property, Plant and Equipment...................................................    $  239,546        $  231,449
                                                                                        ==========        ==========



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.




                   CHURCH & DWIGHT CO., INC. AND SUBSIDIARIES
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)


5.   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 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  (including $2.2 million
pension  plan  amendment)  related to both the  Syracuse  shutdown and the sales
force  reorganization.  The Company also incurred depreciation and other charges
of $1.8  million  in 2000 and  $1.4  million  in 2001  relating  to a plant  and
warehouses  that  were  shutdown.   This  brings  the  total  one-time  cost  to
approximately $25 million.  The cash portion of this one-time cost, however, was
less than $5 million after tax.

Components of the outstanding  reserve balance  included in accounts payable and
accrued expenses consist of the following:



                                                                      Reserves at       Payments &      Reserves at
    (In thousands)                                                   Dec. 31, 2001      Adjustments     June 28, 2002
                                                                     -------------      -----------     -------------

                                                                                                  
Severance and other charges.......................................      $    762         $   (240)         $    522
Site clearance costs..............................................         1,186             (467)              719
                                                                        --------         --------          --------
                                                                        $  1,948         $   (707)         $  1,241
                                                                        ========         ========          ========


6.   Segment Information

Segment  sales and operating  profit for the second  quarter and year to date of
2002 and 2001 are as follows:



Unconsolidated
(In thousands)                                   Consumer           Specialty          Affiliates           Total
                                                 --------           ---------          ----------           -----
Net Sales
                                                                                            
Second quarter 2002.......................        $327,835           $56,804           $(126,176)          $258,463
Second quarter 2001.......................         185,608            56,812             (12,784)           229,636

Year to date 2002.........................         637,119           110,049            (231,903)           515,265
Year to date 2001.........................         369,225           112,308             (25,117)           456,416

Operating Profit
Second quarter 2002.......................          44,763             7,938             (28,408)            24,293
Second quarter 2001.......................          15,300             9,260              (2,055)            22,505

Year to date 2002.........................          77,442            15,042             (40,964)            51,520
Year to date 2001.........................          31,311            16,241              (4,095)            43,457


Both Consumer and Specialty net sales and operating  profit  include 100 percent
of the results of unconsolidated affiliates.

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



                 Deodorizing                                                                 Uncon-
                     and                       Personal   International      Specialty      solidated
                  Cleaning        Laundry        Care        Consumer        Products      Affiliates       Total
                  --------        -------        ----        --------        --------      ----------       -----
                                                                                  
2nd Qtr 2002....  $  63,267    $  97,694     $ 101,562      $  65,312      $  56,804      $ (126,176)     $ 258,463
2nd Qtr 2001....     55,572       92,499        26,756         10,781         56,812         (12,784)       229,636

YTD 2002........  $ 125,774    $ 197,904     $ 192,073      $ 121,368      $ 110,049      $ (231,903)     $ 515,265
YTD 2001........    105,637      190,435        54,302         18,851        112,308         (25,117)       456,416



As a result of the Arrid Antiperspirant acquisition and the formation of Armkel,
the Company has  reclassified  the consumer  product  division into four product
lines, which breaks out international from the underlying  products and combines
the specialty  products  division  into one product line.  Prior year sales have
been reclassified.


7.   Armkel LLC

The following table summarizes financial information for Armkel LLC. The Company
accounts for its 50% interest under the equity method.



                                                                                    Quarter Ended     Six Months Ended
   (In thousands)                                                                   June 28, 2002       June 28, 2002
                                                                                    -------------       -------------
Income statement data:
                                                                                                  
Net sales.......................................................................    $   115,858         $   212,311

Gross profit....................................................................         63,282             108,716

Net income .....................................................................         15,585              15,893

Equity earnings in affiliate ...................................................         10,138              10,446







                                                                                      June 28,          December 31,
    (In thousands)                                                                      2002                2001
                                                                                        ----                ----
Balance sheet data:

                                                                                                  
Current assets..................................................................    $   233,466         $   225,104

Noncurrent assets...............................................................        578,645             587,489

Short-term debt.................................................................          9,377               5,671

Current liabilities (excluding short-term debt).................................        121,044             135,057

Long-term debt..................................................................        436,487             439,750

Other long-term liabilities.....................................................         26,696              28,711

Partners' equity................................................................        218,507             203,404


Under the partnership  agreement with Kelso, the Company is allocated 50% of all
book and tax profits.  If there are losses,  the Company is allocated 50% of all
book and tax losses up to $10 million  and 100% of such losses  above that level
for the period  starting  September 29, 2001, the date of the  acquisition.  The
Company  is  entitled  to 100% of the  profits  until  an  amount  equal  to the
accumulated excess losses is recorded.

