EARTHGRAINS CO /DE/
424B2, 1999-04-19
BAKERY PRODUCTS
Previous: ESC MEDICAL SYSTEMS LTD, SC 13D/A, 1999-04-19
Next: CYLINK CORP /CA/, DEF 14A, 1999-04-19






Prospectus Supplement
(To Prospectus dated April 8, 1999)

[GRAPHIC OMITTED]

$150,000,000
6 1/2% Notes due April 15, 2009

Issue price:  99.740%

Interest payable April 15 and October 15


The Notes will  mature on April 15,  2009.  Interest  will accrue from April 20,
1999. We may redeem the Notes in whole or in part at any time at the  redemption
prices described on page S-17. We will issue the Notes in minimum  denominations
of $1,000 increased in multiples of $1,000.

Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission  has approved or disapproved of the Notes or passed upon the adequacy
or accuracy of this prospectus supplement or the prospectus.  Any representation
to the contrary is a criminal offense.

- --------------------------------------------------------------------------------
                   Price to           Discounts and       Proceeds to
                   Public             Commissions         Earthgrains
- --------------------------------------------------------------------------------
Per Note           99.740%            .650%               99.090%
- --------------------------------------------------------------------------------
Total              $149,610,000       $975,000            $148,635,000
- --------------------------------------------------------------------------------

We do not intend to apply for  listing of the Notes on any  national  securities
exchange. Currently, there is no public market for the Notes.

We expect that delivery of the Notes will be made to investors on or about April
20, 1999.


J.P. Morgan & Co.
              Banc One Capital Markets, Inc.
                            Chase Securities Inc.
                                          NationsBanc Montgomery Securities LLC
                                                        Warburg Dillon Read LLC
April 15, 1999



<PAGE>

     You  should  only rely on the  information  contained  or  incorporated  by
reference in this prospectus supplement and the prospectus. We have not, and the
underwriters have not, authorized any other person to provide you with different
information.  If anyone provides you with different or inconsistent information,
you should not rely on it. We are not, and the  underwriters  are not, making an
offer to sell these  securities in any  jurisdiction  where the offer or sale is
not  permitted.  You  should  assume  that  the  information  appearing  in this
prospectus  supplement and the prospectus,  as well as information we previously
filed with the Securities and Exchange Commission and incorporated by reference,
is  accurate  as of the date on the front  cover of this  prospectus  only.  Our
business,  financial  condition,  results of  operations  and prospects may have
changed since that date.


                                TABLE OF CONTENTS

                              Prospectus Supplement

The Earthgrains Company......................................................S-3
Recent Developments..........................................................S-7
Selected Financial Information...............................................S-8
Capitalization..............................................................S-10
Use of Proceeds.............................................................S-10
Management's Discussion and Analysis of Results
   of Operations and Financial Condition....................................S-11
   40 Weeks Ended January 5, 1999...........................................S-11
   Fiscal Year Ended March 31, 1998.........................................S-12
The Notes...................................................................S-17
Underwriting................................................................S-19
Legal Counsel...............................................................S-20

                                   Prospectus

Table of Contents .............................................................2
Where You Can Find More Information ...........................................2
Risk Factors ..................................................................3
Information About Earthgrains .................................................5
Use of Proceeds................................................................6
The Debt Securities ...........................................................6
Book-Entry Debt Securities....................................................11
Ratio of Earnings to Fixed Charges ...........................................12
Stock Split ..................................................................12
Plan of Distribution .........................................................13
Legal Opinion ................................................................13
Experts ......................................................................13


                                      S-2
<PAGE>


                             THE EARTHGRAINS COMPANY

Earthgrains Overview

     Earthgrains  is an  international  manufacturer,  distributor  and consumer
marketer  of  packaged  fresh  bread and  baked  goods  and  refrigerated  dough
products.

