Microsoft Word 10.0.5522;UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
(Mark One)
|X| Annual Report Pursuant to Section 13 or 15(d) of the Securities and Exchange
                                   Act of 1934
                     For The Fiscal Year Ended June 30, 2003
|_|  Transition  Report  pursuant to Section 13 or 15(d) of The  Securities
Exchange Act of 1934 for the transition period from ______ to _______.
                                       Commission File No. 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
        Securities registered pursuant to Section 12(b) of the Act: None
           Securities registered pursuant to Section 12(g) of the Act:

                     Common Stock, par value $.01 per share
                                (Title of class)

Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes |X| No |_|

Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to Form
10-K. |_|

Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Act). Yes |X| No |_|

The aggregate market value of the voting and non-voting  common equity held
by  non-affiliates  of the  registrant  based  upon  the  closing  price  of the
registrant's  stock,  as quoted on the Nasdaq  National  Market on December  31,
2002, the last business day of the registrant's  most recently  completed second
fiscal quarter, was $423,030,212.

As of September 23, 2003, there were 34,251,918  shares  outstanding of the
registrant's Common Stock, par value $.01 per share.

                   Documents Incorporated by Reference

         Document                                    Part of the Form 10-K
                                                     into which Incorporated
The Hain Celestial Group, Inc. Definitive                     Part III
Proxy Statement for the Annual Meeting
of Stockholders to be Held December 4, 2003



                                Table of Contents
Part I

 Item 1.  Business
          Note Regarding Forward Looking Information                      1
          General                                                         1
          Product Overview                                                3
          Products                                                        4
          New Product Initiatives Through Research and Development        4
          Sales and Distribution                                          5
          Marketing                                                       5
          Manufacturing Facilities                                        6
          Suppliers of Ingredients and Packaging                          6
          Co-packed Product Base                                          7
          Trademarks                                                      7
          Competition                                                     8
          Government Regulation                                           9
          Independent Certification                                       10

 Item 2.  Properties                                                      10

 Item 3.  Legal Proceedings                                               11

 Item 4.  Submission of Matters to a Vote of Security Holders             11


Part II

 Item 5.  Market for Registrant's Common Equity and Related Stockholder
          Matters                                                         11
 Item 6.  Selected Financial Data                                         12-13

 Item 7.  Management's Discussion and Analysis of Financial Condition
          and Results of Operations                                       13-20

 Item 7A. Quantitative and Qualitative Disclosures About Market Risk      21

 Item 8.  Financial Statements and Supplementary Data                     21-46

 Item 9.  Changes in and Disagreements with Accountants on Accounting
          and Financial Disclosure                                        47

 Item 9A. Controls and Procedures                                         47

Part III

 Item 10. Directors and Executive Officers of the Registrant              47

 Item 11. Executive Compensation                                          47

 Item 12. Security Ownership and Certain Beneficial Owners and
          Management                                                      47

 Item 13. Certain Relationships and Related Transactions                  47

 Item 14. Principal Accountant Fees and Services                          47

Part IV

 Item 15. Exhibits, Financial Statement Schedule, and Reports on          47-49
          Form 8-K
          Signatures                                                      51




                                     PART I
                         THE HAIN CELESTIAL GROUP, INC.

Item 1. Business.

     Unless otherwise indicated, references in this Annual Report to 2003, 2002,
2001 or "fiscal" 2003,  2002, 2001 or other years refer to our fiscal year ended
June 30 of that year and references to 2004 or "fiscal" 2004 refer to our fiscal
year ending June 30, 2004.

Note Regarding Forward Looking Information

     Certain   statements   contained   in   this   Annual   Report   constitute
"forward-looking statements" within the meaning of Section 27A of the Securities
Act of 1934 (the  "Securities  Act") and Section 21E of the Securities  Exchange
Act of 1934 (the "Exchange Act"). Such forward-looking  statements involve known
and unknown  risks,  uncertainties  and other factors which may cause the actual
results,  levels of activity,  performance  or  achievements  of the Company (as
defined below), 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 government 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.

General

     The  Hain  Celestial  Group,   Inc.,  a  Delaware   corporation,   and  its
subsidiaries (collectively, the "Company", and herein referred to as "we", "us",
and "our") manufacture,  market, distribute and sell natural, organic, specialty
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),  Rice Dream(R),  Soy Dream(R),  Imagine(R),
Walnut Acres Certified  Organic(R),  Little Bear Organic Foods(R),  Bearitos(R),
Arrowhead  Mills(R),  Health  Valley(R),  Breadshop's(R),  Casbah(R),  Garden of
Eatin'(R), Terra Chips(R), Harry's Premium Snacks(R), Boston's(R),  Gaston's(R),
Lima(R),  Biomarche(R),  Grains Noirs(R),  Yves Veggie  Cuisine(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,
Kineret(R) kosher foods, Boston Better Snacks(R), and Alba Foods(R). Our website
can be found at www.hain-celestial.com. Our annual report on Form 10-K, quaterly
reports  on Form 10-Q and  current  reports on Form 8-K are  available,  without
charge,        through        links       from       our        website       at
http://www.hain-celestial.com/annualreports.html, as soon as reasonably possible
after they are filed electronically with the SEC.

     Our products are sold primarily to specialty and natural food  distributors
and are marketed  nationally  to  supermarkets,  natural food stores,  and other
retail classes of trade including  mass-market stores, drug stores, food service
channels and club stores. During 2003, 2002 and 2001, approximately 42%, 54% and
51%,  respectively,  of our revenues  were derived  from  products  manufactured
within our own  facilities.  The remaining  58%, 46% and 49% for 2003,  2002 and
2001,  respectively,  of our  revenues  were  derived  from  products  which are
produced  by  independent  food   manufacturers("co-packers")using   proprietary
specifications controlled by us.

     Since  our  formation,  we have  completed  a  number  of  acquisitions  of
companies  and brands.  In the last three  fiscal  years,  we have  acquired the
following companies and brands:

     On June 17, 2003, we acquired Acirca,  Inc., a New York based manufacturer,
distributor and marketer of natural and organic juices,  pasta sauces, soups and
salsas under the Walnut Acres Certified Organic(R) brand.

     On May 14, 2003,  we acquired  Grains Noirs,  N.V., a Belgian  producer and
marketer of fresh  prepared  organic  appetizers,  salads,  sandwiches and other
full-plated dishes.

     On December 2, 2002, we acquired the assets and business of Imagine  Foods,
Inc.  ("Imagine")  in the United  States and the  United  Kingdom.  Imagine is a
non-dairy  beverage  business  specializing in aseptic and refrigerated rice and
soy milks,  organic  aseptic  soups and  broths,  and organic  non-dairy  frozen
desserts under the Rice Dream(R), Soy Dream(R) and Imagine(R) brands.

     On December 10, 2001, we acquired Lima N.V.,  the leading  Belgian  natural
and  organic  foods  manufacturer  and  marketer,  and  its  affiliated  company
Biomarche, a processor and marketer of fresh organic produce.

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

     Our brand names are well  recognized in the various market  categories they
serve.  We have  acquired  numerous  brands since our  formation (in addition to
those mentioned above) and we will seek future growth through internal expansion
as well as the acquisition of complementary brands.

     Our  overall  mission is to be a leading  marketer  and seller of  natural,
organic,  beverage, snack and speciality 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.  This strategy has been established  through the
acquisitions  referred to above and the introduction of a number of new products
that  complement  existing  product lines.  We believe that by  integrating  our
various brand  groups,  we will achieve  economies of scale and enhanced  market
penetration. We consider the acquisition of natural, organic and speciality food
companies  and product lines as an integral  part of our business  strategy.  To
that end, we do, from time to time, review and conduct  preliminary  discussions
with acquisition candidates.

     As of June 30, 2003, we employed a total of 1,270 full-time  employees.  Of
these employees, 121 were in sales, 739 in production and the remaining 410 were
management and administrative.



Product Overview

Natural and Organic Food Products

     Our  Hain(R),  Westbrae(R),  Westsoy(R),  Imagine(R),  Rice  Dream(R),  Soy
Dream(R),  Walnut  Acres  Certified  Organic(R),  Little  Bear(R),  Bearitos(R),
Arrowhead  Mills(R),  Terra Chips(R),  DeBoles(R),  Garden of Eatin'(R),  Health
Valley(R),  Casbah(R),  Breadshop's(R),  Nile Spice(R), Earth's Best(R), Harry's
Premium Snacks(R),  Lima(R),  Biomarche(R) and Grains Noirs(R) businesses market
and distribute a full line of natural food products.  We are a leader in many of
the top natural food  categories.  Natural  foods are defined as foods which are
minimally  processed,  largely or  completely  free of  artificial  ingredients,
preservatives,  and other non-naturally occurring chemicals,  and are as near to
their whole natural  state as possible.  Many of our products are also made with
"organic"  ingredients  which  are  grown  without  dependence  upon  artificial
pesticides, chemicals or fertilizers.

Tea and Beverage Products

     Our tea products are 100% natural and are made from  high-quality,  natural
flavors and ingredients  and are generally  offered in 20 and 40 count packages.
We are the  leading  specialty  tea in North  America  and are sold in  grocery,
natural foods and other retail stores. We develop flavorful,  unique blends with
attractive,  colorful and thought-provoking packaging. Our products include herb
teas such as Sleepytime(R),  Lemon Zinger(R),  Peppermint,  Chamomile,  Mandarin
Orange  Spice(R),  Cinnamon  Apple Spice,  Red Zinger(R),  Raspberry  Zinger(R),
Tension Tamer(R),  Country Peach Passion(R) and Wild Berry Zinger(R),  a line of
green  teas,  a line of wellness  teas,  a line of organic  teas,  and a line of
specialty  black teas.  We also offer Cool Brew and aseptic  iced teas,  natural
ciders and a line of Teahouse Lattes and Chais.

Snack Food Products

     We  manufacture,  market and sell a variety of potato and vegetable  chips,
organic tortilla style chips, pretzels, popcorn and potato chips under the Terra
Chips(R),  Garden of Eatin'(R),  Little Bear(R), Boston's Popcorn(R) and Harry's
Premium Snacks(R) names.

Meat Alternative Products

     We  manufacture,  distribute  and  market a full line of soy  protein  meat
alternative  products  under the Yves  brand  name  including  such  well  known
products as The Good  Dog(R),  The Good  Lunch(R) and The Good  Slice(R),  among
others. Meat alternative  products provide consumers with an alternative product
containing the health benefits of soy but without the health concerns associated
with traditional meat products.

Medically-Directed and Weight Management Products

     Our Estee(R) and  Featherweight(R)  businesses market and distribute a full
line of sugar-free,  fructose sweetened and low sodium products targeted towards
diabetic  and health  conscious  consumers  and persons on  medically-restricted
diets.

Specialty Cooking Oil Products

     Our Hollywood(R) business markets a line of specialty cooking oils that are
enhanced with Vitamin E to maintain freshness and quality. The Hollywood product
line also includes carrot juice,  mayonnaise and margarine.  Hollywood  products
are primarily sold directly to supermarkets and other mass market merchandisers.


Kosher Food Products

     Our Kineret(R)  business  markets and  distributes a line of frozen and dry
kosher food  products.  Kosher foods are products  that are prepared in a manner
consistent with Kosher dietary laws.

Products

     Our natural and organic food product lines consist of  approximately  1,300
branded items and include  non-dairy drinks (soy and rice milk),  popcorn cakes,
cookies,  crackers,  flour and baking mixes, hot and cold cereals,  pasta,  baby
food, condiments,  cooking oils, granolas, granola bars, cereal bars, canned and
instant soups, chilis, packaged grain, nut butters and nutritional oils, juices,
frozen desserts, as well as other food products.  Non-dairy drinks accounted for
approximately 16% of total net sales in 2003, 12% in 2002 and 14% in 2001.

     Our beverage and tea products include over 70 flavors of tea made from 100%
natural  ingredients.  The types of teas offered  include herb,  red  (rooibos),
honeybush,  white,  green,  mate and chai.  Our teas are  offered  both with and
without   caffeine.   We  also  offer  organic  teas,   iced  teas  and  aseptic
ready-to-drink  teas. Recent beverage  introductions  include Natural Ciders and
Tea House  Lattes  and  Chais,  available  in  several  flavors.  Tea  beverages
accounted for  approximately  20% of total net sales in 2003 and 21% in 2002 and
24% in 2001.

     Yves meat alternative  products consist of approximately 40 items including
meat alternative  choices among veggie burgers,  veggie wieners,  veggie slices,
veggie entrees and veggie ground round.

     Terra  Chips(R)  natural food products  consist of  approximately  60 items
comprised of varieties of potato  chips,  potato  sticks  (known as  Frites(R)),
sweet potato chips and other vegetable chips.

     Garden of  Eatin'(R)  natural  food  products  substantially  consist  of a
variety of organic tortilla chip products.

     Boston Popcorn and Harry's  products  consist of approximately 20 varieties
of popcorn, potato chips, tortilla chips and other snack food items.

     Hollywood  products  consist of  safflower,  canola,  and peanut oils,  and
carrot juice. Hollywood cooking oils are enhanced with Vitamin E.

     Estee products consist of sugar-free and fructose sweetened food products.

     Kineret(R)  offers  a  line  of  kosher  frozen  food  products  under  the
Kineret(R)  and  Kosherific(R)  labels.  The  Kineret(R)  products  include fish
products,  potato pancakes,  blintzes,  challah bread, pastry dough, dry grocery
products for Passover and assorted other food products.

     We continuously evaluate our existing products for taste, nutritional value
and cost and make improvements where possible.  We will discontinue  products or
stock keeping units when sales of those items do not warrant further production.

New Product Initiatives Through Research and Development

     We consider  research and  development  of new products to be a significant
part of our overall  philosophy and we are committed to developing  high-quality
products.  A team  of  professional  product  developers  works  with a  sensory
technologist  to test  product  prototypes  with  consumers.  The  research  and
development department incorporates product ideas from all areas of our business
in order to formulate new products. In addition to developing new products,  the
research and development  department routinely reformulates and revises existing
products. We incurred  approximately $1.7 million in Company-sponsored  research
and  development  activities  in 2003,  $1.0 million in 2002 and $1.5 million in
2001.

Sales and Distribution

     Our products are sold in all 50 states and in  approximately  50 countries.
Certain of our product lines have seasonal fluctuations (e.g., hot tea products,
baking and cereal  products  and soup sales are  stronger in cold  months  while
sales of snack food  products  are  stronger  in the warmer  months).  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,
inclement  weather 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.

     A majority of the products marketed by us are sold through independent food
distributors. Over half of these sales orders are received from third-party food
brokers. We utilize a direct sales force for sales into natural food stores that
has  allowed us to reduce our  reliance  on food  brokers.  Food  brokers act as
agents for us within designated  territories,  usually on a non-exclusive basis,
and receive commissions.  Food distributors purchase products from us for resale
to  retailers.  Because  food  distributors  take  title  to the  products  upon
purchase, product pricing decisions on sales of our products by the distributors
are generally  made in their sole  discretion,  although we may  participate  in
product pricing during promotional periods.

     Our  customer  base  consists  principally  of  mass-market  merchandisers,
natural food  distributors,  supermarkets,  drug store  chains,  club stores and
grocery wholesalers.  Recently,  growth of natural and organic foods has shifted
from the natural  food  channel to the grocery  channels as  mainstream  grocery
distributors  and retailers  provide these products to meet consumer  demand and
awareness.  Two of the distributors we sell to, United Natural Foods and Tree of
Life,  accounted for approximately 18% and 15%,  respectively,  of net sales for
2003,  approximately  17% and 15% respectively in 2002, and approximately 18% to
each of these  distributors in 2001. Net sales to export  customers  account for
less than 5% of total net sales for each of the three years ended June 30, 2003.

     Our international subsidiaries in Canada and Europe sell to all channels of
distribution  in the  countries  they  serve.  International  sales  represented
approximately  17.3% of total net sales in 2003,  14.3% in 2002 and less than 5%
in 2001.

Marketing

     We use a mix of trade and consumer  promotions as well as media advertising
to market  our  products.  We use trade  advertising  and  promotion,  including
placement fees, cooperative  advertising and feature advertising in distribution
catalogs.  We also utilize  advertising  and sales  promotion  expenditures  via
national  and  regional  consumer  promotion  through  television  and  magazine
advertising,  couponing and other trial use programs.  During 2002, we increased
our  investment  in consumer  spending to enhance  brand  equity  while  closely
monitoring our trade  spending.  We continued  increasing  these  investments in
2003.  These  consumer  spending  categories  include,  but are not  limited to,
consumer advertising using television,  radio and print, coupons, direct mailing
programs,  and other  forms of  promotions.  There is no  guarantee  that  these
promotional  investments  in consumer  spending  will be  successful,  and as we
monitor our trade  spending  and  increase  consumer  awareness,  there may be a
period of higher costs.