During 2002, the Company  invoiced Armkel $10.1 million for  administrative  and
management   oversight  services,   and  purchased  $5.4  million  of  deodorant
antiperspirant  inventory  produced by Armkel at its cost.  Armkel  invoiced the
Company $1.1 million of transition  administrative  services.  The Company has a
receivable  from  Armkel at June 28, 2002 of  approximately  $8.2  million  that
primarily  related to  administration  fees and invoices  paid by the Company on
behalf of Armkel.


8.   Acquisitions

     a. As previously announced, in January the Company acquired Biovance
     Technologies, Inc., a small Oskaloosa, Iowa-based producer of specialty
     feed ingredients which complement our existing range of animal nutrition
     products. The purchase price paid in the first quarter was $7.7 million
     (net of cash acquired) and included an additional $6.9 million for the
     assumption of liabilities. The Company has accrued $3.0 million of
     additional payments based upon contractual obligations, which will be paid
     in 2003. Additional payments will be required based on operating
     performance. Pro forma results of operations are not included as they would
     not have a material effect on the Company's results of operations.


     The following table summarizes the estimated fair value of the assets
     acquired and liabilities assumed at the date of acquisition:

         (In thousands)

     Current assets............................................    $     1,374
     Property, plant and equipment.............................          3,540
     Tradenames................................................             46
     Goodwill..................................................         10,061
                                                                   -----------
     Total assets acquired (includes cash of $365).............         15,021
     Current liabilities.......................................         (4,603)
     Long-term liabilities.....................................         (2,339)
                                                                   -----------
     Net assets acquired.......................................    $     8,079
                                                                   ===========


     The results of operations are included in the  accompanying  financial
     statements from January 1, 2002, and were not significant.


     An appraisal is currently in process and the purchase price allocation will
     be modified based on its results. Goodwill is not being amortized, based on
     the  provisions  of SFAS 142 "Goodwill  and Other  Intangible  Assets." The
     Goodwill is not  expected to be  deductible  for tax  purposes  and will be
     included in the specialty products segment.

     b.  During  July,  the  Company  increased  its  ownership  position of its
     Brazilian  Subsidiary,  QGN to  approximately  98.5%  from 85% at a cost of
     approximately $4.4 million. Approximately one half was paid in July and the
     balance is due in 2003.


9.   Recent Accounting Pronouncements

     a. Effective  January 1, 2002, the Company  adopted EITF 00-14  "Accounting
     for Certain  Sales  Incentives"  and EITF 00-25  "Vendor  Income  Statement
     Characterization  of  Consideration  from a Vendor to a Retailer"  and EITF
     01-9 "Accounting for Consideration given to a Customer or a Reseller of the
     Vendor's   Products."   EITF   00-14   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  did  previously.  EITF  00-25  outlines
     required  accounting  treatment  of  certain  sales  incentives,  including
     slotting or placement fees, cooperative advertising arrangements,  buydowns
     and  other  allowances.  The  Company  previously  recorded  such  costs as
     marketing  expenses.  The issue  requires  the  Company  to report the paid
     consideration  expense  as a  reduction  of sales,  rather  than  marketing
     expense.  EITF 01-9 codifies and reconciles  certain issues from EITF 00-14
     and EITF  00-25.  The second  quarter  and year to date 2001 net sales have
     been  reclassified to conform with these  pronouncements.  The impact was a
     reduction  of net sales for the second  quarter and year to date periods of
     approximately  $32.7 and $64.0  million in 2002 and $27.5 and $57.2 million
     in 2001, and did not have an effect on net income.



