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

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

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

                                    FORM 10-Q

(Mark One)

[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JUNE 26, 2004

                                       OR

[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM
         ---------- TO ----------

                         COMMISSION FILE NUMBER 1-13292

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

                               THE SCOTTS COMPANY
             (Exact Name of Registrant as Specified in Its Charter)

             OHIO                                       31-1414921
(State or Other Jurisdiction of             (I.R.S. Employer Identification No.)
Incorporation or Organization)

                  14111 SCOTTSLAWN ROAD, MARYSVILLE, OHIO 43041
               (Address of Principal Executive Offices) (Zip Code)

                                 (937) 644-0011
              (Registrant's Telephone Number, Including Area Code)

                                    NO CHANGE
              (Former Name, Former Address and Former Fiscal Year,
                          if Changed Since Last Report)

         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 whether the registrant is an accelerated filer
(as defined in Rule 12b-2 of the Exchange Act). Yes [X] No [ ]

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

32,742,022                                          OUTSTANDING AT JULY 27, 2004
Common Shares, voting, no par value

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



                       THE SCOTTS COMPANY AND SUBSIDIARIES

                                      INDEX



                                                                                                                     PAGE NO.
                                                                                                                     --------
                                                                                                                  
PART I. FINANCIAL INFORMATION:
Item 1.  Financial Statements (Unaudited)
          Condensed, Consolidated Statements of Operations - Three and nine month  periods ended June 26, 2004
           and  June 28, 2003.....................................................................................         3
          Condensed, Consolidated Statements of Cash Flows - Nine month  periods ended June 26, 2004 and June
           28, 2003...............................................................................................         4
          Condensed, Consolidated Balance Sheets - June 26, 2004,  June 28, 2003 and September 30, 2003...........         5
         Notes to Condensed, Consolidated Financial Statements....................................................         6
Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations....................        27
Item 3.  Quantitative and Qualitative Disclosures About Market Risk...............................................        38
Item 4.  Controls and Procedures..................................................................................        38
PART II. OTHER INFORMATION
Item 1.  Legal Proceedings........................................................................................        40
Item 6.  Exhibits and Reports on Form 8-K.........................................................................        40
Signatures........................................................................................................        41
Index to Exhibits.................................................................................................        42


                                        2


                         PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                               THE SCOTTS COMPANY
                CONDENSED, CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)
                     (IN MILLIONS EXCEPT PER SHARE AMOUNTS)



                                                                              THREE MONTHS ENDED            NINE MONTHS ENDED
                                                                            ----------------------       -----------------------
                                                                            JUNE 26,      JUNE 28,       JUNE 26,       JUNE 28,
                                                                              2004          2003           2004           2003
                                                                            --------      --------       --------       --------
                                                                                                            
 Net sales............................................................      $  773.7      $  710.0       $1,689.1       $1,567.0
 Cost of sales........................................................         465.6         428.6        1,041.0          985.3
 Restructuring and other charges......................................           0.2           0.6            0.9            5.7
                                                                            --------      --------       --------       --------
     Gross profit.....................................................         307.9         280.8          647.2          576.0
 Gross commission earned from marketing agreement.....................          30.4          23.6           45.7           34.8
 Costs associated with marketing agreement............................           7.0           7.1           21.2           21.3
                                                                            --------      --------       --------       --------
 Net commission from marketing agreement..............................          23.4          16.5           24.5           13.5
 Operating expenses:
   Advertising........................................................          41.7          38.1           89.8           81.7
   Selling, general and administrative................................          94.1          85.0          279.3          243.8
   Selling, general and administrative - lawn service business........          14.8          11.8           42.3           34.9
   Stock-based compensation...........................................           3.7           1.6            8.1            3.1
   Restructuring and other charges....................................           2.4           1.2            3.1            5.5
   Amortization of intangibles........................................           2.3           2.2            7.1            6.3
   Other income, net..................................................          (2.5)         (3.6)          (6.3)          (7.3)
                                                                            --------      --------       --------       --------
     Income from operations...........................................         174.8         161.0          248.3          221.5
 Interest expense.....................................................          12.7          18.2           38.1           53.4
 Costs related to refinancing.........................................           0.3            --           44.6             --
                                                                            --------      --------       --------       --------
     Income before income taxes.......................................         161.8         142.8          165.6          168.1
 Income taxes.........................................................          61.5          51.6           62.9           61.2
                                                                            --------      --------       --------       --------
     Net income.......................................................      $  100.3      $   91.2       $  102.7       $  106.9
                                                                            ========      ========       ========       ========
 BASIC EARNINGS PER COMMON SHARE:
 Weighted-average common shares outstanding during the period ........          32.5          31.1           32.2           30.7
 Basic earnings per common share......................................      $   3.09      $   2.93       $   3.19       $   3.48
 DILUTED EARNINGS PER COMMON SHARE:
 Weighted-average common shares outstanding during the period ........          33.3          32.4           33.2           32.1
 Diluted earnings per common share....................................      $   3.01      $   2.81       $   3.09       $   3.33


            See notes to condensed, consolidated financial statements

                                       3


                               THE SCOTTS COMPANY
                CONDENSED, CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                                  (IN MILLIONS)



                                                                                                    NINE MONTHS ENDED
                                                                                                 ----------------------
                                                                                                  JUNE 26,     JUNE 28,
                                                                                                    2004         2003
                                                                                                 ---------    ---------
                                                                                                        
CASH FLOWS FROM OPERATING ACTIVITIES
Net income..................................................................................     $   102.7    $   106.9
Adjustments to reconcile net income to net cash provided by operating activities:
  Costs related to refinancing..............................................................          44.6           --
  Stock-based compensation expense..........................................................           8.1          3.1
  Depreciation..............................................................................          33.8         28.7
  Amortization..............................................................................           9.6          8.8
  Deferred taxes............................................................................           1.1          3.0
  Changes in assets and liabilities, net of acquired businesses:
    Accounts receivable.....................................................................        (258.3)      (258.5)
    Inventories.............................................................................         (59.4)       (53.7)
    Prepaid and other current assets........................................................         (19.0)        (3.2)
    Accounts payable........................................................................          89.0        102.3
    Accrued taxes and liabilities...........................................................         103.9         99.1
    Restructuring reserves..................................................................          (0.6)        (7.1)
    Other assets............................................................................          (1.9)         3.5
    Other liabilities.......................................................................           5.7          0.5
  Other, net................................................................................         (15.3)         8.7
                                                                                                 ---------    ---------
     Net cash provided by operating activities..............................................          44.0         42.1
                                                                                                 ---------    ---------
CASH FLOWS FROM INVESTING ACTIVITIES
  Investment in property, plant and equipment...............................................         (16.4)       (40.8)
  Investment in acquired businesses, net of cash acquired...................................          (5.5)       (11.1)
  Payments on seller notes..................................................................          (9.7)       (31.6)
                                                                                                 ---------    ---------
     Net cash used in investing activities..................................................         (31.6)       (83.5)
                                                                                                 ---------    ---------
CASH FLOWS FROM FINANCING ACTIVITIES
  Net borrowings under revolving and bank lines of credit...................................           6.2         23.7
  Proceeds from issuance of term loans - New Credit Agreement...............................         500.0           --
  Repayment of term loans - new Credit Agreement............................................        (100.5)          --
  Repayment of term loans - former Credit Agreement.........................................        (326.5)       (43.2)
  Issuance of 6 5/8% Senior Subordinated Notes..............................................         200.0           --
  Redemption of 8 5/8% Senior Subordinated Notes............................................        (418.0)          --
  Financing fees............................................................................         (11.7)        (0.5)
  Cash received from the exercise of stock options..........................................          19.8         15.5
                                                                                                 ---------    ---------
    Net cash used in financing activities...................................................        (130.7)        (4.5)
  Effect of exchange rate changes on cash...................................................           1.5          2.8
                                                                                                 ---------    ---------
  Net decrease in cash......................................................................        (116.8)       (43.1)
  Cash and cash equivalents at beginning of period..........................................         155.9         99.7
                                                                                                 ---------    ---------
  Cash and cash equivalents at end of period................................................     $    39.1    $    56.6
                                                                                                 =========    =========


            See notes to condensed, consolidated financial statements

                                        4


                               THE SCOTTS COMPANY
                     CONDENSED, CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)
                                  (IN MILLIONS)



                                                                                              JUNE 26,     JUNE 28,    SEPTEMBER 30,
                                                                                                2004         2003          2003
                                                                                             ----------   ----------   -------------
                                                                                                              
                        ASSETS
Current assets:
  Cash and cash equivalents..............................................................    $     39.1   $     56.6    $     155.9
  Accounts receivable, less allowances of $26.3, $26.5 and $20.0, respectively...........         548.8        521.1          290.5
  Inventories, net.......................................................................         335.5        323.3          276.1
  Current deferred tax asset.............................................................          60.6         77.7           56.9
  Prepaid and other assets...............................................................          52.2         40.3           33.2
                                                                                             ----------   ----------    -----------
    Total current assets.................................................................       1,036.2      1,019.0          812.6
Property, plant and equipment, net of accumulated depreciation of $296.5, $272.4 and
  $270.5, respectively...................................................................         323.0        341.4          338.2
Goodwill.................................................................................         421.3        393.4          406.5
Intangible assets, net...................................................................         430.1        425.8          429.0
Other assets.............................................................................          41.1         45.4           44.0
                                                                                             ----------   ----------    -----------
    Total assets.........................................................................    $  2,251.7   $  2,225.0    $   2,030.3
                                                                                             ==========   ==========    ===========

              LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Current portion of debt................................................................    $     25.3   $     60.7    $      55.4
  Accounts payable.......................................................................         238.0        225.0          149.0
  Accrued liabilities....................................................................         273.4        253.6          234.3
  Accrued taxes..........................................................................          80.7         82.5            9.5
                                                                                             ----------   ----------    -----------
    Total current liabilities............................................................         617.4        621.8          448.2
Long-term debt...........................................................................         612.0        754.9          702.2
Other liabilities........................................................................         162.2        131.0          151.7
                                                                                             ----------   ----------    -----------
    Total liabilities....................................................................       1,391.6      1,507.7        1,302.1
Commitments and contingencies (notes 3 and 9)
Shareholders' equity:
   Common Shares, no par value per share, $.01 stated value per share, 32.6,
      31.6, and 32.0 shares issued, respectively.........................................           0.3          0.3            0.3
  Deferred compensation - stock awards...................................................         (16.1)       (10.0)          (8.3)
  Capital in excess of par value.........................................................         434.5        386.6          398.4
  Retained earnings......................................................................         501.3        401.7          398.6
  Treasury stock.........................................................................             -         (1.2)            --
  Accumulated other comprehensive expense................................................         (59.9)       (60.1)         (60.8)
                                                                                             ----------   ----------    -----------
    Total shareholders' equity...........................................................         860.1        717.3          728.2
                                                                                             ----------   ----------    -----------
    Total liabilities and shareholders' equity...........................................    $  2,251.7   $  2,225.0    $   2,030.3
                                                                                             ==========   ==========    ===========


            See notes to condensed, consolidated financial statements

                                       5


      NOTES TO CONDENSED, CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      NATURE OF OPERATIONS

      The Scotts Company and its subsidiaries (collectively "Scotts" or the
      "Company") are engaged in the manufacture, marketing and sale of lawn and
      garden care products. The Company's major customers include home
      improvement centers, mass merchandisers, large hardware chains,
      independent hardware stores, nurseries, garden centers, food and drug
      stores, commercial nurseries and greenhouses, and specialty crop growers.
      The Company's products are sold primarily in North America and the
      European Union. We also operate and franchise the Scotts LawnService(R)
      business which provides lawn and tree and shrub fertilization, insect
      control and other related services in the United States.

      ORGANIZATION AND BASIS OF PRESENTATION

      The Company's condensed, consolidated financial statements are unaudited;
      however, in the opinion of management, these financial statements are
      presented in accordance with accounting principles generally accepted in
      the United States of America. The condensed, consolidated financial
      statements include the accounts of The Scotts Company and all wholly-owned
      and majority-owned subsidiaries. All material intercompany transactions
      have been eliminated in consolidation. The Company's criteria for
      consolidating entities is based on majority ownership (as evidenced by a
      majority voting interest in the entity) and an objective evaluation and
      determination of effective management control. Interim results reflect all
      normal recurring adjustments and are not necessarily indicative of results
      for a full year. The interim financial statements and notes are presented
      as specified by Regulation S-X of the Securities and Exchange Commission,
      and should be read in conjunction with the financial statements and
      accompanying notes in The Scotts Company's fiscal 2003 Annual Report on
      Form 10-K.

      ADVERTISING

      The Company advertises its branded products through national and regional
      media. Advertising costs incurred during the year are expensed to interim
      periods in relation to revenues. All advertising costs, except for
      external production costs, are expensed within the fiscal year in which
      such costs are incurred. External production costs for advertising
      programs are deferred until the period in which the advertising is first
      aired.

      Scotts LawnService(R) promotes its service offerings primarily through
      direct response mail campaigns. The external costs associated with these
      campaigns are deferred and recognized ratably as advertising expense in
      proportion to revenues over a period not in excess of one year. The costs
      deferred at June 26, 2004, June 28, 2003 and September 30, 2003 are $2.2
      million, $2.0 million and $1.0 million, respectively.

      STOCK-BASED COMPENSATION AWARDS

      Beginning in fiscal 2003, the Company began expensing prospective grants
      of employee stock-based compensation awards in accordance with Statement
      of Financial Accounting Standards No. 123, "Accounting for Stock-Based
      Compensation" as amended by Statement of Financial Accounting Standards
      No. 148, "Accounting for Stock-Based Compensation -- Transition and
      Disclosure -- an Amendment of SFAS No. 123". Beginning in fiscal 2003, the
      fair value of new awards is expensed ratably over the vesting period,
      which has historically been three years, except for grants to members of
      the Board of Directors, which have a six month vesting period.

      On March 31, 2004, the Financial Accounting Standards Board (FASB) issued
      its Exposure Draft, "Share-Based Payment" which is a proposed amendment to
      SFAS No. 123. Generally, the approach in the Exposure Draft is similar to
      the approach described in SFAS No. 123. The Exposure Draft would require
      all share-based payments to employees, including grants of employee stock
      options, to be recognized in the income statement based on their fair
      values. Companies would no longer have the option to account for their
      share-based awards to employees using APB Opinion No. 25 (the intrinsic
      value model) or SFAS No. 123 (the fair value model). As the Company is
      accounting for its employee stock-based compensation awards in accordance
      with SFAS No. 123, the issuance of the proposed amendment is not expected
      to have a significant effect on the Company's results of operations.

                                       6


      During the first quarter of fiscal 2004, the Company granted 44,000
      options and 493,000 stock appreciation rights to officers and other key
      employees. In the second and third quarters of fiscal 2004, the Company
      granted 73,500 and 2,750 options, respectively, to members of the
      Company's Board of Directors. In the first nine months of fiscal 2003, the
      Company granted 447,500 options and 259,000 stock appreciation rights to
      officers, key employees and members of the Board of Directors. The
      exercise price for the option awards and the stated price for the stock
      appreciation right awards were determined by the closing price of the
      Company's common shares on the date of grant.

      The Black-Scholes value of options granted in fiscal 2002 was $10.7
      million. The Black-Scholes value of all stock-based compensation grants
      awarded during all of fiscal 2003 and thus far in fiscal 2004 was $13.1
      million and $14.1 million, respectively. Had compensation expense been
      recognized for stock-based compensation awards granted in periods prior to
      fiscal 2003 in accordance with the recognition provisions of SFAS No. 123,
      the Company would have recorded net income and net income per share as
      follows:



                                                                                FOR THE THREE MONTHS         FOR THE NINE MONTHS
                                                                                       ENDED                        ENDED
                                                                              -----------------------       ----------------------
                                                                              JUNE 26,       JUNE 28,       JUNE 26,      JUNE 28,
                                                                                2004           2003           2004          2003
                                                                              --------       --------       --------      --------
                                                                                                   ($ MILLIONS,
                                                                                              EXCEPT PER SHARE DATA)
                                                                                                              
Net income                                                                     $ 100.3        $  91.2        $ 102.7       $ 106.9
Stock-based compensation expense included in reported net income, net
  of tax                                                                           2.3            1.0            5.0           1.9
Total stock-based employee compensation expense determined under fair
  value based method for all awards, net of tax                                   (2.8)          (2.0)          (6.5)         (5.0)
                                                                               -------        -------        -------       -------
Net income as adjusted                                                         $  99.8        $  90.2        $ 101.2       $ 103.8
                                                                               =======        =======        =======       =======
Net income per share:
   Basic                                                                       $  3.09        $  2.93        $  3.19       $  3.48
   Diluted                                                                     $  3.01        $  2.81        $  3.09       $  3.33
Net income per share, as adjusted:
   Basic                                                                       $  3.07        $  2.90        $  3.14       $  3.38
   Diluted                                                                     $  3.00        $  2.78        $  3.05       $  3.23


      The pro forma amounts shown above are not necessarily representative of
      the impact on net income/loss in future periods.

      Prior to fiscal 2003, the Company accounted for stock options under APB
      25, "Accounting for Stock Issued to Employees" and, as allowable, adopted
      only the disclosure provisions of SFAS No. 123.

      LONG-LIVED ASSETS

      Management assesses the recoverability of property and equipment whenever
      events or changes in circumstances indicate that the carrying amount of an
      asset may not be recoverable from its future undiscounted cash flows. If
      it is determined that an impairment has occurred, an impairment loss is
      recognized for the amount by which the carrying amount of the asset
      exceeds its estimated fair value.

