FORM 10-Q


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


               Quarterly Report Pursuant to Section 13 or 15(d) of
                       the Securities Exchange Act of 1934


For the quarterly period ended: 12/31/01      Commission file number: 0-22818
                                --------                              -------



                         THE HAIN CELESTIAL GROUP, INC.
                --------------------------------------------------
             (Exact name of registrant as specified in its charter)


         Delaware                                               22-3240619
- -------------------------------                           ---------------------
(State or other jurisdiction of                             (I.R.S. Employer
 incorporation or organization)                              Identification No.)

                58 South Service Road, Melville, New York      11747
       -----------------------------------------------------------------------
         (Address of principal executive offices)              (Zip Code)


Registrant's telephone number, including area code:   (631) 730-2200
                                                    -----------------


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirement for the past 90 days.


                 Yes         X                          No
                          -------                           -------


Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.


33,866,114 shares of Common Stock $.01 par value, as of February 8, 2002.





THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINNAICAL STATEMENTS (UNAUDITED)




                         THE HAIN CELESTIAL GROUP, INC.
                                      INDEX


                                                                          Page
Part I   Financial Information

Item 1.  Financial Statements

           Consolidated Balance Sheets - December 31, 2001
           (unaudited) and June 30, 2001                                   2

           Consolidated Statements of Income - Three months and Six
           Months ended December 31, 2001 and 2000 (unaudited)             3

           Consolidated Statements of Cash Flows -
           Six Months ended December 31, 2001 and 2000 (unaudited)         4

           Consolidated Statement of Stockholders' Equity -
           Six months ended December 31, 2001 (unaudited)                  5

           Notes to Consolidated Financial Statements                   6-10


Item 2.  Management's Discussion and Analysis of Financial
               Condition and Results of Operations                     11-16


Item 3.  Quantitative and Qualitative Disclosures
                  About Market Risk                                       17

Part II  Other Information

          Items 1,3 and 4 are not applicable

          Item 2 - Changes in Securities and Use of Proceeds             17

          Item 5 - Submission of Matters to Vote of Security Holders     17

          Item 6 - Exhibits and Reports on Form 8-K                      18

          Signatures                                                     19





PART 1 - ITEM 1 - FINANCIAL INFORMATION
THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share and share amounts)

                                                          December 31,  June 30,
                                                             2001          2001
                                                          -----------   --------
                            ASSETS                       (Unaudited)     (Note)
Current assets:
Cash and cash equivalents                                     $ 6,608   $26,643
Accounts receivable, less allowance for doubtful               55,671    42,668
  accounts of $1,396 and $815
Inventories                                                    61,995    49,593
Recoverable income taxes                                        2,101     8,232
Deferred income taxes                                           3,740     3,740
Other current assets                                            7,138     7,904
                                                            ---------- ---------
Total current assets                                          137,253   138,780

Property, plant and equipment, net of accumulated              70,171    55,780
  depreciation and amortization of $27,257 and $25,551
Goodwill, net                                                 237,440   219,826
Trademarks and other intangible assets, net                    38,385    38,230
Other assets                                                    9,701     9,077
                                                            ---------- ---------
Total assets                                                $ 492,950  $461,693
                                                            ========== =========

           LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable and accrued expenses                        $ 49,863   $43,587
Income taxes payable                                            5,824         -
Current portion of long-term debt                               8,300     2,881
                                                            ---------- ---------
Total current liabilities                                      63,987    46,468

Long-term debt, less current portion                           10,762    10,718
Deferred income taxes                                           7,854     7,854
                                                            ---------- ---------
Total liabilities                                              82,603    65,040

Commitments and contingencies

Stockholders' equity:
Preferred stock - $.01 par value, authorized 5,000,000
  shares, none issued                                               -        -
Common stock - $.01 par value, authorized 100,000,000
  shares, issued 34,021,616 and 33,771,124 shares                 340       338
Additional paid-in capital                                    354,045   348,942
Retained earnings                                              59,274    48,626
Foreign currency translation adjustment                        (1,916)     (978)
                                                            ---------- ---------
                                                              411,743   396,928
Less: 156,917 and 100,000 shares of treasury stock, at cost    (1,396)     (275)
                                                            ---------- ---------
Total stockholders' equity                                    410,347   396,653
                                                            ---------- ---------

Total liabilities and stockholders' equity                  $ 492,950  $461,693
                                                            ========== =========

Note:  The balance sheet at June 30, 2001 has been derived from the audited
financial statements at that date.

See notes to consolidated financial statements.



THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(In thousands, except per share amounts)





                                                                Three Months Ended          Six Months Ended
                                                                 December 31,                 December 31,
                                                             ------------------------  --------------------------
                                                                 2001         2000          2001          2000
                                                             ------------   ---------   ------------   ---------
                                                                  (Unaudited)                  (Unaudited)
                                                                                           
Net sales                                                     $ 124,766     $116,025     $ 229,632     $209,678
Cost of sales                                                    72,873       62,297       136,333      115,542
                                                             -----------   ----------   -----------  -----------
Gross profit                                                     51,893       53,728        93,299       94,136

Selling, general & administrative expenses                       41,933       36,790        74,232       65,649
Merger costs                                                          -            -             -        1,032
                                                             -----------   ----------   -----------  -----------
Operating income                                                  9,960       16,938        19,067       27,455

Interest expense (income) and other expenses, net                 1,564         (761)        1,893       (1,287)
                                                             -----------   ----------   -----------  -----------

Income before income taxes                                        8,396       17,699        17,174       28,742
Provision for income taxes                                        3,191        7,433         6,526       12,071
                                                             -----------   ----------   -----------  -----------

Net income                                                      $ 5,205     $ 10,266       $10,648     $ 16,671
                                                             ===========   ==========   ===========  ===========

Basic net income per common share                                $ 0.15       $ 0.31        $ 0.32       $ 0.51
                                                             ===========   ==========   ===========  ===========

Diluted net income per common share                              $ 0.15       $ 0.30        $ 0.31       $ 0.49
                                                             ===========   ==========   ===========  ===========


Weighted average common shares outstanding:
Basic                                                            33,690       33,038        33,678       32,667
                                                             ===========   ==========   ===========  ===========
Diluted                                                          34,881       34,660        34,758       34,340
                                                             ===========   ==========   ===========  ===========



See notes to consolidated financial statements.




THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)

                                                              Six Months Ended
                                                               December 31,
                                                           --------------------
                                                             2001         2000
                                                           ----------  ---------
CASH FLOWS FROM OPERATING ACTIVITIES                         (Unaudited)

Net income                                                 $ 10,648   $ 16,671
Adjustments to reconcile net income to net cash
  provided by operating activities:
Depreciation and amortization of property and equipment       3,573      2,939
Amortization of goodwill and other intangible assets             95      3,248
Amortization of deferred financing costs and other              185         33
Provision for doubtful accounts                                 402        128
Increase (decrease) in cash attributable to changes in
  assets and liabilities, net of amounts applicable to
  acquired businesses:
Accounts receivable                                         (10,428)   (16,485)
Inventories                                                 (10,899)        91
Other current assets                                          2,449       (430)
Other assets                                                 (1,168)      (234)
Accounts payable and accrued expenses                        (1,339)   (12,982)
Recoverable taxes, net of income tax payable                 11,960     12,951
                                                           --------- ----------

Net cash provided by operating activities                     5,478      5,930
                                                           --------- ----------

CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment                         (14,315)    (7,749)
Acquisitions of businesses, net of cash acquired            (14,219)
                                                           --------- ----------
Net cash used in investing activities                       (28,534)    (7,749)
                                                           --------- ----------

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from Credit Facility                                 5,200          -
Payments on economic development revenue bonds                 (208)      (166)
Purchase of treasury stock                                   (1,121)         -
Proceeds from exercise of warrants and options, net of
  related expenses                                              650     11,026
Payment of other long-term debt and other liabilities        (1,081)       (58)
                                                           --------- ----------

Net cash provided by financing activities                     3,440     10,802
                                                           --------- ----------

Net (decrease) increase in cash and cash equivalents        (19,616)     8,983
Effect of exchange rate changes on cash                        (419)         -
Cash and cash equivalents at beginning of period             26,643     38,308
                                                           --------- ----------

Cash and cash equivalents at end of period                  $ 6,608   $ 47,291
                                                           ========= ==========

See notes to consolidated financial statements.




THE HAIN CELESTIAL GROUP, INC.  AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (Unaudited)
FOR THE SIX MONTHS ENDED DECEMBER 31, 2001
(In thousands, except per share and share data)






                                  Common Stock
                            -----------------------                                               Foreign
                                                    Additional               Treasury Stock      Currency
                                           Amount    Paid-in   Retained   ------------------    Translation         Comprehensive
                                Shares     at $.01   Capital   Earnings   Shares     Amount      Adjustment  Total     Income
                            -----------------------------------------------------------------------------------------------------

                                                                                           
Balance at June 30, 2001       33,771,124   $ 338   $ 348,942  $ 48,626   100,000    $ (275)     $ (978)  $ 396,653

Exercise of stock options          41,733                 594                                                   594

Purchase of treasury shares                                                56,917    (1,121)                 (1,121)

Issuances of common stock         208,759       2       4,485                                                 4,487

Non-cash compensation charge                               24                                                    24

Net income                                                       10,648                                      10,648   $ 10,648

Translation adjustments                                                                            (938)       (938)      (938)
                                                                                                                    -----------

Total comprehensive income                                                                                            $  9,710
                            ----------------------------------------------------------------------------------------===========

Balance at December 31, 2001   34,021,616   $ 340   $ 354,045  $ 59,274   156,917  $ (1,396)   $ (1,916)  $ 410,347
                            ========================================================================================




See notes to consolidated financial statements.