     b. In January 2002, the Company  adopted SFAS No. 144,  "Accounting for the
     Impairment  or  Disposal  of  Long-Lived  Assets".  SFAS No. 144  addresses
     financial  accounting  and  reporting  for the  impairment  or  disposal of
     long-lived  assets.  This  statement  supersedes  FASB  Statement  No. 121,
     "Accounting for the Impairment of Long-Lived  Assets to Be Disposed Of" and
     the  accounting and reporting  provisions of APB Opinion No. 30,  Reporting
     the Results of Operations Reporting the Effects of Disposal of a Segment of
     a Business,  and Extraordinary,  Unusual and Infrequently  Occurring Events
     and Transactions", for the disposal of a business (as previously defined in
     that  Opinion).  This  statement  also  amends  ARB No.  51,  "Consolidated
     Financial  Statements"' to eliminate the exception to  consolidation  for a
     subsidiary  for which  control is likely to be  temporary.  The Company has
     evaluated this statement and has determined  there is no material impact on
     the Company's consolidated financial statements.

     c. During the second quarter,  the FASB issued SFAS No. 145, "Rescission of
     FASB  Statements No. 4, 44 and 64,  Amendment of FASB Statement No. 13, and
     Technical  Corrections."  This  Statement  rescinds  FASB  Statement No. 4,
     "Reporting Gains and Losses from  Extinguishment of Debt", and an amendment
     of that Statement,  FASB Statement No. 64,  "Extinguishment of Debt Made to
     Satisfy  Sinking-Fund  Requirements."  This  Statement  also  rescinds FASB
     Statement No. 44,  "Accounting  for Intangible  Assets of Motor  Carriers."
     This Statement  amends FASB Statement No. 13,  "Accounting for Leases",  to
     eliminate   an   inconsistency   between  the   required   accounting   for
     sale-leaseback  transactions and the required  accounting for certain lease
     modifications that have economic effects that are similar to sale-leaseback
     transactions.  This  Statement  also amends  other  existing  authoritative
     pronouncements to make various technical  corrections,  clarify meanings or
     describe their  applicability  under changed  conditions.  The Company will
     adopt the provisions of this Statement upon its effective date and does not
     anticipate it to have a material effect on its financial statements.

     d. In June  2002,  the FASB  issued  SFAS No.  146,  "Accounting  for Costs
     Associated  with  Exit  or  Disposal  Activities."  The  standard  requires
     companies to recognize costs associated with exit or disposal commitment to
     an exit or disposal plan. Examples of costs covered by the standard include
     lease  termination  costs and  certain  employee  severance  costs that are
     associated with a restructuring,  discontinued operation, plant closing, or
     other  exit  or  disposal   activity.   Statement  146  is  to  be  applied
     prospectively to exit or disposal  activities  initiated after December 31,
     2002.  The Company is currently  evaluating  the impact this  pronouncement
     will have on its consolidated financial statements.


10.      Goodwill and Other Intangibles


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
adopted this statement upon its effective date.

The following tables discloses the carrying value of all intangible assets:



                                              June 28, 2002                            December 31, 2001
                                              -------------                            -----------------
                                Gross Carrying     Accum.                  Gross Carrying     Accum.
                                    Amount      Amortization      Net          Amount      Amortization      Net
                                --------------  ------------      ---      --------------  ------------      ---
Amortized intangible assets:
- ---------------------------
                                                                                       
         Tradenames............    $  31,400     $  (4,055)   $  27,345      $   31,400     $ (3,271)    $  28,129
         Technology............        4,241          (482)       3,759           4,241         (302)        3,939
                                   ---------     ---------    ---------      ----------     --------     ---------
         Total.................    $  35,641     $  (4,537)   $  31,104      $   35,641     $ (3,573)    $  32,068
                                   =========     =========-   =========      ==========     ========     =========

Unamortized intangible assets - Carrying value
         Tradenames............    $  81,431                                 $  108,805
                                   ---------                                 ----------
         Total.................    $  81,431                                 $  108,805
                                   =========                                 ==========





Intangible  amortization  expense  amounted to $1.0  million in 2002 and $2.4 in
2001. The estimated  intangible  amortization for each of the next five years is
approximately $1.9 million.