Manufacturing Facilities

     We  currently  manage and operate the  following  manufacturing  facilities
located  throughout  the  United  States:  Celestial  Seasonings,   in  Boulder,
Colorado,  which produces specialty teas; Terra Chips, in Moonachie, New Jersey,
which produces Terra Chips vegetable chips; Arrowhead Mills, in Hereford, Texas,
which  produces hot and cold cereals,  baked goods and meal cups; and DeBoles(R)
pasta,  in  Shreveport,  Louisiana,  which produces  organic pasta.  We formerly
operated a manufacturing  facility in Irwindale,  California,  producing hot and
cold cereals,  baked goods, granola,  granola bars, dry soups and other products
under the Health Valley,  Breadshop and Casbah labels.  During 2003, we sold the
manufacturing  assets of our Irwindale  facility to a co-pack  manufacturer  who
continues  to  manufacture  products  for  us  at  that  facility.  The  co-pack
manufacturer has recently entered into a lease directly with the landlord of the
facility.

     Outside the United States, we have the following manufacturing  facilities:
Yves Veggie Cuisine in Vancouver,  British  Columbia,  which produces  soy-based
meat alternative products;  Hain Celestial Belgium, with its Lima, N.V. facility
in Maldegem,  Belgium, which manufactures natural and organic food products, its
Biomarche facility in Sombreffe,  Belgium, which processes fresh organic produce
and prepared salads, and its Grains Noirs facility in Brussels,  Belgium,  which
prepares fresh organic  appetizers,  salads,  sandwiches  and other  full-plated
dishes.

     We own the  manufacturing  facilities  in Moonachie,  New Jersey;  Boulder,
Colorado;  Hereford,  Texas;  Shreveport,   Louisiana;  and  Vancouver,  British
Columbia. We also own the Lima and Biomarche facilities in Belgium. During 2003,
2002 and 2001, approximately 42%, 54% and 51%, respectively,  of our revenue was
derived  from  products   manufactured  at  our  currently  owned  manufacturing
facilities.

     We believe we have sufficient  capacity in all of our facilities;  however,
an interruption in or the loss of operations at one or more of these  facilities
or failure to maintain our labor force at one or more of these  facilities could
delay or  postpone  production  of our  products,  which  could  have a material
adverse effect on our business,  results of operations  and financial  condition
until we could secure an alternate source of supply.

Suppliers of Ingredients and Packaging

     Our  natural  and  organic  ingredients  and our  packaging  materials  and
supplies are obtained from various sources and suppliers located  principally in
the United  States and locally in Canada and Europe for our  businesses in these
areas. Certain of our packaging and products are sourced from the Far East.

     Our tea  ingredients  are  purchased  from  numerous  foreign and  domestic
manufacturers,  importers  and  growers,  with the  majority of those  purchases
occurring outside of the United States.

     We maintain long-term  relationships  with most of our suppliers.  Purchase
arrangements  with ingredient  suppliers are generally made annually and in U.S.
currency.  Purchases are made through  purchase orders or contracts,  and price,
delivery terms and product specifications vary.

     Our organic and botanical purchasers visit major suppliers around the world
annually to procure  ingredients  and to assure quality by observing  production
methods and providing product specifications.  We perform laboratory analyses on
incoming  ingredient  shipments  for the purpose of assuring that they meet both
our own quality  standards  and those of the U.S.  Food and Drug  Administration
("FDA") and the California Organic Foods Act of 1990.

     Our ability to ensure a continuing  supply of  ingredients  at  competitive
prices  depends on many factors  beyond our control,  such as foreign  political
situations,  embargoes,  changes  in  national  and world  economic  conditions,
currency  fluctuations,  forecasting  adequate  need of  seasonal  raw  material
ingredients  and  unfavorable  climatic  conditions.  We take steps  intended to
lessen  the  risk  of  an   interruption   of  botanical   supplies,   including
identification of alternative  sources and maintenance of appropriate  inventory
levels.  We have, in the past,  maintained  sufficient  supplies for our ongoing
operations.


Co-Packed Product Base

     During 2003, 2002 and 2001,  approximately 58%, 46% and 49%,  respectively,
of our revenue was derived from products manufactured at independent co-packers.
Currently,  independent food manufacturers,  who are referred to in our industry
as co-packers, manufacture many of our products, including our Health Valley(R),
Breadshop's(R),   Casbah(R),  Alba(R),  Estee(R),  Earth's  Best(R),  Garden  of
Eatin'(R),  Hain Pure Foods(R),  Hollywood(R),  Kineret(R),  Little Bear Organic
Foods(R), Terra Chips(R), Westbrae(R),  Westsoy(R), Rice Dream(R), Soy Dream(R),
Imagine(R), Walnut Acres Certified Organic(R) and Lima(R) product lines.

  In the U.S., we presently obtain:

  -  all of our requirements for non-dairy beverages from five co-packers, all
     of which are under contract or other arrangements;

  -  all of our U.S. requirements for rice cakes from one co-packer;

  -  all of our  Health  Valley  baked  goods  and  cereal  products  from one
     co-packer, which is under contract;

  -  all of our cooking oils from one co-packer;

  -  principally all of our tortilla chips from three co-packers, one of which
     is under contract;

  -  a  portion  of our  requirements  for  Terra's  Yukon  Gold line from one
     co-packer, which is under contract;

  -  the requirements for our canned soups from one co-packer,  which is under
     contract; and

  -  all of our Earth's Best baby food products from two co-packers, which are
     under contract.

     The loss of one or more co-packers, or our failure to retain co-packers for
newly  acquired  products or brands,  could delay or postpone  production of our
products, which could have a material adverse effect on our business, results of
operations and financial  condition until such time as an alternate source could
be secured, which may be on less favorable terms.

Trademarks

     Our trademarks and brand names for the product lines referred to herein are
registered in the United States and a number of foreign  countries and we intend
to keep these  filings  current and seek  protection  for new  trademarks to the
extent  consistent with business needs. We also copyright certain of our artwork
and package designs. We own the trademarks for our principal products, including
Arrowhead   Mills(R),   Bearitos(R),   Breadshop's(R),    Casbah(R),   Celestial
Seasonings(R),  DeBoles(R), Earth's Best(R), Estee(R), Garden of Eatin'(R), Hain
Pure Foods(R),  Health Valley(R),  Imagine(R),  Kineret(R),  Little Bear Organic
Foods(R),  Nile Spice(R),  Rice Dream(R), Soy Dream(R),  Terra(R),  Walnut Acres
Certified Organic(R),  Westbrae(R),  Westsoy(R),  Lima(R) and Yves(R). Celestial
Seasonings  has  trademarks  for  most  of its  best-selling  brands,  including
Sleepytime(R),  Lemon Zinger(R),  Mandarin Orange Spice(R), Red Zinger(R),  Wild
Berry  Zinger(R),  Tension  Tamer(R),  Country  Peach  Passion(R)  and Raspberry
Zinger(R).

     We believe that brand awareness is a significant  component in a consumer's
decision to purchase one product over another in the highly competitive food and
beverage  industry.  Our  failure to  continue  to sell our  products  under our
established brand names or negative publicity relating to one of our significant
brand names,  could have a material  adverse effect on our business,  results of
operations  and financial  condition.  We believe that our  trademarks and trade
names are  significant  to the  marketing  and sale of our products and that the
inability to utilize certain of these names could have a material adverse effect
on our business, results of operations and financial condition.

Competition

     We operate in highly competitive  geographic and product markets,  and some
of these markets are dominated by competitors with greater resources.  We cannot
be certain  that we could  successfully  compete  for sales to  distributors  or
stores that purchase from larger,  more established  companies that have greater
financial,  managerial,  sales and technical resources.  In addition, we compete
for limited retailer shelf space for our products.  Larger competitors,  such as
mainstream food companies  including  General Mills,  Nestle S.A.,  Kraft Foods,
Groupe Danone, Kellogg Company, Unilever PLC, and Sara Lee Corporation, also may
be  able  to  benefit  from  economies  of  scale,  pricing  advantages  or  the
introduction  of new products  that compete with our  products.  Retailers  also
market competitive products under their own private labels.

     The  beverage  market for both tea and soy  beverages  are large and highly
competitive. Competitive factors in the tea industry include product quality and
taste,  brand  awareness  among  consumers,  variety of  specialty  tea flavors,
interesting  or unique  product  names,  product  packaging and package  design,
supermarket and grocery store shelf space,  alternative  distribution  channels,
reputation,  price,  advertising and promotion.  Celestial  Seasonings currently
competes in the specialty tea market  segment which  consists of herb tea, green
tea, wellness tea and black tea.  Celestial  Seasonings  specialty tea products,
like other  specialty tea products,  are priced higher than most commodity black
tea products.

     Celestial  Seasonings  principal  competitors  on a  national  basis in the
specialty  teas  market  segment  are Thomas J.  Lipton  Company (a  division of
Unilever  PLC),  Twinings (a division of  Associated  British  Grocers) and R.C.
Bigelow,  Inc. Unilever has substantially  greater financial  resources than the
Company.  Additional  competitors  include a number of  regional  specialty  tea
companies.  There  may be  potential  entrants  which are not  currently  in the
specialty tea market who may have substantially greater financial resources than
we have.  Private label  competition  in the specialty tea category is currently
minimal, but growing.

     The soy beverage market,  including both aseptic and refrigerated products,
has shown  sustained  growth over the past several years. A statement by the FDA
endorsing the heart  healthy  benefits of soy in October 1999 spurred the growth
in both the  aseptic  and  refrigerated  segments.  Aseptic soy milk is the more
mature product category of the two and in the past eighteen  months,  additional
larger competitors entered the category but have since exited the category after
unsuccessful  regional launches.  Westsoy has taken advantage of the shelf space
which became  available and  continues to be the number one and largest  growing
brand of aseptic soymilk in the grocery and natural channels.

     The refrigerated market is primarily driven by one brand, Silk(R), which is
owned by Dean Foods and holds a significant share of refrigerated  soymilk space
through its strong national  distribution  system.  We have switched our primary
focus from our  refrigerated  Westsoy  product  and  redirected  it to focus our
efforts on our recently  acquired Soy  Dream(R) and Rice  Dream(R)  refrigerated
products,  specifically  targeting  accounts  that agree to  partner  with us in
strong soy milk markets that distribute both aseptic and refrigerated products.

     In the future,  our  competitors  may introduce other products that compete
with our products and these  competitive  products may have an adverse effect on
our business, results of operations and financial condition.

Government Regulation

     Along with our manufacturers,  brokers, distributors and co-packers, we are
subject to extensive  regulation by federal,  state and local  authorities.  The
federal  agencies  governing our business  include the Federal Trade  Commission
(FTC), The Food and Drug  Administration  (FDA), the United States Department of
Agriculture  (USDA),  and the  Occupational  Safety  and  Health  Administration
(OSHA).  These agencies  regulate,  among other things,  the  production,  sale,
safety,  advertising,  labeling of and ingredients  used in our products.  Under
various  statutes,  these agencies  prescribe the requirements and establish the
standards for quality, purity and labeling. Among other requirements,  the USDA,
in certain  circumstances  must approve our products,  including a review of the
manufacturing  processes and facilities  used to produce these  products  before
these products can be marketed in the United States. In addition, advertising of
our  business  is subject to  regulation  by the FTC.  Our  activities  are also
regulated by state agencies as well as county and municipal authorities.  We are
also subject to the laws of the foreign  jurisdictions  in which we  manufacture
and sell our products.

     The  USDA  adopted   regulations  with  respect  to  organic  labeling  and
certification, which became effective February 20, 2001. Full implementation was
required by October 21, 2002. We currently manufacture approximately 650 organic
products  which are  covered  by these  new  regulations.  Substantial  labeling
changes,   as  well  as   additional   requirements   for  third  party  organic
certification are required for compliance. In addition, on January 18, 2001, the
FDA  proposed  new policy  guidelines  regarding  the  labeling  of  genetically
modified foods. While we are revising our current labels to align them with this
policy  statement,   future  developments  in  the  regulation  of  labeling  of
genetically  modified  foods could require us to further  modify the labeling of
our  products,  which could  affect the sales of our  products and thus harm our
business.

     The  FDA  published  the  final  rule  amending  the  Nutritional  Labeling
regulations  to require  declaration  of "Trans Fatty Acids" in the  nutritional
label of conventional foods and dietary  supplements on July 11, 2003. The final
rule will be effective on January 1, 2006. We are in the process of revising our
labels to comply  with the final  rule and a number of label  changes  have been
completed.

     Furthermore,  new government  laws and regulations may be introduced in the
future that could result in additional compliance costs, seizures, confiscation,
recall or monetary fines, any of which could prevent or inhibit the development,
distribution and sale of our products. If we fail to comply with applicable laws
and  regulations,  we  may  be  subject  to  civil  remedies,  including  fines,
injunctions, recalls or seizures, as well as potential criminal sanctions, which
could have a material adverse effect on our business,  results of operations and
financial condition.


Independent Certification

     We rely on  independent  certification  agencies to certify our products as
"organic" or "kosher," to  differentiate  our products in natural and  specialty
food  categories.  The loss of any  independent  certifications  could adversely
affect our market position as a natural and specialty food company,  which could
have a  material  adverse  effect on our  business,  results of  operations  and
financial condition.

     We  comply  with  the   requirements   of  independent   organizations   or
certification  authorities  in order to label  our  product  as  certified.  For
example, we can lose our "organic" certification if a plant becomes contaminated
with non-organic  materials,  or if not properly cleaned after a production run.
In  addition,   all  raw  materials  must  be  certified  organic.   We  utilize
organizations such as Quality Assurance  International (QAI) and Oregon Tilth to
certify our products as organic under the  guidelines  established  by the USDA.
Similarly,  we can lose our "kosher"  certification if a plant and raw materials
do not meet the requirements of the appropriate kosher supervision organization,
such as The Orthodox Union, The Organized Kashruth Laboratories,  "KOF-K" Kosher
Supervision, and STAR-K.

Item 2.  Properties.

     Our corporate  headquarters are located in approximately 35,000 square feet
of leased office space located at 58 South  Service  Road,  Melville,  New York,
11747 to which we relocated in January 2002. The lease on this facility  expires
in 2012 with a current annual rental of approximately $1.2 million.

     We own a manufacturing and office facility in Boulder,  Colorado,  built in
1990 on 42 acres of Company-owned  land. The facility has approximately  167,000
square feet, of which 50,000 square feet is office space and 117,000 square feet
is manufacturing space.

     In January 2001, we purchased a 75,000 square foot  manufacturing  facility
in Moonachie,  New Jersey to manufacture our Terra vegetable chip products. This
facility became operational in the fall of 2001.

     We own and operate  manufacturing  and  distribution  centers in  Hereford,
Texas (134,000 square feet) and Shreveport,  Louisiana  (36,000 square feet) for
certain of our natural food product lines.

     We lease 60,000 square feet of warehouse  space in Boulder,  Colorado which
is used for the storage and shipment of our tea and beverage products. The lease
expires in 2004,  and  provides  for a current  annual  rental of  approximately
$500,000.

     We lease 375,000  square feet of warehouse  space in a building  located in
Ontario,  California.  The  lease  provides  for  a  minimum  annual  rental  of
approximately  $1.3 million and provides renewal  options.  The lease expires in
2007.  This facility  serves as one of our West Coast  distribution  centers for
principally all of our product lines.

     We operate a 7,000 square foot warehouse and distribution center located in
East  Hills,  New York  which is  utilized  to  distribute  frozen  kosher  food
products. The lease on this property provides for annual rental of approximately
$55,000 and expires in 2005.

     Outside  the  United  States,  we own and  operate  a  53,000  square  foot
manufacturing  and office facility in Vancouver,  British Columbia that produces
soy-based  meat  substitute  products;  a  135,000  square  foot  manufacturing,
distribution  and office facility in Maldegem,  Belgium,  which produces natural
and organic food products;  and a 30,000 square foot processing and distribution
center  in  Sombreffe,  Belgium,  which  processes  fresh  organic  produce.  In
addition,  we lease a 19,000 square foot facility located in Brussels,  Belgium,
which  produces  fresh prepared  appetizers  and  sandwiches.  The lease on this
property  provides  for annual  rental of  approximately  $79,000 and expires in
2010.


     In addition to the  foregoing  distribution  facilities  operated by us, we
also  utilize  bonded  public  warehouses  from  which  deliveries  are  made to
customers.

Item 3.  Legal Proceedings.

     From time to time, we are involved in litigation  incidental to the conduct
of our business. Disposition of pending litigation is not expected by management
to have a material  adverse  effect on our  business,  results of  operations or
financial condition.