      Management also assesses the recoverability of goodwill, tradenames and
      other intangible assets whenever events or changes in circumstances
      indicate that the carrying amount of an asset may not be recoverable from
      its discounted future cash flows. Goodwill and unamortizable intangible
      assets are reviewed for impairment at least annually during the first
      fiscal quarter. If it is determined that an impairment of intangible
      assets has occurred, an impairment loss is recognized for the amount by
      which the carrying value of the asset exceeds its estimated fair value. No
      impairment charges were recorded thus far during fiscal 2004 or during
      fiscal 2003.

      EARNINGS PER COMMON SHARE

      Basic earnings per common share is computed by dividing net income by the
      weighted average number of common shares outstanding. Diluted earnings per
      common share is calculated including common stock equivalents pertaining
      to options, stock appreciation rights and warrants where the exercise
      price was less than the average market price of the common shares. These
      common stock equivalents equate to 0.9 million and 1.0 million common
      shares for the three and nine month periods ended June 26, 2004,
      respectively, and 1.2 million and 1.4 million common shares for the three
      and nine month periods ended June 28, 2003.

                                       7


      Options to purchase 0.3 million shares for the nine month period ended
      June 28, 2003, were not included in the computation of diluted earnings
      per share. These options were excluded from the calculation because the
      exercise price was greater than the average market price of the common
      shares in the respective periods, and therefore, were anti-dilutive.

      USE OF ESTIMATES

      The preparation of financial statements in conformity with accounting
      principles generally accepted in the United States of America requires
      management to make estimates and assumptions that affect the amounts
      reported in the consolidated financial statements and accompanying
      disclosures. Although these estimates are based on management's best
      knowledge of current events and actions the Company may undertake in the
      future, actual results ultimately may differ from the estimates.

      RECLASSIFICATIONS

      Certain reclassifications have been made in prior periods' financial
      statements to conform to fiscal 2004 classifications. In particular, a
      reclassification of trade program liabilities within our International
      segment was recorded in order to be consistent with the classification
      used by our North America segment.

2. DETAIL OF INVENTORIES, NET

      Inventories, net of provisions for slow moving and obsolete inventory of
      $23.6 million, $24.3 million, and $22.0 million, respectively, consisted
      of:



                                              JUNE 26,      JUNE 28,     SEPTEMBER 30,
                                                2004          2003           2003
                                             ---------    ------------   -------------
                                                          ($ MILLIONS)
                                                                
INVENTORIES, NET
Finished goods.......................        $  261.5      $  247.9       $   203.7
Raw materials........................            74.0          75.4            72.4
                                             --------      --------       ---------
Total................................        $  335.5      $  323.3       $   276.1
                                             ========      ========       =========


3. MARKETING AGREEMENT

      Effective September 30, 1998, the Company entered into an agreement with
      Monsanto Company ("Monsanto") for exclusive domestic and international
      marketing and agency rights to Monsanto's consumer Roundup(R) herbicide
      products. Under the terms of the agreement, the Company is entitled to
      receive an annual commission from Monsanto in consideration for the
      performance of its duties as agent. The annual commission is calculated as
      a percentage of the actual earnings before interest and income taxes
      (EBIT), as defined in the agreement, of the Roundup(R) business. Each
      year's percentage varies in accordance with the terms of the agreement
      based on the achievement of two earnings thresholds and on commission
      rates that vary by threshold and program year.

      The agreement also requires the Company to make fixed annual payments to
      Monsanto as a contribution against the overall expenses of the Roundup(R)
      business. The annual fixed payment is defined as $20 million. However,
      portions of the annual payments for the first three years of the agreement
      are deferred. No payment was required for the first year (fiscal 1999), a
      payment of $5 million was required for the second year and a payment of
      $15 million was required for the third year so that a total of $40 million
      of the contribution payments were deferred. Beginning in fiscal 2003, the
      fifth year of the agreement, the annual payments to Monsanto increased to
      at least $25 million, which include per annum interest charges at 8%. The
      annual payments may be increased above $25 million if certain significant
      earnings targets are exceeded. If all of the deferred contribution amounts
      are paid prior to 2018, the annual contribution payments revert to $20
      million. Regardless of whether the deferred contribution amounts are paid,
      all contribution payments cease entirely in 2018.

      The Company is recognizing a charge each year associated with the annual
      contribution payments equal to the required payment for that year. The
      Company is not recognizing a charge for the portions of the contribution
      payments that are deferred until the time those deferred amounts are paid.
      The Company considers this method of accounting for the contribution
      payments to be appropriate after consideration of the likely term of the
      agreement, the Company's ability to terminate the agreement without paying
      the deferred amounts, and the fact that approximately $18.6 million of the
      deferred amount is never paid, even if the agreement is not terminated
      prior to 2018, unless significant earnings targets are exceeded.

                                       8


      The express terms of the agreement permit the Company to terminate the
      agreement only upon Material Breach, Material Fraud or Material Willful
      Misconduct by Monsanto, as such terms are defined in the agreement, or
      upon the sale of the Roundup(R) business by Monsanto. In such instances,
      the agreement permits the Company to avoid payment of any deferred
      contribution and related per annum charge. The Company's basis for not
      recording a financial liability to Monsanto for the deferred portions of
      the annual contribution and per annum charge is based on our assessment
      and consultations with our legal counsel and the Company's independent
      accountants. In addition, the Company has obtained a legal opinion from
      The Bayard Firm, P.A., which concluded, subject to certain qualifications,
      that if the matter were litigated, a Delaware court would likely conclude
      that the Company is entitled to terminate the agreement at will, with
      appropriate prior notice, without incurring significant penalty, and avoid
      paying the unpaid deferred amounts. We have concluded that, should the
      Company elect to terminate the agreement at any balance sheet date, it
      will not incur significant economic consequences as a result of such
      action.

      The Bayard Firm was special Delaware counsel retained during fiscal 2000
      solely for the limited purpose of providing a legal opinion in support of
      the contingent liability treatment of the agreement previously adopted by
      the Company and has neither generally represented or advised the Company
      nor participated in the preparation or review of the Company's financial
      statements or any SEC filings. The terms of such opinion specifically
      limit the parties who are entitled to rely on it.

      The Company's conclusion is not free from challenge and, in fact, would
      likely be challenged if the Company were to terminate the agreement. If it
      were determined that, upon termination, the Company must pay any remaining
      deferred contribution amounts and related per annum charges, the resulting
      charge to earnings could have a material impact on the Company's results
      of operations and financial position. At June 26, 2004, contribution
      payments and related per annum charges of approximately $48.4 million had
      been deferred under the agreement. This amount is considered a contingent
      obligation and has not been reflected in the financial statements as of
      and for the period then ended.

      Monsanto has disclosed that it is accruing the $20 million fixed
      contribution fee per year beginning in the fourth quarter of Monsanto's
      fiscal year 1998, plus interest on the deferred portion.

      The agreement has a term of seven years for all countries within the
      European Union (at the option of both parties, the agreement can be
      renewed for up to 20 years for the European Union countries). For
      countries outside of the European Union, the agreement continues
      indefinitely unless terminated by either party. The agreement provides
      Monsanto with the right to terminate the agreement for an event of default
      (as defined in the agreement) by the Company or a change in control of
      Monsanto or the sale of the Roundup(R) business. The agreement provides
      the Company with the right to terminate the agreement in certain
      circumstances including an event of default by Monsanto or the sale of the
      Roundup(R) business. Unless Monsanto terminates the agreement for an event
      of default by the Company, Monsanto is required to pay a termination fee
      to the Company that varies by program year. The termination fee is $150
      million for each of the first five program years, gradually declines to
      $100 million by year ten of the program and then declines to a minimum of
      $16 million if the program continues for years 11 through 20.

      In consideration for the rights granted to the Company under the agreement
      for North America, the Company was required to pay a marketing fee of $32
      million to Monsanto. The Company has deferred the expense relating to this
      amount on the basis that the payment will provide a future benefit through
      commissions that will be earned under the agreement and is amortizing the
      balance over ten years, which is the estimated likely term of the
      agreement.

4. RESTRUCTURING AND OTHER CHARGES

      FISCAL 2004 CHARGES

      During the three and nine month periods ended June 26, 2004, the Company
      recorded $2.6 million and $4.0 million of restructuring and other charges,
      respectively. Charges related to our North American distribution
      restructuring were classified as cost of sales in the amount of $0.9
      million for the nine months ended June 26, 2004. Charges related to our
      International Profit Improvement Plan, the restructuring of our
      International management team and the restructuring of our Global
      Information Services group amounted to $3.1 million and are classified as
      selling, general and administrative costs for the nine months ended June
      26, 2004.

      FISCAL 2003 CHARGES

      During the three and nine month periods ended June 28, 2003, the Company
      recorded $1.8 million and $11.2 million of restructuring and other
      charges, respectively. During the entire fiscal year 2003, the Company
      recorded $17.1 million of

                                       9


      restructuring and other charges.

      Costs of $5.3 million for warehouse lease buyouts and relocation of
      inventory associated with exiting certain warehouses in North America, as
      part of improvements to the North American supply chain, and $3.8 million
      related to a plan to optimize our international supply chain were included
      in cost of sales. Severance and consulting costs of $5.3 million for the
      continued European integration efforts that began in the fourth quarter of
      fiscal 2002, and $2.7 million of administrative facility exit costs in
      North America were charged to selling, general and administrative expense.
      The severance costs incurred in fiscal 2003 were related to the reduction
      of 78 administrative and production employees.

      The following is a rollforward from September 30, 2003 of the cash portion
      of the restructuring and other charges. The accrued charges are included
      in accrued liabilities on the Condensed, Consolidated Balance Sheets. We
      expect spending against these reserves to be completed by the end of
      fiscal year 2005.



                                                      SEPTEMBER 30,                               JUNE 26,
                                                          2003                                     2004
                                                         -------                                  -------
    DESCRIPTION             TYPE      CLASSIFICATION     BALANCE       PAYMENT     ACCRUAL        BALANCE
- -------------------        -----      --------------     -------    ------------   -------        -------
                                                                    ($ MILLIONS)
                                                                                
Severance                  Cash       SG&A                $ 1.6        $ (0.6)     $  2.0          $  3.0
Facility exit costs        Cash       SG&A and COS          0.9          (1.5)        1.4             0.8
Other related costs        Cash       SG&A                  2.0          (2.4)        0.6             0.2
                                                          -----        ------      ------          ------
   Total cash                                             $ 4.5        $ (4.5)     $  4.0          $  4.0
                                                          =====        ======      ======          ======


5. LONG-TERM DEBT



                                                                                          JUNE 26,     JUNE 28,     SEPTEMBER 30,
                                                                                            2004         2003           2003
                                                                                         ----------  ------------   -------------
                                                                                                     ($ MILLIONS)
                                                                                                           
Former Credit Agreement:
 Revolving loans.....................................................................    $       --   $     37.0      $      --
 Term loans..........................................................................            --        344.2          326.5
New Credit Agreement:
 Revolving loans.....................................................................            --           --             --
 Term loans..........................................................................         399.5           --             --
Senior Subordinated Notes:
 8 5/8% Notes........................................................................            --        392.8          393.1
 6 5/8% Notes........................................................................         200.0           --             --
Notes due to sellers.................................................................          14.6         21.1           21.6
Foreign bank borrowings and term loans...............................................          14.7         10.1            6.3
Capital lease obligations and other..................................................           8.5         10.4           10.1
                                                                                         ----------   ----------      ---------
                                                                                              637.3        815.6          757.6
Less current portions................................................................          25.3         60.7           55.4
                                                                                         ----------   ----------      ---------
                                                                                         $    612.0   $    754.9      $   702.2
                                                                                         ==========   ==========      =========


      Future principle payments on our short and long-term debt are as follows:


                                                                                                 
Less than one year..........................................................................        $        25.3
One to three years..........................................................................                 18.5
Four to five years..........................................................................                  4.0
After five years............................................................................                589.5
                                                                                                    -------------
                                                                                                    $       637.3
                                                                                                    =============


      In October 2003, the Company substantially completed a refinancing of the
      former Credit Agreement ("Credit Agreement") and its $400 million 8 5/8%
      Senior Subordinated Notes ("8 5/8% Notes") in a series of transactions. On
      October 8, 2003, the Company issued $200 million of 6 5/8% Senior
      Subordinated Notes due November 15, 2013 ("6 5/8% Notes"). On October 21,
      2003, $386.8 million of the outstanding 8 5/8% Notes were tendered at
      106.05% per $1,000 Note. The Company redeemed the remaining $13.2 million
      of 8 5/8% Notes, that were not tendered, on the first call date of January
      15, 2004 at 104.313% per $1,000 Note plus accrued interest. Finally, on
      October 22, 2003, the Company consummated a series of transactions which
      included the repayment of the term loans outstanding under the former
      Credit Agreement, the termination of the Credit Agreement, the execution
      of the Second Amended and Restated Credit Agreement ("New Credit
      Agreement"), and the borrowing of $500 million in the form of

                                       10


      term loans under the New Credit Agreement. The cost recognized in fiscal
      2004 on the extinguishment of the former Credit Agreement and retirement
      of the 8 5/8% Notes was $44.3 million, of which $19.4 million related to
      the write-off of deferred costs, $24.0 million related to premiums paid on
      the redemption of the 8 5/8% Notes and $0.9 million related to transaction
      fees.

      The New Credit Agreement was entered into with a syndicate of commercial
      banks and institutional lenders. The New Credit Agreement consists of a
      $700 million multi-currency revolving credit commitment and a $500 million
      term loan facility. Financial covenants consist of a minimum interest
      coverage ratio and a maximum leverage ratio. There also are negative
      covenants similar to those in the former Credit Agreement. All such
      covenants are less restrictive than those contained in the former Credit
      Agreement. Collateral for the borrowings under the New Credit Agreement
      consists of pledges by the Company and all of its domestic subsidiaries of
      substantially all of their personal, real and intellectual property
      assets. The Company and its subsidiaries also pledged a majority of the
      stock in foreign subsidiaries that borrow under the New Credit Agreement.
      At June 26, 2004, the Company is in compliance with all applicable
      covenants. Financing costs approximating $7.2 million incurred in
      conjunction with the New Credit Agreement have been deferred and are being
      amortized over the term of the New Credit Agreement.

      The revolving credit facilities under the New Credit Agreement provide for
      a $700 million commitment, which can be increased to $750 million based on
      the borrowing requirements of the Company, expiring on October 22, 2008.
      Borrowings may be made in U.S. Dollars and optional currencies including,
      but not limited to, Euros, British Pounds Sterling, Canadian Dollars and
      Australian Dollars. The revolving credit facilities provide that up to $65
      million of the $700 million commitment may be used for letters of credit.
      Interest rate spreads under the New Credit Agreement will be determined by
      a pricing grid corresponding to a quarterly calculation of the Company's
      leverage ratio comprised of averaged components for the most recent four
      quarters.

      The $500 million term loan facility expires on September 30, 2010.
      Repayment of the term loan commenced on March 31, 2004 with minimum
      quarterly principal payments of $500,000 through June 30, 2010 followed by
      a balloon maturity on September 30, 2010. The term loans carry a variable
      interest rate based on prime or LIBOR at the Company's election (currently
      LIBOR) plus a spread. The Company entered into interest rate swap
      agreements with major financial institutions to effectively convert a
      portion of the variable rate term loans to a fixed rate. The notional
      amount and the terms of the swap agreements vary. At June 26, 2004, swap
      agreements with a total notional amount of $175 million were in effect.
      Under the terms of these swap agreements, the Company pays fixed rates
      ranging from 2.76% to 3.77%, plus a spread based on the pricing grid
      contained in the New Credit Agreement, and receives payments based on
      three-month LIBOR in return.

      The 6 5/8% Notes were issued in accordance with Rule 144A and Regulation S
      under the Securities Act of 1933. The 6 5/8% Notes were sold at par, pay
      interest semi-annually on May 15 and November 15, have a ten-year maturity
      with a five-year no-call provision, and are guaranteed by certain current
      and future domestic restricted subsidiaries of the Company (see Note 13).
      Such guarantees are unsecured senior subordinated obligations of the
      Company. The covenants contained in the 6 5/8% Notes indenture are less
      restrictive than those contained in the 8 5/8% Notes indenture. Financing
      costs approximating $4.5 million incurred with the issuance of the 6 5/8%
      Notes have been deferred and are being amortized over the term of the
      Notes. On May 7, 2004, the Company consummated the exchange of its 6 5/8%
      Notes for an equal principal amount of its 6 5/8% notes which have been
      registered under the Securities Act of 1933, as amended. The terms of the
      6 5/8% notes issued in the exchange are substantially identical to the
      original 6 5/8% Notes, except that the original 6 5/8% Notes contain
      transfer restrictions and registration rights that the 6 5/8% notes issued
      in the exchange do not contain.

      On June 24, 2004, the Company repaid $100 million of the $499 million term
      loans then outstanding under the New Credit Agreement. As a result of the
      repayment, the amortization of approximately $0.3 million of deferred
      financing costs was accelerated.