The changes in the carrying amount of goodwill for the six months ended June 28,
2002 is as follows:




         (In thousands)                                                Consumer          Specialty          Total
                                                                       --------          ---------          -----
                                                                                              
Balance December 31, 2001.........................................     $   116,372     $   10,948       $   127,320
Purchase accounting adjustments...................................          26,225             --            26,225
Goodwill acquired during 2002.....................................              --         10,061            10,261
FAS 109 adjustment................................................              --           (130)             (130)
Foreign exchange/other............................................             207           (313)              305
                                                                       -----------     ----------       -----------
Balance June 28, 2002.............................................     $   142,804     $   20,566       $   163,370
                                                                       ===========     ==========       ===========


In accordance  with FAS 142, the Company  completed the  impairment  test of the
valuation of goodwill and  intangibles  as of January 1, 2002 and based upon the
results, there was no impairment.

During the second quarter,  the Company  completed the purchase price allocation
of the USAD  acquisition,  which  adjusted  the  valuation of  indefinite  lived
tradenames and goodwill.  The Company in 2001 amortized  tradenames and goodwill
using  the  same  useful  life,  therefore,  there  was no  impact  to the  2001
amortization expense recorded by the Company.  With regard to the Carter-Wallace
acquired  brands,  an  appraisal  is still in  process  and the  purchase  price
allocation will be modified based on its results.

Net income  results and per share  amounts for the quarter and six months  ended
June 28, 2002 and June 29, 2001 reflecting  goodwill and intangible  assets that
are no longer being amortized is as follows:



                                                              Three Months Ended                Six Months Ended
                                                              ------------------                ----------------
                                                            June 28,      June 29,           June 28,      June 29,
                                                              2002          2001               2002          2001
                                                              ----          ----               ----          ----
                                                                                             
Reported net income....................................    $   18,652    $   13,478       $   33,575     $   25,625
Goodwill amortization (net of tax).....................            --           427               --            838
Discontinued tradename amortization (net of tax).......            --            --               --            140
                                                           ----------    ----------       ----------     ----------
Adjusted net income....................................    $   18,652    $   13,905       $   33,575     $   26,603
                                                           ==========    ==========       ==========     ==========

Basic earnings per share
    As reported........................................         $0.47         $0.35            $0.85          $0.66
    Goodwill amortization..............................            --          0.01               --           0.02
    Tradename amortization.............................            --            --               --             --
                                                           ----------    ----------       ----------     ----------
    Adjusted net income................................         $0.47         $0.36            $0.85          $0.68
                                                           ==========    ==========       ==========     ==========

Diluted earnings per share
    As reported........................................         $0.45         $0.33            $0.81          $0.63
    Goodwill amortization..............................            --          0.01               --           0.02
    Tradename amortization.............................            --            --               --             --
                                                           ----------    ----------       ----------     ----------
    Adjusted net income................................         $0.45         $0.34            $0.81          $0.65
                                                           ==========    ==========       ==========     ==========





11.  Comprehensive Income

The following  table presents the Company's  Comprehensive  Income for the three
months ending June 28, 2002 and June 29, 2001:



                                                          Three Months Ended                    Six Months Ended
(In thousands)                                           June 28,       June 29,             June 28,      June 29,
                                                           2002           2001                 2002          2001
                                                           ----           ----                 ----          ----
                                                                                             
Net Income.........................................    $   18,652     $   13,478          $   33,575     $   25,625
Other Comprehensive Income, net of tax:
   Foreign exchange translation adjustments........        (1,263)          (503)             (1,494)        (2,092)
   Interest rate swap agreements...................        (1,318)            --                (272)            --
   Available for Sale securities...................            --         (1,421)                 --          3,202
                                                       ----------     -----------         ----------     ----------
Comprehensive Income...............................    $   16,071     $   11,554          $   31,809     $   26,735
                                                       ==========     ==========          ==========     ==========




12.  Commitments and Contingencies


     a. Certain former  shareholders of Carter-Wallace have brought legal action
     against  the  company  that  purchased  the   pharmaceutical   business  of
     Carter-Wallace   regarding   the  fairness  of  the   consideration   these
     shareholders  received.  Pursuant  to various  indemnification  agreements,
     Armkel could be liable for damages up to $12 million, and the Company could
     be liable directly to Armkel for an amount up to $2 million.