1.       GENERAL

     The Hain Celestial  Group (herein  referred to as "we","us" and "our") is a
natural,  specialty and snack food  company.  We are a leader in many of the top
natural food categories,  with such well-known  natural food brands as Celestial
Seasonings(R)  teas,  Hain Pure  Foods(R),  Westbrae(R),  Westsoy(R),  Arrowhead
Mills(R),  Health  Valley(R),  Breadshop's(R),  Casbah(R),  Garden of Eatin'(R),
Terra  Chips(R),  Yves  Veggie  Cuisine(R),  Gaston's(R),  Lima(R),  DeBoles(R),
Earth's Best(R),  and Nile Spice(R).  The Company's  principal specialty product
lines include Hollywood(R)  cooking oils, Estee(R) sugar-free  products,  Weight
Watchers(R)  dry and  refrigerated  products,  Kineret(R)  kosher foods,  Boston
Better Snacks(R), and Alba Foods(R).

     We operate in one business segment: the sale of natural,  organic and other
food and beverage products. In our most recent fiscal year, approximately 51% of
our revenues  were derived from products  that are  manufactured  within our own
facilities with 49% produced by various co-packers.  There are no co-packers who
manufactured 10% or more of our products.

     Certain   reclassifications   have  been  made  to  our   previous   year's
consolidated  financial  statements  to  conform  them  to  the  current  year's
presentation.

         All amounts in our consolidated financial statements have been rounded
to the nearest thousand dollars, except share and per share amounts.

2.       BASIS OF PRESENTATION

     Our consolidated financial statements have been prepared in accordance with
accounting  principles  generally  accepted  in the United  States  for  interim
financial  information and with the  instructions to Form 10-Q and Article 10 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
footnotes  required by accounting  principles  generally  accepted in the United
States.  In  the  opinion  of  management,  all  adjustments  (including  normal
recurring  accruals)  considered  necessary  for a fair  presentation  have been
included. Operating results for the three and six months ended December 31, 2001
are not necessarily  indicative of the results that may be expected for the year
ending  June  30,  2002.  Please  refer  to the  footnotes  to our  consolidated
financial statements as of June 30, 2001 and for the year then ended included in
our Annual Report on Form 10-K for  information  not included in these condensed
footnotes.

3.       ACCOUNTING FOR GOODWILL AND OTHER INTANGIBLE ASSETS

     Our results for the three and six months ended  December 31, 2001,  include
the effect of adopting Statement of Financial  Accounting Standards ("SFAS") No.
141,  "Business  Combinations," and SFAS No. 142, "Goodwill and Other Intangible
Assets",  which resulted in a $1.6 and $3.2 million  reduction in expenses ($1.1
and $2.2  million,  net of tax) and a $0.03  and  $0.05  increase  in basic  and
diluted  earnings per share,  respectively,  for the three and six month periods
ended  December 31, 2001.  SFAS No. 141 provides that all business  combinations
initiated after June 30, 2001 shall be accounted for using the purchase  method.
In addition,  it provides that the cost of an acquired  entity must be allocated
to the assets acquired, including identifiable intangible assets and liabilities
assumed based on their  estimated  fair values at the date of  acquisition.  The
excess cost over the fair value of the net assets acquired must be recognized as
goodwill.  SFAS No. 142 provides  that  goodwill is no longer  amortized and the
value of an identifiable intangible asset must be amortized over its useful life
unless the asset is determined  to have an  indefinite  useful life. At December
31, 2001,  included in  trademarks  and other  intangible  assets on the balance
sheet, is approximately $.7 million of intangible assets deemed to have a finite
life being amortized over their estimated useful lives.  Goodwill must be tested
for  impairment  at the  beginning  of the fiscal  year in which SFAS No. 142 is
adopted.  In accordance  with SFAS No. 142, we have  evaluated the fair value of
our reporting  units and compared  those values to the carrying  values of their
related  goodwill  and  indefinite-life  intangible  assets,  and  based on such
evaluation,  no  impairment  existed at July 1, 2001.  The $3.2 million  pre-tax
reduction of intangible  amortization  expense  recognized  during the six-month
period ended December 31, 2001 represents the amount of amortization of goodwill
and indefinite-life intangible assets that arose from acquisitions prior to July
1,  2001  and are no  longer  amortized.  Amounts  assigned  to  indefinite-life
intangible assets primarily represent the values of trademarks.

     The following table reflects  consolidated results of operations(net of tax
effect)  adjusted as though the  adoption of SFAS No. 141 and 142 occurred as of
the beginning of the six-month period ended December 31,2000.

                                 Three Months Ended  Six Months Ended
                                  December 31, 2000  December 31, 2000
                                   ---------------    -------------
Net Earnings:
 As reported                            $ 10,266         $ 16,671
 Goodwill and indefinite-life
  intangibles amortization                   942            1,914
                                    ------------      -----------
 As adjusted
                                        $ 11,208         $ 18,585
                                    ============      ===========
Basic earnings per common share:
 As reported                            $   0.31         $   0.51
                                    ============      ===========
 As adjusted                            $   0.34         $   0.57
                                    ============      ===========
Diluted earnings per common share:
 As reported                            $   0.30         $   0.49
                                    ============      ===========
 As adjusted                            $   0.32         $   0.54
                                    ============      ===========

     The  following  table  reflects  the  components  of  trademarks  and other
intangible assets as of December 31, 2001:

                                              Gross Carrying       Accumulated
                                                  Amount          Amortization
                                            -------------------   --------------
  Amortized intangible assets:
    Licensing costs and other intangibles       $  1,072             $  353
  Non-amortized intangible assets:
    Trademarks                                  $ 37,666             $    -


4.       RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

     In May 2000, the Emerging Issues Task Force ("EITF") reached a consensus on
Issue 00-14,  "Accounting  for Certain Sales  Incentives".  Under the consensus,
certain sales  incentives must be recognized as a reduction of sales rather than
as an expense (we include  such sales  incentives  within  selling,  general and
administrative  expenses).  In April 2001, the EITF reached a consensus on Issue
00-25,  "Vendor Statement  Characterization  of Consideration from a Vendor to a
Retailer",  which  expanded upon the types of  consideration  paid by vendors to
retailers which are to be considered sales incentives and,  accordingly,  should
be  classified  as a reduction  of sales  rather than as a component of selling,
general and  administrative  expenses.  In  November  2001,  the EITF  reached a
consensus on Issue 01-9,  "Accounting for  Consideration  Given by a Vendor to a
Customer or a Reseller of A Vendor's  Product",  which  provides  interpretative
guidance to Issues 00-14 and 00-25.  These  consensuses are effective  beginning
with our quarter ending March 31, 2002. Upon  application of these  consensuses,
our  earnings for current and prior  periods  will not be changed,  but rather a
reclassification   will  take  place  within  the  Consolidated   Statements  of
Operations for all periods presented for comparative purposes.

         Had EITF 00-14 and 00-25 been adopted at the beginning of the six-month
periods ended December 31, 2001 and 2000, our net sales and selling, general and
administrative expenses would have each been reduced by $37.2 million and $31.9
million, for the respective periods.

5.       ACQUISITIONS

     On December 10, 2001, we acquired the outstanding common shares of Lima NV,
a leading Belgian  manufacturer  and marketer of natural and organic foods,  for
cash and stock.  The  results of Lima's  operations  have been  included  in our
consolidated  financial  statements since that date. The acquisition builds upon
our growing European distribution and manufacturing capabilities and provides us
with a strong platform for the expansion of our European operations.

     On June 8, 2001,  we  acquired  privately-held  Yves Veggie  Cuisine,  Inc.
("Yves") a Vancouver,  British  Columbia based company.  Yves is a leading North
American manufacturer,  distributor and marketer of soy protein meat alternative
products.

     On  January  18,  2001  we  acquired  privately-held  Fruit  Chips  B.V.  a
Netherlands based company,  which we subsequently renamed Terra Chips B.V. Terra
Chips B.V. is a manufacturer  and  distributor  of low-fat fruit,  vegetable and
potato chips selling to European markets.

         Details about the Yves and Fruit Chips acquisitions are included in our
annual report for the year ended June 30, 2001.

     Unaudited pro forma results of  operations  for the periods ended  December
31, 2001 and 2000  reflecting the above  acquisitions as if they occurred at the
beginning of the respective  periods would not be materially  different than the
actual results as presented.


6.       INVENTORIES

         Inventories consist of the following:

                                          December 31,   June 30,
                                              2001         2001
                                          -----------   -----------
       Finished goods                        $42,129      $ 29,933
       Raw materials and packaging            19,866        19,660
                                          -----------   -----------
                                             $61,995      $ 49,593
                                          ===========   ===========


7.       PROPERTY, PLANT AND EQUIPMENT

         Property, plant and equipment consists of the following:

                                      December 31, 2001  June 30, 2001
                                      ---------------   --------------
    Land                                    $ 6,965         $ 6,673
    Building and improvements                23,707          13,611
    Machinery and equipment                  54,135          42,861
    Furniture and fixtures                    2,279           2,505
    Leasehold improvements                    6,881           6,818
    Construction in progress                  3,461           8,863
                                         -----------    -----------
                                             97,428          81,331
    Less: Accumulated depreciation and
            amortization                     27,257          25,551
                                         -----------    -----------
                                           $ 70,171         $55,780
                                         ===========    ===========


8.       EARNINGS PER SHARE

     We report  basic and diluted  earnings  per share in  accordance  with SFAS
Statement No. 128,  "Earnings Per Share"  ("SFAS No. 128").  Basic  earnings per
share excludes any dilutive  effects of options and warrants.  Diluted  earnings
per share include all dilutive  common stock  equivalents  such as stock options
and warrants.

         The following table sets forth the computation of basic and diluted
earnings per share pursuant to SFAS No. 128:

                                   Three Months Ended      Six Months Ended
                                      December 31             December 31
                                 ----------------------- -----------------------
                                   2001         2000        2001        2000
                                 ------------ ---------- ----------- -----------
Numerator:
Numerator for basic and diluted
 earnings per common share -
 Net income                            $5,205    $10,266    $ 10,648    $ 16,671
                                 ------------ ---------- ----------- -----------
Denominator:
Denominator for basic earnings
 per common share - weighted
 average shares outstanding
 during the period                    33,690     33,038      33,678      32,667
                                 ------------ ---------- ----------- -----------
Effect of dilutive securities:
Stock options                          1,003      1,385         894       1,417
Warrants                                 188        237         186         256
                                 ------------ ---------- ----------- -----------
                                       1,191      1,622       1,080       1,673
                                 ------------ ---------- ----------- -----------
Denominator for diluted
 earnings per common share -
 adjusted weighted average
 shares and assumed conversions       34,881     34,660      34,758      34,340
                                 ============ ========== =========== ===========
Basic net income per common
 share                                $ 0.15     $ 0.31      $ 0.32       $0.51
                                 ============ ========== =========== ===========
Diluted net income per common
 share                                $ 0.15     $ 0.30      $ 0.31       $0.49
                                 ============ ========== =========== ===========