Item 4   Submission of Matters to a Vote of Security Holders.

None.

                                     PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.

     Outstanding  shares of our Common  Stock,  par value  $.01 per  share,  are
traded on Nasdaq's  National  Market System (under the ticker symbol HAIN).  The
following  table sets forth the  reported  high and low  closing  prices for our
Common Stock for each fiscal  quarter from July 1, 2001  through  September  23,
2003.

                                             Common Stock
                             -------------------------------------------------
                                  Fiscal 2003              Fiscal 2002
                             ---------------------- --------------------------
                                High        Low         High          Low
                             ----------- ---------- ------------ -------------
First Quarter                $ 17.88      $12.13      $ 26.00      $ 18.22
Second Quarter                 16.42       12.65        28.06        18.06
Third Quarter                  15.82       11.84        26.90        20.01
Fourth Quarter                 17.61       15.14        22.37        15.42
July 1 - September 23, 2003    20.29       15.85           -            -

     As of September  23,  2003,  there were 522 holders of record of our Common
Stock.

     We have not paid any  dividends on our Common  Stock to date.  We intend to
retain all future earnings for use in the development of our business and do not
anticipate  declaring or paying any  dividends in the  foreseeable  future.  The
payment of all dividends will be at the discretion of our Board of Directors and
will  depend on,  among  other  things,  future  earnings,  operations,  capital
requirements, contractual restrictions, including restrictions within our Credit
Facility  (as  defined  below),  our  general  financial  condition  and general
business conditions.

The  table  below  sets  forth  information  with  respect  to  our  equity
compensation plans as of June 30, 2003:




                                Number of Securities                                 Number of Securities
                                  to be Issued Upon                                 Remaining Available for
                                     Exercise of           Weighted-Average      Future Issuance Under Equity
                                Outstanding Options,       Exercise Price of          Compensation Plans
                                  Warrants and Rights     Outstanding Options,        (excluding securities
                                                          Warrants and Rights      reflected in column (a))
  Plan Category               ------------------------  ------------------------ ------------------------------
                                        (a)                      (b)                         (c)

                                                                                     
Equity compensation plans
 approved by security holders         8,266,721                 $17.75                      491,432
Equity compensation plans not
 approved by security holders               N/A                    N/A                          N/A

    Total                             8,266,721                 $17.75                      491,432


Item 6.  Selected Financial Data.

     The following information has been summarized from our financial statements
and should be read in  conjunction  with such  financial  statements and related
notes thereto (in thousands, except per share amounts):



                                                                Year Ended June 30
                                   ------------------------------------------------------------------------------

                                        2003            2002             2001            2000           1999
                                   --------------- ---------------- --------------- --------------- -------------
 Operating results:
                                                                                         
 Net sales                               $466,459         $395,954        $345,661       $ 332,436      $269,760
 Income (loss) before
  extraordinary item and
  cumulative change in
  accounting principle                     27,492            2,971          23,589        (11,403)        13,517
 Extraordinary item                             -                -               -         (1,940)             -
 Cumulative change in
  accounting principle                          -                -               -         (3,754)             -
                                   --------------- ---------------- --------------- --------------- -------------
 Net income (loss)                       $ 27,492          $ 2,971        $ 23,589       $(17,097)      $ 13,517
                                   =============== ================ =============== =============== =============
 Basic earnings per common

  share:
 Income (loss) before
  extraordinary item and
  cumulative change in                      $ .81            $ .09           $ .71          $(.41)         $ .56
  accounting principle
 Extraordinary item                             -                -               -           (.07)             -
 Cumulative change in
  accounting principle                          -                -               -           (.13)             -
                                   --------------- ---------------- --------------- --------------- -------------
 Net income (loss)                          $ .81            $ .09           $ .71         $ (.61)         $ .56
                                   =============== ================ =============== =============== =============
 Diluted earnings per
  common share (a):
 Income (loss) before
  extraordinary item and
  cumulative change in
  accounting principle                      $ .79            $ .09           $ .68         $ (.41)         $ .51
 Extraordinary item                             -                -               -           (.07)             -
 Cumulative change in
   accounting principle                         -                -               -           (.13)             -
                                   --------------- ---------------- --------------- --------------- -------------
 Net income (loss)                          $ .79            $ .09           $ .68         $ (.61)         $ .51
                                   =============== ================ =============== =============== =============
 Financial Position:
 Working Capital                         $ 83,324         $ 70,942        $ 92,312         $89,750      $ 37,983
 Total Assets                             581,548          481,183         461,693         416,017       362,669
 Long-term Debt                            59,455           10,293          10,718           5,622       141,138
 Stockholders' Equity                     440,797          403,848         396,653         351,724       164,489


     (a) As a result of the net loss for the year ended June 30,  2000,  diluted
earnings per share is the same as basic  earnings per share since the effects of
stock   options  and  warrants  are  not  included  as  the  results   would  be
antidilutive.


Item 7.  Management's Discussion and Analysis of Financial Condition
                  and Results of Operations.

General

     We made the  following  acquisitions  during the three years ended June 30,
2003:
     On June 17, 2003, we acquired Acirca,  Inc., a New York based manufacturer,
distributor and marketer of natural and organic juices,  pasta sauces, soups and
salsas under the Walnut Acres Certified Organic(R) brand.

     On May 14, 2003,  we acquired  Grains Noirs,  N.V., a Belgian  producer and
marketer of fresh  prepared  organic  appetizers,  salads,  sandwiches and other
full-plated dishes.

     On December 2, 2002, we acquired the assets and business of Imagine  Foods,
Inc.  ("Imagine")  in the United  States and the  United  Kingdom.  Imagine is a
non-dairy  beverage  business  specializing in aseptic and refrigerated rice and
soy milks,  organic  aseptic  soups and  broths,  and organic  non-dairy  frozen
desserts under the Rice Dream(R), Soy Dream(R) and Imagine(R) brands.

     On December 10, 2001, we acquired Lima N.V.,  the leading  Belgian  natural
and organic food manufacturer and marketer.

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

     On January 18,  2001,  we acquired  Fruit Chips B.V., a  Netherlands  based
company, who manufactures,  distributes and markets low fat fruit, vegetable and
potato chips.

     All  of  the  foregoing   acquisitions  ("the  acquisitions"  or  "acquired
businesses") have been accounted for as purchases.  Consequently, the operations
of the acquired  businesses are included in our results of operations from their
respective dates of acquisition.

Results of Operations

2002 Restructuring and Non-recurring Charges

     During the fourth quarter of fiscal 2002, we recorded  charges  aggregating
$21.3 million,  before taxes,  related to the expected sale of the manufacturing
assets of our Health Valley  facility in Irwindale,  California  ($11.3 million)
and the  discontinuance  of our  supplements  business ($7.9 million) and Weight
Watchers licenses ($2.1 million).  Approximately  $17.9 million of these charges
were non-cash in nature.

     During the second half of 2002,  we decided to pursue and execute a plan to
sell the Health Valley  Irwindale  plant.  During the fourth quarter of 2002, we
entered into an agreement to sell the manufacturing  assets of the facility to a
co-packer.  Our  decision to dispose of this  facility was largely the result of
our  inability to reach  practical  capacity at the  facility.  Accordingly,  we
identified a co-packer  who can produce our  products and bring more  production
into the plant by  offering  other  branded  and  private  label  companies  the
opportunity to have their products manufactured by the co-packer.


     This  agreement  went into  effect on  October  1,  2002 and  currently  we
purchase our  products  from this  co-packer on a cost plus basis.  This pricing
structure was not expected to provide us with any immediate increase in margins,
but  allows us to share in the  potential  operating  efficiencies  of the plant
through  reduced product  pricing in our cost plus  arrangement  when and if the
co-packer brings more production into the plant.

     As of June 30, 2002, with the expected sale of all plant assets and certain
inventories to this co-packer,  we recorded this restructuring and non-recurring
charge.  The charge  included  $7.6 million of charges  associated  with reduced
values  of  inventories  of  raw  ingredients   and  packaging,   certain  lease
obligations and other items, none of which included employee severance costs. Of
this $7.6 million of charges,  our 2002 gross profit was reduced by $5.5 million
charged  to cost of  sales  as  required  by  accounting  rules.  At June  2002,
approximately $2.1 million of future costs were accrued,  principally related to
lease exit costs. In addition, we recorded $3.7 million of impairment charges to
reduce the Health Valley  plant's  manufacturing  assets to their net realizable
values.  Additional  restructuring  charges of  approximately  $.4 million  were
incurred  during the year  ended June 30,  2003 for  severance  liabilities  and
related  employee  costs and trade  items  that could not be accrued at June 30,
2002. In addition, at the time of lease termination in fiscal 2003, we were able
to reduce our potential lease exit costs by $.9 million, which was recorded as a
credit to restructuring and other non-recurring charges.  Through June 30, 2003,
approximately $1.1 million was charged against the Health Valley facility charge
accrual in the aggregate.

     In June  2002,  we  announced  that  we had  discontinued  our  supplements
business  at  Celestial  Seasonings,  and that we would not renew our license to
sell certain Weight Watchers products. These product lines did not represent our
core product category of natural and organic foods, and further, the supplements
business  had faced  increasing  competition  over the last few years along with
reduced consumer  interest.  Our operating  results and financial  position have
been only  minimally  enhanced in fiscal 2003  without  these  non-core  product
lines. In addition, we can now better utilize our management resources away from
these  non-core  product lines.  In connection  with these  discontinuances,  we
recorded  charges  of $7.9  million  related  to  supplements,  principally  for
inventories,  packaging  and trade  items.  Of this $7.9  million  charge,  $6.2
million had the effect of  reducing  our 2002 gross  profit.  The charge for the
non-renewal of the Weight Watchers license amounted to $2.1 million, principally
for  inventories,  packaging and trade items,  of which $.7 million  reduced our
2002 gross profit.  Approximately $4.3 million had been accrued at June 30, 2002
associated  with these future costs. At June 30, 2003, it was determined that $2
million of the accruals for sales  returns and other trade  incentives  would no
longer be required and,  therefore,  such amount was reversed.  Through June 30,
2003,  approximately $1.8 million has been charged against these accruals in the
aggregate.

Fiscal 2003 Compared to Fiscal 2002

     Net sales in 2003 were $466 million, an increase of 17.8% over net sales of
$396 million in 2002. The increase in sales came  principally from the net sales
of businesses acquired in 2003 as well as from the full year of our operation of
businesses  acquired in 2002. Net sales in 2003 were  favorably  impacted by the
normal winter  weather  across the United States after the unusually warm winter
of the prior year,  which provided  higher unit sales volumes for tea, soups and
hot cereals while the net sales of our Terra Chips products experienced declines
during the year caused  principally  by weaker  Frites and Red Bliss sales.  Our
sales were  favorably  impacted  by  approximately  1.8% due to the weaker  U.S.
dollar.


     Gross profit in 2003 increased to $143 million,  or 30.7% of net sales,  as
compared to $104 million,  or 26.3% of net sales, in 2002. The 2002 gross profit
adjusted for the restructuring and non-recurring charges in that year was $116.4
million,  or 29.4% of net sales. The improvement in gross profit as a percentage
of sales in 2003 came from more  efficient  trade  spending as a  percentage  of
sales and improvements in our delivery and warehousing  costs as a percentage of
sales,  offset by higher ingredient costs and the lower gross profits associated
with businesses acquired in Europe.

     Selling,  general and administrative  expenses increased by $9.4 million to
$97.3  million,  in 2003 from $87.9 million in 2002. The increase in spending in
selling,  general and administrative expenses came principally from $5.5 million
of costs brought on by businesses acquired in 2003 as well as from the full year
of our  operation  of  businesses  acquired in 2002,  $.6  million of  increased
consumer   marketing,   and   increases   across  all  levels  of  general   and
administrative  expenses to support our growing  business.  As a  percentage  of
sales, selling,  general and administrative  expenses decreased in 2003 to 20.9%
from 22.2% in 2002.  This  decrease  was caused  principally  by the increase in
sales at a faster rate than the increase in general and administrative  costs as
we leverage the  infrastructure in place as we acquire additional new businesses
and add them to existing infrastructures, particularly in the United States.

     Operating  income  increased to $46.2  million in 2003 from $7.3 million in
2002. The 2002 amount was reduced by the restructuring and non-recurring charges
of $21.3  million in that year.  The increase in operating  income came from the
elimination of those 2002 charges,  and from the higher level of sales and gross
profits,  offset by higher selling,  general and  administrative  expenses,  all
discussed above.

     Interest and other expenses, net, decreased to $2 million in 2003 from $2.5
million in 2002.  This  decrease  is  principally  comprised  of an  increase in
interest expense by approximately $.8 million in 2003, such increase coming from
the  increased  borrowings  during  2003  to  fund  the  three  acquisitions  of
businesses  we made  during  the  year,  offset by the  elimination  of the $1.5
million  charge  we  incurred  in 2002 when we closed  the  Terra  Chips  former
manufacturing facility in Brooklyn, NY.

     Income  before  income taxes  increased to $44.2  million in 2003 from $4.8
million in 2002. This increase is the result of the  aforementioned  increase in
operating income and the overall reduction of interest and other expenses, net.

     Income taxes  increased to $16.7 million in 2003 from $1.8 million in 2002.
Our effective  tax rate was 37.8% in 2003  compared to 38.1% in 2002.  The small
reduction in our effective tax rate came  principally  from the departure of our
Terra  Chips  manufacturing  facility  from  New  York  City  and the  resulting
elimination of the related local income taxes.

     Net income for 2003  amounted  to $27.5  million  compared to $3 million in
2002. This $24.5 million increase in net income is primarily attributable to the
aforementioned  increase in income before income taxes offset by the increase in
income tax expense.

Fiscal 2002 Compared to Fiscal 2001

     Net sales in fiscal 2002 were $396  million,  an increase of 14.5% over net
sales of $345.7  million  in 2001.  Adjusted  for sales  derived  from  acquired
businesses  and a  continuation  of the  redirection  of  management  focus from
certain  non-core  product  lines  (principally  supplements  and non-core  food
product  categories),  our net sales  increased  4%. Our net sales were impacted
during  fiscal 2002 by the tragic  events of September  11, 2001,  the unusually
warm winter  which slowed  sales of teas and other cold  weather  products,  and
product  availability  issues affecting our Terra Chips products caused first by
capacity limitations at our original Brooklyn, New York plant and further by the
delays in the start-up of production  at our  Moonachie,  New Jersey plant.  Our
internal  growth  was  derived  principally  from our Terra and Garden of Eatin'
snack brands and from our refrigerated Westsoy brand.



     Gross profit for 2002 decreased by $7 million to $104 million (26.3% of net
sales) as compared to $111 million  (32.1% of net sales) in 2001.  Gross profits
in 2002 adjusted for the restructuring and non-recurring charges discussed above
were $116.4  million,  or 29.4% of reported  net sales.  The decline in adjusted
gross  profit  percentage  of 2.7% was  caused  by:  changes in the mix of sales
driven  principally  by unusually  warm winter  weather  ($6.0 million or 1.5%);
higher  than  anticipated  start-up  production  costs  at our new  Terra  Chips
manufacturing  facility in Moonachie  ($1.5 million or .4%);  higher freight and
warehousing  costs  associated  with certain  strategic  initiatives to increase
inventory  levels in order to reduce stock outs with the objective of increasing
customer  satisfaction ($3.5 million or .9%); and lower gross profits associated
with certain of our recent business acquisitions ($.8 million or .2%).

     Selling,   general  and  administrative  expenses  (excluding  amortization
expense) increased by approximately $22.7 million to $87.9 million (22.2% of net
sales) in 2002 as compared to $65.2  (18.9% of net sales) in 2001.  The increase
is a  result  of:  $10.7  million  of  costs  brought  on by the  aforementioned
acquisitions  during  the  second  half of fiscal  2001 and first half of fiscal
2002;  $2  million  of  increased  consumer  marketing;  $1.4  million of higher
depreciation  associated with continuing improvements to our information systems
and the capital expenditures related to our headquarters office relocation;  and
increases across all levels of general and  administrative  costs to support the
growing infrastructure  required for our business.  Amortization of goodwill and
other intangible  assets was $6.4 million for 2001 compared to approximately $.3
million for 2002. The results for 2002 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 $6.1
million  reduction  in overall  expenses  ($4.0  million  net of tax) and a $.12
increase  in basic and  diluted  earnings  per  share.  The $6  million  pre-tax
reduction of amortization  expense in 2002 represents the amount of amortization
of goodwill and  indefinite-life  intangible assets that arose from acquisitions
prior to July 1, 2001 and is no longer being amortized.