     Our  origins date back to 1925 when we began  operations  with one  bakery.
Anheuser-Busch  Companies,  Inc.  acquired  Earthgrains  (then a publicly-traded
company named Campbell  Taggart,  Inc.) in 1982. We again became an independent,
publicly-traded company on March 26, 1996, when Anheuser-Busch  distributed 100%
of the shares of  Earthgrains  to its  shareholders  in a spin-off.  Earthgrains
common  stock is listed  and  traded on the New York  Stock  Exchange  under the
symbol "EGR." 

     Our operations are divided into two principal  businesses:  Bakery Products
and Refrigerated Dough Products.  Our Bakery Products business  manufactures and
distributes  fresh-baked  goods  such as  baked  breads,  buns,  rolls,  bagels,
cookies,  snack cakes and other sweet goods in the United States and fresh-baked
sliced  bread,  buns,  rolls  and  snack  cakes  in  Spain  and  Portugal.   Our
Refrigerated  Dough Products business  manufactures many different  refrigerated
dough products in the United States,  including  biscuits,  dinner rolls,  sweet
rolls, danishes, cookie dough, cookies,  crescent rolls,  breadsticks,  cinnamon
rolls, pizza crust and pie crusts, as well as shelf-stable toaster pastries. Our
Refrigerated  Dough Products business also sells  refrigerated dough products in
Europe,  primarily in France and Germany, and makes packaged rolled dough, which
is used to  prepare  foods  such as  quiches,  tarts and pies.  

Bakery Products

     Overview

     We are one of the largest  packaged bread and baked goods  producers in the
United States,  one of the largest  packaged branded  fresh-baked  sliced bread,
buns and  rolls  producers  in Spain  and one of the  largest  packaged  branded
fresh-baked  sliced bread  producers in Portugal.  Based on  independent  market
data, for the 52-week period ended February 14, 1999, we were the overall dollar
market  share  leader in the  United  States in  supermarket  sales for  branded
packaged  fresh-baked  bread, buns and rolls (excluding  licensed brands) in the
geographic  markets  in  which  we  operate,  with  a  dollar  market  share  of
approximately  17.3%. Our nearest  competitor had a dollar market share of 11.9%
for these same  products in the same  market  areas for the  comparable  period.
Also,  based on  independent  market data,  we believe that our European  baking
subsidiary  is the dollar  market share leader in  supermarket  sales of branded
packaged  fresh-baked  bread,  buns and rolls in Spain,  and is second in dollar
market share for branded packaged  fresh-baked sliced bread in Portugal.  

     United States Operations
  
     Our Bakery Products  business operates 43 bakeries in the United States. Of
those  bakeries,  39  distribute  products  throughout  the  south,   southeast,
southwest and midwest  United  States,  and in northern and central  California,
through approximately 3,300 company-owned  direct-store delivery routes covering
approximately  40% of the  United  States  population.  The  markets  served are
organized into seven regions which include these 39 bakeries and 21 sales zones.
Our other four bakeries  make products  including  hearth  breads,  shelf-stable
bagels, croissants, breadsticks, frozen dough products and snack cakes which are
distributed  through our  company-owned  route system or sold  directly to major
food-service customers. 

     In the United  States,  our Bakery  Products  business  sells branded baked
goods in the popular, premium and superpremium  categories,  including white and
wheat  breads,  buns  and  rolls,   specialty  hearth-baked  breads  and  rolls,
shelf-stable  bagels and snack cakes.  

     Our primary company brands are: 

     o    Popular Category:  We manufacture popular white breads, buns and rolls
          under  the   Colonial(TM),   Rainbo(R),   IronKids(R),   Heiner's(TM),
          Kern's(TM),  Waldensian  Heritage(R)  and Bost's(R)  brand names;  and
          snack cakes under the Break Cake(TM) brand.

                                      S-3
<PAGE>

     o    Premium  Category:  We market  premium  wheat and soft variety  breads
          under the Grant's  Farm(R),  Smith's(TM)  and Country  Recipe(R) brand
          names.

     o    Superpremium  Category:  We sell  specialty  breads,  bagels and other
          bakery products under the Earth Grains(R),  San Luis  Sourdough(R) and
          Cooper's Mill(R) brand names.