9.       CREDIT FACILITY

     We  have  available  to us a $240  million  Credit  Facility  (the  "Credit
Facility")  which provides us with a four-year,  $145 million  revolving  credit
facility and a $95 million 364-day  facility.  The Credit Facility is unsecured,
but is guaranteed by all of our direct and indirect  domestic  subsidiaries.  We
are required to comply with  customary  affirmative  and negative  covenants for
facilities  of this  nature.  Revolving  credit loans under this  facility  bear
interest at a base rate (greater of the  applicable  prime rate or Federal Funds
Rate plus applicable  margin) or, at our option, the reserve adjusted LIBOR rate
plus  an  applicable   margin.   As  of  December  31,  2001,  we  had  borrowed
approximately $4.4 million under the revolving facility with interest at 3.0625%
(classified as long-term debt). We also borrowed $5.2 million as of December 31,
2001 under the credit facility with interest at 4.75%  (classified as short-term
debt as all of such amount has been subsequently repaid).




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

Overview

We  manufacture,  market,  distribute and sell natural,  specialty,  organic and
snack  food  products  under  brand  names  which  are sold as  "better-for-you"
products. We are a leader in many of the top natural food categories,  with such
well-known  natural  food  brands as  Celestial  Seasonings(R)  teas,  Hain Pure
Foods(R),  Westbrae(R),   Westsoy(R),   Arrowhead  Mills(R),  Health  Valley(R),
Breadshop's(R),  Casbah(R),  Garden of Eatin'(R),  Terra Chips(R),  Gaston's(R),
Yves Veggie Cuisine(R), Lima(R), DeBoles(R), Earth's Best(R), and Nile Spice(R).
Our  principal  specialty  product  lines  include  Hollywood(R)  cooking  oils,
Estee(R) sugar-free products,  Weight Watchers(R) dry and refrigerated products,
Kineret(R) kosher foods, Boston Better Snacks(R), and Alba Foods(R). Our website
can be found at www.hain-celestial.com.

     Our products are sold primarily to specialty and natural food distributors,
supermarkets,  natural food stores,  and other retail classes of trade including
mass-market stores, food service channels and club stores.

     Since our formation in 1993, we have completed a number of  acquisitions of
companies and brands.  Since  January 2001, we acquired the following  companies
and brands:

     On January 18, 2001, we acquired  Fruit Chips B.V.,  (subsequently  renamed
Terra Chips B.V.) a Netherlands based company,  which manufactures,  distributes
and markets low fat fruit, vegetable and potato chips.

     On June 8, 2001, we acquired Yves Veggie Cuisine, Inc. and its subsidiaries
("Yves"), a Vancouver,  British Columbia based company.  Yves is a manufacturer,
distributor and marketer of premium soy protein meat alternative products.

     On December 10, 2001, we acquired Lima NV, the leading  Belgian natural and
organic foods manufacturer and marketer.

     Our brand names are well  recognized in the various market  categories they
serve.  We have acquired  numerous brands and we will seek future growth through
internal  expansion  as  well as the  acquisition  of  additional  complementary
brands.

     Our  overall  mission is to be a leading  marketer  and seller of  natural,
organic,  beverage and specialty food products by integrating  all of our brands
under  one  management  team  and  employing  a  uniform  marketing,  sales  and
distribution program. Our business strategy is to capitalize on the brand equity
and the distribution  previously  achieved by each of our acquired product lines
and to enhance  revenues by strategic  introductions  of new product  lines that
complement existing products.



Results of Operations

Three months ended December 31, 2001

     Net sales for the three months ended December 31, 2001 were $124.8 million,
an increase of $8.7  million or 8% over net sales of $116.0  million in the same
quarter of the prior year. Net sales increased by 9% on a comparable  basis when
adjusted  for our reduced  focus on  supplements  and certain  non-core  product
categories. Our increase in sales is primarily the result of strong increases in
unit volume  from our Terra,  Garden of Eatin' and  Westsoy  brands,  as well as
sales  contributed  by  companies we acquired in the second half of Fiscal 2001.
The unusually  warm winter weather  throughout the United States  impacted sales
growth of our soups,  teas and hot cereals products whose strongest  performance
comes during the winter's cold weather months.