     The Company believes that the consideration  offered was fair to the former
     Carter-Wallace  shareholders,  and it cannot  predict  with  certainty  the
     outcome of this litigation.

     b. The Company has commitments to acquire  approximately $15 million of raw
     material and packaging  supplies from our vendors.  The packaging  supplies
     are in either a converted or non-converted status. This enables the Company
     to respond quickly to changes in customer orders/requirements.

     c. 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.



13.  Reclassification

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





               MANAGEMENT'S DISCUSSION AND ANALYSIS - (Continued)

Results of Operations
- ---------------------

For the quarter ended June 28,2002 net sales increased 12.6% from $229.6 million
to $258.5 million.  Consumer sales increased 14.2% to $212.0 million,  primarily
due to the  addition  of the  Arrid  antiperspirant  and  Lambert  Kay pet  care
businesses  as part of the  Carter-Wallace  acquisition.  Excluding the acquired
brands  as well as some  minor  divestitures  and  the  export  operation  being
reorganized,  consumer sales  increased 4% with higher  deodorizers and cleaners
and  laundry  products,  partially  offset  by  lower  personal  care  products.
Specialty products increased 5.6% to $46.5 million, primarily due an increase in
animal nutrition products,  which was impacted by the Biovance acquisition.  For
the six-month  period,  net sales  increased 12.9% to $515.3 million from $456.4
million.  Consumer sales increased 15.1 % to $424.8 million for the same reasons
as the current  quarter.  Excluding  the items  noted  earlier,  consumer  sales
increased 3%. Specialty products increased 3.7% to $90.5 million,  again for the
same reason as the current quarter.

Effective  January 1, 2002,  the  Company  adopted  EITF 00-14  "Accounting  for
Certain   Sales   Incentives"   and  EITF   00-25   "Vendor   Income   Statement
Characterization  of  Consideration  from a Vendor to a Retailer"  and EITF 01-9
"Accounting for Consideration  Given to a Customer or a Reseller of the Vendor's
Products." EITF 00-14 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 did  previously.
EITF 00-25 outlines required  accounting  treatment of certain sales incentives,
including  slotting or placement  fees,  cooperative  advertising  arrangements,
buydowns and other  allowances.  The Company  previously  recorded such costs as
marketing  expenses.   The  issue  requires  the  Company  to  report  the  paid
consideration  expense as a reduction of sales,  rather than marketing  expense.
EITF 01-9 codifies and reconciles certain issues from EITF 00-14 and EITF 00-25.
The second  quarter  and year to date 2001 net sales have been  reclassified  to
conform with these  pronouncements.  The impact was a reduction of net sales for
the second  quarter and year to date  periods of  approximately  $32.7 and $64.0
million in 2002 and $27.5 and $57.2 million in 2001,  and did not have an effect
on net income.

Gross profit margin for the quarter was 29.4%,  down from 30.3% in 2001.  During
the quarter,  the Company incurred  expenses  associated with the startup of its
Madera,  California animal nutrition  facility,  higher expenses associated with
the Cranbury manufactured Arrid  Antiperspirant,  an increase in consumer coupon
expenses  which reduced net sales and lower sales on its existing  personal care
products.   This  decline  was  partially  offset  by  lower  manufacturing  and
distribution  costs on laundry  products.  Gross profit margin for the six month
period was 29.0%, down slightly from 29.3% in 2001. Excluding the Madera startup
costs, the reason for the decline was consistent with the second quarter.

Marketing  expenses  increased  $3.3 million in the quarter and $3.7 million for
the six-month period.  During the current quarter,  increased  spending on Arm &
Hammer  deodorant  antiperspirant  and  spending  associated  with the  acquired
products were partially  offset by lower spending on the deodorizing and cleaner
product  line.  For the six-month  period,  the increase is primarily due to the
acquired  products  partially offset by lower spending on existing personal care
products.