     As discussed above, during 2002 we recorded $5 million of restructuring and
other non-recurring  charges, and a $3.9 million impairment of long-lived assets
charge. There were no such charges in 2001. These charges are related to certain
asset write-offs,  trade costs and employee  severance costs associated with the
discontinuance  of the  Celestial  Seasonings  supplements  business  and Weight
Watchers brand license and the expected Health Valley facility sale.

     Merger  related  charges  amounted to $1 million for 2001,  resulting  from
certain  employee costs associated with the Celestial  Seasonings  Merger in May
2000.

     Operating  income  decreased to $7.3 million  during 2002 compared to $38.4
million in 2001.  The  decrease  of $31.1  million is due to the  aforementioned
restructuring  and  non-recurring  charges  of $21.3  million,  decreased  gross
profits and higher selling,  general and administrative  expenses, all discussed
above.

     Interest  expense  (income) net, and other expenses  amounted to expense of
$2.5 million in 2002 compared with income of $2.3 million in 2001.  The decrease
of $4.8 million is primarily  the result of the interest  expense we incurred in
2002 while using our Credit  Facility  as compared to the  interest we earned in
2001 on the  investible  cash we had during that year.  Since June 2001, we have
used  that  cash to  fund  the  Yves  and  Lima  acquisitions,  and to fund  the
construction  of our new Terra Chips  manufacturing  facility in Moonachie,  New
Jersey.  In addition,  in 2002 we incurred a full year of carrying costs for our
Credit  Facility,  which we entered  into on March 28,  2001.  In 2002,  we also
incurred  other costs and  expenses  totaling  $1.5 million  resulting  from the
closure of our Terra Chips Brooklyn, NY manufacturing facility in December 2001,
and the return of 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.

     Income before income taxes  decreased $35.9 million to $4.8 million in 2002
as  compared  to  $40.7  million  in  2001.  The  decrease  is a  result  of the
aforementioned decrease in operating income and higher interest and other costs.

     Income taxes  decreased to $1.8 million for 2002  compared to $17.1 million
in 2001.  The effective  tax rate was 38% in 2002  compared to 42% in 2001.  The
reason  for our lower tax rate was the  elimination  of  nondeductible  goodwill
amortization discussed above.

     Net income for 2002  amounted to $3 million  compared  to $23.6  million in
2001. This $20.6 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  revolving  Credit  Facility  (the
"Credit  Facility")  which  provides  us with a $145  million  revolving  credit
facility  through March 29, 2005, and a $95 million  renewable  364-day facility
through March 25, 2004. 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.

     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 $21.9  million and $22.6 million for
2003 and 2002,  respectively.  Our working  capital and current ratio were $83.3
million and 2.3 to 1, respectively, at June 30, 2003 compared with $70.9 million
and 2.3 to 1 respectively,  at June 30, 2002. Our improvement in working capital
was derived  principally  from the net income  earned during the year ended June
30, 2003.


     Net cash  provided  by  financing  activities  was $49.2  million for 2003.
During 2003,  we borrowed  cash to fund the three  acquisitions  made during the
year. Net cash used in financing  activities  was $6.5 million for 2002.  During
2002, we repaid certain debt  obligations of acquired  businesses  totaling $3.7
million and we used $3.6 million of cash for a stock buyback program. During the
year ended June 30, 2003,  we acquired .3 million  shares of our common stock in
open market purchases at a cost of approximately $4.3 million.

     Obligations  for all debt  instruments,  capital and  operating  leases and
other contractual obligations are as follows:

                                          Payments Due by Period
                          --------------------------------------------------
                                       Less than
                             Total       1 year     1 - 3 years   Thereafter
                          ----------- ----------- -------------- -----------
Debt instruments            $ 64,630      $6,751      $ 55,826      $2,053
Capital lease obligations      3,632       2,056         1,576           -
Operating leases              20,037       3,332         8,399       8,306
                          ----------- ----------- -------------- -----------
Total contractual cash
   obligations              $ 88,299    $ 12,139      $ 65,801    $ 10,359
                          =========== =========== ============== ===========

     We believe that cash on hand of $11.0  million at June 30, 2003, as well as
projected  fiscal 2004 cash flows from operations,  and  availability  under our
Credit  Facility are sufficient to fund our working  capital needs,  anticipated
capital expenditures of approximately $12 million, and the $12.1 million of debt
and lease obligations described in the table above, during the next fiscal year.
We currently  invest our cash on hand in highly  liquid  short-term  investments
yielding approximately 1.1% interest.
Critical Accounting Policies

     Our  financial  statements  are  prepared  in  accordance  with  accounting
principles generally accepted in the United States. The accounting principles we
use  require us to make  estimates  and  assumptions  that  affect the  reported
amounts of assets and  liabilities  at the date of the financial  statements and
amounts of income  and  expenses  during the  reporting  periods  presented.  We
believe in the quality and reasonableness of our critical  accounting  policies;
however, it is likely that materially  different amounts would be reported under
different  conditions  or using  assumptions  different  from those that we have
consistently  applied.  We  believe  our  critical  accounting  policies  are as
follows, including our methodology for estimates made and assumptions used:

Valuation of Accounts and Chargebacks Receivable

     We perform ongoing credit  evaluations on existing and new customers daily.
We apply reserves for delinquent or uncollectible  trade  receivables based on a
specific  identification  methodology  and also apply a general reserve based on
the  experience  we have with our trade  receivables  aging  categories.  Credit
losses have been within our expectations  over the last few years.  While two of
our customers  represent  approximately  25% of our trade receivable  balance at
June 30, 2003, we believe there is no credit exposure at this time.

     Based  on cash  collection  history  and  other  statistical  analysis,  we
estimate the amount of unauthorized  deductions that our customers have taken to
be  repaid  and  collectible  in the near  future  in the  form of a  chargeback
receivable. While our estimate of this receivable balance could be different had
we used different  assumptions and judgments,  historically our cash collections
of this type of receivable have been within our  expectations and no significant
write-offs have occurred; however, during the fourth quarter of 2003, we reduced
our chargebacks  receivable by $1.5 million. Our chargebacks  receivable balance
at June 2003 was $6 million as compared to $5 million at June 2002.

     There can be no assurance that we would have the same  experience  with our
receivables  during different economic  conditions,  or with changes in business
conditions,  such as consolidation  within the food industry and/or a change the
way we market and sell our products.

Inventory

     Our  inventory  is  valued at the  lower of cost or  market.  Cost has been
derived  principally  using  standard  costs  utilizing the first-in,  first-out
method.   We  provide   write-downs   for  finished  goods  expected  to  become
non-saleable due to age and specifically identify and reserve for slow moving or
obsolete raw ingredients and packaging.

Property, Plant and Equipment

     Our  property,  plant and equipment is carried at cost and  depreciated  or
amortized on a straight-line basis over the lesser of the estimated useful lives
or lease life,  whichever is shorter. We believe the asset lives assigned to our
property,  plant and equipment are within  ranges/guidelines  generally  used in
food  manufacturing and distribution  businesses.  Our manufacturing  plants and
distribution  centers,  and their related assets,  are periodically  reviewed to
determine  if  any  impairment   exists  by  analyzing   underlying   cash  flow
projections. At this time, we believe no impairment exists on the carrying value
of such assets. Ordinary repairs and maintenance are expensed as incurred.

Intangibles

     Goodwill is no longer amortized and the value of an identifiable intangible
asset is amortized  over its useful life unless the asset is  determined to have
an indefinite  useful life. The carrying values of goodwill and other intangible
assets with indefinite useful lives are tested annually for impairment.

Revenue Recognition and Sales Incentives

     Sales are  recognized  upon the shipment of finished goods to customers and
are reported net of sales incentives.  Allowances for cash discounts and returns
are recorded in the period in which the related sale is recognized. Shipping and
handling costs are included as a component of cost of sales.

Supplementary Quarterly Financial Data:

     Unaudited quarterly financial data (in thousands, except per share amounts)
for fiscal 2003 and 2002 is summarized as follows:

                                             Three Months Ended
                           ------------- -------------- ----------- -----------
                           September 30,  December 31,    March 31,    June 30,
                               2002           2002           2003        2003
                           ------------- -------------- ----------- -----------
Net sales                   $ 96,420       $123,006     $ 129,224    $ 117,809
Gross profit                  29,254         40,346        40,000       33,403
Restructuring and
  non-recurring charges            -            440             -        (875)
Operating income               7,703         13,356        13,804       11,296
Income before income taxes     7,533         13,150        12,620       10,861
Net income                  $  4,689       $  8,186      $  7,856    $   6,761
Basic earnings per
 common share               $    .14       $    .24      $    .23    $     .20
Diluted earnings per
 common share               $    .14       $    .24      $    .23    $     .19



     Gross  profit  for the three  months  ended  June 30,  2003 was  positively
impacted by the  following  offsetting  items:  a reduction  by $1.5  million of
chargebacks receivable from customers,  and a $2.0 million reduction of reserves
established  last year in connection  with similar items included in the charges
recorded for supplements and other items. These offsetting items increased gross
profit by $0.5 million.

                                             Three Months Ended
                           --------------- ------------------------------------
                            September 30,   December 31,  March 31,  June 30,
                                2001            2001         2002      2002
                           --------------- ------------------------------------
Net sales                     $89,735       $105,169       $105,614  $  95,436
Gross profit                   26,485         32,473         32,442     12,639
Restructuring and
  non-recurring charges             -              -              -      4,977
Impairment of property,
  plant & equipment                 -              -              -      3,878
Operating income (loss)         9,135          9,960          8,531   (20,362)
Income (loss) before
  income taxes                  8,778          8,396          8,231   (20,602)
Net income (loss)             $ 5,443        $ 5,205       $  5,137  $(12,814)
Basic earnings per
 common share                 $   .16        $  .15        $    .15  $   (.38)
Diluted earnings per common
 share                        $   .16        $  .15        $    .15  $   (.38)


     Gross  profit  for the three  months  ended  June 30,  2002 was  negatively
impacted by  approximately  $12.4 million of charges to cost of sales  resulting
from the restructuring and non-recurring charges related to the expected sale of
the  Health  Valley  manufacturing  facility,  and  the  discontinuance  of  the
supplements business and Weight Watchers license.

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

     Management does not believe that inflation had a significant  impact on our
results of operations for the periods presented.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk.

Market Risk

     The  principal  market risks  (i.e.,  the risk of loss arising from adverse
changes in market rates and prices) to which the Company is exposed are:


o interest rates on debt and cash equivalents, and
o foreign exchange rates,  generating translation and transaction gains and
  losses.

Interest Rates

     We centrally  manage our debt and cash equivalents  considering  investment
opportunities and risks, tax consequences and overall financing strategies.  Our
cash equivalents  consist  primarily of commercial paper and obligations of U.S.
Government  agencies.  Assuming year-end 2003 variable debt and cash equivalents
levels, a one-point change in interest rates would have the effect of increasing
our interest  expense by  approximately  $.6 million,  thereby  reducing our net
income by approximately $.01 per share.

Foreign Operations

     Operating  in  international  markets  involves  exposure to  movements  in
currency  exchange  rates,  which are volatile at times.  The economic impact of
currency  exchange  rate  movements  is complex  because  such changes are often
linked to variability in real growth,  inflation,  interest rates,  governmental
actions and other factors.  These changes, if material,  could cause adjustments
to our financing and operating strategies. Consequently, isolating the effect of
changes in currency does not incorporate these other important economic factors.
During fiscal 2003,  approximately  17.3% of our net sales were  generated  from
sales outside the United States, while such sales outside the United States were
14.3% of net sales in 2002 and less than 5% in 2001.

     We expect  sales from  non-core  U.S.  markets  to  possibly  represent  an
increasing  portion of our total net sales in the future. Our non U.S. sales and
operations are subject to risks inherent in conducting  business abroad, many of
which are outside our control, including:

o   periodic economic downturns and unstable political environments;
o   price and currency exchange controls;
o   fluctuations in the relative values of currencies;
o   unexpected changes in trading policies, regulatory requirements, tariffs
    and other barriers; and
o   difficulties in managing a global enterprise, including staffing,
    collecting accounts receivable and managing distributors.

Item 8.  Financial Statements and Supplementary Data.

     The  following  consolidated  financial  statements  of The Hain  Celestial
Group, Inc. and subsidiaries are included in Item 8:

    Consolidated Balance Sheets - June 30, 2003 and 2002

    Consolidated Statements of Income - Years ended June 30, 2003, 2002 and 2001

    Consolidated  Statements  of  Stockholders'  Equity - Years  ended June 30,
    2003, 2002 and 2001

    Consolidated Statements of Cash Flows - Years ended June 30, 2003, 2002
    and 2001


    Notes to Consolidated Financial Statements

The  following  consolidated  financial  statement  schedule  of  The  Hain
Celestial Group, Inc. and subsidiaries is included in Item 15 (a):

  Schedule II       Valuation and qualifying accounts

All  other  schedules  for  which  provision  is  made  in  the  applicable
accounting regulation of the Securities and Exchange Commission are not required
under the related  instructions  or are  inapplicable  and  therefore  have been
omitted.







Report of Independent Auditors

The Stockholders and Board of Directors
The Hain Celestial Group, Inc. and Subsidiaries

     We have audited the  accompanying  consolidated  balance sheets of The Hain
Celestial  Group,  Inc. and  Subsidiaries  as of June 30, 2003 and 2002, and the
related consolidated statements of income,  stockholders' equity, and cash flows
for each of the three years in the period ended June 30,  2003.  Our audits also
included the  financial  statement  schedule  listed in the index at Item 15(a).
These financial  statements and schedule are the responsibility of the Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements and schedule based on our audits.

     We conducted our audits in accordance  with  auditing  standards  generally
accepted in the United States.  Those standards require that we plan and perform
the audit to obtain reasonable  assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements.  An
audit also includes  assessing the accounting  principles  used and  significant
estimates  made by  management,  as well as  evaluating  the  overall  financial
statement  presentation.  We believe that our audits provide a reasonable  basis
for our opinion.

     In our opinion,  the financial statements referred to above present fairly,
in all  material  respects,  the  consolidated  financial  position  of The Hain
Celestial  Group,  Inc.  and  Subsidiaries  at June 30,  2003 and 2002,  and the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended June 30, 2003,  in  conformity  with  accounting
principles  generally accepted in the United States.  Also, in our opinion,  the
related financial statement  schedule,  when considered in relation to the basic
financial statements taken as a whole,  presents fairly in all material respects
the information set forth therein.

     As discussed in Note 4 to the consolidated financial statements,  in fiscal
year 2002,  the Company  changed its method of accounting for goodwill and other
intangible assets.

                                               /s/ Ernst & Young LLP

Melville, New York
August 28, 2003






The Hain Celestial Group, Inc.
Notes to Consolidated Financial Statements
THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share amounts)

                                                                 June 30,
                                                        ------------------------
                                                            2003          2002
                                                        ------------------------
                                     ASSETS
Current assets:
Cash and cash equivalents                                 $ 10,984      $ 7,538
Accounts receivable, less allowance for doubtful            61,215       49,018
  accounts of $1,748 and $1,002
Inventories                                                 66,444       53,624
Recoverable income taxes, net                                  223        3,677
Deferred income taxes                                        3,171        7,223
Other current assets                                         7,671        5,804
                                                        --------=--   ----------
                                                        -----------   ----------
Total current assets                                       149,708      126,884

Property, plant and equipment, net of accumulated           68,665       69,774
  depreciation and amortization of $31,555 and $22,767
Goodwill                                                   296,508      239,644
Trademarks and other intangible assets, net of              55,975       38,880
  accumulated amortization of $7,377 and $6,966
Other assets                                                10,692        6,001
                                                        -----------   ----------
                                                        -----------   ----------
Total assets                                             $ 581,548    $ 481,183
                                                        ===========   ==========
                                                        ===========   ==========

                  LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable and accrued expenses                     $ 55,091     $ 46,166
Accrued restructuring and non-recurring charges                619        6,410
Income taxes payable                                         1,867        1,935
Current portion of long-term debt                            8,807        1,431
                                                        -----------   ----------
Total current liabilities                                   66,384       55,942

Long-term debt, less current portion                        59,455       10,293
Deferred income taxes                                       14,912       11,100
                                                        -----------   ----------
Total liabilities                                          140,751       77,335

Stockholders' equity:
Preferred stock - $.01 par value, authorized 5,000,000           -            -
  shares, no shares issued
Common stock - $.01 par value, authorized 100,000,000          348          341
  shares, issued 34,810,722 and 34,075,639 shares
Additional paid-in capital                                 364,877      354,822
Retained earnings                                           79,089       51,597
Foreign currency translation adjustment                      4,639          963
                                                        -----------   ----------
                                                           448,953      407,723
Less: 606,619 and 306,917 shares of treasury stock,
      at cost                                              (8,156)      (3,875)
                                                        -----------   ----------
Total stockholders' equity                                 440,797      403,848
                                                        -----------   ----------
Total liabilities and stockholders' equity               $ 581,548    $ 481,183
                                                        ===========   ==========
See notes to consolidated financial statements.