     Gross  profit for the three months  ended  December  31, 2001  decreased to
41.6% of net sales as compared to 46.3% of net sales in the same  quarter of the
prior  year.  The  decrease  resulted  from  higher  than  anticipated  costs of
approximately  1.2%  associated with the start up of production at our new Terra
Chips  manufacturing  facility in Moonachie,  NJ, including the cost of training
employees  on new  technology,  production  downtime  during  start-up,  and the
additional  costs associated with the transition of production from the original
Terra Chips  facility in Brooklyn,  NY, while we operated  both our Brooklyn and
Moonachie  facilities;  approximately  1.6% of lower  gross  profits  caused  by
changes in the mix of sales driven  principally by the warm winter weather;  and
approximately 1% due to additional freight and warehousing costs associated with
certain strategic initiatives to increase inventory levels to reduce stock-outs,
thereby increasing customer satisfaction.

     Selling,  general  and  administrative  expenses  (excluding  amortization)
increased by $6.7 million to $41.9  million for the three months ended  December
31, 2001 as compared to $35.1  million in the  December 31, 2000  quarter.  Such
expenses as a  percentage  of net sales  amounted to 33.6% for the three  months
ended  December 31, 2001  compared  with 30.3% in the December 31, 2000 quarter.
The  overall   increase  is  a  result  of  the  added   selling,   general  and
administrative costs of 2.3% brought on by the aforementioned second half fiscal
2001  acquisitions  offset by cost containment  initiatives in other general and
administrative expenses, and higher trade and consumer spending of approximately
1%.

     Amortization of goodwill and other  intangible  assets was $1.7 million for
the December  2000 period  compared to less than $.1 million in the 2001 period.
The results for the  quarter  ended  December  31,  2001,  include the effect of
adopting Statement of Financial Accounting Standards ("SFAS") No. 141, "Business
Combinations" and SFAS No. 142,  "Goodwill and Other Intangible  Assets",  which
resulted in a $1.6 million  reduction in overall  expenses  ($1.1 million net of
tax) and a $0.03  increase in basic and  diluted  earnings  per share.  The $1.6
million  pre-tax  reduction  of  amortization  expense  recognized  this quarter
represents the amount of amortization of goodwill and indefinite-life intangible
assets  that  arose  from  acquisitions  prior to July 1, 2001 and are no longer
amortized.

     Operating  income was $10.0  million in the 2001  period  compared to $16.9
million  in the 2000  period.  Operating  income  as a  percentage  of net sales
amounted to 8.0%,  compared with 14.6% in the December 2000 quarter.  The dollar
and percentage decreases resulted  principally from lower gross profits,  higher
selling,  general and administrative costs offset by lower amortization expense,
all as described above.

     Interest expense (income),  net and other expenses amounted to $1.6 million
for the three months ended  December 31, 2001  compared to ($.8)  million in the
comparable  period.  During  the  current  quarter  we closed  our  Terra  Chips
Brooklyn,  NY  manufacturing  facility and  returned the leased  premises to the
owner. We disposed of machinery and equipment and leasehold  improvements deemed
unusable  which totaled $1 million,  and we were required to retrofit the leased
Brooklyn  facility to its  original  condition  at a cost of  approximately  $.5
million. The remaining overall higher interest expense is a direct result of the
carrying costs associated with our Credit Facility,  which we entered into March
2001,  and having less  investable  cash in the three months ended  December 31,
2001 after the funding of three  acquisitions  since  January  2001,  as well as
capital  expenditures  required for our new Terra Chips Moonachie,  NJ facility,
and other strategic initiatives.

     Income  before  income taxes for the three  months ended  December 31, 2001
amounted to $8.4 million  compared to $17.7  million in the  corresponding  2000
period.  This  decrease  was  attributable  to the  aforementioned  decrease  in
operating income, as well as the changes in interest expense and other expenses,
net.

     Income taxes  decreased to $3.2 million for the three months ended December
31,  2001  compared  to $7.4  million  in the  corresponding  2000  period.  The
effective  tax  rate  was  38%  in  the  2001  period  compared  to  42%  in the
corresponding 2000 period. The lower tax rate was a result of the elimination of
non-deductible  goodwill  amortization  from our income statement as a result of
the  aforementioned  adoption  of the new  accounting  for  goodwill  and  other
intangible assets at the beginning the current fiscal year.

     Net income for the three  months  ended  December 31, 2001 was $5.2 million
compared to $10.3 million in the corresponding 2000 period. The decrease of $5.1
million in earnings was primarily attributable to the aforementioned decrease in
income before income taxes offset by the reduction in income tax expense.


Six months ended December 31, 2001

     Net sales for the six months ended  December 31, 2001 were $229.6  million,
an increase of $19.9 million or 10% over net sales of $209.7 million in the same
period of the prior year. Net sales increased by 11% on a comparable  basis when
adjusted  for our reduced  focus on  supplements  and certain  non-core  product
categories. Our increase in sales is primarily the result of strong increases in
unit volume  from our Terra,  Garden of Eatin' and  Westsoy  brands,  as well as
sales  contributed  by  companies we acquired in the second half of fiscal 2001.
Our sales during this period were  impacted by the events of September  11, 2001
and the aforementioned impact from the warm winter months.