Selling,  general and  administrative  expenses  increased $1.3 million to $29.5
million  in the  quarter  and $3.5  million to $58.7 for the  six-month  period.
Higher personnel  related expenses and transition  expenses  associated with the
Carter-Wallace  acquired  products  were  partially  offset  by  lower  deferred
compensation  expenses and the  elimination  of Goodwill  and certain  tradename
amortization expense associated with the Company's adoption of FAS 142.

Earnings  from  affiliates  increased  due to the  inclusion  of Armkel LLC. The
Company's  existing  equity  investments,  Armand  Products and  Armakleen  were
virtually unchanged.

Interest  expense  increased  significantly  from  last  year as a result of the
Company  carrying  the  debt  that  was  used to  finance  the  two  significant
acquisitions in 2001. Other expenses include in the quarter and six month period
foreign  exchange  losses  associated with the Company's  Brazilian  subsidiary.
Earnings  were  negatively  impacted  in 2001 by a change  in the fair  value of
derivative  instruments  not  designated as hedging  instruments.  Subsequently,
these contracts were designated as hedging  instruments of debt incurred as part
of the  Carter-Wallace  acquisition and changes in value were made through other
comprehensive income in the equity portion of the Company's Balance Sheet.




The  effective tax rate for the current  quarter and six-month  period was 35.8%
and  34.7%,  respectively,  versus  35.2%  in last  year's  second  quarter  and
six-month  period.  This reflects the impact of Armkel's  foreign  subsidiaries,
whose  post-tax  results  are  included  in equity in  earnings  of  affiliates,
partially offset in the current quarter by a cumulative  adjustment for a higher
state tax rate.


For the quarter, net income was $18.7 million or $0.47 per basic share and $0.45
per diluted  share,  a 36%  increase  over the $13.5  million or $0.35 per basic
share and $0.33 per  diluted  share in the same  period  last year.  This year's
results  included a $0.05 per share gain related to the allocation of profits by
the  Company's  affiliate,  Armkel,  LLC,  a reversal  of prior  year  promotion
liabilities of  approximately  $.03 per share,  partially offset by a receivable
reserve of $.01 per share. Last year's results included a $0.01 per share charge
related  to  intangibles  amortization  that was  discontinued  in 2002 with the
adoption of accounting standard FAS 142.

For the six months,  net income  increased  to $33.6  million or $0.85 per basic
share and $0.81 per diluted  share  compared to $25.6 million or $0.66 per basic
share and $0.63 per  diluted  share in the same  period  last year.  This year's
results included a $0.06 per share first quarter  accounting  charge relating to
the  step-up of  opening  inventory  values by Armkel,  as well as the $0.05 per
share  second  quarter  gain and the other two items  referred to earlier.  Last
year's  results  included  a $0.02  plant  shutdown  charge,  as well as a $0.02
intangibles amortization charge discontinued in 2002.


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

The  Company  considers  cash  and  short-term   investments  as  the  principal
measurement of its liquidity.  At June 28, 2002, cash including cash equivalents
totaled $75.3 million as compared to $52.4 million at December 31, 2001.

The  Company  has  outstanding   long-term  debt  of  $399.2  million,  and  the
aforementioned cash equivalents less short-term debt of $54.9 million, for a net
debt position of $344.3 million at quarter-end.  In addition, the Company had an
unused revolving credit facility of $100 million. Based on the definition in its
loan agreements,  the Company's cash flow (EBITDA) is estimated at $67.0 million
for the six months.

Financial  covenants  include a leverage ratio and an interest  coverage  ratio,
which were both met for the  quarter.  The Company  believes  cash on hand along
with the $100  million  revolving  credit  facility  is  sufficient  to meet its
liquidity needs.

During the first half of 2002, the Company  generated $46.5 million of cash flow
from operating activities and received $9.5 million from stock option exercises.
Significant expenditures include the purchase of Biovance stock of $7.7 million,
property, plant and equipment additions of $20.3 million and the payment of cash
dividends of $5.9 million.