 The Hain Celestial Group, Inc.
 Notes to Consolidated Financial Statements
THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME

                                                       Year Ended June 30
                                              ----------------------------------
                                                 2003        2002       2001
                                              ----------  ----------  ----------

Net Sales                                      $ 466,459  $ 395,954   $ 345,661
Cost of sales                                     23,456    291,915     234,643
                                              ----------  ----------  ----------
                                              ----------  ----------  ----------
Gross profit                                     143,003    104,039     111,018

Selling, general and administrative expenses      97,279     87,920      71,607
Merger costs                                           -          -       1,032
Restructuring and other non-recurring charges      (435)      4,977           -
Impairment of long-lived assets                        -      3,878           -
                                              ----------  ---------   ----------
Operating income                                  46,159      7,264      38,379

Interest expense (income), net and other
 expenses                                          1,995      2,461      (2,292)
                                              ----------  ---------   ----------
 Income before income taxes                       44,164      4,803      40,671
 Provision for income taxes                       16,672      1,832      17,082
                                              ----------  ---------   ----------
 Net income                                     $ 27,492  $   2,971    $ 23,589
                                              ==========  =========   ==========
Net income per share:
 Basic                                          $    .81  $     .09       $ .71
                                              ==========  =========   ==========
 Diluted                                        $    .79  $     .09       $ .68
                                              ==========  =========   ==========
Weighted average common shares outstanding:
 Basic                                            33,910     33,760      33,014
                                              ==========  =========   ==========
 Diluted                                          34,722     34,744      34,544
                                              ==========  =========   ==========

See notes to consolidated financial statements.


The Hain Celestial Group, Inc.
Notes to Consolidated Financial Statements
THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
YEARS ENDED JUNE 30, 2001, 2002 AND 2003
(In thousands, except per share and share data)





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

                                                                                                   
Balance at June 30, 2000            32,147,261    $ 321   $ 326,641    $ 25,037  100,000   $ (275)              $351,724

Exercise of common stock warrants,      66,419        2         657                                                  659
net of related expenses

Exercise of stock options            1,265,465       13      12,857                                               12,870

Issuance of common stock               191,979        2       5,714                                                5,716

Non-cash compensation charge                                     46                                                   46

Tax benefit from stock options                                3,027                                                3,027

Net income for the period                                                23,589                                   23,589

Comprehensive income:

Net income                                                                                                                $ 23,589

Translation adjustments                                                                               $ (978)      (978)     (978)
                                                                                                                         ----------
Total comprehensive income                                                                                                $ 22,611
                                  -----------------------------------------------------------------------------------------========

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

Exercise of stock options               94,341         1          992                                                993

Purchase of treasury shares                                                      206,917   (3,600)               (3,600)

Issuance of common stock               210,174         2        4,507                                              4,509

Non-cash compensation charge                                       47                                                 47

Tax benefit from stock options                                    334                                                334

Net income for the period                                                 2,971                                    2,971

Comprehensive income:Net income                                                                                    2,971

Translation adjustments                                                                              1,941         1,941     1,941
                                                                                                                           --------
Total comprehensive income                                                                                                 $ 4,912
                                  -----------------------------------------------------------------------------------------========

Balance at June 30, 2002            34,075,639       341      354,822    51,597  306,917    (3,875)    963       403,848

Exercise of stock options               67,521         1          623                                                624

Purchase of treasury shares                                                      299,702    (4,281)              (4,281)

Issuance of common stock               667,562         6        9,206                                              9,212

Non-cash compensation charge                                       46                                                 46

Tax benefit from stock options                                    180                                                180

Net income for the period                                                27,492                                   27,492

Comprehensive income:
Net income                                                                                                                $ 27,492

Translation adjustments                                                                                3,676       3,676      3,676
                                                                                                                         ----------
Total comprehensive income                                                                                                $ 31,168
                                  -------------------------------------------------------------------------------------============

Balance at June 30, 2003            34,810,722     $ 348    $ 364,877  $ 79,089  606,619  $ (8,156)   $ 4,639   $ 440,797
                                  ============================================================================================


See notes to consolidated financial statements.


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


                                                                          Year Ended June 30,
                                                              -----------------------------------------
                                                                  2003         2002          2001
                                                              -------------  -----------  -------------
CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                   
Net income                                                      $ 27,492      $ 2,971       $ 23,589
Adjustments to reconcile net income to net cash
  provided by operating activities:
Non-cash restructuring and non-recurring charges,                      -       10,929              -
    including related inventory charges
Non-cash impairment of long-lived assets                               -        3,878              -
Depreciation and amortization of property and equipment            7,610        7,687          6,287
Amortization of goodwill and other intangible assets                 385          249          6,441
Amortization of deferred financing costs                             624          423            107
Provision for doubtful accounts                                      103          551            393
Deferred income taxes                                              7,864         (237)         7,301
Other                                                                 46           47             46
Increase (decrease) in cash attributable to changes in
   operating assets and liabilities, net of amounts
   applicable to aquired businesses:
Accounts receivable                                               (4,973)       1,824         (6,514)
Inventories                                                       (2,742)      (9,179)           848
Other current assets                                              (1,167)      (4,274)           604
Other assets                                                      (1,745)       1,836           (746)
Accounts payable and accrued expenses                             (9,320)      (7,494)       (19,119)
Accrued restructuring and non-recurring charges                   (5,805)       6,410              -
Recoverable income taxes                                           3,389        6,637            577
Tax benefit of nonqualified stock options                            180          334          3,027
                                                              -----------  -----------  -------------
Net cash provided by operating activities                         21,941       22,592         22,841
                                                              -----------  -----------  -------------
CASH FLOWS FROM INVESTING ACTIVITIES
Acquisitions of businesses, net of cash acquired                 (57,528)     (13,568)       (37,184)
Purchases of property and equipment                               (9,157)     (21,341)       (13,474)
                                                              -----------  -----------  -------------

Net cash used in investing activities                            (66,685)     (34,909)       (50,658)
                                                              -----------  -----------  -------------

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds (repayments) from bank revolving credit facility, net    49,450            -          4,400
Payments on economic development revenue bonds                      (500)        (459)          (366)
Costs in connection with bank financing                             (220)        (249)        (1,369)
Purchase of treasury stock                                        (4,281)      (3,600)             -
Proceeds from exercise of options and stock purchase plan,           624        1,071         13,685
   net of related expenses
Proceeds (repayments) of other long-term debt, net                 4,100       (3,275)          (217)
                                                              -----------  -----------  -------------
Net cash provided by (used in) financing activities               49,173       (6,512)        16,133
                                                              -----------  -----------  -------------
Effect of exchange rate changes on cash                             (983)        (276)            19
                                                              -----------  -----------  -------------
Net increase (decrease) in cash and cash equivalents               3,446      (19,105)       (11,665)
Cash and cash equivalents at beginning of year                     7,538       26,643         38,308
                                                              -----------  -----------  -------------
Cash and cash equivalents at end of year                        $ 10,984      $ 7,538       $ 26,643
                                                              ===========  ===========  =============



See notes to consolidated financial statements.



     1. BUSINESS The Hain Celestial Group (herein  referred to as "the Company",
"we","us" and "our") is a natural, organic, 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), Rice Dream(R), Soy Dream(R),  Imagine(R), Walnut Acres
Certified  Organic(R),  Little Bear  Organic  Foods(R),  Bearitos(R),  Arrowhead
Mills(R),  Health  Valley(R),  Breadshop's(R),  Casbah(R),  Garden of Eatin'(R),
Terra Chips(R), Harry's Premium Snacks(R),  Boston's(R),  Gaston's(R),  Lima(R),
Biomarche(R),  Grains Noirs(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,  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.  During the three years ended 2003,  approximately
42%,  54%  and  51%  of  our  revenues  were  derived  from  products  that  are
manufactured within our own facilities with 58%, 46% and 49% produced by various
co-packers.  In  fiscal  2003,  2002 and  2001,  there  were no  co-packers  who
manufactured 10% or more of our co-packed products.

2.   BASIS OF PRESENTATION

     Our  consolidated  financial  statements  include the  accounts of The Hain
Celestial  Group,  Inc.  and all  wholly-owned  subsidiaries.  In the  Notes  to
Consolidated  Financial Statements,  all dollar amounts,  except per share data,
are in thousands unless otherwise indicated.

3. SUMMARY OF SIGNIFICANT AND CRITICAL ACCOUNTING POLICIES

Consolidation Policy

     Our accompanying  consolidated financial statements include the accounts of
the  Company and all of its  wholly-owned  subsidiaries.  Material  intercompany
accounts and transactions have been eliminated in consolidation.

Use of Estimates

     The  financial  statements  are  prepared  in  accordance  with  accounting
principles generally accepted in the United States. The accounting principles we
use  require us to make  estimates  and  assumptions  that  affect the  reported
amounts of assets and  liabilities  at the date of the financial  statements and
amounts of income  and  expenses  during the  reporting  periods  presented.  We
believe in the quality and reasonableness of our critical  accounting  policies;
however, it is likely that materially  different amounts would be reported under
different  conditions  or using  assumptions  different  from those that we have
consistently applied.

Valuation of Accounts and Chargebacks Receivable and Concentration of Credit
Risk

     We perform ongoing credit  evaluations on existing and new customers daily.
We apply reserves for delinquent or uncollectible  trade  receivables based on a
specific  identification  methodology and also apply an additional reserve based
on the experience we have with our trade receivables  aging  categories.  Credit
losses  have been  within our  expectations  in recent  years.  While two of our
customers represent 25%, 27% and 29% of our trade receivables balance as of June
30, 2003, 2002 and 2001, respectively, we believe there is no credit exposure at
this time.

     Based  on cash  collection  history  and  other  statistical  analysis,  we
estimate the amount of unauthorized  deductions our customers have taken that we
expect  to be  repaid  and  collectible  in the  near  future  in the  form of a
chargeback receivable. While our estimate of this receivable balance ($6 million
at June 30, 2003 and $5 million at June 30, 2002) could be different had we used
different  assumptions and judgments,  historically our cash collections of this
type  of  receivable  has  been  within  our  expectations  and  no  significant
write-offs have occurred; however, during the fourth quarter of 2003, we reduced
our chargebacks receivable by $1.5 million.

     During the year  ended  June 30,  2003,  sales to two  customers  and their
affiliates   approximated  18%  and  15%.  These  two  customers  accounted  for
approximately 17% and 15% in 2002 and approximately 18% each of sales in 2001.

Inventory

     Our  inventory  is  valued at the  lower of cost or  market.  Cost has been
determined  principally  using  standard  costs  utilized  under  the  first-in,
first-out method.  We provide  write-downs for finished goods expected to become
non-saleable due to age and specifically identify and provide for slow moving or
obsolete raw ingredients and packaging.

Property, Plant and Equipment

     Our  property,  plant and equipment is carried at cost and  depreciated  or
amortized  on a  straight-line  basis over the  estimated  useful lives or lease
life, whichever is shorter. We believe the asset lives assigned to our property,
plant and equipment are within ranges generally used in food  manufacturing  and
distribution businesses.  Our manufacturing plants and distribution centers, and
their related assets,  are periodically  reviewed to determine if any impairment
exists by analyzing  underlying cash flow projections.  At this time, we believe
no impairment exists on the carrying value of such assets.  Ordinary repairs and
maintenance are expensed as incurred.  We utilize the following  ranges of asset
lives:
         Buildings and improvements         10-31 years
         Machinery and equipment                     5-10 years
         Furniture and fixtures                      3-7 years
         Leasehold improvements                      3-10 years

Intangibles

     Goodwill is no longer amortized and the value of an identifiable intangible
asset is amortized  over its useful life unless the asset is  determined to have
an indefinite  useful life. The carrying values of goodwill and other intangible
assets with indefinite useful lives are tested annually for impairment.
Revenue Recognition and Sales Incentives

     Sales are  recognized  upon the shipment of finished goods to customers and
are reported net of sales incentives.  Allowances for cash discounts and returns
are recorded in the period in which the related sale is recognized.

     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 included 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.  Our  statements  of income  reflect  the
adoption  of these EITF  consensuses  by the  classification  of certain  vendor
promotional  allowances and other sales incentives as reductions of sales rather
than as  selling  expenses  as had been the  predominant  industry  and  company
practice in the past. The sales amounts for 2003 and 2002 are in conformity with
those EITF  consensuses,  which were adopted by us effective January 1, 2002. To
provide comparability,  upon adoption of these consensuses, the sales amount for
2001 was  restated  by  reclassifying  promotional  allowances  and other  sales
incentives  of $67.2  million.  The  adoption of these EITF  consensuses  had no
impact on income or cash flows.


Foreign Currency Translation

     Financial  statements  of foreign  subsidiaries  are  translated  into U.S.
dollars  at  current  rates,  except  that  revenues,  costs  and  expenses  are
translated at average rates during each reporting period.  Net exchange gains or
losses  resulting from the translation of foreign  financial  statements and the
effect of exchange  rate  changes on  intercompany  transactions  of a long-term
investment nature are accumulated and credited or charged directly to a separate
component of stockholders' equity and other comprehensive income.

Advertising Costs

     Media  advertising  costs,  which are  included  in  selling,  general  and
administrative  expenses,  amounted  to $5.6,  $4.8 and $1.6  million for fiscal
2003, 2002 and 2001, respectively. Such costs are expensed as incurred.

Income Taxes

     We follow the liability  method of accounting  for income taxes.  Under the
liability method, deferred taxes are determined based on the differences between
the financial statement and tax bases of assets and liabilities at enacted rates
in effect in the years in which the differences are expected to reverse.

Shipping and Handling Costs

     We include the costs associated with shipping and handling of our inventory
as a component of cost of sales.

Fair Values of Financial Instruments

     At June 30,  2003 and  2002,  we had $0.2  and  $3.6  million  invested  in
corporate  money  market  securities,  including  commercial  paper,  repurchase
agreements, variable rate instruments and bank instruments. These securities are
classified as cash  equivalents as their maturities when purchased are less than
three  months.  At June 30, 2003 and 2002,  the  carrying  values of these money
market securities approximate their fair values.

     We  believe  that  the  interest  rates  charged  on our  debt  instruments
approximate  current borrowing rates and,  accordingly,  the carrying amounts of
such debt at June 30, 2003 and 2002 approximate fair value.

Accounting For Stock Issued to Employees

     We have elected to follow APB Opinion No. 25,  "Accounting for Stock Issued
to Employees"  ("APB 25") and related  Interpretations,  in accounting for stock
options  because,  as discussed  below,  the alternative  fair value  accounting
provided  for  under  Statement  of  Financial  Accounting  Standards  No.  123,
"Accounting  for  Stock-Based  Compensation"  ("SFAS No. 123"),  requires use of
option  valuation  models that were not  developed  for use in valuing  employee
stock  options.  Under APB 25, when the  exercise  price of our  employee  stock
options at least equals the market price of the underlying  stock on the date of
grant, no compensation expense is recognized.

     Pro forma information regarding earnings and earnings per share is required
by SFAS No. 123, and has been  determined as if we have  accounted for our stock
options under the fair value method of that Statement.  The fair value for these
options was estimated at the date of grant using a Black-Scholes  option pricing
model with the following weighted-average  assumptions: risk free interest rates
ranging from 4% to 6.77%; no dividend yield;  volatility factors of the expected
market  price of our common stock of  approximately  55% for fiscal 2003 and 93%
for fiscal 2002 and 2001; and a weighted-average expected life of the options of
five years in each year.

     The  Black-Scholes   option  valuation  model  was  developed  for  use  in
estimating the fair value of traded  options which have no vesting  restrictions
and are fully  transferable.  In addition,  option  valuation models require the
input of highly  subjective  assumptions  including  the  expected  stock  price
volatility.   Because  our  stock  options  have  characteristics  significantly
different from those of traded  options,  and because  changes in the subjective
input assumptions can materially affect the fair value estimate, in management's
opinion,  the  existing  models do not  necessarily  provide a  reliable  single
measure of the fair value of our employee stock options.