     Gross profit for the six months ended  December 31, 2001 decreased to 40.6%
of net sales as  compared  to 44.9% of net sales in the same period of the prior
year.  The  decrease  is a  result  of 1.2%  higher  production  costs  from the
aforementioned Terra plant transition and 1% from the change in the mix of sales
driven principally by warm winter weather. In addition,  we incurred 2.2% higher
costs in warehousing and freight  expenses over the six month period as a result
of operating  our Ontario  distribution  center in  California  for only a short
period of time after its opening in 2000,  higher freight and warehousing  costs
associated with strategic initiatives which increased inventory levels to reduce
stock-outs,  along  with the  added  cost of the  warehousing  and  distribution
networks brought on by the aforementioned second half fiscal 2001 acquisitions.

     Selling,   general  and  administrative  expenses  (excluding  amortization
expense)  increased by $11.7  million to $74.2  million for the six months ended
December 31, 2001 as compared to $62.4  million in the December 31, 2000 period.
Such expenses as a percentage of net sales  amounted to 32.3% for the six months
ended December 31, 2001 compared with 29.8% in the December 31, 2000 period. The
increase  is a result of $7  million of costs  brought on by the  aforementioned
second half fiscal 2001  acquisitions  and $3 million of higher  trade  spending
over the comparable period.

     Amortization of goodwill and other  intangible  assets was $3.2 million for
the December 2000 compared to $.1 million in the 2001 period.  The decrease is a
result of the aforementioned adoption of SFAS No. 142.

     Merger related charges, which related to certain employee costs associated
with the  Celestial  merger,  amounted  to $1 million  for the six months  ended
December  31,  2000.  There were no merger  related  charges in the current 2001
period.

     Operating  income  decreased by $8.4  million  compared to the 2000 period.
Operating  income as a percentage  of net sales  amounted to 8.3%  compared with
14.6% in the December 2000 period.  The dollar and percentage  decrease resulted
principally  from  higher  cost of  goods  sold,  higher  selling,  general  and
administrative  expenses,  offset by the lack of merger  related costs and lower
amortization expense in the 2001 period.

     Interest expense (income),  net and other expenses amounted to $1.9 million
for the six months  ended  December  31,  2001  compared  with  income of ($1.3)
million in the same  period of the prior  year.  The  change of $3.2  million is
primarily a result of the items  discussed above in the three month period ended
December 31, 2001.

     Income  before  income  taxes for the six months  ended  December  31, 2001
amounted to $17.2  million  compared to $28.7  million in the same period of the
prior year. This $11.5 million decrease was  attributable to the  aforementioned
decrease in operating income, as well as the swing in interest expense and other
expenses, net.

     Income taxes  decreased  to $6.5 million for the six months ended  December
31, 2001  compared to a $12.1  million in the  corresponding  2000  period.  The
effective  tax  rate  was  38.0% in the  2001  period  compared  to 42.0% in the
corresponding 2000 period. The reason for our lower tax rate was described above
in the three month section on income taxes.

     Net income for the six months  ended  December  31, 2001  amounted to $10.6
million compared to $16.7 million in the  corresponding  2000 period.  This $6.1
million  decrease in earnings was primarily  attributable to the  aforementioned
decrease in income  before  income taxes  offset by the  reduction in income tax
expense.


Liquidity and Capital Resources

     We  finance  our  operations  and growth  primarily  with the cash flows we
generate from our operations and from borrowings under our Credit Facility.

     We have  available to us a $240 million  Credit  Facility which provides us
with a  four-year,  $145  million  revolving  credit  facility and a $95 million
364-day  facility.  The Credit  Facility is unsecured,  but is guaranteed by all
direct and  indirect  domestic  subsidiaries.  We are  required  to comply  with
customary affirmative and negative covenants for facilities of this nature.

     This access to capital  provides us with flexible  working capital needs in
the normal course of business and the  opportunity to grow our business  through
acquisitions or develop our existing infrastructure through capital investment.

     Net cash  provided  by  operations  was $5.5 and $5.9  million  for the six
months ended December 31, 2001 and 2000,  respectively.  Our working capital and
current ratio was $73.3 million and 2.2 to 1, respectively, at December 31, 2001
compared with $92.3 million and 2.99 to 1  respectively,  at June 30, 2001.  The
decrease in working capital and current ratio is due to the use of approximately
$14.3  million for capital  expenditures  and $14.2  million of cash to fund our
recent  acquisitions.  This $28.5 million of investments compares with only $7.7
million of cash used in investing  activities  in the  comparable  December 2000
period.

     Net cash  provided by  financing  activities  was $3.4  million for the six
months ended December 31, 2001.  During the three months ended December 2001, we
borrowed  approximately  $5 million  under our Credit  Facility to fund  working
capital needs and we used $1.1 million of cash for a stock buyback program.  Net
cash  provided by financing  activities  of $10.8  million in the December  2000
period was derived principally from proceeds received from exercises of warrants
and stock options.

     We believe that cash on hand of $6.6 million at December 31, 2001,  as well
as  projected  remaining  fiscal  2002 and 2003 cash flows from  operations  and
availability  under our Credit  Facility,  are  sufficient  to fund our  working
capital needs,  anticipated capital expenditures and scheduled debt payments for
the remainder of fiscal 2002 and 2003.  We currently  invest our cash on hand in
highly liquid short-term investments yielding approximately 2% interest.