     We also sell  products  in the  United  States  under the  licensed  brands
Sunbeam(R),  Roman  Meal(R),  Country  Hearth(R) and Sun Maid(R).  Branded sales
(including  licensed  brands)  for  the  Bakery  Products  business  represented
approximately  80.4% of our net sales in the  United  States  during  the fiscal
quarter ended January 5, 1999. We also  manufacture  similar  fresh-baked  goods
under store  brands  (private  label) for certain  major retail  customers.  

     Our  operational  strategy for our Bakery  Products  business in the United
States involves a number of different components.  We intend to improve category
growth  and  service  through  brand  development,  new  products  and  customer
partnering. We also intend to create a competitive advantage through investments
in technology  that relate to category  management,  scan-based  trading and new
hand-held computers for route salesmen.  Scan-based trading allows us to deliver
products  to our  customers  without  check-in at the  customer  stores and with
expanded delivery time windows.  The retailer pays us based on when our products
are sold to consumers at the point of sale. We believe that this improves  route
productivity  and fleet  utilization due to the elimination of product  check-in
and widening of delivery  time  windows,  and also allows for improved  customer
service by allowing more time for product merchandising activities at customers'
retail stores.  

     We will also  continue to capitalize on  opportunities  to produce  further
cost reductions and to improve service to customers.  In this regard,  our areas
of focus  include:  

     o    reducing the amounts of stale products;

     o    controlling overuse of ingredients and raw materials in our production
          process; 

     o    continuing to manage controllable manufacturing expenses and directing
          capital expenditures to lower operating costs;

     o    improving  the   productivity   of  our  selling,   distribution   and
          administrative activities; and

     o    implementing   integrated  SAP  business   applications   software  to
          reorganize and centralize  certain  financial  functions and to reduce
          administrative expenses.

     Furthermore,  we intend to integrate businesses which we acquire to achieve
synergies and improve our  competitiveness  while offering improved products and
services to customers and consumers.  

     European Operations  

     Our European  baking  subsidiary,  Bimbo S.A.,  which is  headquartered  in
Barcelona, Spain, was founded in 1964. Earthgrains acquired Bimbo in 1971. Bimbo
introduced American-style sliced bread in Spain, and as noted above, is a market
leader in Spain in  supermarket  sales of packaged  branded  fresh-baked  sliced
bread,  buns and rolls and is ranked second in Portugal in supermarket  sales of
packaged  branded  fresh-baked  sliced  bread.  Bimbo also makes snack cakes and
other  fresh-baked  sweet goods.  Approximately  90% of Bimbo's  sales come from
branded  products,  consisting  primarily  of Bimbo(R)  brand  white  breads and
Silueta(R)  brand wheat breads.  The March 1999  acquisition  of the  Reposteria
Martinez  Group in Spain,  described  under "Recent  Developments"  on page S-7,
makes Bimbo the branded market share leader in Spain in the packaged fresh-baked
sweet goods  segments  of cake and morning  goods.  

     Including  the  two  bakeries  acquired  from  Reposteria  Martinez,  Bimbo
operates ten bakeries in Spain and completed construction in 1998 of a bakery in
Portugal which is now operational.  It markets and distributes  branded products
through  direct-store  delivery  routes in Spain  and in  Portugal.  Bimbo  also
operates a separate store-brand (private label) bread and bun business through a
subsidiary  in Spain. 

     Bimbo  is  embarking   on  several   improvement   initiatives,   including
development  of  new  products,   reorganization  of  distribution   operations,
implementation of information technology, enhancing customer partnering efforts,


                                    S-4
<PAGE>

and  taking   advantage  of   consolidation   opportunities  in  other  packaged
fresh-baked  products.  During 1998, Bimbo introduced a line of brioche products
under the Madame Brioche(R) brand and has launched a product line of fresh-baked
sliced bread targeted to adults under the Semilla de Oro(R) label.  In addition,
our Bakery Products  business is reorganizing  and  restructuring  its sales and
distribution  system in Spain to adapt to the consolidating  retail  environment
and to  improve  cost-effectiveness.  Bimbo is also  implementing  SAP  business
application  software to reorganize and centralize  certain financial  functions
and to reduce  administrative  costs.  SAP will  also  complement  the  existing
information  system to improve the quality and  availability  of data for better
decision making.