6. STATEMENT OF COMPREHENSIVE INCOME

      The components of other comprehensive income and total comprehensive
      income for the three and nine month periods ended June 26, 2004 and June
      28, 2003, are as follows:

                                       11




                                                          THREE MONTHS ENDED            NINE MONTHS ENDED
                                                        ----------------------       -----------------------
                                                        JUNE 26,       JUNE 28,      JUNE 26,       JUNE 28,
                                                          2004           2003          2004           2003
                                                        --------       -------       --------       -------
                                                                                        
Net income............................................  $ 100.3        $  91.2       $ 102.7        $ 106.9
Other comprehensive income (expense):
Change in valuation of derivative instruments.........      3.4            0.2           2.2            0.5
Foreign currency translation adjustments..............      0.2           (2.0)         (1.3)          (2.6)
                                                        -------        -------       -------        -------
Comprehensive income..................................  $ 103.9        $  89.4       $ 103.6        $ 104.8
                                                        =======        =======       =======        =======


7. RETIREMENT AND RETIREE MEDICAL PLANS COST INFORMATION

      The Financial Accounting Standards Board has revised Statement 132,
      "Employers' Disclosure about Pensions and Other Postretirement Benefits"
      to require disclosure of cost information in interim reports. The
      following summarizes the net periodic benefit cost for the various plans
      sponsored by the Company (in millions):



                                                          THREE MONTHS ENDED            NINE MONTHS ENDED
                                                        ----------------------       --------------------
                                                        JUNE 26,      JUNE 28,       JUNE 26,      JUNE 28,
                                                          2004          2003           2004          2003
                                                        --------      --------        -------      ------
                                                                                       
Curtailed defined benefit plan.....................      $  0.8        $  0.7         $  2.4        $  2.2
International benefit plans........................         1.8           2.0            5.5           6.2
Retiree medical plan...............................         0.6           0.3            1.8           0.8


8. AIRCRAFT LEASE

      In late January 2004, the Company took final delivery of a used aircraft
      in a synthetic operating lease transaction. The lease agreement provides
      that the Company pays taxes, insurance and maintenance on the aircraft.
      The lease term expires in August 2008, but provides for a purchase option
      and two one-year renewal options at a fair market rental value, as defined
      in the lease agreement. The Company also has a maximum contingent
      obligation approximating $9.3 million based on the provisions of a
      residual value guarantee.

9. CONTINGENCIES

      Management continually evaluates the Company's contingencies, including
      various lawsuits and claims which arise in the normal course of business,
      product and general liabilities, worker's compensation, property losses
      and other fiduciary liabilities for which the Company is self-insured or
      retains a high exposure limit. Insurance reserves are established within
      an actuarially determined range. In the opinion of management, its
      assessment of contingencies is reasonable and related reserves, in the
      aggregate, are adequate; however, there can be no assurance that future
      quarterly or annual operating results will not be materially affected by
      final resolution of these matters. The following matters are the more
      significant of the Company's identified contingencies.

      ENVIRONMENTAL MATTERS

      In June 1997, the Ohio EPA initiated an enforcement action against us with
      respect to alleged surface water violations and inadequate treatment
      capabilities at our Marysville, Ohio facility and seeking corrective
      action under the federal Resource Conservation and Recovery Act. The
      action related to several discontinued on-site disposal areas which dated
      back to the early operations of the Marysville facility that we had
      already been assessing and, in some cases, remediating, on a voluntary
      basis. On December 3, 2001, an agreed judicial Consent Order was submitted
      to the Union County Common Pleas Court and was entered by the court on
      January 25, 2002. Pursuant to the Consent Order, we paid a $275,000 fine
      and must satisfactorily remediate the Marysville site. We have continued
      our remediation activities with the knowledge and oversight of the Ohio
      EPA.

      In addition to the dispute with the Ohio EPA, we are negotiating with the
      Philadelphia District of the U.S. Army Corps of Engineers regarding the
      terms of site remediation and the resolution of the Corps' civil penalty
      demand in connection with our prior peat harvesting operations at our
      Lafayette, New Jersey facility. We are also addressing remediation
      concerns raised by the Environment Agency of the United Kingdom with
      respect to emissions to air and groundwater at our Bramford (Suffolk),
      United Kingdom facility.

      At June 26, 2004, $6.9 million was accrued for the environmental site
      remediation and regulatory matters described herein. Most

                                       12


      of the costs accrued as of the end of the current fiscal quarter are
      expected to be paid through fiscal 2007; however, payments could be made
      for a period thereafter.

      We believe that the amounts accrued as of the end of the current fiscal
      quarter are adequate to cover our known environmental exposures based on
      current facts and estimates of likely outcome. However, the adequacy of
      these accruals is based on several significant assumptions:

      -     that we have identified all of the significant sites that must be
            remediated;

      -     that there are no significant conditions of potential contamination
            that are unknown to us; and

      -     that with respect to the agreed judicial Consent Order in Ohio, that
            potentially contaminated soil can be remediated in place rather than
            having to be removed and only specific stream segments will require
            remediation as opposed to the entire stream.

      If there is a significant change in the facts and circumstances
      surrounding these assumptions, it could have a material impact on the
      ultimate outcome of these matters and our results of operations, financial
      position and cash flows.

      During the first nine months of fiscal 2004, we have expended
      approximately $2.4 million related to environmental matters, including a
      $1.1 million increase in our reserves recognized during the third quarter.
      We incurred approximately $1.5 million in environmental expenditures for
      all of fiscal 2003.

      LEGAL PROCEEDINGS

      As noted in the discussion above under "Environmental Matters," we are
      involved in several pending environmental matters. We believe that our
      assessment of contingencies is reasonable and that related reserves, in
      the aggregate, are adequate; however, there can be no assurance that the
      final resolution of these matters will not have a material adverse affect
      on our results of operations, financial position and cash flows.

      Pending material legal proceedings are as follows:

      AGREVO ENVIRONMENTAL HEALTH, INC.

      On June 3, 1999, AgrEvo Environmental Health, Inc. ("AgrEvo") (which
      subsequently changed its name to Aventis Environmental Health Science USA
      LP) filed a complaint in the U.S. District Court for the Southern District
      of New York (the "New York Action"), against The Scotts Company, a
      subsidiary of The Scotts Company and Monsanto seeking damages and
      injunctive relief for alleged antitrust violations and breach of contract
      by The Scotts Company and its subsidiary and antitrust violations and
      tortious interference with contract by Monsanto. The Scotts Company
      purchased a consumer herbicide business from AgrEvo in May 1998. AgrEvo
      claims in the suit that The Scotts Company's subsequent agreement to
      become Monsanto's exclusive sales and marketing agent for Monsanto's
      consumer Roundup(R) business violated the federal antitrust laws. AgrEvo
      contends that Monsanto attempted to or did monopolize the market for
      non-selective herbicides and conspired with The Scotts Company to
      eliminate the herbicide The Scotts Company previously purchased from
      AgrEvo, which competed with Monsanto's Roundup(R). AgrEvo also contends
      that The Scotts Company's execution of various agreements with Monsanto,
      including the Roundup(R) marketing agreement, as well as The Scotts
      Company's subsequent actions, violated agreements between AgrEvo and The
      Scotts Company.

      AgrEvo is requesting unspecified damages as well as affirmative injunctive
      relief, and seeking to have the court invalidate the Roundup(R) marketing
      agreement as violative of the federal antitrust laws. Under the
      indemnification provisions of the Roundup(R) marketing agreement, Monsanto
      and The Scotts Company each have requested that the other indemnify
      against any losses arising from this lawsuit.

      On June 29, 1999, AgrEvo also filed a complaint in the Superior Court of
      the State of Delaware against two of The Scotts Company's subsidiaries
      seeking damages for alleged breach of contract. AgrEvo alleges that, under
      the contracts by which a subsidiary of The Scotts Company purchased a
      herbicide business from AgrEvo in May 1998, two of The Scotts Company's
      subsidiaries have failed to pay AgrEvo approximately $0.6 million. AgrEvo
      is requesting damages in this amount, as well as pre- and post-judgment
      interest and attorneys' fees and costs. The Scotts Company's subsidiaries
      have moved to dismiss or stay this action. On January 31, 2000, the
      Delaware court stayed AgrEvo's action pending the resolution of a motion
      to amend the New York Action, and the resolution of the New York Action.

                                       13


      On January 10, 2003, The Scotts Company filed a supplemental counterclaim
      against AgrEvo for breach of contract. The Scotts Company alleges that
      AgrEvo owes The Scotts Company for amounts that The Scotts Company
      overpaid to AgrEvo. The Scotts Company's counterclaim is now part of the
      underlying litigation. The parties have filed summary judgment and other
      dispositive motions. A trial date has been set for February 7, 2005.

      The Scotts Company believes that AgrEvo's claims in these matters are
      without merit and is vigorously defending against them. If the above
      actions are determined adversely to The Scotts Company, the result could
      have a material adverse effect on The Scotts Company's results of
      operations, financial position and cash flows. Any potential exposure that
      The Scotts Company may face cannot be reasonably estimated. Therefore, no
      accrual has been established related to these matters.

      CENTRAL GARDEN & PET COMPANY

      THE SCOTTS COMPANY V. CENTRAL GARDEN, SOUTHERN DISTRICT OF OHIO

      On June 30, 2000, The Scotts Company filed suit against Central Garden &
      Pet Company ("Central Garden") in the U.S. District Court for the Southern
      District of Ohio (the "Ohio Action") to recover approximately $24 million
      in accounts receivable and additional damages for other breaches of duty.

      Central Garden filed counterclaims including allegations that The Scotts
      Company and Central Garden had entered into an oral agreement in April
      1998 whereby The Scotts Company would allegedly share with Central Garden
      the benefits and liabilities of any future business integration between
      The Scotts Company and Monsanto. The court dismissed a number of Central
      Garden's counterclaims as well as The Scotts Company's claims that Central
      Garden breached other duties owed to The Scotts Company. On April 22,
      2002, a jury returned a verdict in favor of The Scotts Company of $22.5
      million and for Central Garden on its remaining counterclaims in an amount
      of approximately $12.1 million. Various post-trial motions were filed. As
      a result of those motions, the trial court has reduced Central Garden's
      verdict by $750,000, denied Central Garden's motion for a new trial on two
      of its counterclaims and granted the parties pre-judgment interest on
      their respective verdicts. On September 22, 2003, the court entered a
      final judgment, which provided for a net award to The Scotts Company of
      approximately $14 million, together with interest at 2.31% through the
      date of payment. Central Garden has appealed and The Scotts Company has
      cross-appealed from that final judgment.

      Two counterclaims that the court permitted Central Garden to add on the
      eve of trial were subsequently settled.

      CENTRAL GARDEN V. THE SCOTTS COMPANY & PHARMACIA, NORTHERN DISTRICT OF
      CALIFORNIA

      On July 7, 2000, Central Garden filed suit against The Scotts Company and
      Pharmacia in the U.S. District Court for the Northern District of
      California (San Francisco Division) alleging various claims, including
      breach of contract and violations of federal antitrust laws, and seeking
      an unspecified amount of damages and injunctive relief. On April 15, 2002,
      The Scotts Company and Central Garden each filed summary judgment motions
      in this action. On June 26, 2002, the court granted summary judgment in
      favor of The Scotts Company and dismissed all of Central Garden's then
      remaining claims. That judgment has been affirmed by the United States
      Court of Appeals.

      Although The Scotts Company has prevailed consistently and extensively in
      the litigation with Central Garden, some of the decisions in The Scotts
      Company's favor are subject to appeal and possible further proceedings.
      If, upon appeal or otherwise, the above actions are determined adversely
      to The Scotts Company, the result could have a material adverse affect on
      The Scotts Company's results of operations, financial position and cash
      flows. The Scotts Company believes that it will continue to prevail in the
      Central Garden matters and that any potential exposure that The Scotts
      Company may face cannot be reasonably estimated. Therefore, no accrual has
      been established related to the claims brought against The Scotts Company
      by Central Garden, except for amounts ordered paid to Central Garden in
      the Ohio Action. The Scotts Company believes it has adequate reserves
      recorded for the amounts it may ultimately be required to pay.

      U.S. HORTICULTURAL SUPPLY, INC. (F/K/A E.C. GEIGER, INC.)

      On February 7, 2003, U.S. Horticultural Supply ("Geiger") filed suit
      against The Scotts Company in the U.S. District Court for the Eastern
      District of Pennsylvania. Geiger alleged claims of breach of contract,
      promissory estoppel, and a violation of federal antitrust laws, and seeks
      an unspecified amount of damages. Geiger's promissory estoppel claims have
      been dismissed. The

                                       14


      parties have commenced discovery on the antitrust and breach of contract
      claims. No trial date has been set.

      On February 2, 2004, Geiger filed for bankruptcy protection pursuant to
      chapter 11 of title 11 of the United States Code. Geiger has filed an
      adversary proceeding as part of the bankruptcy alleging that The Scotts
      Company interfered with an agreement between Geiger and the purchaser of
      its operating assets and seeks damages in an unspecified amount.

      The Scotts Company believes that all of Geiger's claims are without merit
      and intends to vigorously defend against them. If the above action is
      determined adversely to The Scotts Company, the result could have a
      material adverse effect on The Scotts Company's results of operations,
      financial position and cash flows. Any potential exposure that The Scotts
      Company may face cannot be reasonably estimated. Therefore, no accrual has
      been established related to this matter.

      OTHER

      The Scotts Company has been named a defendant in a number of cases
      alleging injuries that the lawsuits claim resulted from exposure to
      asbestos-containing products, apparently based on The Scotts Company's
      historic use of vermiculite in certain of its products. The complaints in
      these cases are not specific about the plaintiffs' contacts with The
      Scotts Company or its products. The Scotts Company in each case is one of
      numerous defendants and none of the claims seeks damages from The Scotts
      Company alone. The Scotts Company is vigorously defending the cases and
      does not believe they will have a material adverse effect on The Scotts
      Company's results of operations, financial position or cash flows. It is
      not currently possible to reasonably estimate a probable loss, if any,
      associated with the cases and, accordingly, no accrual or reserves have
      been recorded in The Scotts Company's consolidated financial statements.
      There can be no assurance that these cases, whether as a result of
      adverse outcomes or as a result of significant defense costs, will not
      have a material adverse effect on The Scotts Company, its financial
      condition or its results of operations. The Scotts Company is reviewing
      agreements and policies that may provide insurance coverage or indemnity
      as to these claims and is pursuing coverage under some of these
      agreements, although there can be no assurance of the results of
      these efforts.

      We are involved in other lawsuits and claims which arise in the normal
      course of our business. In our opinion, these claims individually and in
      the aggregate are not expected to result in a material adverse effect on
      our results of operations, financial position or cash flows.

10. NEW ACCOUNTING STANDARDS

      In January 2003, the Financial Accounting Standards Board (FASB) issued
      FASB Interpretation 46, "Consolidation of Variable Interest Entities, an
      Interpretation of ARB No. 51" (FIN 46). In December 2003, the FASB
      modified FIN 46 to make certain technical corrections and address certain
      implementation issues that had arisen. FIN 46 provides a new framework for
      identifying variable interest entities (VIEs) and determining when a
      company should include the assets, liabilities, noncontrolling interests,
      and results of activities of a VIE in its consolidated financial
      statements.

      In general, a VIE is a corporation, partnership, limited liability
      company, trust, or any other legal structure used to conduct activities or
      hold assets that either (1) has an insufficient amount of equity to carry
      out its principal activities without additional subordinated financial
      support, (2) has a group of equity owners that are unable to make
      significant decisions about its activities, or (3) has a group of equity
      owners that do not have the obligation to absorb losses or the right to
      receive returns generated by its operations.

      FIN 46 requires a VIE to be consolidated if a party with an ownership,
      contractual or other financial interest in the VIE (a variable interest
      holder) is obligated to absorb a majority of the risk of loss from the
      VIE's activities, is entitled to receive a majority of the VIE's residual
      returns (if no party absorbs a majority of the VIE's losses), or both. A
      variable interest holder that consolidates the VIE is called the primary
      beneficiary. Upon consolidation, the primary beneficiary generally must
      initially record all of the VIE's assets, liabilities and noncontrolling
      interests at fair value and subsequently account for the VIE as if it were
      consolidated based on majority voting interest. FIN 46 also requires
      disclosures about VIEs that the variable interest holder is not required
      to consolidate but in which it has a significant variable interest.

      The Company's Scotts Lawn Service business sells new franchise
      territories, primarily in small to mid-size markets, under arrangements
      where approximately one-third of the franchise fee is paid in cash with
      the balance due under a promissory note.

                                       15


      The Company believes that it may be the primary beneficiary for certain of
      its franchisees initially, but ceases to be the primary beneficiary as the
      franchisees develop their businesses and the promissory notes are repaid.
      At June 26, 2004, the Company had approximately $3 million in notes
      receivable from franchisees. The effect of consolidating the entities
      where the Company may be the primary beneficiary for a limited period of
      time is not material to either the consolidated statement of operations or
      the consolidated balance sheet.

11. MEDICARE PRESCRIPTION DRUG, IMPROVEMENT AND MODERNIZATION ACT

      As disclosed in Note 8 to our consolidated financial statements for the
      year ended September 30, 2003, the Company provides comprehensive major
      medical benefits to certain of its retired associates and their
      dependents. These benefits include prescription drug coverage. On December
      8, 2003, the Medicare Prescription Drug, Improvement and Modernization Act
      (the "Act") became law. The Act provides for a federal subsidy to sponsors
      of retiree health care benefit plans that provide a benefit that is at
      least actuarially equivalent to the benefit established by the Act.

      On May 19, 2004, the FASB issued Staff Position No. 106-2, "Accounting and
      Disclosure Requirements Related to the Medicare Prescription Drug,
      Improvement and Modernization Act of 2003" (the "FSP"). The FSP provides
      guidance on accounting for the effects of the Act. The Company will be
      required to apply the provisions of the FSP in the fourth quarter of this
      fiscal year. Any reduction in the accumulated benefit obligation under the
      Company's plan will be accounted for as an actuarial gain.