Seasonality

     Our tea business consists  primarily of manufacturing and marketing hot tea
products and as a result its quarterly  results of operations  reflect  seasonal
trends  resulting from  increased  demand for its hot tea products in the cooler
months of the year. This is also true for our soups and hot cereals  businesses,
but to a lesser extent. Quarterly fluctuations in our sales volume and operating
results are due to a number of factors  relating to our business,  including the
timing  of trade  promotions,  advertising  and  consumer  promotions  and other
factors,  such as  seasonality,  abnormal  and  inclement  weather  patterns and
unanticipated  increases  in  labor,  commodity,   energy,  insurance  or  other
operating  costs. The impact on sales volume and operating  results,  due to the
timing and extent of these factors, can significantly  impact our business.  For
these  reasons,  you  should  not rely on our  quarterly  operating  results  as
indications of future performance. In some future periods, our operating results
may fall below the  expectations  of securities  analysts and  investors,  which
could harm our business.

Inflation

     The Company does not believe that inflation had a significant impact on the
Company's results of operations for the periods presented.

Note Regarding Forward Looking Information

     Certain   statements   contained  in  this  Quarterly   Report   constitute
"forward-looking statements" within the meaning of Section 27A of the Securities
Act and  Sections  21E of the  Exchange  Act.  Such  forward-looking  statements
involve known and unknown risks,  uncertainties and other factors that may cause
the actual  results,  levels of activity,  performance  or  achievements  of the
Company,  or  industry  results,  to be  materially  different  from any  future
results, levels of activity, performance or achievements expressed or implied by
such  forward-looking  statements.  Such  factors  include,  among  others,  the
following:  general economic and business conditions, the ability of the Company
to implement its business and acquisition  strategy;  the ability to effectively
integrate its  acquisitions;  the ability of the Company to obtain financing for
general  corporate  purposes;  competition;  availability of key personnel,  and
changes in, or the failure to comply with governments  regulations.  As a result
of the foregoing and other  factors,  no assurance can be given as to the future
results,  levels of activity  and  achievements  and neither the Company nor any
person  assumes  responsibility  for the  accuracy  and  completeness  of  these
statements.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     There have been no material  changes in the reported market risks since the
end of the most recent fiscal year.




Part II - OTHER INFORMATION

Item 2.  Changes in Securities and Use of Proceeds

     On December 10, 2001,  in  connection  with our  acquisition  of Lima NV, a
Belgian company,  and its related  entities,  we issued 205,128 shares of common
stock, par value $.01 per share, to Philippe Woitrin.  The issuance of the above
securities were deemed to be exempt from  registration  under the Securities Act
in reliance on Section 4()2) of Securities Act for transactions by an issuer not
involving any public offering.

Item 5. - Submission of Matters to a Vote of Security Holders

The Annual Meeting of Stockholders was held on December 11, 2001. The Company
submitted the following matters to a vote of security holders:

1.      To elect a board of directors  to serve until the next Annual
        Meeting of  Stockholders  and until their  successors  are duly
        elected and qualified; and
2.      To ratify the appointment of Ernst & Young LLP as our independent
        auditors for fiscal 2002, and
3.      To consider and act upon a stockholder proposal requesting the
        board of directors to review sales of food products containing
        genetically engineered ingredients and report to stockholders
        certain findings related thereto by August 2002, which
        proposal was opposed by our board of directors.

     The stockholders  elected the persons named below,  the Company's  nominees
for directors,  as directors for the Company,  casting approximately  23,391,000
(on  average)  votes in  favor of each  nominee  and  withholding  approximately
947,000 votes (on average) for each nominee:

                  Irwin D. Simon
                  Morris J. Siegel
                  Andrew R. Heyer
                  Beth L. Bronner
                  Jack Futterman
                  James S. Gold
                  Joseph Jimenez
                  Marina Hahn
                  Gregg A. Ostrander
                  Roger Meltzer
                  Michael J. Bertasso

     The  stockholders  ratified  the  appointment  of Ernst & Young LLP casting
approximately 23,390,000 votes in favor, 313,000 against, and 7,000 abstaining.

     The stockholders did not approve the adoption of a proposal  requesting the
board of  directors  to review  sales of food  products  containing  genetically
engineered   ingredients   casting   approximately   14,700,000  votes  against,
approximately  5,500,000  in  favor,   approximately  734,000  abstaining,   and
2,753,000 not voting.


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

Reports on Form 8-K

     On December 10, 2001, we announced that we had completed the acquisition of
Lima NV, a leading  Belgian  manufacturer  and  marketer  of natural and organic
foods.

     On November 5, 2001,  we announced our first quarter of fiscal 2002 results
of operations that ended September 30, 2001.





                                   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.




                                     THE HAIN CELESTIAL GROUP, INC.



Date:     February 14, 2002         /s/ Irwin D. Simon
                                    ------------------------------
                                    Irwin D. Simon,
                                    President and Chief Executive Officer







Date:     February 14, 2002         /s/ Ira J. Lamel
                                    ------------------------------
                                    Ira J. Lamel,
                                    Executive Vice President,
                                    Chief Financial Officer and Treasurer