Refrigerated Dough Products

     Overview

     Our Refrigerated  Dough Products  business is one of only two manufacturers
of canned  refrigerated  dough in the United States and the only manufacturer of
canned  refrigerated dough in Europe. In addition,  we are the only manufacturer
of store-brand  (private label) canned  refrigerated  dough, and we also produce
store-brand toaster pastries.  Based on independent market data, we believe that
our dollar  market  share of  supermarket  sales for canned  refrigerated  dough
products  in the  United  States  geographic  markets  in  which  we  serve  was
approximately 14.1% in the 52 weeks ended February 14, 1999.

     United States Operations

     In the United  States,  we manufacture  refrigerated  dough products at our
Forest Park, Georgia and Carrollton, Texas plants. We manufacture many different
refrigerated and frozen dough products in the United States, including biscuits,
dinner rolls,  sweet rolls,  danishes,  cookie dough,  cookies,  crescent rolls,
breadsticks,  cinnamon rolls, pizza crust and pie crusts. We sell these products
under many different  store brands  throughout  the United States.  We also sell
these  products  under our Merico(R) and Sun Maid(R) brand names.  We distribute
these products  throughout the United States,  primarily through direct sales to
large retail grocery chains and grocery wholesalers. We are continuing to direct
re-engineering  efforts and investments in information technology and capital to
improve efficiencies and customer service levels. We expect these investments to
reduce  downtime,  overuse  and to enhance  product  and  service  quality.  Our
Refrigerated  Dough Products  business is integrating  SAP business  application
software into its sales, production planning, distribution and administration in
the United States. In addition, we are directing our new product development and
other efforts to shift the mix to more value-added products.

     European Operations

     EuroDough,  S.A.R.L.,  our French  subsidiary,  operates three refrigerated
dough plants and sells canned  refrigerated  dough products  primarily in France
and Germany.  EuroDough also makes packaged  refrigerated rolled dough, which is
used to prepare  foods such as quiches,  tarts and pies.  It sells its  products
through contract-packaging arrangements with major international food companies.
In France,  we sell canned dough and rolled dough under  various store brands as
well as our CroustiPate(R) and HappyRoll(R) brands.

     In  July  1998,   EuroDough   acquired   Societe  De  Concept  en  Produits
Agro-Alimentaires,   S.A.,  which  owns  Chevalier   Servant,   S.A.,  a  French
manufacturer of refrigerated  and frozen rolled and block dough. The operational
plan of our Refrigerated  Dough Products  business in Europe will be to complete
the integration of this  acquisition,  to focus on partnering with key customers
to develop  store-brand  (private label)  refrigerated dough products.  

Business Initiatives

     Each of our businesses  (Bakery Products and  Refrigerated  Dough Products)
has several  initiatives  directed  at revenue  growth and cost  reduction.  The
following are some of those initiatives.


                                    S-5
<PAGE>


     Revenue Growth:

     o   Acquisitions  and certain capital  expenditures are helping to increase
         our revenue base and to build incremental  capacity,  as in the case of
         our new Portugal bakery completed in 1998.

     o   We have entered into supply agreements with several retail customers to
         manufacture their store-brand  products while expanding the shelf space
         allocated to our branded products.

     o   We have made  technology  investments  which are directed at increasing
         our revenues through better category  management and improved  customer
         service.

     o   We have focused our  marketing  programs on enhancing  our product mix,
         introducing new products and attaining  preferred  supplier status with
         our  customers  through  cooperative  programs  and through  technology
         investments.