     For  purposes of pro forma  disclosures,  the  estimated  fair value of the
options is amortized to expense over the options' vesting periods. Our pro forma
information is as follows:

                                          2003        2002        2001
                                      ----------  -----------  ----------
Net income, as reported                $ 27,492      $2,971    $ 23,589
Non-cash compensation charge net of
 related tax effects                         30          30          30
Stock-based employee compensation
 expense determined under fair value
 method, net of related tax effects    (11,365)    (15,165)    (15,074)
                                      ---------- -----------  ----------
Pro forma net income (loss)            $ 16,157  $ (12,164)      $8,545
                                      ========== ===========  ==========
Basic net income per common share:
  As reported                             $ .81      $  .09       $ .71
  Pro forma                               $ .48     $ (.36)       $ .26
Diluted net income per common share:
  As reported                             $ .79      $  .09       $ .68
  Pro forma                               $ .47     $ (.36)       $ .25




Accounting for the Impairment of Long-Lived Assets

     During 2002, we accounted for the  impairment of long-lived  assets,  other
than  goodwill  and  other  indefinite  life  intangibles,  in  accordance  with
Statement of Financial  Accounting  Standards ("SFAS") No. 121,  "Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of"
("SFAS No. 121").  SFAS No. 121 requires that long-lived  assets be reviewed for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
recorded value of the asset may not be recoverable.  We perform such a review at
each balance sheet date  whenever  events and  circumstances  have occurred that
indicate  possible  impairment.  We  consider  continued  operating  losses  and
significant  and  long-term  changes in prevailing  market  conditions to be the
primary indicators of potential impairment.  In accordance with SFAS No. 121, we
use an estimate of the future  undiscounted  net cash flows of the related asset
or asset  grouping  over the  remaining  life to measure  whether the assets are
recoverable. During fiscal 2002, as part of the expected Health Valley Irwindale
manufacturing  facility sale (see Note 5),we recorded a $3.7 million  impairment
charge to reduce the Health  Valley  plant's  manufacturing  assets to their net
realizable value.

     Effective  July 1,  2002,  we adopted  SFAS No.  144,  "Accounting  for the
Impairment or Disposal of  Long-Lived  Assets"  ("SFAS No.  144").  SFAS No. 144
supersedes SFAS No. 121; however, it retains  fundamental  provisions related to
the  recognition  and  measurement of the impairment of long-lived  assets to be
"held and used." In addition,  SFAS No. 144 provides more guidance on estimating
cash flows when  performing a  recoverability  test,  requires that a long-lived
assets  group  to be  disposed  of  other  than by  sale  (e.g.,  abandoned)  be
classified  as  "held  and  used"  until  disposed  of,  and  establishes   more
restrictive  criteria  regarding  classification  of an asset group as "held for
sale."

     SFAS No. 144 also  supersedes the  accounting  and reporting  provisions of
Accounting   Principles  Board  Opinion  No.  30,   "Reporting  the  Results  of
Operations" ("APB 30"), for the disposal of a segment of a business, and extends
the  reporting  of a  discontinued  operation  to a  "component  of an  entity."
Further,  SFAS No. 144 requires operating losses from a "component of an entity"
to be  recognized  in the  period  in which  they  occur  rather  than as of the
measurement date as previously required by APB 30.

     There have been no disposal  activities since adoption of SFAS No. 144 and,
therefore,  the  adoption  of that  statement  had no  effect  on our  financial
statements.

Deferred Financing Costs

     Eligible costs associated with obtaining debt financing are capitalized and
amortized  over the  related  term of the  applicable  debt  instruments,  which
approximates the effective interest method.

Earnings Per Share

     We report basic and diluted  earnings per share in accordance with SFAS No.
128,  "Earnings Per Share" ("SFAS No. 128").  Basic  earnings per share excludes
the  dilutive  effects of  options  and  warrants.  Diluted  earnings  per share
includes  only the dilutive  effects of 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.


                                                   2003      2002       2001
                                              -------------------------------
Numerator:
Net income                                     $ 27,492   $ 2,971   $ 23,589
                                              ===============================
Denominator (in thousands):
Denominator for basic earnings per
 share - weighted average shares outstanding
 during the period                               33,910    33,760     33,014
Effect of dilutive securities
 Stock options                                      653       802      1,304
 Warrants                                           159       182        226
                                              -------------------------------
                                                    812       984      1,530
                                              -------------------------------
Denominator for diluted earnings per
 share - adjusted weighted average shares
 and assumed conversions                         34,722    34,744     34,544
                                              ===============================
Basic net income per share                     $    .81  $    .09   $    .71
                                              ===============================
Diluted net income per share                   $    .79  $    .09   $    .68
                                              ===============================

     Options and warrants  totaling  4,528,953 in 2003,  4,068,369 in 2002,  and
1,481,950 in 2001,  were  excluded from our earnings per share  computations  as
their effects would have been anti-dilutive.
Reclassifications

     We have made certain  reclassifications  to the prior  years'  consolidated
financial   statements  and  notes  thereto  to  conform  to  the  current  year
presentation.

4.       GOODWILL AND OTHER INTANGIBLE ASSETS

     Our  results  for the year  ended  June 30,  2002,  include  the  effect of
adopting SFAS No. 141, "Business Combinations",  and SFAS No. 142, "Goodwill and
Other  Intangible  Assets",  which  resulted in a $6.1 million  reduction  ($4.0
million,  net of tax) in  amortization  expense and $.12 increases in both basic
and  diluted  earnings  per  share.  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  of 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.


     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 year ended June 30, 2001.

                                                  2001
                                            --------------
 Net income as reported                        $23,589
   Goodwill and indefinite-life
   intangibles amortization, net of tax          4,000
                                            --------------
  Net income as adjusted                       $27,589
                                            ==============
 Basic earnings per common share:
  As reported                                   $ 0.71
                                            ==============
  As adjusted                                   $ 0.84
                                            ==============
 Diluted earnings per common share:
  As reported                                   $ 0.68
                                            ==============
  As adjusted                                   $ 0.80
                                            ==============

     At June 30, 2003, included in trademarks and other intangible assets on the
balance sheet, is approximately $3.0 million of intangible assets deemed to have
a finite  life which are 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  and at least  annually  thereafter.  We perform a
test for impairment  during the fourth quarter of our fiscal year. 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 evaluations,  no impairment
existed at July 1, 2001 or through June 2003. The $6.1 million pre-tax reduction
of intangible  amortization  expense  recognized  during the year ended June 30,
2002  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 the
components of trademarks and other intangible assets:
                                   2003                         2002
                      -------------- ------------- --------------- -------------
                      Gross Carrying  Accumulated  Gross Carrying   Accumulated
                          Amount      Amortization     Amount       Amortization
                      -------------- ------------- --------------- -------------
Amortized intangible
  assets:
Other intangibles        $ 3,041          $ 893       $ 1,790          $ 482
Non-amortized
  intangible assets:
  Trademarks              60,311          6,484        44,056          6,484

5.  2002 RESTRUCTURING AND OTHER NON-RECURRING CHARGES

     During the fourth quarter of fiscal 2002, we recorded  charges  aggregating
$21.3 million,  before taxes,  related to the expected sale of our Health Valley
facility in Irwindale,  California ($11.3 million) and the discontinuance of our
supplements  business ($7.9 million) and Weight Watchers license ($2.1 million).
Approximately $17.9 million of these charges were noncash in nature.

     Our Health Valley facility  charge  included $7.6 million of  restructuring
and non-recurring  charges  associated with reduced values of inventories of raw
ingredients  and packaging,  certain lease  obligations and other items. Of this
$7.6

     million of  charges,  our 2002 gross  profit  was  reduced by $5.5  million
charged to cost of sales as  required  by  accounting  rules.  In  addition,  we
recorded $3.7 million of impairment  charges to reduce the Health Valley plant's
manufacturing assets to their net realizable value. At June 30, 2002, we accrued
$2.1 million of future costs associated with this charge  primarily  relating to
lease exit costs relating to incremental  costs and contractual  obligations and
other  facility  exit  costs  expected  to be  incurred  as part  of this  sale.
Additional  restructuring  charges of  approximately  $.4 million were  incurred
during  the year ended  June 30,  2003 for  severance  liabilities  and  related
employee  costs and trade items that could not be accrued at June 30,  2002.  In
addition,  at the time of lease  termination  in  fiscal  2003,  we were able to
reduce our  potential  lease exit costs by $.9 million,  which was recorded as a
credit to restructuring and other non-recurring charges.  Through June 30, 2003,
approximately $1.1 million was charged against the Health Valley facility charge
accrual in the aggregate.

     We also discontinued our supplements business at Celestial Seasonings,  and
did not  renew  our  license  to  sell  certain  Weight  Watchers  products.  In
connection with these 2002 discontinuances,  we recorded charges of $7.9 million
related to supplements  principally for inventories,  packaging and trade items.
Of this $7.9  million  charge,  $6.2 million had the effect of reducing our 2002
gross profit.  The charge for the  non-renewal  of the Weight  Watchers  license
amounted to $2.1  million,  principally  for  inventories,  packaging  and trade
items, of which $.7 million reduced our 2002 gross profit.  At June 30, 2002, we
accrued  $3.1 and $1.2 million for future costs  associated  with the  Celestial
Seasonings   supplements   and   Weight   Watchers   license    discontinuances,
respectively.  These future costs primarily related to anticipated sales returns
resulting from the discontinuance notification, other trade incentives, employee
severance  costs and other items.  At June 30, 2003, it was  determined  that $2
million of the accruals for anticipated sales returns and other trade incentives
would no longer be required and  therefore,  such amount was  reversed.  Through
June 30,  2003,  approximately  $1.8  million  has been  charged  against  these
accruals in the aggregate.

     At June 30, 2003, our balance sheet includes the above-described  aggregate
of $.6 million of accrued restructuring and non-recurring charges, substantially
all of which are expected to be paid during 2004.

6. ACQUISITIONS

Fiscal 2003

     On June 17, 2003, we acquired 100% of the stock of  privately-held  Acirca,
Inc., the owner of the Walnut Acres Certified  Organic(R) brand of organic fruit
juices,  soups,  pasta sauces and salsas.  Since June 2000,  the  financial  and
investment group Acirca,  Inc. has expanded Walnut Acres, its premier  certified
organic food and  beverage  brand,  by  integrating  a series of organic  brands
including Mountain Sun(R),  ShariAnn's(R),  Millina's  Finest(R),  and Frutti di
Bosco(R) into its Walnut Acres flagship.  The acquisition of these product lines
allows us to add natural and organic juices and sauces to our product offerings,
and enhance our offerings of soups and salsas.  The purchase price  consisted of
approximately  $9 million in cash,  134,797 shares of our common stock valued at
$2.2  million,  plus the  assumption of certain  liabilities.  At June 30, 2003,
goodwill (not  deductible for tax purposes) from this  transaction was estimated
to be $14.2 million.

     On  December  2,  2002,  we  acquired  substantially  all of the assets and
assumed certain liabilities of privately-held Imagine Foods, Inc. ("Imagine") in
the United  States  and the United  Kingdom.  Imagine  is a  non-dairy  beverage
company  specializing in aseptic and  refrigerated  rice and soy milks,  organic
aseptic soups and broths,  and organic frozen desserts in the U.S.,  Canada, and
Europe.


     The  acquisition of these product lines is expected to enhance our existing
market  positions in non-dairy  beverages and soups while adding frozen  dessert
products  to our  offerings  to  customers.  The  purchase  price  consisted  of
approximately  $44.2 million in cash,  532,765 shares of our common stock valued
at $7 million,  plus the  assumption of certain  liabilities.  At June 30, 2003,
goodwill (deductible for tax purposes) from this transaction was valued at $35.8
million,  trademarks and other  non-amortizable  intangibles were $15.7 million,
and patents and other amortizable intangibles were valued at $1.5 million.

     The following table summarizes the estimated fair values of assets acquired
and liabilities assumed of Acirca and Imagine at the dates of the acquisitions:

   Current assets                       $17,714
   Property and equipment                 2,409
                                  ------------------
                                  ------------------

   Total assets                          20,123
   Liabilities assumed                   14,937
                                  ------------------
                                  ------------------
   Net assets acquired                  $ 5,186
                                  ==================

     The  balance  sheet at June 30,  2003,  includes  the assets  acquired  and
liabilities assumed valued at fair market value at the date of purchase. We have
completed  substantially all of the procedures required to finalize the purchase
price allocation for Imagine,  while such procedures  required for Acirca are in
the early stages and are expected to be completed during 2004.

     Our  results  of  operations  for the years  ended  June 30,  2003 and 2002
include the results of the above described  acquisitions  from their  respective
dates of acquisition.  Unaudited pro forma results of operations  reflecting the
above acquisitions as if they occurred at the beginning of the periods presented
would have been as follows:
                                      2003               2002
                                 -------------     ---------------
                                 -------------     ---------------
    Net sales                       $ 524,176         $ 473,169
    Net income (loss)                  20,142          (12,916)
    Income (loss) per share:
      Basic                              0.59            (0.38)
      Diluted                            0.57            (0.38)
    Weighted average shares:
      Basic                            34,261           34,428
      Diluted                          35,073           34,428

     In management's  opinion, the unaudited pro forma results of operations are
not indicative of the actual results that would have occurred had the Acirca and
Imagine  acquisitions been consummated at the beginning of the periods presented
or of future operations of the combined companies under our management.

     On May 14, 2003, our subsidiary in Belgium  acquired Grains Noirs,  N.V., a
Belgian  producer and marketer of fresh  prepared  organic  appetizers,  salads,
sandwiches  and  other   full-plated   dishes.   The  purchase  price  paid  was
approximately  $2.2  million in cash.  The net assets  acquired,  as well as the
sales  and  results  of  operations  of  Grains  Noirs,  are not  material  and,
therefore,  have  not  been  included  in the  detailed  information  about  our
acquisitions.

Fiscal 2002

     In December  2001,  we acquired 100% of the stock of  privately-held  Lima,
N.V.  ("Lima"),  a leading  Belgian  manufacturer  and  marketer  of natural and
organic foods. We consummated this strategic European  acquisition to provide us
with a diversified

     natural and organic food  products  manufacturer  and  distributor  that is
similar to our manufacturing  and distribution  (types of food products) here in
the United States.  The aggregate purchase price,  including  acquisition costs,
amounted to  approximately  $20 million.  The purchase price paid was based on a
multiple of future  operating  income Lima will generate with the integration of
certain  business  processes  and  introduction  of existing  Hain products into
Europe, utilizing Lima's distribution network.

     The  purchase  price was paid by $15.6  million in cash and the issuance of
205,128 shares of our common stock valued at $4.4 million.

     The value assigned to the common stock was determined  based on the average
market price of our common stock over the period including three days before and
after the terms of the acquisition  were agreed to and announced.  The aggregate
purchase price paid over the net assets acquired amounted to approximately $15.6
million  (included in goodwill,  and currently not tax deductible).  Based on an
independent  valuation  analysis,  the excess cost over net assets  acquired was
allocated  between  goodwill and trademarks,  which will not amortize under SFAS
No. 142.

     The following table summarizes the estimated fair values of assets acquired
and liabilities assumed at the date of acquisition.
                                               December 10, 2001
                                             -------------------
  Current assets                                     $ 6,770
  Property, plant & equipment and other
    long-term assets                                   3,990
                                             -------------------
  Total assets                                        10,760
  Liabilities and debt instruments assumed             6,360
                                             -------------------
  Net assets acquired                                $ 4,400
                                            ====================

     The above purchase price excludes the amount of contingency payments we are
obligated to pay the former owner of Lima. The contingency payments are based on
the  achievement  by  Lima of  certain  financial  targets  over  the 2.5  years
following  the date of  acquisition.  Such  payments,  which  could  total  $2.5
million,  will be charged to goodwill if and when paid.  During fiscal 2003, $.5
million in contingency payments were made.

Fiscal 2001

     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. The aggregate purchase price, including acquisition costs, amounted to
approximately $34 million excluding the assumption of debt and capital leases of
approximately  $3 million.  The purchase price was paid by  approximately  $32.5
million in cash and $1.5 million  worth of common  stock  (61,500  shares).  The
aggregate  purchase  price  paid  over  the  net  assets  acquired  amounted  to
approximately $31.5 million.

     On January 18, 2001, we acquired  privately held Fruit Chips B.V.,  ("Fruit
Chips") a Netherlands  based  company,  which we  subsequently  renamed as 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.  The aggregate  purchase
price  paid,   including   transaction  costs  was  approximately  $9.8  million
consisting of both cash and stock.  The aggregate  purchase  price paid over the
net assets acquired was approximately $6.2 million.


     Unaudited pro forma results of operations for the years ended June 30, 2002
and 2001 reflecting the above fiscal year 2002 and 2001  acquisitions as if they
occurred at the beginning of such years would not be materially  different  than
the actual results for those years.

     The above acquisitions have been accounted for as purchases and, therefore,
operating  results  of  the  acquired  businesses  have  been  included  in  the
accompanying financial statements from the dates of acquisition.