Cautionary Note on Forward-Looking Statements
- ---------------------------------------------

This report  contains  forward-looking  statements  relating,  among others,  to
financial objectives,  liquidity needs,  contingencies and other matters.  These
statements  represent the intentions,  expectations  and beliefs of the Company,
and are subject to risks,  uncertainties  and other  factors,  many of which are
outside the Company's control.  These factors,  which include the ability of the
Company to  successfully  complete  the  integration  of the  operations  of the
consumer products  business of Carter-Wallace  into the Armkel joint venture and
the Company,  and assumptions as to market growth and consumer demand (including
but not limited to general  economic  and market  place  conditions  and events,
competitors  actions and the Company's costs), and the outcome of contingencies,
including litigation,  environmental  remediation and the divestiture of assets,
could  cause  actual  results  to differ  materially  from such  forward-looking
statements.  For a description  of  additional  cautionary  statements,  see the
Company's Annual Report on Form 10-K for the year ended December 31, 2001 and in
the Company's subsequent SEC filings, as well as Carter-Wallace's historical SEC
reports.




                           PART II - Other Information


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

     The Company's  Annual Meeting of Stockholders  was held on May 9, 2002. The
following  nominees were elected to the Company's  Board of Directors for a term
of three years.

Nominee                  For                               Withheld
- -------                  ---                               --------
Rosina B. Dixon        56,731,532                          1,047,151
Robert D. Le Blanc     56,705,168                          1,073,515


    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 2002 financial statements.

For                   Against             Abstained         Broker Non-Votes
- ---                   -------             ---------         ----------------
55,801,991            1,069,717           906,975                   --


Item 6.  Exhibits and Reports on Form 8-K

          a. Exhibits

               (11) Computation of earnings per share

               (99.1) Statement regarding the Certification of the CEO of Church
               & Dwight Co., Inc. Pursuant to 18 U.S.C. Section 1350, as adopted
               pursuant to 906 of the Sarbanes-Oxley Act of 2002

               (99.2) Statement regarding the Certification of the CFO of Church
               & Dwight Co., Inc. Pursuant to 18 U.S.C. Section 1350, as adopted
               pursuant to 906 of the Sarbanes-Oxley Act of 2002

          b. No reports on Form 8-K were filed for the three  months  ended June
          28, 2002.






                   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 28,      June 29,              June 28,      June 29,
                                                           2002          2001                  2002          2001
                                                           ----          ----                  ----          ----

BASIC:
                                                                                             
     Net Income....................................    $   18,652     $   13,478          $   33,575     $   25,625

Weighted average shares outstanding................        39,584         38,861              39,425         38,699

Basic earnings per share...........................          $.47           $.35                $.85           $.66

DILUTED:
     Net Income....................................    $   18,652     $   13,478          $   33,575     $   25,625

Weighted average shares outstanding................        39,584         38,861              39,425         38,699
Incremental shares under stock option plans........         2,271          1,989               2,252          1,897
                                                       ----------     ----------          ----------     ----------
Adjusted weighted average shares outstanding.......        41,855         40,850              41,677         40,596
                                                       ----------     ----------          ----------     ----------

Diluted earnings per share.........................         $.45            $.33               $.81            $.63


                                 EXHIBIT 99.1

The  Certification  of the Chief Executive  Officer of Church & Dwight Co., Inc.
Pursuant to 18 U.S.C.  Section 1350,  as adopted  pursuant to Section 906 of the
Sarbanes-Oxley  Act of 2002 is not being filed with the Quarterly Report but has
been submitted to the Securities and Exchange Commission under separate cover.




                                  EXHIBIT 99.2

The  Certification  of the Chief Financial  Officer of Church & Dwight Co., Inc.
Pursuant to 18 U.S.C.  Section 1350,  as adopted  pursuant to Section 906 of the
Sarbanes-Oxley  Act of 2002 is not being filed with the Quarterly Report but has
been submitted to the Securities and Exchange Commission under separate cover.










                                                     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, 2002        /s/ Zvi Eiref
         -----------------------     -----------------------------------------
                                     ZVI EIREF
                                     VICE PRESIDENT FINANCE



DATE:          August 9, 2002        /s/ Gary P. Halker
         -----------------------     -----------------------------------------
                                     GARY P. HALKER
                                     VICE PRESIDENT, CONTROLLER AND
                                     CHIEF INFORMATION OFFICER