     Cost Reduction:

     o   Ongoing  changes  in our  organization  and  operations  are  providing
         significant cost savings.  Earthgrains began its restructuring  program
         in 1993. The initial restructuring  program and subsequent  initiatives
         have  included the  divestiture  of two non-core  businesses,  the sale
         and/or  swap  of  four  bakeries,   the  closing  of  19  manufacturing
         facilities  and  the   centralization  of  administrative   transaction
         processing  activities using SAP business application  software.  These
         cost reduction initiatives have allowed us to increase efficiencies and
         improve the profitability of our businesses.

     o   We  have  made  acquisitions  which  have  offered   opportunities  for
         consolidation   of   capacity,   which  have   reduced   manufacturing,
         distribution and administrative costs.

     o   We  have made capital  investments which have been designed to increase
         efficiency  and reduce operating costs.

     In addition to savings in raw material costs,  these  initiatives have been
important  contributors to improvements in our  profitability and operating cash
flow, as a result of enhanced  manufacturing,  distribution  and  administration
efficiencies and the synergies and incremental  sales volume from  acquisitions.

Acquisitions and Strategic Alliances

     The packaged  fresh-baked goods industry has been characterized by regional
and fragmented industry  ownership.  In the past, several large bakery companies
have been held by  publicly-owned  companies with  diversified  businesses,  for
which  fresh-baked  goods  was  not  their  most  important   business,   or  by
privately-held  companies which were not subject to the discipline of the public
capital markets. Also, some major grocery retailers operated captive bakeries to
produce  their  store-brand   packaged  fresh-baked   products.   These  factors
contributed  to industry  over-capacity.  Since the  mid-1990s,  plant  closings
resulting  from  acquisitions  and  restructuring  programs by  Earthgrains  and
others,  as well as decisions by certain major  retailers to close their captive
bakeries and enter into long-term arrangements with suppliers,  have resulted in
significant  consolidation  in the  industry.  We  anticipate  further  industry
consolidation  in  the  United  States  packaged   fresh-baked  goods  industry.

     Consistent  with this industry  consolidation  trend,  we have made several
acquisitions  and entered  into several  significant  supply  agreements  in the
United  States  and  Europe  since we became  an  independent  company  in 1996,
including:

     o April 1996:     Supply Agreement with Jitney-Jungle Stores  of   America,
                       Inc. (Mississippi)

     o April 1996:     Earthgrains and Interstate Bakeries  Corporation exchange
                       of assets in Roanoke,  Virginia  and  Dallas,  Texas 

     o November 1996:  Acquisition of Heiner's Bakery, Inc. (West Virginia)

     o July 1997:      Acquisition of H & L Bagel Company, Inc. (New Mexico)


                                    S-6
<PAGE>

     o January 1998:   Acquisition of CooperSmith, Inc. (Southeast U.S.)

     o March 1998:     Acquisition of San Luis Sourdough, Inc. (California)

     o July 1998:      Supply  agreement with The Kroger Co. (Texas) and closing
                       of Kroger Bakery in Houston, Texas

     o August 1998:    Acquisition of Chevalier Servant, S.A. (France)

     o August 1998:    Acquisition of two bakeries from Southern Bakeries.  Inc.
                       (Southeast U.S.)

     o September 1998: Supply agreement with Lucky's  Stores  Inc.  (California)
                       and closing of Lucky's San Leandro, California bakery

     o October 1998:   Earthgrains and Interstate  Bakeries Corporation exchange
                       of  bakeries in  New  Bedford,  Massachusetts  and  Grand
                       Junction, Colorado

     o March 1999:     Acquisition of the Reposteria Martinez Group (Spain)


     Acquisitions  and strategic  alliances  have been an important  part of our
business strategy, and we continue to seek attractive acquisition  opportunities
within the packaged fresh-baked goods and packaged refrigerated and frozen dough
products businesses, primarily in the United States and Europe, where we already
have  operations  and a management  organization.  Acquisition  candidates  must
satisfy our strategic  objectives relating to geographic  expansion,  ability to
consolidate  with our existing  operations,  partnering  with retailers  through
supply agreements,  or diversification into related fresh-baked and refrigerated
dough  product  segments.  Acquisitions  provide  opportunities  to increase our
profit  margins  by  taking   advantage  of   Earthgrains'   manufacturing   and
distribution efficiencies, information technology, brands and marketing.