      The Company has evaluated the Act and believes it will be eligible for the
      federal subsidy. The final regulations necessary to affirm the Company's
      preliminary conclusions and to reasonably estimate the amount of the
      subsidy have not yet been issued.

12. SEGMENT INFORMATION

      For fiscal 2004, the Company is divided into three reportable segments -
      North America, Scotts LawnService(R) and International. The North America
      segment primarily consists of the Lawns, Gardening Products, Ortho(R),
      Canada and North American Professional business groups. These segments
      differ from those used in the prior year due to the absorption of the
      Global Professional segment into the North America and International
      segments based on geography. This new division of reportable segments is
      consistent with how the segments report to and are managed by senior
      management of the Company. The prior year amounts have been reclassified
      to conform with the fiscal 2004 segments.

      The North America segment manufactures, markets and sells dry, granular
      slow-release lawn fertilizers, combination lawn fertilizer and control
      products, grass seed, spreaders, water-soluble and controlled-release
      garden and indoor plant foods, plant care products, potting soils,
      pottery, barks, mulches and other growing media products, pesticide
      products and a full line of horticulture products. Products are marketed
      to mass merchandisers, home improvement centers, large hardware chains,
      nurseries and gardens centers and specialty crop growers in the United
      States, Canada, Latin America and South America.

      The Scotts LawnService(R) segment provides lawn fertilization, insect
      control and other related services such as core aeration primarily to
      residential consumers through company-owned branches and franchises. In
      most Company markets, Scotts LawnService(R) also offers tree and shrub
      fertilization, disease and insect control treatments and, in our larger
      branches, an exterior barrier pest control service.

      The International segment provides products similar to those described
      above for the North America segment to consumers outside of the United
      States, Canada, Latin America and South America.

      The following table presents segment financial information in accordance
      with SFAS No. 131, "Disclosures about Segments of an Enterprise and
      Related Information". Pursuant to that statement, the presentation of the
      segment financial information is consistent with the basis used by
      management (i.e., certain costs not allocated to business segments for
      internal management reporting purposes are not allocated for purposes of
      this presentation).

                                       16




                                                                         SCOTTS                              OTHER/
                                                  NORTH AMERICA      LAWNSERVICE(R)      INTERNATIONAL      CORPORATE       TOTAL
                                                  -------------      --------------      -------------      ---------       -----
                                                                    (IN MILLIONS, EXCEPT OPERATING PERCENTAGES)
                                                                                                           
Net sales:
  YTD 2004..................................        $ 1,247.6           $   84.8            $ 356.7          $    --      $ 1,689.1
  YTD 2003..................................          1,172.7               67.3              327.0               --        1,567.0
  Q3 2004...................................            587.0               50.0              136.7               --          773.7
  Q3 2003...................................            547.1               40.5              122.4               --          710.0




                                                                         SCOTTS                              OTHER/
                                                    NORTH AMERICA     LAWNSERVICE(R)      INTERNATIONAL      CORPORATE       TOTAL
                                                    -------------     --------------      -------------      ---------       -----
                                                                   (IN MILLIONS, EXCEPT OPERATING PERCENTAGES)
                                                                                                           
Operating income (loss):
  YTD 2004..................................        $   282.2           $   (6.0)           $  43.7          $ (64.5)     $   255.4
  YTD 2003..................................            253.5               (6.8)              37.3            (56.2)         227.8
  Q3 2004...................................            165.3               13.2               20.9            (22.3)         177.1
  Q3 2003...................................            154.8               10.4               16.4            (18.4)         163.2
Operating margin:
  YTD 2004..................................             22.6%              (7.1)%             12.3%              nm           15.1%
  YTD 2003..................................             21.6              (10.1)              11.4               nm           14.5
  Q3 2004...................................             28.2               26.4               15.3               nm           22.9
  Q3 2003...................................             28.3               25.7               13.4               nm           23.0
Goodwill:
  Q3 2004...................................        $   207.6           $   97.5            $ 116.2          $    --      $   421.3
  Q3 2003...................................            200.2               82.4              110.8               --          393.4
Total assets:
  Q3 2004...................................        $ 1,475.3           $  119.1            $ 547.4          $ 109.9      $ 2,251.7
  Q3 2003...................................          1,478.1              104.9              515.2            126.8        2,225.0
 nm Not meaningful.


      Operating income reported for Scotts' three reportable segments represents
      earnings before amortization of intangible assets, interest and taxes,
      since this is the measure of profitability used by management.
      Accordingly, the corporate operating loss for the three and nine month
      periods ended June 26, 2004 and June 28, 2003 includes amortization of
      certain intangible assets, unallocated corporate general and
      administrative expenses, North America restructuring charges and certain
      "other" income (expense) items not allocated to the reportable segments.

      Goodwill reported as of June 26, 2004 is $421.3 million, an increase of
      $14.8 million from $406.5 million at September 30, 2003. The increases in
      both the North America and Scotts LawnService(R) reported segments were
      due to the purchasing of remaining minority interest shares in two
      majority-owned consolidated entities and the reclassification of an
      intangible asset to finalize a prior year acquisition, increasing goodwill
      by $10.3 million. The International segment was impacted by changes in
      foreign exchange rates, off-set by the reclassification of a prior
      purchase accounting reserve against goodwill, resulting in a net increase
      of $4.5 million to goodwill for the nine months ended June 26, 2004.

      Total assets reported for Scotts' reportable segments include the
      intangible assets for the acquired businesses within those segments.
      Corporate assets primarily include deferred financing and debt issuance
      costs, corporate intangible assets and deferred tax assets.

13. SUBSEQUENT EVENT

      On August 6, 2004, the Company signed a definitive agreement to acquire
      Smith & Hawken, Ltd., a specialty lawn and garden retailer, for
      approximately $72 million, including the assumption of $14 million of
      existing debt. The transaction, which is scheduled to close October 1,
      2004 will be funded utilizing the Company's existing credit facility.
      Smith & Hawken, which is privately owned, reported revenue of
      approximately $138.5 million for the year ended January 31, 2004.

14. FINANCIAL INFORMATION FOR SUBSIDIARY GUARANTORS AND NON-GUARANTORS

      The 6 5/8% Senior Subordinated Notes are general obligations of The Scotts
      Company and are guaranteed by all of the existing wholly-owned, domestic
      subsidiaries and all future wholly-owned, significant (as defined in
      Regulation S-X of the Securities and Exchange Commission) domestic
      subsidiaries of The Scotts Company. These subsidiary guarantors jointly
      and severally guarantee The Scotts Company's obligations under the Notes.
      The guarantees represent full and unconditional general obligations of
      each subsidiary that are subordinated in right of payment to all existing
      and future senior debt of that subsidiary but are senior in right of
      payment to any future junior subordinated debt of that subsidiary.

      The following unaudited information presents consolidated Statements of
      Operations for the three and nine month periods ended June 26, 2004 and
      June 28, 2003, Statements of Cash Flows for the nine month periods ended
      June 26, 2004 and June 28, 2003 and Balance Sheets as of June 26, 2004,
      June 28, 2003 and September 30, 2003. Separate unaudited financial
      statements of the individual guarantor subsidiaries have not been provided
      because management does not believe they would be meaningful to investors.

                                       17


                               THE SCOTTS COMPANY
                             STATEMENT OF OPERATIONS
             FOR THE THREE MONTHS ENDED JUNE 26, 2004 (IN MILLIONS)
                                   (UNAUDITED)



                                                                        SUBSIDIARY        NON-
                                                             PARENT     GUARANTORS     GUARANTORS     ELIMINATIONS      CONSOLIDATED
                                                             ------     ----------     ----------     ------------      ------------
                                                                                                         
Net sales...............................................    $  365.4     $  251.1       $  157.2         $                $  773.7
Cost of sales...........................................       242.6        126.6           96.4                             465.6
Restructuring and other charges.........................                                     0.2                               0.2
                                                            -------      -------        --------         -------          --------
Gross profit............................................       122.8        124.5           60.6               -             307.9
Gross commission earned from marketing agreement........        29.3                         1.1                              30.4
Costs associated with marketing agreement...............         7.0                                                           7.0
                                                            --------     -------         -------         -------          --------
  Net commission from marketing agreement...............        22.3           -             1.1               -              23.4
Operating expenses:
  Advertising...........................................        27.5          2.7           11.5                              41.7
  Selling, general and administrative...................        74.3         12.0           26.3                             112.6
  Restructuring and other charges.......................         2.4                                                           2.4
  Amortization of intangibles...........................         0.1          1.0            1.2                               2.3
Equity income in subsidiaries...........................       (77.5)                                       77.5                -
Intracompany allocations................................        (8.8)         1.8            7.0                                -
Other income, net.......................................        (0.5)        (1.1)          (0.9)                             (2.5)
                                                            --------     --------       --------         -------          --------
Income (loss) from operations...........................       127.6        108.1           16.6           (77.5)            174.8
Interest expense........................................        13.6         (4.3)           3.4                              12.7
Costs related to refinancing............................         0.3                                                           0.3
                                                            --------     -------        -------          -------          --------
Income (loss) before income taxes.......................       113.7        112.4           13.2           (77.5)            161.8
Income tax expense......................................        13.4         43.0            5.1                              61.5
                                                            --------     --------       --------         -------          --------
Net income (loss).......................................    $  100.3     $   69.4       $    8.1         $ (77.5)         $  100.3
                                                            ========     ========       ========         =======          ========


                                       18


                               THE SCOTTS COMPANY
                             STATEMENT OF OPERATIONS
              FOR THE NINE MONTHS ENDED JUNE 26, 2004 (IN MILLIONS)
                                   (UNAUDITED)



                                                                        SUBSIDIARY        NON-
                                                             PARENT     GUARANTORS     GUARANTORS     ELIMINATIONS     CONSOLIDATED
                                                             ------     ----------     ----------     ------------     ------------
                                                                                                        
Net sales...............................................    $  844.7     $  448.0       $  396.4         $               $ 1,689.1
Cost of sales...........................................       537.0        262.6          241.4                           1,041.0
Restructuring and other charges.........................         0.4                         0.5                               0.9
                                                            --------     --------       --------         -------         ---------
Gross profit............................................       307.3        185.4          154.5               -             647.2
Gross commission earned from marketing agreement........        42.6                         3.1                              45.7
Costs associated with marketing agreement...............        21.2                                                          21.2
                                                            --------     --------       --------         -------         ---------
  Net commission from marketing agreement...............        21.4           -             3.1               -              24.5
Operating expenses:
  Advertising...........................................        60.1          4.9           24.8                              89.8
  Selling, general and administrative...................       211.5         36.4           81.8                             329.7
  Restructuring and other charges.......................         2.4          0.1            0.6                               3.1
  Amortization of intangibles...........................         0.3          3.2            3.6                               7.1
Equity income in subsidiaries...........................      (103.2)                                      103.2                 -
Intracompany allocations................................       (21.2)         3.8           17.4                                 -
Other income, net.......................................        (1.1)        (2.4)          (2.8)                             (6.3)
                                                            --------     --------       --------         -------         ---------
Income (loss) from operations...........................       179.9        139.4           32.2          (103.2)            248.3
Interest expense........................................        33.7         (4.3)           8.7                              38.1
Costs related to refinancing............................        44.6                                                          44.6
                                                            --------     --------       --------         -------         ---------
Income (loss) before income taxes.......................       101.6        143.7           23.5          (103.2)            165.6
Income tax expense (benefit)............................        (1.1)        55.0            9.0                              62.9
                                                            --------     --------       --------         -------         ---------
Net income (loss).......................................    $  102.7     $   88.7       $   14.5         $(103.2)        $   102.7
                                                            ========     ========       ========         =======         =========


                                       19


                               THE SCOTTS COMPANY
                             STATEMENT OF CASH FLOWS
           FOR THE NINE MONTH PERIOD ENDED JUNE 26, 2004 (IN MILLIONS)
                                   (UNAUDITED)



                                                                        SUBSIDIARY        NON-
                                                             PARENT     GUARANTORS     GUARANTORS     ELIMINATIONS      CONSOLIDATED
                                                             ------     ----------     ----------     ------------      ------------
                                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss).......................................   $   102.7     $   88.7       $   14.5         $(103.2)         $  102.7
Adjustments to reconcile net income (loss) to net cash
  provided by (used in) operating activities:
  Costs related to refinancing..........................        44.6                                                          44.6
  Stock-based compensation expense......................         8.1                                                           8.1
  Depreciation..........................................        19.8          8.6            5.4                              33.8
  Amortization..........................................         2.7          3.6            3.3                               9.6
  Deferred taxes........................................         1.1                                                           1.1
  Equity (income) loss in subsidiaries..................      (103.2)                                      103.2                 -
Net change in certain components of working capital.....      (123.2)       (27.0)           5.8                            (144.4)
Net changes in other assets and liabilities and other
  adjustments...........................................       (17.5)        (0.4)           6.4                             (11.5)
                                                           ---------     --------       --------         -------          --------
Net cash provided by (used in) operating activities.....       (64.9)        73.5           35.4               -              44.0
                                                           ---------     --------       --------         -------          --------
CASH FLOWS FROM INVESTING ACTIVITIES
Investment in property, plant and equipment.............        (3.8)        (6.5)          (6.1)                            (16.4)
Investment in acquired businesses, net of cash acquired.        (0.4)        (1.9)          (3.2)                             (5.5)
Payments on seller notes................................        (2.0)        (7.7)                                            (9.7)
                                                           ---------     --------       --------         -------          --------
Net cash used in investing activities...................        (6.2)       (16.1)          (9.3)              -             (31.6)
                                                           ---------     --------       --------         -------          --------
CASH FLOWS FROM FINANCING ACTIVITIES
Net borrowings under revolving and bank lines of credit.                                     6.2                               6.2
Gross borrowings under term loans.......................       500.0                                                         500.0
Gross repayments under term loans.......................      (427.0)                                                       (427.0)
Issuance of 6 5/8% Notes................................       200.0                                                         200.0
Redemption of 8 5/8% Notes..............................      (418.0)                                                       (418.0)
Financing fees..........................................       (11.7)                                                        (11.7)
Cash received from the exercise of stock options........        19.8                                                          19.8
Intracompany financing..................................        92.0        (57.7)         (34.3)                                -
                                                           ---------     --------       --------         -------          --------
Net cash provided by financing activities...............       (44.9)       (57.7)         (28.1)              -            (130.7)
Effect of exchange rate changes on cash.................                                     1.5                               1.5
                                                           ---------     --------       --------         -------          --------
Net increase (decrease) in cash.........................      (116.0)        (0.3)          (0.5)              -            (116.8)
Cash and cash equivalents, beginning of period .........       132.1          1.2           22.6                             155.9
                                                           ---------     --------       --------         -------          --------
Cash and cash equivalents, end of period................   $    16.1     $    0.9       $   22.1         $     -          $   39.1
                                                           =========     ========       ========         =======          ========


                                       20


                               THE SCOTTS COMPANY
                                  BALANCE SHEET
                        AS OF JUNE 26, 2004 (IN MILLIONS)
                                   (UNAUDITED)



                                                                        SUBSIDIARY        NON-
                                                            PARENT      GUARANTORS     GUARANTORS     ELIMINATIONS      CONSOLIDATED
                                                            ------      ----------     ----------     ------------      ------------
                                                                                                         
            ASSETS
Current assets:
  Cash and cash equivalents............................   $     16.1    $      0.9      $   22.1        $                $     39.1
  Accounts receivable, net.............................        182.3         183.6         182.9                              548.8
  Inventories, net.....................................        186.3          50.8          98.4                              335.5
  Current deferred tax asset...........................         58.8           0.4           1.4                               60.6
  Prepaid and other assets.............................         28.8           6.0          17.4                               52.2
                                                          ----------    ----------      --------        ---------        ----------
   Total current assets................................        472.3         241.7         322.2                -           1,036.2
Property, plant and equipment, net.....................        191.6          88.2          43.2                              323.0
Goodwill...............................................         21.5         274.2         125.6                              421.3
Intangible assets, net.................................          4.9         279.6         145.6                              430.1
Other assets...........................................         41.4           1.4          (1.7)                              41.1
Investment in affiliates...............................      1,146.3                                     (1,146.3)                -
Intracompany assets....................................         65.5         301.4                         (366.9)                -
                                                          ----------    ----------      --------        ---------        ----------
   Total assets........................................   $  1,943.5    $  1,186.5      $  634.9        $(1,513.2)       $  2,251.7
                                                          ==========    ==========      ========        =========        ==========
     LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Current portion of debt..............................   $      3.0    $      7.4      $   14.9        $                $     25.3
  Accounts payable.....................................        120.9          33.5          83.6                              238.0
  Accrued liabilities..................................        128.5          38.1         106.8                              273.4
  Accrued taxes........................................         79.5           2.5          (1.3)                              80.7
                                                          ----------    ----------      --------        ---------        ----------
   Total current liabilities...........................        331.9          81.5         204.0                              617.4
Long-term debt.........................................        607.6           4.2           0.2                              612.0
Other liabilities......................................        143.9           0.7          17.6                              162.2
Intracompany liabilities...............................                                    366.9           (366.9)                -
                                                          ----------    ----------      --------        ---------        ----------
   Total liabilities...................................      1,083.4          86.4         588.7           (366.9)          1,391.6
                                                          ----------    ----------      --------        ---------        ----------
Shareholders' equity:

  Investment from parent...............................                      498.5          55.6           (554.1)               -
  Common shares, no par value per share, $.01 stated
   value per share.....................................          0.3                                                            0.3
  Deferred compensation - stock awards.................        (16.1)                                                         (16.1)
  Capital in excess of par value.......................        434.5                                                          434.5
  Retained earnings....................................        501.3         603.4          17.4           (620.8)            501.3
  Accumulated other comprehensive income (loss)........        (59.9)         (1.8)        (26.8)            28.6             (59.9)
                                                          ----------    ----------      --------        ---------        ----------
   Total shareholders' equity..........................        860.1       1,100.1          46.2         (1,146.3)            860.1
                                                          ----------    ----------      --------        ---------        ----------
   Total liabilities and shareholders' equity..........   $  1,943.5    $  1,186.5      $  634.9        $(1,513.2)       $  2,251.7
                                                          ==========    ==========      ========        =========        ==========


                                       21


                               THE SCOTTS COMPANY
                             STATEMENT OF OPERATIONS
             FOR THE THREE MONTHS ENDED JUNE 28, 2003 (IN MILLIONS)
                                   (UNAUDITED)



                                                                        SUBSIDIARY        NON-
                                                             PARENT     GUARANTORS     GUARANTORS     ELIMINATIONS      CONSOLIDATED
                                                             ------     ----------     ----------     ------------      ------------
                                                                                                         
Net sales...............................................    $  344.6     $  226.8       $  138.6         $                $  710.0
Cost of sales...........................................       217.7        122.6           88.3                             428.6
Restructuring and other charges.........................         0.3                         0.3                               0.6
                                                            --------     -------        --------         -------          --------
Gross profit............................................       126.6        104.2           50.0               -             280.8
Gross commission earned from marketing agreement........        22.6                         1.0                              23.6
Costs associated with marketing agreement...............         7.1                                                           7.1
                                                            --------     -------        --------         -------          --------
  Net commission from marketing agreement...............        15.5           -             1.0               -              16.5
Operating expenses:

  Advertising...........................................        27.5          3.0            7.6                              38.1
  Selling, general and administrative...................        62.7         11.7           24.0                              98.4
  Restructuring and other charges.......................         0.9          0.1            0.2                               1.2
  Amortization of intangibles...........................         0.1          1.0            1.1                               2.2
Equity income in subsidiaries...........................       (65.2)                                       65.2                -
Intracompany allocations................................        (3.5)         1.0            2.5                                -
Other income, net.......................................        (1.0)        (1.5)          (1.1)                             (3.6)
                                                            --------     --------       --------         -------          --------
Income (loss) from operations...........................       120.6         88.9           16.7           (65.2)            161.0
Interest expense........................................        17.8         (3.9)           4.3                              18.2
                                                            --------     --------       --------         -------          --------
Income (loss) before income taxes.......................       102.8         92.8           12.4           (65.2)            142.8
Income tax expense......................................        11.6         35.2            4.8                              51.6
                                                            --------     --------       --------         -------          --------
Net income (loss).......................................    $   91.2     $   57.6       $    7.6         $ (65.2)         $   91.2
                                                            ========     ========       ========         =======          ========


                                       22


                               THE SCOTTS COMPANY
                             STATEMENT OF OPERATIONS
              FOR THE NINE MONTHS ENDED JUNE 28, 2003 (IN MILLIONS)
                                   (UNAUDITED)



                                                                        SUBSIDIARY        NON-
                                                             PARENT     GUARANTORS     GUARANTORS     ELIMINATIONS      CONSOLIDATED
                                                             ------     ----------     ----------     ------------      ------------
                                                                                                         
Net sales...............................................    $  794.5     $  415.5       $  357.0         $               $ 1,567.0
Cost of sales...........................................       504.7        253.9          226.7                             985.3
Restructuring and other charges.........................         5.0                         0.7                               5.7
                                                            --------     --------       --------         -------         ---------
Gross profit............................................       284.8        161.6          129.6               -             576.0
Gross commission earned from marketing agreement........        32.6                         2.2                              34.8
Costs associated with marketing agreement...............        21.3                                                          21.3
                                                            --------     --------       --------         -------         ---------
  Net commission from marketing agreement...............        11.3           -             2.2               -              13.5
Operating expenses:

  Advertising...........................................        57.9          4.8           19.0                              81.7
  Selling, general and administrative...................       176.0         35.1           70.7                             281.8
  Restructuring and other charges.......................         2.4          0.3            2.8                               5.5
  Amortization of intangibles...........................         0.3          2.9            3.1                               6.3
Equity income in subsidiaries...........................       (90.4)                                       90.4                -
Intracompany allocations................................       (14.4)         5.7            8.7                                -
Other income, net.......................................        (1.4)        (3.3)          (2.6)                             (7.3)
                                                            --------     --------       --------         -------         ---------
Income (loss) from operations...........................       165.7        116.1           30.1           (90.4)            221.5
Interest expense........................................        53.0        (11.6)          12.0                              53.4
                                                            --------     --------       --------         -------         ---------
Income (loss) before income taxes.......................       112.7        127.7           18.1           (90.4)            168.1
Income tax expense (benefit)............................         5.8         48.5            6.9                              61.2
                                                            --------     --------       --------         -------         ---------
Net income (loss).......................................    $  106.9     $   79.2       $   11.2         $ (90.4)        $   106.9
                                                            ========     ========       ========         =======         =========


                                       23


                               THE SCOTTS COMPANY
                             STATEMENT OF CASH FLOWS
           FOR THE NINE MONTH PERIOD ENDED JUNE 28, 2003 (IN MILLIONS)
                                   (UNAUDITED)



                                                                          SUBSIDIARY      NON-
                                                                PARENT    GUARANTORS   GUARANTORS   ELIMINATIONS     CONSOLIDATED
                                                                ------    ----------   ----------   ------------     ------------
                                                                                                      
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)........................................     $   106.9    $   79.2     $   11.2     $    (90.4)      $  106.9
Adjustments to reconcile net income (loss) to net cash
  provided by (used in) operating activities:
  Stock-based compensation expense.......................           3.1                                                    3.1
  Depreciation...........................................          18.1         7.4          3.2                          28.7
  Amortization...........................................           2.8         2.9          3.1                           8.8
  Deferred taxes.........................................           3.0                                                    3.0
  Equity (income) loss in non-guarantors.................         (90.4)                                   90.4              -
Net change in certain components of working capital......         (62.3)      (43.7)       (15.1)                       (121.1)
Net changes in other assets and liabilities and other
  adjustments............................................          12.8        23.2        (23.3)                         12.7
                                                              ---------    --------     --------     ----------       --------
Net cash provided by (used in) operating activities......          (6.0)       69.0        (20.9)             -           42.1
                                                              ---------    --------     --------     ----------       --------
CASH FLOWS FROM INVESTING ACTIVITIES
Investment in property, plant and equipment..............         (17.6)      (17.7)        (5.5)                        (40.8)
Investment in acquired businesses, net of cash acquired..          (1.0)      (10.1)                                     (11.1)
Payments on seller notes.................................          (7.7)       (9.3)       (14.6)                        (31.6)
                                                              ---------    --------     --------     ----------       --------
Net cash used in investing activities....................         (26.3)      (37.1)       (20.1)             -          (83.5)
                                                              ---------    --------     --------     ----------       --------
CASH FLOWS FROM FINANCING ACTIVITIES
Net borrowings under revolving and bank lines of credit..                                   23.7                          23.7
Gross repayments under term loans........................         (17.5)                   (25.7)                        (43.2)
Financing fees...........................................          (0.5)                                                  (0.5)
Cash received from the exercise of stock options.........          15.5                                                   15.5
Intracompany financing...................................          18.9       (32.7)        13.8                             -
                                                              ---------    --------     --------     ----------       --------
Net cash provided by financing activities................          16.4       (32.7)        11.8              -           (4.5)
Effect of exchange rate changes on cash..................                                    2.8                           2.8
                                                              ---------    --------     --------     ----------       --------
Net increase (decrease) in cash..........................         (15.9)       (0.8)       (26.4)             -          (43.1)
Cash and cash equivalents, beginning of period...........          54.7         2.0         43.0                          99.7
                                                              ---------    --------     --------     ----------       --------
Cash and cash equivalents, end of period.................     $    38.8    $    1.2     $   16.6     $        -       $   56.6
                                                              =========    ========     ========     ==========       ========


                                       24


                               THE SCOTTS COMPANY
                                  BALANCE SHEET
                        AS OF JUNE 28, 2003 (IN MILLIONS)
                                   (UNAUDITED)



                                                                        SUBSIDIARY        NON-
                                                            PARENT      GUARANTORS     GUARANTORS     ELIMINATIONS      CONSOLIDATED
                                                            ------      ----------     ----------     ------------      ------------
                                                                                                         
           ASSETS
Current assets:
  Cash and cash equivalents............................   $     38.8    $      1.2      $   16.6        $                $     56.6
  Accounts receivable, net.............................        194.7         152.3         174.1                              521.1
  Inventories, net.....................................        189.6          47.8          85.9                              323.3
  Current deferred tax asset...........................         77.4           0.4          (0.1)                              77.7
  Prepaid and other assets.............................         21.6           5.2          13.5                               40.3
                                                          ----------    ----------      --------        ---------        ----------
    Total current assets...............................        522.1         206.9         290.0                -           1,019.0
Property, plant and equipment, net.....................        212.3          92.0          37.1                              341.4
Goodwill...............................................         17.3         285.2          90.9                              393.4
Intangible assets, net.................................          4.6         281.1         140.1                              425.8
Other assets...........................................         45.0           2.7          (2.3)                              45.4
Investment in affiliates...............................      1,029.6                                     (1,029.6)              -
Intracompany assets....................................                      206.5                         (206.5)              -
                                                          ----------    ----------      --------        ---------        ----------
    Total assets.......................................   $  1,830.9    $  1,074.4      $  555.8        $(1,236.1)       $  2,225.0
                                                          ==========    ==========      ========        =========        ==========
    LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Current portion of debt..............................   $     42.1    $      8.4      $   10.2        $                $     60.7
  Accounts payable.....................................        107.6          34.1          83.3                              225.0
  Accrued liabilities..................................        123.7          35.2          94.7                              253.6
  Accrued taxes........................................         74.8           2.7           5.0                               82.5
                                                          ----------    ----------      --------        ---------        ----------
    Total current liabilities..........................        348.2          80.4         193.2                -             621.8
Long-term debt.........................................        604.8           6.8         143.3                              754.9
Other liabilities......................................        114.2                        16.8                              131.0
Intracompany liabilities...............................         46.4                       160.1           (206.5)              -
                                                          ----------    ----------      --------        ---------        ----------
   Total liabilities...................................      1,113.6          87.2         513.4           (206.5)          1,507.7
                                                          ----------    ----------      --------        ---------        ----------
Shareholders' equity:
  Investment from parent...............................                      495.9          52.4           (548.3)
  Common shares, no par value per share, $.01 stated
   value per share.....................................          0.3                                                            0.3
  Deferred compensation - stock awards.................        (10.0)                                                         (10.0)
  Capital in excess of par value.......................        386.6                                                          386.6
  Retained earnings....................................        401.7         493.1          14.8           (507.9)            401.7
  Treasury stock.......................................         (1.2)                                                          (1.2)
  Accumulated other comprehensive income (loss)........        (60.1)         (1.8)        (24.8)            26.6             (60.1)
                                                          ----------    ----------      --------        ---------        ----------
   Total shareholders' equity..........................        717.3         987.2          42.4         (1,029.6)            717.3
                                                          ----------    ----------      --------        ---------        ----------
   Total liabilities and shareholders' equity..........   $  1,830.9    $  1,074.4      $  555.8        $(1,236.1)       $  2,225.0
                                                          ==========    ==========      ========        =========        ==========


                                       25


                               THE SCOTTS COMPANY
                                  BALANCE SHEET
                            AS OF SEPTEMBER 30, 2003
                                  (IN MILLIONS)



                                                                       SUBSIDIARY         NON-
                                                           PARENT      GUARANTORS      GUARANTORS     ELIMINATIONS    CONSOLIDATED
                                                           ------      ----------      ----------     ------------    ------------
                                                                                                       
          ASSETS
Current Assets:
   Cash and cash equivalents                             $    132.1     $      1.2      $   22.6        $              $    155.9
   Accounts receivable, net                                   103.3           99.8          87.4                            290.5
   Inventories, net                                           143.6           50.4          82.1                            276.1
  Current deferred tax asset                                   56.8            0.4          (0.3)                            56.9
  Prepaid and other assets                                     16.2            3.2          13.8                             33.2
                                                         ----------     ----------      --------        ---------      ----------
    Total current assets                                      452.0          155.0         205.6               --           812.6
Property, plant and equipment, net                            206.8           90.6          40.8                            338.2
Goodwill                                                       20.5          294.3          91.7                            406.5
Intangible assets, net                                          5.8          281.8         141.4                            429.0
Other assets                                                   44.8            1.5          (2.3)                            44.0
Investment in affiliates                                    1,066.3                                      (1,066.3)
Intracompany assets                                                          275.2                         (275.2)
                                                         ----------     ----------      --------        ---------      ----------
    Total assets                                         $  1,796.2     $  1,098.4      $  477.2        $(1,341.5)     $  2,030.3
                                                         ==========     ==========      ========        =========      ==========
   LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
  Current portion of debt                                $     38.9     $      9.9      $    6.6        $              $     55.4
   Accounts payable                                            70.0           27.0          52.0                            149.0
   Accrued liabilities                                        111.4           25.8          97.1                            234.3
   Accrued taxes                                                7.6            2.3          (0.4)                             9.5
                                                         ----------     ----------      --------        ---------      ----------
    Total current liabilities                                 227.9           65.0         155.3               --           448.2
Long-term debt                                                603.8            9.7          88.7                            702.2
Other liabilities                                             137.2                         14.5                            151.7
Intracompany liabilities                                       99.1                        176.1           (275.2)
                                                         ----------     ----------      --------        ---------      ----------
    Total liabilities                                       1,068.0           74.7         434.6           (275.2)        1,302.1
                                                         ----------     ----------      --------        ---------      ----------
Shareholders' Equity:
   Investment from parent                                                    510.7          65.3           (576.0)
   Common shares, no par value per share, $.01 stated
    value per share, 32.0 shares issued in 2003                 0.3                                                           0.3
   Deferred compensation - stock awards                        (8.3)                                                         (8.3)
   Capital in excess of stated value                          398.4                                                         398.4
  Retained earnings                                           398.6          514.8           2.8           (517.6)          398.6
   Accumulated other comprehensive income (loss)              (60.8)          (1.8)        (25.5)            27.3           (60.8)
                                                         ----------     ----------      --------        ---------      ----------
    Total shareholders' equity                                728.2        1,023.7          42.6         (1,066.3)          728.2
                                                         ----------     ----------      --------        ---------      ----------
    Total liabilities and  shareholders' equity          $  1,796.2     $  1,098.4      $  477.2        $(1,341.5)     $  2,030.3
                                                         ==========     ==========      ========        =========      ==========


                                       26


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

OVERVIEW

      Scotts is a leading manufacturer and marketer of consumer branded products
for lawn and garden care and professional horticulture in the United States and
Europe. We also have a presence in Canada, Australia, the Far East, Latin
America and South America. Also, in the United States, we operate and franchise
the second largest residential lawn service business, Scotts LawnService(R). In
fiscal 2004, our operations are divided into three reportable segments: North
America, Scotts LawnService(R) and International.

      As a leading consumer branded lawn and garden company, we focus our
consumer marketing efforts, including advertising and consumer research, on
creating consumer demand to pull products through retail distribution channels.
In the past three years, we have spent approximately 5% of our net sales
annually on media advertising to support and promote our products and brands. We
have applied this consumer marketing focus for the past several years, and we
believe that Scotts receives a significant return on these marketing
expenditures. We expect that we will continue to focus our marketing efforts
toward the consumer and make additional investments in consumer marketing
expenditures in the future to continue to drive category growth and increased
market share. In fiscal 2004, we have increased advertising spending as we
deliver a new media message for the Ortho(R) line, increased our advertising on
selected brands in Europe and continue to have the largest share of voice in our
lawn and garden categories in North America.

      Our sales are susceptible to global weather conditions. For instance,
periods of wet weather like we experienced in the spring of 2003 in the United
States adversely impacted fertilizer sales, but increased demand for certain
pesticide products. We believe that our past acquisitions have somewhat
diversified both our product line risk and geographic risk to weather
conditions.

      Historically, the majority of our shipments to retailers have occurred in
the second and third fiscal quarters. However, over the past three years,
retailers have reduced their pre-season inventories by relying on vendors to
deliver products "in season" when consumers seek to buy our products. This
change in retailer purchasing patterns and the increasing importance of Scotts
LawnService(R) revenues have caused a sales shift from our second fiscal quarter
to the third and fourth fiscal quarters. Fiscal 2003 net sales by quarter were
9.5%, 35.4%, 37.2%, and 17.9%, respectively. Concurrent with this sales shift,
and because of the expansion of Scotts LawnService(R), the Company has
experienced a shift in profitability from the second to third and fourth fiscal
quarters, with the third fiscal quarter now more profitable than the second
fiscal quarter. Results for the Company's fourth fiscal quarter, historically a
loss making quarter, improved substantially in fiscal 2003 as the quarter became
profitable. We expect the trend towards stronger fourth fiscal quarter sales and
profits to continue in fiscal 2004.