7.   INVENTORIES

     Inventories consist of the following at June 30:

                                                       2003        2002
                                                  ----------- -----------
     Finished goods                                 $ 43,022    $ 35,158
     Raw materials, work-in-process and packaging     23,422      18,466
                                                  ----------- -----------
                                                    $ 66,444    $ 53,624
                                                  =========== ===========
8.   PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment consist of the following at June 30:

                                                  2003         2002
                                            -----------  ------------
Land                                            $6,913       $6,852
Buildings and improvements                      24,448       25,537
Machinery & equipment                           61,949       46,036
Furniture and fixtures                           2,383        2,336
Leasehold improvements                           1,457        1,018
Construction in progress                         3,070        5,993
Health Valley plant assets held for sale             -        4,769
                                            ----------  ------------
                                               100,220       92,541
Less:
 Accumulated depreciation and amortization      31,555       22,767
                                            ----------  ------------
                                              $ 68,665     $ 69,774
                                            ==========  ============

     Included  within  machinery  and  equipment  are assets held under  capital
leases with net book  values at June 30, 2003 and 2002 of $3.9  million and $2.0
million, respectively.

9.       LONG-TERM DEBT

Long-term debt at June 30 consists of the following:
                                                            2003         2002
                                                     ------------ ------------
Senior Revolving Credit Facilities payable to banks     $ 53,850       $4,400
Capital leases on machinery and equipment                  3,632        1,828
Other debt instruments                                     6,672          888
Economic Development Revenue Bonds due in
 monthly installments through November 1, 2009;
 interest payable monthly at variable rates                4,108        4,608

                                                     ------------ ------------
                                                          68,262       11,724
Current Portion                                            8,807        1,431
                                                     ------------ ------------
                                                        $ 59,455     $ 10,293
                                                     ============ ============

     We have a $240 million  Credit  Facility with a group of banks (the "Credit
Facility"),  which  provides us with a $145 million  revolving  credit  facility
through  March 29, 2005 and a $95 million  364-day  facility  through  March 25,
2004. The Credit Facility is unsecured,  but is guaranteed by all of our current
and future 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. During
Fiscal 2003,  our average  interest  rate was 2.9%.  As of June 30, 2003,  $53.9
million was borrowed  under the Credit  Facility at an average  interest rate of
2.7%.

Capital Leases

     Capital  leases on machinery and equipment of $3.6 million bear interest at
rates  ranging from 4.0% to 12.25% and are due in monthly  installments  through
May 2007.

The aggregate  minimum future lease payments for all capital leases at June
30, 2003 are as follows:

                  2004         $2,056
                  2005          1,232
                  2006            278
                  2007             66
                         ------------
                         ------------
                              $ 3,632
                         ============

Other Debt Instruments

     Other debt instruments consist of borrowings by our European business under
several arrangements with a member of the group of banks that provide our Credit
Facility.   These  borrowings   include  $3.1  million  under  revolving  credit
facilities  with interest at rates ranging from 3.8% to 4.2%,  and notes payable
of $3.6  million,  of which  approximately  $2.3 million is payable in quarterly
installments  plus  interest at 4.85% over a five year period  through May 2008,
and approximately $1.3 million,  which is due in September 2003 with interest at
3.7%.

Economic Development Bonds

     Borrowings related to Economic Development Revenue Bonds (the "Bonds") bear
interest at a variable  rate (1.4% at June 30, 2003) and are secured by a letter
of credit.  The Bonds mature November 1, 2009. The Bonds can be tendered monthly
to the Bond  trustee at face value  plus  accrued  interest,  with  payment  for
tendered  Bonds  made from  drawdowns  under a letter of credit  facility  which
expires November 2004.

Maturities of all debt instruments at June 30, 2003, are as follows:

               2004              $8,807
               2005              54,705
               2006               1,460
               2007               1,237
               2008               1,215
               Thereafter           838
                          -------------
                          -------------
                               $ 68,262
                          =============

     Interest paid (which  approximates  the related  expense)  during the years
ended  June  30,  2003,  2002  and  2001  amounted  to  $1,566,  $893  and  $412
respectively.


10.      INCOME TAXES

    The provision for income taxes for the years ended June 30, 2003,  2002 and
2001 is presented below.
                                  2003       2002        2001
                              ---------  ----------  ----------
Current:
Federal                        $ 4,906     $ (130)     $ 8,145
State                            1,530        (15)       1,480
Foreign                          2,372       2,214         156
                              ---------  ----------  ----------
                                 8,808       2,069       9,781
Deferred Federal and State       7,864       (237)       7,301
                              ---------  ----------  ----------
Total                          $16,672     $ 1,832     $17,082
                              =========  ==========  ==========

     Deferred income taxes reflect the net tax effects of temporary  differences
between the carrying amount of assets and  liabilities  for financial  reporting
purposes and the amounts used for income tax purposes.

Components of our deferred tax asset/(liability) as of June 30 are as follows:

                                                      2003            2002
                                             -------------- ---------------
Current deferred tax assets:
 Basis difference on inventory                      $1,726          $1,663
 Allowance for doubtful accounts                       800             284
 Net operating loss carryforwards                        -           1,331
 Reserves not currently deductible                     645           3,945
                                             -------------- ---------------
Current deferred tax assets                          3,171           7,223
                                             -------------- ---------------
Noncurrent deferred tax liabilities:
 Difference in amortization                       (10,120)         (7,596)
 Basis difference on property and equipment        (4,792)         (3,504)
                                             -------------- ---------------
Noncurrent deferred tax liabilities               (14,912)        (11,100)
                                             -------------- ---------------
                                                $ (11,741)       $ (3,877)
                                             ============== ===============

     Reconciliations of expected income taxes at the U.S. federal statutory rate
to the  Company's  provision for income taxes for the years ended June 30 are as
follows:

                              2003     %       2002       %      2001     %
                            -------- ------ --------- -------- -------- ------
Expected U.S. federal
 income tax at
 statutory rate             $15,457  35.0%  $ 1,681    35.0%    $14,235  35.0%
State income taxes,
 net of federal benefit       1,653    3.7     (46)     (.9)      1,949    4.8
Goodwill amortization             -      -        -        -      1,535    3.8
Foreign income at
 different rates                297    0.7      277      5.7          -      -
Other                         (735)  (1.7)     (80)    (1.7)      (637)  (1.6)
                           --------- ------ --------- -------- ----------------
Provision for income taxes  $16,672  37.7%  $ 1,832    38.1%    $17,082  42.0%
                           ========= ====== ========= ======== ================

     Income taxes paid (refunded) during the years ended June 30, 2003, 2002 and
2001 amounted to $5.2 million, $(5.1) million and $6.1 million, respectively.


11.      STOCKHOLDERS' EQUITY

Common Stock

     As part of the Yves and Fruit Chips acquisitions  consummated during fiscal
2001, 185,330 common shares were issued to the sellers,  valued at approximately
$5.6 million in the aggregate.

     As part of the Lima  acquisition  consummated  during fiscal 2002,  205,128
common shares were issued to the sellers, valued at approximately $4.4 million.

     As part of the Imagine and Acirca  acquisitions  consummated  during fiscal
2003, 667,562 common shares were issued to the sellers,  valued at approximately
$9.2 million in the aggregate.
Preferred Stock

     We are authorized to issue "blank check"  preferred  stock (up to 5 million
shares) with such designations, rights and preferences as may be determined from
time to time by the Board of Directors.  Accordingly,  the Board of Directors is
empowered  to  issue,  without  stockholder   approval,   preferred  stock  with
dividends, liquidation, conversion, voting, or other rights which could decrease
the amount of earnings and assets  available for  distribution to holders of our
Common  Stock.  At June 30,  2003 and 2002,  no  preferred  stock was  issued or
outstanding.

Warrants

     Since fiscal 1997, we issued a total of 300,000 warrants in connection with
services  rendered by third party  consultants  at prices  ranging from $4.13 to
$10.00 per share.  250,000 of these warrants were exercised  during fiscal 2000,
resulting in proceeds of $1.6 million. In accordance with the then existing term
loan facility,  50% of the proceeds were used to pay down the term loan with the
remainder used for working capital purposes.

     In fiscal 2001, the remaining 50,000 warrants were exercised via a cashless
exercise resulting in the issuance of 35,653 shares.

     In connection  with an  acquisition  in 1997, we issued  warrants to Argosy
Investment Corp.  ("Argosy") to acquire 100,000 shares of our common stock at an
exercise  price of  $12.688.  In  fiscal  2003 and  2002,  Argosy  exercised  no
warrants.  In fiscal 2001, Argosy exercised 26,666 of these warrants,  resulting
in proceeds of $.3 million.

     In fiscal 2001,  Argosy exercised  warrants  previously  granted in 1994 to
acquire  104,100 of our common stock at an exercise price of $3.25.  At June 30,
2003, 322,764 warrants remain available for exercise.

12.      STOCK OPTION PLANS

Hain

     In December 1994, we adopted the 1994  Long-Term  Incentive and Stock Award
Plan,  which  amended and restated  our 1993 stock  option plan.  On December 9,
1997, the  stockholders  of Hain approved an amendment to increase the number of
shares  issuable  under the 1994 Long Term  Incentive  and Stock  Award  Plan by
345,000 to 1,200,000  shares.  In December 1998, the plan was further amended to
increase the number of shares  issuable by  1,200,000  bringing the total shares
issuable  under this plan to 2,400,000.  In December  1999, the plan was further
amended to increase


     the  number of shares  issuable  by  1,000,000  bringing  the total  shares
issuable under this plan to 3,400,000. In May 2000, the plan was further amended
to increase the number of shares issuable by 3,000,000 bringing the total shares
issuable  under this plan to  6,400,000.  The plan  provides for the granting of
incentive  stock options to employees,  directors  and  consultants  to purchase
shares of our common  stock.  All of the options  granted to date under the plan
have been  incentive  and  non-qualified  stock  options  providing for exercise
prices  equivalent  to the fair  market  price at date of grant,  and expire ten
years after date of grant. Vesting terms are determined at the discretion of the
Company.  During  2001,  options to purchase  1,352,850  shares were  granted at
prices  ranging  from $27.125 to $36.6875  per share.  During  2002,  options to
purchase  1,688,900  shares were granted at prices ranging from $15.42 to $22.72
per share.  During  2003,  options to purchase  565,000  shares were  granted at
prices  ranging from $12.13 to $16.30.  At June 30, 2003,  167,032  options were
available for grant under this plan.

     In October 2002, we adopted a new Long-Term Incentive and Stock Award Plan.
The plan  provides for the granting of stock  options and other equity awards to
employees,  directors and consultants to purchase shares of our common stock. An
aggregate  of 1,600,000  shares of common stock have been  reserved for issuance
under this  plan.  All of the  options  granted to date under the plan have been
incentive  and   non-qualified   stock  options  providing  for  exercise  price
equivalent  to the fair  market  price at the date of grant and expire ten years
after the date of grant.  Vesting terms are  determined at the discretion of the
company.  During  2003,  options to purchase  1,471,200  were  granted at prices
ranging from $11.84 to $16.24 per share. At June 30, 2003,  129,400 options were
available for grant under this plan.

     Our Chief Executive Officer ("CEO") was granted options to purchase 125,000
shares of common stock at $4.8125 per share on the date of grant (June 30, 1997)
pending  approval  of an increase  in the number of shares  available  for grant
(approved  by  shareholders  on  December  9,  1997).  We incur a straight  line
non-cash  compensation  charge ($46 annually)  over the ten-year  vesting period
based on the  excess  ($.5  million)  of the market  value of the stock  options
($8.50 per share) on December 9, 1997 over the $4.8125 per share market value on
the date of grant.

     In  December  1995,  we adopted a Directors  Stock  Option  Plan.  The plan
provides for the granting of stock options to non-employee directors to purchase
up to an aggregate of 300,000 shares of our common stock.  In December 1998, the
plan was  amended to  increase  the number of shares  issuable  from  300,000 to
500,000. In December 1999, the plan was amended to increase the number of shares
issuable by  250,000,  bringing  the total  shares  issuable  under this plan to
750,000.  The remaining  available shares in this plan have been canceled and no
future grants are available on this plan effective January 2001.

     In May 2000,  we  adopted  a new  Directors  Stock  Option  Plan.  The plan
provides for the granting of stock options to non-employee directors to purchase
up to an aggregate of 750,000  shares of our common stock.  At June 30, 2001, no
options were granted under this plan.  During 2002,  options for an aggregate of
255,000  shares were granted at prices  ranging from $20.01 to $26.44 per share.
During 2003,  options for an aggregate of 300,000  shares were granted at prices
ranging from $12.13 to $17.88.  At June 30, 2003 195,000  options were available
for grant under this plan.

     We also  have a 1993  Executive  Stock  Option  Plan  pursuant  to which we
granted our CEO options to acquire  600,000  shares of our common  stock.  These
options are fully vested and exercisable. The exercise price of options designed
to qualify as  incentive  options is $3.58 per share and the  exercise  price of
non-qualified  options  is $3.25 per  share.  During  fiscal  2001,  options  to
purchase 65,000 shares


     were  exercised.  No exercises were made during fiscal 2002 or 2003.  These
options expire during the 2003 calendar year.

Celestial Seasonings

     In 1991,  Celestial  Seasonings  granted options to an executive officer of
Celestial  Seasonings to purchase  241,944  shares of common stock in connection
with capital  contributions  made by the officer and certain  other  agreements.
Such options were  immediately  vested at the grant date,  are  exercisable at a
weighted average price per share of $3.90 and expire in 2031.

     During 1993,  Celestial  Seasonings  adopted an incentive and non-qualified
stock  option plan that  provided  for the  granting of awards for up to 331,430
shares of Celestial  Seasonings  common  stock.  Options  granted at the time of
Celestial  Seasonings  initial public  offering in 1993 vested over one-year and
five-year periods.  Options granted  subsequent to Celestial  Seasonings initial
public offering  generally  vested over a five-year  period.  Options expire ten
years from the grant date.

     In 1993,  Celestial Seasonings granted options to purchase 25,300 shares of
Celestial  Seasonings  common stock to a director of Celestial  Seasonings.  The
options  vested  over a  three-year  period  and expire ten years from the grant
date. During fiscal 2001, all of these options were exercised.

     In 1995, Celestial Seasonings adopted a non-qualified stock option plan for
non-employee directors.  The plan provides for up to 189,750 shares of Celestial
Seasonings  common  stock for  issuance  upon  exercise  of  options  granted to
non-employee  directors  and in  lieu  of  meeting  fees  paid  to  non-employee
directors. The options vest over a one-year period and expire ten years from the
grant date.

     During  1998,  Celestial  Seasonings  amended  this  plan to  provide  each
non-employee  director an initial  grant of an option to purchase  12,650 shares
and an annual grant,  commencing in 1999, of an option to purchase 5,060 shares.
Effective May 30, 2000, no further grants are available under this plan.

     In 1997,  Celestial  Seasonings  granted options to an executive officer of
Celestial  Seasonings to purchase 417,450 shares of Celestial  Seasonings common
stock.  The options were granted in  connection  with the  officer's  employment
agreement,  initially vested over a five-year  period,  are exercisable at $8.70
per share and expire ten years from the grant date.  During  2001,  all of these
options were exercised.

Employee Stock Purchase Plan

     Under the Celestial  Seasonings  Employee Stock  Purchase  Plan,  Celestial
Seasonings  was  authorized  to issue up to 66,286 shares of common stock to its
full-time employees, nearly all of whom were eligible to participate.  Under the
terms of the plan,  employees  could choose each year to have up to 10% of their
annual base earnings withheld to purchase Celestial Seasonings common stock. The
purchase  price of the stock was equal to 85  percent of the lower of the market
price  at  the  beginning  or  end  of  each  six  month  participation  period.
Approximately 30 percent of eligible Celestial Seasonings employees participated
in the plan.  Under the plan,  Celestial  Seasonings  sold  approximately  5,000
shares for the year ended June 30, 2002 and 5,300 shares for the year ended June
30, 2001. As of December 31, 2001, this plan was terminated.