                               RECENT DEVELOPMENTS

     On March 25, 1999, we acquired the  Reposteria  Martinez  Group of Spain, a
privately-held producer of fresh-baked sweet goods.  Reposteria Martinez,  which
had sales of approximately $80 million in 1998, operates  production  facilities
and distributes  fresh-baked  sweet goods including morning goods and snack cake
products under the  Martinez(R)  brand across Spain and in parts of Portugal and
France. Morning goods include sweet buns, cupcakes and croissants.

     We  believe   that  this   acquisition   will  allow  us  to  increase  our
manufacturing  efficiency,  and  the  resulting  realignment  of our  sales  and
distribution efforts for bread and sweet goods will improve our customer service
and partnering with our customers.  With this acquisition,  our Bimbo subsidiary
will become the branded market leader in the retail sweet-good  segments of cake
and morning goods in its market areas.

     We will be taking a one-time pre-tax  restructuring charge of approximately
$20 million in the fiscal quarter ended March 30, 1999. This charge includes the
costs  associated  with  reallocating  production to the most efficient  plants,
sales and distribution  organizations  and the costs associated with integrating
corporate functions. We do not plan to close any bakeries of Bimbo or Reposteria
Martinez as a result of the  acquisition.  We expect that this  transaction will
add to our earnings after approximately 12 months.

                                    S-7
<PAGE>

<TABLE>


                         SELECTED FINANCIAL INFORMATION

<CAPTION>
                                                             (In millions, except per share information and ratios)
                                                                                                          For the year
                                                         For the forty weeks        For the years ended       ended
                                                             ended and at                 and at            March 26,
                                                        January 5,    December    March 31,   March 25,       1996
                                                           1999       30, 1997       1998        1997    (pro forma)(1)
                                                       -----------------------------------------------------------------
<S>                                                      <C>          <C>          <C>         <C>          <C>  

Income Statement Data:
  Net sales ...........................................  $ 1,484.6    $ 1,274.6    $ 1,719.0   $ 1,662.6    $ 1,660.5
  Cost of products sold ...............................      842.0        729.0        981.6       988.8      1,040.9
  Gross profit ........................................      642.6        545.6        737.4       673.8        619.6
  Marketing, distribution and administrative                 561.5        493.1        670.2       633.5        652.4
    expenses ..........................................
  Provision for restructuring and consolidation, net ..        8.4         --           --          12.7          3.0
  Operating income (loss) .............................       72.7         52.5         67.2        27.6        (35.8)
  Other income and expenses:
    Interest (expense) ................................      (15.1)        (4.6)        (8.2)       (6.3)        (7.0)
    Other income, net .................................        5.1          1.9          3.0         1.4          3.8
  Income (loss) before income taxes  ..................       62.7         49.8         62.0        22.7        (39.0)
  Provision (benefit) for income taxes ................       24.8         19.5         24.2         6.5         (9.1)
  Cumulative effect of change in accounting
    principle, net of tax .............................       --            1.8          1.8        --           --
  Net income (loss) ...................................       37.9         28.5         36.0        16.2        (29.9)
Common Stock Data:
  Earnings (loss) per diluted share: (2)(3)(4)                0.89         0.67         0.85        0.39        (0.73)
  Cash dividends per diluted share (2) ................      0.105        0.061        0.085       0.036          N.M.
  Diluted weighted average shares outstanding (2)(3) ..       42.8         42.3         42.5        41.3         40.8
Balance Sheet Data:                                                                           
  Cash and cash equivalents ...........................       61.5         46.6         43.7        43.1          N.A.
  Noncash working capital .............................       54.9         58.6         48.6        37.5          N.A.
  Total assets ........................................    1,495.0      1,140.8      1,394.3     1,172.1          N.A.
  Short-term debt .....................................        0.5          0.9          0.9        --            N.A.
  Long-term debt ......................................      295.2         66.2        266.7       103.0          N.A.
  Shareholders' equity ................................      652.5        604.9        606.6       582.4          N.A.
Cash Flow Data:
  Net cash flow from operations                               98.5         86.7        125.9       101.8          N.A.
  Net cash used by investing activities                      (99.8)       (40.7)      (278.4)     (105.2)         N.A.
  Net cash provided by (used by) financing activities         19.1        (42.5)       153.1         7.6          N.A.
Other Data:
  Depreciation and amortization .......................       76.7         62.9         84.6        84.5         81.1
  Capital expenditures ................................       57.2         41.8         79.6        71.2        116.3
  Operating margin (5)(6) .............................       4.9%          4.1%         3.9%        1.7%        (2.2)%
  EBITDA (7) ..........................................      162.9        117.3        154.8       126.2         67.5
  EBITDA margin (7)(8) ................................      11.0%          9.2%         9.0%        7.6%         4.1%
  Ratio of EBITDA to interest expense (7) .............      10.8x         25.5x        18.9x       20.0x         9.6x
  Ratio of earnings to fixed charges (9)(10) ..........       4.3x          7.4x         5.9x        3.1x         (11)