      In fiscal 2002, we announced the International Profit Improvement Plan to
improve the operations and profitability of our European-based consumer and
professional businesses. We have expended approximately $35 million through June
26, 2004, of which approximately 25% has been capital expenditures, primarily
technology related. The remaining 75% of the total spending relates to the
reorganization and rationalization of our European supply chain, increased sales
force productivity and a shift to Pan-European category management of our
product portfolio. By the end of fiscal 2005, we anticipate a cumulative total
of $45 million to $55 million will have been spent on various projects related
to this plan. Under the plan, profitability has improved, but the International
business continues to perform below expectations. As such, we are aggressively
exploring all options for this business.

      In January 2003, the Financial Accounting Standards Board (FASB) issued
FASB Interpretation 46, "Consolidation of Variable Interest Entities, an
Interpretation of ARB No. 51" (FIN 46). In December 2003, the FASB modified FIN
46 to make certain technical corrections and address certain implementation
issues that had arisen. FIN 46 provides a new framework for identifying variable
interest entities (VIEs) and determining when a company should include the
assets, liabilities, noncontrolling interests, and results of activities of a
VIE in its consolidated financial statements. Reference should be made to Note
10 to the Condensed, Consolidated Financial Statements (unaudited) included in
Part I, Item 1 of this Quarterly Report on Form 10-Q for additional information
as to the Company's assessment of FIN 46.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

      The following discussion and analysis of the consolidated financial
condition and results of operations should be read in conjunction with our
Condensed, Consolidated Financial Statements included elsewhere in this
Quarterly Report on Form 10-Q. Our Annual Report on Form 10-K for the fiscal
year ended September 30, 2003 includes additional information about the Company,
our operations and our financial position, and should be read in conjunction
with this Quarterly Report on Form 10-Q.

                                       27


Our discussion and analysis of our financial condition and results of operations
is based upon our Condensed, Consolidated Financial Statements, which have been
prepared in accordance with accounting principles generally accepted in the
United States of America. The preparation of these financial statements requires
us to make estimates and judgments that affect the reported amounts of assets,
liabilities, revenues and expenses, and related disclosures of contingent assets
and liabilities. On an on-going basis, we evaluate our estimates, including
those related to customer programs and incentives, product returns, bad debts,
inventories, intangible assets, income taxes, restructuring, environmental
matters, contingencies and litigation. We base our estimates on historical
experience and on various other assumptions that we believe to be reasonable
under the circumstances. Actual results may differ from these estimates under
different assumptions or conditions. The estimates that we believe are most
critical to our reporting of results of operations and financial position are as
follows:

- -     We have significant investments in property and equipment, intangible
      assets and goodwill. Whenever changing conditions warrant, we review the
      realizability of the assets that may be impacted. At least annually, we
      review indefinite-lived intangible assets for impairment. The review for
      impairment of long-lived assets, intangibles and goodwill takes into
      account estimates of future cash flows. Our estimates of future cash flows
      are based upon budgets and longer-range plans. These budgets and plans are
      used for internal purposes and are also the basis for communication with
      outside parties about future business trends. While we believe the
      assumptions we use to estimate future cash flows are reasonable, there can
      be no assurance that the expected future cash flows will be realized. As a
      result, impairment charges that possibly should have been recognized in
      earlier periods may not be recognized until later periods if actual
      results deviate unfavorably from earlier estimates.

- -     We continually assess the adequacy of our reserves for uncollectible
      accounts due from customers. However, future changes in our customers'
      operating performance and cash flows or in general economic conditions
      could have an impact on their ability to fully pay these amounts which
      could have a material impact on our results of operations or financial
      position.

- -     Reserves for product returns are based upon historical data and current
      program terms and conditions with our customers. Changes in economic
      conditions, regulatory actions or defective products could result in
      actual returns being materially different than the amounts provided for in
      our interim or annual results of operations or financial position.

- -     Reserves for excess and obsolete inventory are based on a variety of
      factors, including product changes and improvements, changes in active
      ingredient availability and regulatory acceptance, new product
      introductions and estimated future demand. The adequacy of our reserves
      could be materially affected by changes in the demand for our products or
      by regulatory or competitive actions.

- -     As described more fully in the notes to the Consolidated Financial
      Statements for the fiscal year ended September 30, 2003, and in the notes
      to the unaudited, Condensed, Consolidated Financial Statements included in
      this Quarterly Report on Form 10-Q, we are involved in significant
      environmental and legal matters which have a high degree of uncertainty
      associated with them. We continually assess the likely outcomes of these
      matters and the adequacy of amounts, if any, provided for these matters.
      There can be no assurance that the ultimate outcomes will not differ
      materially from our assessment of them. There can also be no assurance
      that all matters that may be brought against us or that we may bring
      against other parties are known to us at any point in time.

- -     We accrue for the estimated costs of customer volume rebates, cooperative
      advertising, consumer coupons and other trade programs as the related
      sales occur during the year. These accruals involve the use of estimates
      as to the total expected program costs and the expected sales levels.
      Historical results are also used to evaluate the accuracy and adequacy of
      amounts provided at interim dates and year end. There can be no assurance
      that actual amounts paid for these trade programs will not differ from
      estimated amounts accrued. However, we believe any such differences would
      not be material to our financial position or results of operations.

- -     We record income tax liabilities utilizing known obligations and estimates
      of potential obligations. A deferred tax asset or liability is recognized
      whenever there are future tax effects from existing temporary differences
      and operating loss and tax credit carryforwards. Valuation allowances are
      used to reduce deferred tax assets to the balance that is more likely than
      not to be realized. We must make estimates and judgments on future taxable
      income, considering feasible tax planning strategies and taking into
      account existing facts and circumstances, to determine the proper
      valuation allowance. When we determine that deferred tax assets could be
      realized in greater or lesser amounts than recorded, the asset balance and
      statement of operations reflect the change in the period such
      determination is made. Due to changes in facts and circumstances and the
      estimates and judgments that are involved in determining the proper
      valuation allowance, differences between actual future events and prior
      estimates and judgments could result in adjustments to this valuation
      allowance. The Company uses an estimate of its annual effective tax rate
      at each interim period based on the facts and circumstances available at
      that time, while the actual effective tax rate is calculated at year-end.

                                       28


RESULTS OF OPERATIONS

      The following table sets forth net sales by business segment for the three
and nine month periods ended June 26, 2004 and June 28, 2003:



                                                                                    FOR THE                         FOR THE
                                                                                THREE MONTHS ENDED             NINE MONTHS ENDED
                                                                              -----------------------       -----------------------
                                                                              JUNE 26,       JUNE 28,       JUNE 26,       JUNE 28,
                                                                                2004           2003           2004           2003
                                                                              --------       --------       --------       --------
                                                                                                  (UNAUDITED)
                                                                                                  ($ MILLIONS)
                                                                                                               
North America...........................................................      $  587.0       $  547.1       $1,247.6       $1,172.7
Scotts LawnService (R) .................................................          50.0           40.5           84.8           67.3
International...........................................................         136.7          122.4          356.7          327.0
                                                                              --------       --------       --------       --------
  Consolidated..........................................................      $  773.7       $  710.0       $1,689.1       $1,567.0
                                                                              ========       ========       ========       ========


      The following table sets forth the components of income and expense as a
percentage of net sales for the three and nine month periods ended June 26, 2004
and June 28, 2003:



                                                                                     FOR THE                        FOR THE
                                                                               THREE MONTHS ENDED              NINE MONTHS ENDED
                                                                            -----------------------        ------------------------
                                                                            JUNE 26,       JUNE 28,        JUNE 26,        JUNE 28,
                                                                              2004           2003            2004            2003
                                                                            --------       --------        --------        --------
                                                                                                 (UNAUDITED)
                                                                                                               
Net sales...........................................................          100.0%         100.0%          100.0%          100.0%
Cost of sales.......................................................           60.2           60.4            61.6            62.9
Restructuring and other charges.....................................              -            0.1             0.1             0.3
                                                                              -----          -----           -----           -----
Gross profit........................................................           39.8           39.5            38.3            36.8
Net commission (expense) from marketing agreement...................            3.0            2.3             1.4             0.9
Operating expenses:
  Advertising.......................................................            5.4            5.3             5.3             5.2
  Selling, general and administrative...............................           12.2           12.0            16.5            15.6
  Selling, general and administrative - lawn service business.......            1.9            1.6             2.5             2.2
  Stock-based compensation..........................................            0.4            0.2             0.5             0.2
  Restructuring and other charges...................................            0.3            0.2             0.2             0.4
  Amortization of intangibles.......................................            0.3            0.3             0.4             0.4
  Other expense (income), net.......................................           (0.3)          (0.5)           (0.4)           (0.4)
                                                                              -----          -----           -----           -----
Income from operations..............................................           22.6           22.7            14.7            14.1
Interest expense....................................................            1.6            2.6             2.3             3.4
Costs related to refinancing........................................            0.1              -             2.6               -
                                                                              -----          -----           -----           -----
Income before income taxes..........................................           20.9           20.1             9.8            10.7
Income tax expense..................................................            7.9            7.3             3.7             3.9
                                                                              -----          -----           -----           -----
Net income..........................................................           13.0%          12.8%            6.1%            6.8%
                                                                              =====          =====           =====           =====


THREE MONTHS ENDED JUNE 26, 2004 COMPARED TO THREE MONTHS ENDED JUNE 28, 2003

      Net sales for the three months ended June 26, 2004 were $773.7 million, an
increase of 9.0% from net sales of $710.0 million for the three months ended
June 28, 2003. Excluding the effect of exchange rates, sales for the third
quarter of fiscal 2004 were $764.2 million, or 7.6% above the third quarter of
fiscal 2003. Price increases are not material to the discussion of net sales in
total or by reportable segment for either fiscal period presented.

      The North America segment net sales were $587.0 million in the third
quarter of fiscal 2004, an increase of 7.3% from net sales of $547.1 million for
the third quarter of fiscal 2003. This increase was driven primarily by higher
sales within our Ortho(R) and Growing Media groups primarily as a result of
increased listings at our top three retail accounts.

      Scotts LawnService(R) revenues increased 23.5% from $40.5 million in the
third quarter of fiscal 2003 to $50.0 million in the third quarter of fiscal
2004. The majority of the increase was due to higher customer counts from
organic growth from improved customer retention and new customer sign ups from
our Spring marketing campaign. Part of the growth, approximately one-fourth, was
from acquisitions completed in the second half of fiscal 2003. Scotts
LawnService(R) did not acquire any lawn service businesses in fiscal 2004.

                                       29


      Net sales for the International segment in the third quarter of fiscal
2004 were $136.7 million, an increase of $14.3 million, or 11.7%, versus the
third quarter of fiscal 2003. Excluding the effect of exchange rates, net sales
increased by 4.3%. This increase in net sales was primarily due to higher sales
in the U.K. occurring in the third quarter due to additional listings at some
key accounts and to a shift in customer orders that were deferred from the
second to third fiscal quarter due to weather related delays to the start of the
lawn and garden season. On a comparative basis, third quarter fiscal 2004 net
sales were negatively impacted by our strategic decision to exit a very low
gross margin line within our professional business.

      Gross profit was $307.9 million in the third quarter of fiscal 2004, an
increase of $27.1 million from gross profit of $280.8 million in the third
quarter of fiscal 2003. As a percentage of net sales, gross profit was 39.8% of
net sales in the third quarter of fiscal 2004 compared to 39.5% in the third
quarter of fiscal 2003. The International segment was responsible for this
increase as margins improved due to the exit of the low margin professional line
described above. North America experienced a favorable sales mix in the third
quarter of fiscal 2004 but it was more than offset by increased raw material and
freight costs in comparison to the third quarter of fiscal 2003.

      The net commission from the marketing agreement was $23.4 million in the
third quarter of fiscal 2004 and $16.5 million in the third quarter of fiscal
2003. This increase from the prior year's comparable period is driven by
increased sales volume.

      Advertising expenses in the third quarter of fiscal 2004 were $41.7
million, an increase of 9.4% from $38.1 million in the third quarter of fiscal
2003. As a percentage of net sales, advertising expenses were 5.4% in the third
quarter of fiscal 2004.

      Selling, general and administrative expenses ("SG&A"), excluding Scotts
LawnService(R), stock-based compensation and restructuring and other charges,
increased to $94.1 million in the third quarter of fiscal 2004 from $85.0
million in the third quarter of fiscal 2003. This increase in SG&A was due
primarily to higher legal, environmental, severance and incentive costs, as well
as costs related to certain strategic initiatives.

      SG&A in the Scotts LawnService(R) business increased from $11.8 million in
the third quarter of fiscal 2003 to $14.8 million in the third quarter of fiscal
2004, reflecting the increased number of locations added in the second half of
fiscal 2003 from acquisitions, and increased management, office staff and
infrastructure costs to support the larger customer count and higher selling
expenses due to a successful spring 2004 marketing campaign.

      Stock-based compensation expense increased to $3.7 million in the third
quarter of fiscal 2004, compared to $1.6 million in the third quarter of fiscal
2003, primarily reflecting amortization of grants issued in fiscal 2003 coupled
with amortization associated with new grants issued in fiscal 2004. The full
year charges for stock-based compensation are expected to increase by $4.0 to
$5.0 million in fiscal 2004 compared to fiscal 2003.

      Restructuring and other charges included in SG&A increased from $1.2
million in fiscal 2003's third quarter to $2.4 million in fiscal 2004's third
quarter primarily due to severance related to the restructuring of the
International management team and costs incurred to outsource certain functions
in our Global Information Services group. Future costs of $1.7 million and $0.7
million are expected to be incurred in the fourth quarter of fiscal 2004 and the
first quarter of fiscal 2005, respectively, related to the restructuring of our
Global Information Services group.

      For segment reporting purposes, the Company defines operating income as
earnings before interest, taxes, amortization of intangible assets, stock-based
compensation, and restructuring and other charges ("EBITA"), as this is the
measure used by management to assess earnings performance. Segment performance
for the third quarter of fiscal 2004 compared to the third quarter of fiscal
2003 was as follows:

      -     North America's operating income increased from $154.8 million in
            fiscal 2003 to $165.3 million in fiscal 2004, as improved sales and
            net commissions from the marketing agreement, previously described
            above, more than offset current year SG&A increases in severance,
            incentives, selling and research and development costs;

      -     Scotts LawnService(R) also reported higher operating income, $13.2
            million compared to $10.4 million. As this highly seasonal business
            grows and adds fixed infrastructure costs, it will have larger
            losses in the first and second quarters of the fiscal year due to
            seasonally low revenues. Conversely, the second half of the fiscal
            year will provide higher revenues, margins and operating income;

      -     International's operating income increased from $16.4 million to
            $20.9 million due to higher net sales (as described above),

                                       30


      improved gross margin (particularly in the Professional business), lower
      SG&A spending (excluding the effect of foreign exchange) and $1.2 million
      in favorable foreign exchange transactions.

      Interest expense for the third quarter of fiscal 2004 was $12.7 million,
compared to $18.2 million for the third quarter of fiscal 2003. The decrease in
interest expense was due to a reduction in average borrowings as compared to the
prior year coupled with a reduction in the weighted average interest rate as a
result of lower rates under our New Credit Agreement and the issuance of our 6
5/8% Notes in October 2003, which allowed us to redeem our 8 5/8% Notes. The
Company did record a $0.3 million one-time charge in the third quarter of 2004
for the accelerated amortization of certain costs related to the early
retirement of $100 million of Term B Notes.

      The income tax expense was calculated assuming an annual effective tax
rate of 38.0% for the third quarter of fiscal 2004. The annual effective tax
rate was adjusted downward from 38.0% to 36.4% in the third quarter of fiscal
2003 to reflect a favorable adjustment to the Company's deferred tax assets as a
result of a jurisdictional analysis of the deferred tax accounts and changes in
state tax rates. The effective tax rate used for interim reporting purposes is
based on management's best estimate of factors impacting the effective tax rate
for the fiscal year. Factors affecting the estimated rate include assumptions as
to income by jurisdiction (domestic and foreign), the availability and
utilization of tax credits, the existence of elements of income and expense that
may not be taxable or deductible, as well as other items. There can be no
assurance that the effective tax rate estimated for interim financial reporting
purposes will approximate that determined at fiscal year end. The estimated
effective tax rate is subject to revision in later interim periods and at fiscal
year end as facts and circumstances change during the course of the fiscal year.
There are no material changes to the effective tax rate expected at this time.

      The Company reported net income of $100.3 million for the third quarter of
fiscal 2004, compared to $91.2 million for the third quarter of fiscal 2003.
Average shares outstanding for purposes of computing earnings per common share,
increased from 31.1 million at June 28, 2003 to 32.5 million at June 26, 2004,
due primarily to shares issued for option and warrant exercises.

NINE MONTHS ENDED JUNE 26, 2004 COMPARED TO NINE MONTHS ENDED JUNE 28, 2003

      Net sales for the nine months ended June 26, 2004 were $1,689.1 million,
an increase of 7.8% from net sales of $1,567.0 million for the nine months ended
June 28, 2003. Excluding the effect of exchange rates, sales for the first half
of fiscal 2004 were $1,647.6 million, or 5.1% above the first nine months of
fiscal 2003. Price increases are not material to the discussion of net sales in
total or by reportable segment for either fiscal period presented.

      The North America segment net sales were $1,247.6 million in the first
nine months of fiscal 2004, an increase of 6.4% from net sales of $1,172.7
million for the first nine months of fiscal 2003. This increase primarily was
driven by strong sales within our Lawns, Gardening Products and Ortho(R)
businesses.