     A summary  our stock  option  plans'  activity  for the three  years  ended
June30, 2003 follows:



                            2003                   2002                           2001
                    ----------------------------------------------------------------------------
                                 Weighted                Weighted                     Weighted
                                  Average                 Average                      Average
                                 Exercise                Exercise                     Exercise
                     Options      Price      Options       Price        Options         Price
                    ----------------------------------------------------------------------------
Outstanding at
                                                                    
 beginning of year    6,023,383  $ 18.72    4,240,741    $ 18.01       3,997,106      $ 12.91
Granted               2,347,700    12.92    1,943,900      19.70       1,537,850        27.55
Exercised              (67,821)     9.24     (94,341)       9.12     (1,265,465)        10.16
Terminated             (36,541)    23.17     (66,917)      23.27        (28,750)        20.12
                    ---------------------- ---------- ------------- --------------- ------------
Outstanding at end
 of year              8,266,721  $ 17.75    6,023,383    $ 18.72       4,240,741      $ 18.01
                    ====================== ========== ============= =============== ============
Exercisable at end
 of year              6,675,738  $ 18.18    4,482,182    $ 18.14       3,444,219      $ 16.17
                    ====================== ========== ============= =============== ============
Weighted average
 fair value of
 options granted
 during year            $ 12.95               $ 14.23                    $ 20.24
                    ===================== ======================== =============== ============





     The following table summarizes information for stock options outstanding at
June 30, 2003:

                              Options Outstanding                     Options Exercisable
- -------------------------------------------------------------------  ----------------------
                      Options                           Weighted       Options    Weighted
                    Outstanding    Weighted Average     Average      Exercisable  Average
    Range of           as of         Remaining          Exercise        as of     Exercise
 Exercise Prices     06/30/2003   Contractual Life       Price       06/30/2003    Price
- -------------------------------------------------------------------  ----------------------
                                    (In Years)
                                                                 
 $2.94 - $6.75      1,003,981           8.1              $ 3.86        1,003,981   $ 3.86
  6.76 - 12.50      1,434,641           9.3               11.79          511,541    11.69
 12.51 - 17.65      1,754,146           7.6               15.57        1,682,846    15.57
 17.66 - 19.19      1,063,400           8.2               18.06          643,700    18.06
 19.20 - 22.73      1,234,430           7.1               20.96        1,112,580    20.86
 22.74 - 25.68        172,580           4.4               23.52          172,580    23.52
 25.69 - 29.35      1,341,493           7.1               26.80        1,286,460    26.77
 29.36 - 33.01        221,550           7.3               31.50          221,550    31.50
 33.02 - 38.38         40,500           7.0               35.53           40,500    35.53
                ------------------------------------------------    -----------------------
                    8,266,721           7.1              $17.13        6,675,738   $17.65
                ============== =================================    =======================



     Shares of Common Stock reserved for future issuance as of June 30, 2003 are
as follows:
             Stock options                         8,758,153
             Warrants                                396,098
                                      -----------------------
                                                   9,154,251
                                      =======================



 The Hain Celestial Group, Inc.
 Notes to Consolidated Financial Statements

13.      LEASES

     Our corporate  headquarters are located in approximately 35,000 square feet
of leased  office space in Melville,  New York,  under a lease which  expires in
December 2012. In addition, the Company leases manufacturing and warehouse space
under leases which expire  through  2007.  These leases  provide for  additional
payments of real estate taxes and other  operating  expenses  over a base period
amount.

     The aggregate  minimum future lease payments for these operating  leases at
June 30, 2003, are as follows:

       2004                          $ 3,332
       2005                            2,749
       2006                            2,841
       2007                            2,809
       2008                            1,509
       Thereafter                      6,797
                                -------------
                                     $20,037
                                =============

     Rent expense  charged to operations for the years ended June 30, 2003, 2002
and 2001 was approximately $4,200, $3,804 and $3,442, respectively.

14. SEGMENT INFORMATION

     Our  company  is  engaged  in  one  business  segment:  the  manufacturing,
distribution and marketing of natural and organic food and beverage products. We
define  business  segments as components of an enterprise  about which  separate
financial  information  is available  that is evaluated on a regular  basis by a
chief operating decision maker or group.

     Outside the United  States,  we  primarily  conduct  business in Canada and
Europe.  We have grouped Canada and Europe  together as "other" because they are
individually not significant enough to warrant separate  geographic  disclosure.
During  fiscal year 2001,  sales to  unaffiliated  customers  outside the United
States were less than 5% of total net sales.

     Selected  information  related to our operations by geographic  area are as
follows:
                                             2003                   2002
                                    --------------------------------------------
                                       United                United
                                       States     Other      States      Other
                                    --------------------------------------------
Net sales                            $ 385,569   $80,890   $ 339,343    $56,611
Earnings (loss) before income taxes     37,287     6,877       (734)      5,537
Net assets                             398,014    42,783     362,482     41,366


 The Hain Celestial Group, Inc.
 Notes to Consolidated Financial Statements

15.      DEFINED CONTRIBUTION PLANS

     We have a 401(k) Employee  Retirement  Plan ("Plan") to provide  retirement
benefits  for  eligible  employees.  All  full-time  employees  of Hain  and our
domestic  subsidiaries  who  have  attained  the  age  of  21  are  eligible  to
participate  upon  completion of 30 days of service.  The subsidiary Yves Veggie
Cuisine has its own separate  Registered  Retirement  Employee  Savings Plan for
those  employees  residing  in Canada.  Employees  of Yves who meet  eligibility
requirements  may  participate in that plan. On an annual basis,  we may, in our
sole discretion,  make certain matching contributions.  For the years ended June
30, 2003,  2002 and 2001, we made  contributions  to the Plan of $228,  $372 and
$614, respectively.

16.      RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

Accounting for Costs Associated with Exit or Disposal Activity

     SFAS No.  146,  "Accounting  for Costs  Associated  with  Exit or  Disposal
Activities",  addresses financial  accounting and reporting for costs associated
with exit or disposal  activities and nullifies EITF Issue No. 94-3,  "Liability
Recognition for Certain Employee Termination Benefits and other Costs to Exit an
Activity  (including Certain Costs Incurred in a Restructuring)."  The principal
difference  between  SFAS No.  146 and  Issue  94-3  relates  to SFAS No.  146's
requirements  for  recognition of a liability for a cost associated with an exit
or  disposal  activity.  SFAS  No.  146  requires  that a  liability  for a cost
associated with an exit or disposal activity be recognized when the liability is
incurred. Under Issue 94-3, a liability for an exit cost as generally defined in
Issue 94-3 was recognized at the date of an entity's commitment to an exit plan.
Therefore,   SFAS  No.  146  eliminates  the  definition  and  requirements  for
recognition of exit costs in Issue 94-3. SFAS No. 146 also establishes that fair
value is the objective for initial measurement of the liability.  The provisions
of SFAS No.  146 are  effective  for  exit or  disposal  activities  that we may
initiate after December 31, 2002. There have been no disposal or exit activities
since adoption of the statement.

17.      LITIGATION

     From time to time, the Company is involved in litigation, incidental to the
conduct of its business.  In the opinion of  management,  disposition of pending
litigation  will not have a material  adverse effect on the Company's  business,
results of operations or financial condition.

 The Hain Celestial Group, Inc.
 Notes to Consolidated Financial Statements

Item 9. Changes in and  Disagreements  with  Accountants  on Accounting and
        Financial Disclosure.

     There were no changes in or  disagreements  with  accountants on accounting
and financial disclosure.

Item 9A.  Controls And Procedures

(a)     Evaluation of Disclosure Controls and Procedures.

     Our Chief Executive  Officer and Chief Financial  Officer have reviewed our
disclosure  controls and  procedures as of the end of the period covered by this
report.  Based upon this review, these officers concluded that, as of the end of
the period covered by this report,  our  disclosure  controls and procedures are
adequately  designed to ensure that information  required to be disclosed by the
Company in the reports it files or submits  under the  Exchange Act is recorded,
processed,  summarized  and  reported,  within  the time  periods  specified  in
applicable rules and forms.

(b)      Changes in Internal Controls.

     There were no  significant  changes in our  internal  controls  or in other
factors  that could  significantly  affect  these  controls  during the  quarter
covered by this  report or from the end of the  reporting  period to the date of
this Form 10-K.

                                    PART III

     Item 10,  "Directors and Executive  Officers of the  Registrant",  Item 11,
"Executive  Compensation",  Item 12, "Security  Ownership of Certain  Beneficial
Owners and  Management  and  Related  Stockholder  Matters",  Item 13,  "Certain
Relationships and Related Transactions", and Item 14, "Principal Accountant Fees
and  Services"  have been omitted from this report  inasmuch as the Company will
file with the  Securities  and Exchange  Commission  pursuant to Regulation  14A
within  120 days  after the end of the  fiscal  year  covered  by this  report a
definitive Proxy Statement for the Annual Meeting of Stockholders of the Company
to be held on December 4, 2003, at which meeting the stockholders will vote upon
election  of  the  directors.  This  information  in  such  Proxy  Statement  is
incorporated herein by reference.

                                     PART IV

Item 15.  Exhibits, Financial Statement Schedule, and Reports on Form 8-K.

(a) (1)  List of Financial statements

     Report of Independent Auditors

     Consolidated Balance Sheets - June 30, 2003 and 2002

     Consolidated  Statements  of Income - Years ended June 30,  2003,  2002 and
     2001

     Consolidated  Statements  of  Stockholders'  Equity - Years  ended June 30,
     2003, 2002 and 2001

     Consolidated Statements of Cash Flows - Years ended June 30, 2003, 2002 and
     2001

     Notes to Consolidated Financial Statements

    (2)  List of Financial Statement Schedule

         Valuation and Qualifying Accounts (Schedule II)

    (3)                  List of Exhibits
3.1
Amended and Restated  Certificate  of  Incorporation  (incorporated  by
reference to Exhibit 3.1 of  Amendment  No. 1 to the  Registrant's  Registration
Statement on Form S-4 (Commission File No.  333-33830) filed with the Commission
on April 24, 2000).

3.2
Amended and Restated Bylaws  (incorporated  by reference to Exhibit 3.2
of  Amendment  No.  1 to the  Registrant's  Registration  Statement  on Form S-4
(Commission File No. 333-33830) filed with the Commission on April 24, 2000).

4.1
Specimen of common  stock  certificate  (incorporated  by reference to
Exhibit 4.1 of Amendment  No. 1 to the  Registrant's  Registration  Statement on
Form S-4 (Commission File No.  333-33830) filed with the Commission on April 24,
2000).

4.2
1993 Executive Stock Option Plan  (incorporated by reference to Exhibit
4.2 of Amendment No. 1 to the Registrant's  Registration  Statement on Form SB-2
(Commission File No. 33-68026) filed with the Commission on October 21, 1993).

4.3
Amended  and  Restated  1994  Long Term  Incentive  and  Stock  Award  Plan
(included  as Annex F to the Joint Proxy  Statement/Prospectus  contained in the
Registrant's  Registration Statement on Form S-4 (Commission File No. 333-33830)
filed with the Commission on April 24, 2000).

4.4
1996 Directors Stock Option Plan (incorporated by reference to Appendix
A to the  Registrant's  Notice  of  Annual  Meeting  of  Stockholders  and Proxy
Statement dated November 4, 1996).

4.5
2000  Directors  Stock  Option Plan  (included  as Annex G to the Joint
Proxy Statement/Prospectus  contained in the Registrant's Registration Statement
on Form S-4 (Commission  File No.  333-33830) filed with the Commission on April
24, 2000).

4.6
2002  long  Term  Incentive  and  Stock  Award  Plan  (incorporated  by
reference  to  Appendix  A of the  Registrant's  Notice  of  annual  Meeting  of
Stockholders and Proxy Statements dated October 14, 2002).

10.1
Credit  Agreement  dated  as of  March  29,  2001  by and  among  the
Registrant and Fleet National Bank, as administrative  agent,  SunTrust Bank, as
syndication agent, HSBC Bank USA, as documentation  agent, and the lenders party
thereto, as amended through July 17, 2001 (the "Credit Agreement") (incorporated
by reference to Exhibit 10.1 of the Registrant's Annual Report Form 10-K for the
fiscal  year ended June 30,  2001 filed with the  Commission  on  September  28,
2001).

10.2
Amendments to the Credit  Agreement dated March 28, 2002 and June 25,
2002  (incorporated  by  reference to Exhibit  10.2 of the  Registrant's  Annual
Report on Form 10-K for the  fiscal  year  ended  June 30,  2002  filed with the
Commission on September 30, 2002).

10.2.1
Amendment to the Credit Agreement dated March 25, 2003.

10.3
Investor's  Agreement among the  Registrant,  Boulder Inc.  (formerly
Earth's Best, Inc.) and Irwin D. Simon dated September 24, 1999 (incorporated by
reference to Exhibit 10.2 of the  Registrant's  Current Report on Form 8-K filed
with the Commission on September 30, 1999).

10.4
Registration  Rights Agreement between the Registrant and Boulder Inc.
(formerly  Earth's  Best,  Inc.),  dated  September  24, 1999  (incorporated  by
reference to Exhibit 10.3 of the  Registrant's  Current Report on Form 8-K filed
with the Commission on September 30, 1999).

10.5
Form  of  Change  in  Control   Agreement  for   Executive   Officers
(incorporated by reference to Exhibit 10.1 of the Registrant's  Quarterly Report
on Form 10-Q for the fiscal  quarter  ended  September  30,  2000 filed with the
Commission on November 14, 2000).

10.6
Employment  Agreement for Chief  Executive  Officer dated July 1, 2000
(incorporated by reference to Exhibit 10.2 of the Registrant's  Quarterly Report
on Form 10-Q for the fiscal  quarter  ended  September  30,  2000 filed with the
Commission on November 14, 2000).

10.7
Employment  Agreement for Executive Vice President and Chief Financial
Officer dated October 1, 2001.

21a       Subsidiaries of Registrant

23.1a     Consent of Independent Auditors - Ernst & Young LLP

31.1a     Certification of Chief Executive  Officer pursuant to Rule 13a-14(a)
          and Rule 15d-14(a) of the Securities Exchange Act, as amended.

31.2a     Certification of Chief Financial  Officer pursuant to Rule 13a-14(a)
          and Rule 15d-14(a) of the Securities Exchange Act, as amended.

32.1a     Certification by CEO pursuant to 18 U.S.C.  Section 1350, as adopted
          pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2a     Certification by CFO pursuant to 18 U.S.C.  Section 1350, as adopted
          pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 a - Filed herewith

(b)  Reports on Form 8-K

     On May 6, 2003,  the  Registrant  furnished a Form 8-K with  respect to the
Registrant's  press  release  announcing  its  financial  results  for its third
quarter ended March 31, 2003.


The Hain Celestial Group, Inc. and Subsidiaries

Schedule II - Valuation and Qualifying Accounts



- --------------------------------------------------------------------------------------------------------------------
           Column A                      Column B                Column C                 Column D       Column E
- --------------------------------------------------------------------------------------------------------------------
                                                                Additions
- --------------------------------------------------------------------------------------------------------------------
                                       Balance at      Charged to   Charged to other                     Balance at
                                      beginning of      costs and     accounts -         Deductions        end of
                                         period         expenses       describe           describe         period
- --------------------------------------------------------------------------------------------------------------------
Year Ended June 30, 2003
 Deducted from asset accounts:
                                                                                    
  Allowance for doubtful accounts       $ 1,002         $ 610          $ 190 (1)         $  54 (2)       $  1,748
Year Ended June 30, 2002
 Deducted from asset accounts:
  Allowance for doubtful accounts       $   815         $ 551          $ 175 (1)         $ 539 (2)       $  1,002
Year Ended June 30, 2001
 Deducted from asset accounts:
  Allowance for doubtful accounts       $   929         $ 393          $  41 (1)         $ 548 (2)       $    815



(1) Allowance for doubtful  accounts at dates of  acquisitions  of acquired
    businesses.

(2) Uncollectible accounts written off, net of recoveries.



                                                       SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) 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.

By:      /s/ Irwin D. Simon
         ---------------------------------
         Irwin D. Simon
         Chairman of the Board, President and Chief Executive Officer

Date: September 26, 2003

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated.

      Signature                     Title                           Date

/s/ Irwin D. Simon         President, Chief                September 26, 2003
- ------------------------   Executive Officer
Irwin D. Simon             and Chairman of the  Board of

/s/ Ira J. Lamel           Executive Vice President
- ------------------------   and Chief Financial Officer     September 26, 2003
Ira J. Lamel

/s/ Andrew R. Heyer        Director                        September 26, 2003
- ------------------------
Andrew R. Heyer

/s/ Beth L. Bronner        Director                        September 26, 2003
- ------------------------
Beth L. Bronner

/s/ Jack Futterman         Director                        September 26, 2003
- ------------------------
Jack Futterman

/s/ James S. Gold          Director                        September 26, 2003
- ------------------------
James S. Gold

/s/ Daniel Glickman        Director                        September 26, 2003
- ------------------------
Daniel Glickman

/s/ Neil Harrison          Director                        September 26, 2003
- ------------------------
Neil Harrison

/s/ Joseph Jimenez         Director                        September 26, 2003
- ------------------------
Joseph Jimenez

/s/ Roger Meltzer          Director                        September 26, 2003
- ------------------------
Roger Meltzer

/s/ Marina Hahn            Director                        September 26, 2003
- ------------------------
Marina Hahn

/s/ Larry Zilavy           Director                        September 26, 2003
- -------------------------
Larry Zilavy