      Scotts LawnService(R) revenues increased 26.0% from $67.3 million in the
first nine months of fiscal 2003 to $84.8 million in the first nine months of
fiscal 2004. This growth reflects an increase in the number of customers from
acquisitions in the second half of fiscal 2003, organic customer count growth as
the result of a successful spring direct mailing campaign, favorable weather
conditions, improved customer retention, and an increase in average revenue per
application.

      Net sales for the International segment in the first nine months of fiscal
2004 were $356.7 million, an increase of $29.7 million, or 9.1%, versus the
first nine months of fiscal 2003. Excluding the effect of exchange rates, net
sales declined by 2.8%. This decrease was partially due to poor weather which
led to slow category performance. Poor weather delayed the lawn and garden
season in Europe until May and these sales were never fully recovered in the
third quarter. In addition, our decision to exit a very low gross margin line
within our professional business and continued drought conditions in Australia
also decreased net sales in the International segment. It is expected that total
International sales will be slightly down for the full year, as compared to
fiscal 2003, after adjusting for the effect of exchange rates.

      Gross profit was $647.2 million in the first nine months of fiscal 2004,
an increase of $71.2 million from gross profit of $576.0 million in the first
nine months of fiscal 2003. As a percentage of net sales, gross profit was 38.3%
of net sales in the first nine months of fiscal 2004 compared to 36.8% in the
first nine months of fiscal 2003. Excluding the effect of favorable exchange
rates and excluding restructuring and other charges, gross profit margin was
38.4% of net sales in the first nine months of fiscal 2004 compared to 37.1% in
the first nine months of fiscal 2003. North America gross profit margin in the
first nine months of fiscal 2004 improved significantly due to favorable product
mix, favorable distribution expense (driven by reductions in warehousing costs)
and favorable trade program spending. The International segment realized
improved margins due to the exit of the low margin professional line described
above.

                                       31


      The net commission from the marketing agreement was $24.5 million in the
first nine months of fiscal 2004 compared to net commission of $13.5 million in
the first nine months of fiscal 2003. This increase from the prior year's
comparable period is driven by sales volume, and favorable margins, due to
product mix.

      Advertising expenses in the first nine months of fiscal 2004 were $89.8
million, an increase of 9.9% from $81.7 million in the first nine months of
fiscal 2003. As a percentage of net sales, advertising expenses were 5.3% in the
first nine months of fiscal 2004 compared to 5.2% in the first nine months of
fiscal 2003.

      Selling, general and administrative expenses ("SG&A"), excluding Scotts
LawnService(R), stock-based compensation and restructuring and other charges,
increased to $279.3 million in the first nine months of fiscal 2004 from $243.8
million in the first nine months of fiscal 2003. This increase in SG&A was due
primarily to increased legal costs, severance and incentives, increased costs
related to strategic initiatives, and higher environmental expenses, coupled
with the non-recurrence of bad debt recoveries realized in fiscal 2003.

      SG&A in the Scotts LawnService(R) business increased from $34.9 million in
the first nine months of fiscal 2003 to $42.3 million in the first nine months
of fiscal 2004, reflecting the increased number of locations added over the past
year from acquisitions, primarily in new markets and increased administrative
support costs due to organic growth in customer counts.

      Stock-based compensation expense increased to $8.1 million in the first
nine months of fiscal 2004, compared to $3.1 million in the first nine months of
fiscal 2003, primarily reflecting amortization of grants issued in fiscal 2003
coupled with amortization associated with grants issued in fiscal 2004. The full
year charges for stock-based compensation are expected to increase by $4.0 to
$5.0 million in fiscal 2004 compared to fiscal 2003.

      Restructuring and other charges included in SG&A decreased from $5.5
million in the first nine months of fiscal 2003 to $3.1 million in the first
nine months of fiscal 2004 due to reduced North American distribution
restructuring costs and reduced charges related to our International Profit
Improvement Plan. Included in our fiscal 2004 restructuring and other charges
are costs incurred to restructure our International management team, as well as
expenses related to the outsourcing of certain functions within our Global
Information Services group.

      For segment reporting purposes, the Company defines operating income as
EBITA, as this is the measure used by management to assess earnings performance.
Segment performance for the first nine months of fiscal 2004 compared to the
first nine months of fiscal 2003 was as follows:

      -     North America's operating income increased from $253.5 million in
            fiscal 2003 to $282.2 million in fiscal 2004, as improved sales,
            gross margins and net commission from the marketing agreement,
            previously described above, more than offset current year SG&A
            increases in severance, incentives, selling and research and
            development costs;

      -     Scotts LawnService(R) reported higher net sales, and a decreased
            operating loss, $6.0 million compared to $6.8 million last year. As
            this highly seasonal business grows and adds fixed infrastructure
            costs, it will have larger losses in the first and second quarters
            of the fiscal year due to seasonally low revenues. Conversely, the
            second half of the fiscal year will provide higher revenues, margins
            and operating income as was the case in the third fiscal quarter of
            2004;

      -     International's operating income increased from $37.3 million to
            $43.7 million, as the net sales decline, (excluding the effect of
            exchange rates), was more than offset by improved gross margin and
            SG&A expense reductions.

      Interest expense for the first nine months of fiscal 2004 was $38.1
million, compared to $53.4 million for the first nine months of fiscal 2003. The
decrease in interest expense was due to a reduction in average borrowings as
compared to the prior year, coupled with a reduction in the weighted average
interest rate as a result of lower rates under our New Credit Agreement and the
issuance of our 6 5/8% Notes in October 2003, which allowed us to redeem our 8
5/8% Notes.

      The income tax expense was calculated assuming an annual effective tax
rate of 38.0% for the first nine months of fiscal 2004. The annual effective tax
rate was adjusted downward from 38.0% to 36.4% in the third quarter of fiscal
2003 to reflect a favorable adjustment to the Company's deferred tax assets as a
result of a jurisdictional analysis of the deferred tax accounts and changes in
state tax rates. The effective tax rate used for interim reporting purposes is
based on management's best estimate of factors impacting the effective tax rate
for the fiscal year. Factors affecting the estimated rate include assumptions as
to income by jurisdiction (domestic

                                       32


and foreign), the availability and utilization of tax credits, the existence of
elements of income and expense that may not be taxable or deductible, as well as
other items. There can be no assurance that the effective tax rate estimated for
interim financial reporting purposes will approximate that determined at fiscal
year end. The estimated effective tax rate is subject to revision in later
interim periods and at fiscal year end as facts and circumstances change during
the course of the fiscal year. There are no material changes to the effective
tax rate expected at this time.

      The Company reported net income of $102.7 million for the first nine
months of fiscal 2004, compared to $106.9 million for the first nine months of
fiscal 2003. Excluding the one-time costs related to the refinancing of our
credit facility, net income for the nine months ended June 26, 2004 was $130.3
million. Average shares outstanding for purposes of computing earnings per
common share increased from 30.7 million at June 28, 2003 to 32.2 million at
June 26, 2004 due to shares issued for option and warrant exercises.

LIQUIDITY AND CAPITAL RESOURCES

      Cash provided by operating activities was $44.0 million and $42.1 million
for the nine months ended June 26, 2004 and June 28, 2003, respectively. Cash
provided by the seasonal growth in accounts payable was $89.0 million in fiscal
2004 versus $102.3 million in fiscal 2003 as accounts payable were higher
heading into fiscal 2004 versus fiscal 2003 due to cash management initiatives
in the fourth quarter of fiscal 2003. The reduced cash flow from operations
generated from seasonal growth in accounts payable was offset by higher cash
earnings (excluding the costs related to the refinancing of our credit
facility). The net effect of these items results in cash provided by operating
activities being essentially flat between years.

      Cash used in investing activities was $31.6 million and $83.5 million,
respectively, for the nine months ended June 26, 2004 and June 28, 2003. Capital
expenditures were responsible for $24.4 million of the decrease between the
periods. There were no significant capital projects that commenced in the first
nine months of fiscal 2004. In addition, principal payments due on seller notes
issued in conjunction with prior acquisitions were $21.9 million less during the
first nine months of fiscal 2004 as compared to fiscal 2003. We anticipate
significantly lower payments on seller notes for the full year as we expect to
complete very few acquisitions in Scotts LawnService(R) in fiscal 2004.

      Financing activities used cash of $130.7 million and $4.5 million for the
nine months ended June 26, 2004 and June 28, 2003, respectively. During the
first quarter of fiscal 2004, we restructured our borrowing arrangements through
the refinancing of our former Credit Agreement and the redemption of our 8 5/8%
Notes which were replaced by the issuance of our 6 5/8% Notes. In the first
quarter of fiscal 2003, a $24.4 million mandatory prepayment was made on term
loans as required by the level of fiscal 2002 excess cash flow, as defined in
the former Credit Agreement.

      On June 24, 2004, the Company repaid $100 million of the $499 million term
loans then outstanding under the New Credit Agreement. As a result of the
repayment, the amortization of approximately $0.3 million of deferred financing
costs was accelerated. The Company is currently negotiating the refinancing of
the remaining $399 million in term loans by means of an amendment to the New
Credit Agreement. The Company anticipates a reduction in interest rate spreads
and improved covenant flexibility.

      Our primary sources of liquidity are cash generated by operations and
borrowings under our credit agreements. The New Credit Agreement consists of a
$700 million multi-currency revolving credit commitment and a $500 million term
loan facility. Note 5 to the Condensed, Consolidated Financial Statements
(unaudited) included in Part I, Item 1 of this Quarterly Report on Form 10-Q
provides additional information pertaining to the refinancing of our former
Credit Agreement, the redemption of our 8 5/8% Notes, the issuance of our 6 5/8%
Notes and our New Credit Agreement. At June 26, 2004, we were in compliance with
all of our debt covenants.

      We have not paid dividends on our common shares in the past and currently
have no plans to pay dividends in the future. We anticipate that our earnings
will be retained and reinvested to support the growth of our business or to pay
down indebtedness. The payment of future dividends, if any, on common shares
will be determined by our Board of Directors in light of conditions then
existing, including our earnings, financial condition, capital requirements,
restrictions in financing agreements, business conditions and other factors.

      All of our off-balance sheet financing arrangements are in the form of
operating leases that are disclosed in the notes to consolidated financial
statements included in our Annual Report on Form 10-K for the fiscal year ended
September 30, 2003. During the second quarter of fiscal 2004, we took final
delivery on a used aircraft under the terms of a synthetic operating lease
agreement as disclosed in Note 8 to the Condensed, Consolidated Financial
Statements (unaudited) included in Part I, Item 1 of this Quarterly Report on
Form 10-Q.

                                       33


      We are party to various pending judicial and administrative proceedings
arising in the ordinary course of business. These include, among others,
proceedings based on accidents or product liability claims and alleged
violations of environmental laws. We have reviewed our pending environmental and
legal proceedings, including the probable outcomes, reasonably anticipated costs
and expenses, reviewed the availability and limits of our insurance coverage and
have established what we believe to be appropriate reserves. We do not believe
that any liabilities that may result from these proceedings are reasonably
likely to have a material adverse effect on our liquidity, financial condition
or results of operations.

      In our opinion, cash flows from operations and capital resources will be
sufficient to meet debt service and working capital needs during fiscal 2004,
and thereafter for the foreseeable future. However, we cannot ensure that our
business will generate sufficient cash flow from operations or that future
borrowings will be available under our credit facilities in amounts sufficient
to pay indebtedness or fund other liquidity needs. Actual results of operations
will depend on numerous factors, many of which are beyond our control.

ENVIRONMENTAL MATTERS

      We are subject to local, state, federal and foreign environmental
protection laws and regulations with respect to our business operations and
believe we are operating in substantial compliance with, or taking action aimed
at ensuring compliance with, such laws and regulations. We are involved in
several legal actions with various governmental agencies related to
environmental matters. While it is difficult to quantify the potential financial
impact of actions involving environmental matters, particularly remediation
costs at waste disposal sites and future capital expenditures for environmental
control equipment, in the opinion of management, the ultimate liability arising
from such environmental matters, taking into account established reserves,
should not have a material adverse effect on our financial position. However,
there can be no assurance that the resolution of these matters will not
materially affect future quarterly or annual results of operations, financial
position and cash flows. Additional information on environmental matters
affecting us is provided in Note 9 to the Condensed, Consolidated Financial
Statements (unaudited) included in Part I, Item 1 of this Quarterly Report on
Form 10-Q and in the fiscal 2003 Annual Report on Form 10-K under the "ITEM 1.
BUSINESS - ENVIRONMENTAL AND REGULATORY CONSIDERATIONS" and "ITEM 3. LEGAL
PROCEEDINGS" sections.

FORWARD-LOOKING STATEMENTS

      We have made and will make "forward-looking statements" within the meaning
of Section 27A of the Securities Act of 1933 and Section 21E of the Securities
Exchange Act of 1934 in this Form 10-Q and in other contexts relating to future
growth and profitability targets and strategies designed to increase total
shareholder value. Forward-looking statements also include, but are not limited
to, information regarding our future economic and financial condition, the plans
and objectives of our management and our assumptions regarding our performance
and these plans and objectives.

      The Private Securities Litigation Reform Act of 1995 provides a "safe
harbor" for forward-looking statements to encourage companies to provide
prospective information, so long as those statements are identified as
forward-looking and are accompanied by meaningful cautionary statements
identifying important factors that could cause actual results to differ
materially from those discussed in the forward-looking statements. We desire to
take advantage of the "safe harbor" provisions of that Act.

      Some forward-looking statements that we make in this Form 10-Q and in
other contexts represent challenging goals for the Company, and the achievement
of these goals is subject to a variety of risks and assumptions and numerous
factors beyond our control. Important factors that could cause actual results to
differ materially from the forward-looking statements we make are described
below. All forward-looking statements attributable to us or persons working on
our behalf are expressly qualified in their entirety by the following cautionary
statements.

- -     OUR SUBSTANTIAL INDEBTEDNESS COULD ADVERSELY AFFECT OUR FINANCIAL HEALTH
      AND PREVENT US FROM FULFILLING OUR OBLIGATIONS.

      We have a significant amount of debt. Our substantial indebtedness could
      have important consequences. For example, it could:

      -     make it more difficult for us to satisfy our obligations under
            outstanding indebtedness and otherwise;

      -     increase our vulnerability to general adverse economic and industry
            conditions;

      -     require us to dedicate a substantial portion of cash flows from
            operations to payments on our indebtedness, which would reduce the
            cash flows available to fund working capital, capital expenditures,
            advertising, research and development efforts and other general
            corporate requirements;

                                       34


      -     limit our flexibility in planning for, or reacting to, changes in
            our business and the industry in which we operate;

      -     place us at a competitive disadvantage compared to certain
            competitors that may have less debt;

      -     limit our ability to borrow additional funds; and

      -     expose us to risks inherent in interest rate fluctuations because
            some of our borrowings are at variable rates of interest, which
            could result in higher interest expense in the event of increases in
            interest rates.

      Our ability to make payments on and to refinance our indebtedness and to
fund planned capital expenditures and acquisitions will depend on our ability to
generate cash in the future. This, to some extent, is subject to general
economic, financial, competitive, legislative, regulatory and other factors that
are beyond our control.

      We cannot assure you that our business will generate sufficient cash flow
from operating activities or that future borrowings will be available to us
under our New Credit Agreement in amounts sufficient to enable us to pay our
indebtedness or to fund our other liquidity needs. We may need to refinance all
or a portion of our indebtedness, on or before maturity. We cannot assure you
that we will be able to refinance any of our indebtedness on commercially
reasonable terms or at all.

      -     RESTRICTIVE COVENANTS MAY ADVERSELY AFFECT US.

      Our New Credit Agreement and the indenture governing our outstanding 6
5/8% Notes contain restrictive covenants and cross default provisions that
require us to maintain specified financial ratios. Our ability to satisfy those
financial ratios can be affected by events beyond our control, and we cannot
assure you that we will satisfy those tests. A breach of any of these covenants
could result in a default under our New Credit Agreement and/or our outstanding
6 5/8% Notes. Upon the occurrence of an event of default under our New Credit
Agreement and/or the 6 5/8% Notes, the lenders and/or noteholders could elect to
declare the applicable outstanding indebtedness to be immediately due and
payable and terminate all commitments to extend further credit. We cannot be
sure that our lenders or the noteholders would waive a default or that we could
pay the indebtedness in full if it were accelerated.

      -     WEATHER CONDITIONS COULD ADVERSELY IMPACT FINANCIAL RESULTS.

      Weather conditions in North America and Europe have a significant impact
on the timing of sales in the spring selling season and overall annual sales. An
abnormally cold or wet spring throughout North America and/or Europe could
adversely affect sales and therefore our financial results.

      -     OUR HISTORICAL SEASONALITY COULD IMPAIR OUR ABILITY TO PAY
            OBLIGATIONS AS THEY COME DUE IN ADDITION TO OUR OPERATING EXPENSES.

      Because our products are used primarily in the spring and summer, our
business is highly seasonal. For the past two fiscal years, more than 70% of our
net sales have occurred in the second and third fiscal quarters combined. Our
working capital needs and our borrowings peak near the middle of our second
fiscal quarter because we are generating fewer revenues while incurring
expenditures and building inventories in preparation for the spring selling
season. If cash on hand is insufficient to pay our obligations as they come due,
including interest payments on our indebtedness, or our operating expenses, at a
time when we are unable to draw on our credit facility, this seasonality could
have a material adverse effect on our ability to conduct our business. Adverse
weather conditions could heighten this risk.

      -     PERCEPTIONS THAT THE PRODUCTS WE PRODUCE AND MARKET ARE NOT SAFE
            COULD ADVERSELY AFFECT US.

      We manufacture and market a number of complex products bearing our brand
names, such as fertilizers, growing media, herbicides and pesticides, many of
which contain chemicals. On occasion, allegations are made that some of our
products have failed to perform up to expectations or have caused damage or
injury to individuals or property. Public perception that our products are not
safe, whether justified or not, could impair our reputation, involve us in
litigation, damage our brand names and have a material adverse effect on
our business.

      -     THE NATURE OF CERTAIN OF OUR PRODUCTS AND OUR BUSINESS SUCCESS
            CONTRIBUTE TO THE RISK THAT

                                       35


      THE COMPANY WILL BE SUBJECTED TO LAWSUITS.

      The nature of certain of our products and our business success contribute
to the risk that the Company will be subjected to lawsuits. The following are
among the factors that contribute to this litigation risk:

      -     We manufacture and market a number of complex chemical products
            bearing our brand names, including fertilizers, growing media,
            herbicides and pesticides. There is a portion of the population that
            perceives all chemical products as potentially hazardous. This
            perception, regardless of its merits, enhances the risk that the
            Company will be subjected to product liability claims that allege
            harm from exposure to our products. Product liability claims are
            brought against the Company from time to time.

      -     The Company has been named a defendant in product liability lawsuits
            and may be named a defendant in additional product liability suits
            apparently based on allegations regarding the Company's past use, in
            some of its products, of vermiculite supplied to the Company, some
            of which has been reported to have contained impurities. See Note 9
            to the Condensed, Consolidated Financial Statements (unaudited)
            included in Part I, Item 1 of this Quarterly Report on Form 10-Q.

      -     We are a significant competitor in many of the markets in which we
            compete. Our success in our markets enhances the risk that the
            Company will be targeted by plaintiffs' lawyers, consumer groups,
            competitors and others asserting antitrust claims. Antitrust claims
            are brought against the Company from time to time. The Company
            believes that the antitrust claims of which it is aware are without
            merit.

      Please see Note 9 to the Condensed, Consolidated Financial Statements
(unaudited) included in Part I, Item 1 of this Quarterly Report on Form 10-Q and
the disclosures under Part II, Item 1 "Legal Proceedings" of this Quarterly
Report Form 10-Q for information concerning certain significant lawsuits and
claims involving the Company.

      -     BECAUSE OF THE CONCENTRATION OF OUR SALES TO A SMALL NUMBER OF
            RETAIL CUSTOMERS, THE LOSS OF ONE OR MORE OF, OR SIGNIFICANT DECLINE
            IN ORDERS FROM, OUR TOP CUSTOMERS COULD ADVERSELY AFFECT OUR RESULTS
            OF OPERATIONS, FINANCIAL POSITION OR CASH FLOWS.

      North America net sales represented approximately 74% of our worldwide net
sales for fiscal 2003. Our top three North American retail customers together
accounted for 69% of our North American fiscal 2003 net sales and 79% of our
outstanding accounts receivable as of September 30, 2003. Home Depot, Wal-Mart
and Lowe's represented approximately 37%, 19% and 13%, respectively, of our
fiscal 2003 North American net sales. The loss of, or reduction in orders from,
Home Depot, Wal-Mart and Lowe's or any other significant customer could have a
material adverse effect on our results of operations, financial position or cash
flows, as could customer disputes regarding shipments, fees, merchandise
condition or related matters. Our inability to collect accounts receivable from
any of these customers could also have a material adverse effect.

      We do not have long-term sales agreements or other contractual assurances
as to future sales to any of our major retail customers. In addition, continued
consolidation in the retail industry has resulted in an increasingly
concentrated retail base. To the extent such concentration continues to occur,
our results of operations, financial position or cash flows may be increasingly
sensitive to a deterioration in the financial condition of, or other adverse
developments involving our relationship with, one or more customers.

      -     THE HIGHLY COMPETITIVE NATURE OF THE COMPANY'S MARKETS COULD
            ADVERSELY AFFECT THE ABILITY OF THE COMPANY TO GROW OR MAINTAIN
            REVENUES.

      Each of our segments participates in markets that are highly competitive.
Many of our competitors sell their products at prices lower than ours, and we
compete primarily on the basis of product quality, product performance, value,
brand strength, supply chain competency and advertising. Some of our competitors
have significant financial resources and research departments. The strong
competition that we face in all of our markets may prevent us from achieving our
revenue goals, which may have a material adverse effect on our results of
operations, financial position or cash flows.

      -     IF MONSANTO WERE TO TERMINATE THE MARKETING AGREEMENT FOR CONSUMER
            ROUNDUP(R) PRODUCTS WITHOUT BEING REQUIRED TO PAY ANY TERMINATION
            FEE, WE WOULD LOSE A SUBSTANTIAL SOURCE OF FUTURE EARNINGS.

      If we were to commit a serious default under the marketing agreement with
Monsanto for consumer Roundup(R) products,

                                       36


Monsanto may have the right to terminate the agreement. If Monsanto were to
terminate the marketing agreement for cause, we would not be entitled to any
termination fee, and we would lose all, or a significant portion, of this
significant source of earnings and overhead expense absorption the marketing
agreement provides. Monsanto may also be able to terminate the marketing
agreement within a given region, including North America, without paying us a
termination fee if sales to consumers in that region decline:

      -     over a cumulative three fiscal year period; or

      -     by more than 5% for each of two consecutive fiscal years.

      -     THE HAGEDORN PARTNERSHIP, L.P. BENEFICIALLY OWNS APPROXIMATELY 33%
            OF OUR OUTSTANDING COMMON SHARES ON A FULLY DILUTED BASIS.

      The Hagedorn Partnership, L.P. beneficially owns approximately 33% of our
outstanding common shares and has sufficient voting power to significantly
influence the election of directors and the approval of other actions requiring
the approval of our shareholders.

      -     COMPLIANCE WITH ENVIRONMENTAL AND OTHER PUBLIC HEALTH REGULATIONS
            COULD INCREASE OUR COST OF DOING BUSINESS.

      Local, state, federal and foreign laws and regulations relating to
environmental matters affect us in several ways. In the United States, all
products containing pesticides must be registered with the United States
Environmental Protection Agency ("U.S. EPA") and, in many cases, similar state
agencies before they can be sold. The inability to obtain or the cancellation of
any registration could have an adverse effect on our business. The severity of
the effect would depend on which products were involved, whether another product
could be substituted and whether our competitors were similarly affected. We
attempt to anticipate regulatory developments and maintain registrations of, and
access to, substitute chemicals. We may not always be able to avoid or minimize
these risks.

      The Food Quality Protection Act, enacted by the U.S. Congress in August
1996, established the following standard for food-use pesticides: a reasonable
certainty no harm will result from the cumulative effect of pesticide exposures.
Under this act, the U.S. EPA is evaluating the cumulative risks from dietary and
non-dietary exposures to pesticides. The pesticides in our products, certain of
which may be used on crops processed into various food products, continue to be
evaluated by the U.S. EPA as part of this exposure risk assessment. It is
possible that the U.S. EPA or a third party active ingredient registrant may
decide that a pesticide we use in our products will be limited or made
unavailable to us. For example, in June 2000, DowAgroSciences, an active
ingredient registrant, voluntarily agreed to a gradual phase-out of residential
uses of chlorpyrifos, an active ingredient that was used in certain of our lawn
and garden products. In December 2000, the U.S. EPA reached agreement with
various parties, including manufacturers, regarding a phased withdrawal from
retailers by December 2004 of residential use products containing diazinon, an
active ingredient used in certain of our lawn and garden products. We cannot
predict the outcome or the severity of the effect of the U.S. EPA's continuing
evaluations of active ingredients used in our products.

      The use of certain pesticide and fertilizer products is regulated by
various local, state, federal and foreign environmental and public health
agencies. Regulations regarding the use of some pesticide and fertilizer
products may include requirements that only certified or professional users
apply the product, that the products be used only in specified locations or that
certain ingredients not be used. Users may be required to post notices on
properties to which products have been or will be applied and may be required to
notify individuals in the vicinity that products will be applied in the future.
Even if we are able to comply with all such regulations and obtain all necessary
registrations, we cannot assure you that our products, particularly pesticide
products, will not cause injury to the environment or to people under all
circumstances. The costs of compliance, remediation or products liability have
adversely affected results of operations, financial position and cash flows in
the past and could do so again in the future.

      The harvesting of peat for our growing media business has come under
increasing regulatory and environmental scrutiny. In the United States, state
regulations frequently require us to limit our harvesting and to restore the
property to an agreed-upon condition. In some locations, we have been required
to create water retention ponds to control the sediment content of discharged
water.

      In addition to the regulations already described, local, state, federal
and foreign agencies regulate the disposal, handling and storage of waste, air
and water discharges from our facilities. In June 1997, the Ohio Environmental
Protection Agency ("Ohio EPA") initiated an enforcement action against us with
respect to alleged surface water violations and inadequate treatment
capabilities at our Marysville facility and is seeking corrective action under
the Resource Conservation Recovery Act. We have met with the Ohio EPA and the
Ohio Attorney General's office to negotiate an amicable resolution of these
issues. On December 3, 2001, an agreed judicial Consent Order was submitted to
the Union County Common Pleas Court and was entered by the court on January 25,
2002.

                                       37


      During the first nine months of fiscal 2004, we have expended
approximately $2.4 million related to environmental matters, including a $1.1
million increase in our reserves recognized during the third quarter. We
incurred approximately $1.5 million in environmental expenditures for all of
fiscal 2003.

      The adequacy of these estimated future expenditures is based on our
operating in substantial compliance with applicable environmental and public
health laws and regulations and several significant assumptions:

      -     that we have identified all of the significant sites that must be
            remediated;

      -     that there are no significant conditions of potential contamination
            that are unknown to us; and

      -     that with respect to the agreed judicial Consent Order in Ohio, that
            potentially contaminated soil can be remediated in place rather than
            having to be removed and only specific stream segments will require
            remediation as opposed to the entire stream.

      If there is a significant change in the facts and circumstances
surrounding these assumptions or if we are found not to be in substantial
compliance with applicable environmental and public health laws and regulations,
it could have a material impact on future environmental capital expenditures and
other environmental expenses and our results of operations, financial position
and cash flows.

      -     OUR SIGNIFICANT INTERNATIONAL OPERATIONS MAKE US SUSCEPTIBLE TO
            FLUCTUATIONS IN CURRENCY EXCHANGE RATES AND TO THE COSTS OF
            INTERNATIONAL REGULATION.

      We currently operate manufacturing, sales and service facilities outside
of North America, particularly in the United Kingdom, Germany, France, Belgium
and the Netherlands. In fiscal 2003, international sales accounted for
approximately 20% of our total sales. Accordingly, we are subject to risks
associated with operations in foreign countries, including:

      -     fluctuations in currency exchange rates;

      -     limitations on the conversion of foreign currencies into U.S.
            dollars;

      -     limitations on the remittance of dividends and other payments by
            foreign subsidiaries;

      -     additional costs of compliance with local regulations; and

      -     historically, higher rates of inflation than in the United States.

      In addition, our operations outside the United States are subject to the
risk of new and different legal and regulatory requirements in local
jurisdictions, potential difficulties in staffing and managing local operations
and potentially adverse tax consequences. The costs related to our international
operations could adversely affect our results of operations, financial position
and cash flows.

      ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      Market risks have not changed significantly from those disclosed in the
Registrant's Annual Report on Form 10-K for the fiscal year ended September 30,
2003.

      ITEM 4. CONTROLS AND PROCEDURES

      With the participation of the Registrant's principal executive officer and
principal financial officer, the Registrant's management has evaluated the
effectiveness of the Registrant's disclosure controls and procedures (as defined
in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the
"Exchange Act")), as of the end of the period covered by this Quarterly Report
on Form 10-Q. Based upon that evaluation, the Registrant's principal executive
officer and principal financial officer have concluded that:

      (A)   information required to be disclosed by the Registrant in this
            Quarterly Report on Form 10-Q would be accumulated and communicated
            to the Registrant's management, including its principal executive
            and financial officers, as appropriate to allow timely decisions
            regarding required disclosure;

      (B)   information required to be disclosed by the Registrant in this
            Quarterly Report on Form 10-Q would be recorded, processed,

                                       38


            summarized and reported within the time period specified in the
            SEC's rules and forms; and

      (C)   the Registrant's disclosure controls and procedures are effective as
            of the end of the period covered by this Quarterly Report on Form
            10-Q to ensure that material information relating to the Registrant
            and its consolidated subsidiaries is made known to them,
            particularly during the period in which the Registrant's periodic
            reports, including this Quarterly Report on Form 10-Q, are being
            prepared.

      In addition, there were no changes in the Registrant's internal control
over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act)
that occurred during the Registrant's fiscal quarter ended June 26, 2004 that
have materially affected, or are reasonably likely to materially affect, the
Registrant's internal control over financial reporting.

                                       39


                          PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

THE SCOTTS COMPANY V. AVENTIS S.A. AND STARLINK LOGISTICS, INC.

On August 9, 2002, The Scotts Company filed suit against Aventis S.A. and its
wholly-owned subsidiary Starlink Logistics, Inc. in the U.S. District Court for
the Southern District of Ohio. In the complaint, The Scotts Company alleges it
is entitled to injunctive and monetary relief arising from Aventis' and
Starlink's interference with The Scotts Company's contractual right to purchase
a company called TechPac, L.L.C. from one of Aventis' former subsidiaries,
Aventis CropScience. The complaint alleges that pursuant to a contract between
The Scotts Company and a predecessor-in-interest to Aventis CropScience, Aventis
CropScience was obligated to make a bona fide offer to sell its interest in
TechPac to The Scotts Company. The complaint further alleges that Aventis
directed Aventis CropScience to make a belated sham offer to The Scotts Company
and that later, upon the sale of Aventis CropScience to Bayer AG, Aventis
transferred ownership of TechPac to Starlink, an act which has made it
impossible for Aventis CropScience's successor-in-interest to make a bona fide
offer to sell TechPac to The Scotts Company.

In this suit, The Scotts Company seeks to ensure that it is able to exercise its
right to receive a bona fide offer to acquire TechPac, and The Scotts Company
seeks to recover compensatory and punitive damages in an amount as yet
undetermined for Aventis' and Starlink's interference with The Scotts Company's
right to receive such an offer. On October 4, 2002, Starlink filed a motion to
dismiss the complaint on jurisdictional grounds. On December 17, 2002, Aventis
filed a similar motion. On April 23, 2004, the court dismissed the action
without prejudice.

The Scotts Company appealed the dismissal to the United States Court of Appeals
for the Sixth Circuit, where the appeal remains pending. In addition, The Scotts
Company and certain subsidiaries filed an action against Aventis, StarLink and
others, in the Court of Common Pleas of Union County, Ohio. The defendants
removed that action to the United States District Court for the Southern
District of Ohio, where it is currently pending as Civil Action No. 04-CV-352.

HYPONEX FACILITY INVESTIGATION, CHINO, CALIFORNIA

On November 1, 2002, associate Felix Garzon-Zambrano was killed in an accident
while driving a forklift at the Company's Hyponex facility in Chino, California.
California's Division of Occupational Safety and Health ("Cal-OSHA")
investigated the accident and cited Scotts for certain safety violations
resulting in penalties in the amount of $37,875, which the Company did not
challenge and timely paid.

On July 21, 2003, the San Bernardino County District Attorney's Office informed
the Company that it was conducting a criminal investigation into the accident,
specifically into whether the Company may have violated certain California Labor
Code provisions and whether any such violation may have caused Mr.
Garzon-Zambrano's death.

The Company is cooperating with the District Attorney's Office in an effort to
convince the District Attorney that this matter should not be pursued. Due to
the uncertainties inherent in such matters, the Company is not in a position at
this time to express an opinion as to the probable outcome of these efforts.

The same facts have given rise to a suit by Mr. Garzon-Zambrano's family members
against the Company in the Superior Court of San Bernardino County, California,
for unspecified damages. This suit is in the discovery stage.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

      (a)   Exhibits: See Index to Exhibits at page 44 for a list of the
            exhibits included herewith.

      (b)   Current Reports on Form 8-K:

      The Registrant filed a Current Report on Form 8-K dated April 16, 2004
      reporting under "Item 5. Other Events" a change in its reportable segments
      previously reported in the Registrant's Annual Report on Form 10-K for the
      fiscal year ended September 30, 2003. These new segments differ from those
      used in the previous fiscal year due to the absorption of the Global
      Professional group into the North America and International segments based
      on geography.

                                       40


                                   SIGNATURES

      Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

      THE SCOTTS COMPANY

      /s/ Christopher L. Nagel
      ---------------------------------------
      Christopher L. Nagel
      Date: August 9, 2004
      Executive Vice President and Chief Financial Officer
      (Principal Financial and Principal Accounting Officer)

                                       41


                               THE SCOTTS COMPANY
                          QUARTERLY REPORT ON FORM 10-Q
                  FOR THE QUARTERLY PERIOD ENDED JUNE 26, 2004

                                INDEX TO EXHIBITS



EXHIBIT NO.                                   DESCRIPTION                                 LOCATION
- -----------                                   -----------                                 --------
                                                                                    
  31(a)         Rule 13a-14(a)/15d-14(a) Certification (Principal Executive Officer)          *

  31(b)         Rule 13a-14(a)/15d-14(a) Certification (Principal Financial Officer)          *

  32            Section 1350 Certification (Principal Executive                               *
                Officer and Principal Financial Officer)


- ------------------
* Filed herewith.

                                       42