- ----------------------------------------
</TABLE>

(1)  Earthgrains was a wholly-owned subsidiary of Anheuser-Busch Companies, Inc.
     until  March  26,  1996  when it was spun off and  became  an  independent,
     publicly traded company. The unaudited pro forma financial  information for
     the year ended March 26, 1996 includes several pro forma  adjustments.  The
     resulting unaudited pro forma information is not necessarily  indicative of
     results that would have  occurred if  Earthgrains  had been an  independent
     company during 1996.

(2)  Adjusted to reflect the  two-for-one  stock splits  effective July 28, 1997
     and July 20, 1998. 

(3)  Earnings per share for the year ended March 26, 1996 was computed using the
     weighted average shares of Anheuser-Busch  common stock outstanding  during
     the period adjusted to a 1-to-25  distribution  ratio. 

(4)  Includes certain  non-recurring  items. Fiscal 1999 amounts include an $8.4
     million  pre-tax  provision  for  restructuring  for the forty  weeks ended
     January 5, 1999;  fiscal 1998 amounts  include the $1.8  million  after-tax
     charge due to a change in accounting principle; fiscal 1997 amounts include
     the $12.7  million  pre-tax  restructuring  provision  and $5.3  million in
     Spanish tax  incentives  and credits;  fiscal 1996  amounts  include a $3.0
     million pre-tax provision for restructuring,  a $7.8 million pre-tax charge
     for the Spanish work force  reduction  program and a $7.6  million  pre-tax
     charge  for a legal  settlement  and other  non-recurring  costs.  If these
     non-recurring  items were  excluded,  earnings  per diluted  share would be
     $1.01 for the forty weeks

                                    S-8
<PAGE>
     ended January 5, 1999,  $0.71 for the forty weeks ended  December 30, 1997,
     $0.89 for the year ended March 31, 1998, $0.47 for the year ended March 25,
     1997,  and a $0.45 pro forma loss for the year ended  March 26,  1996.  

(5)  Ratio of operating income to net sales. 

(6)  Includes certain  non-recurring  items. Fiscal 1999 amounts include an $8.4
     million  pre-tax  provision  for  restructuring  for the forty  weeks ended
     January  5, 1999;  fiscal  1997  amounts  include a $12.7  million  pre-tax
     provision  for  restructuring;  fiscal 1996 amounts  include a $3.0 million
     pre-tax  provision for  restructuring,  $7.8 million pre-tax charge for the
     Spanish work force reduction  program and a $7.6 million pre-tax charge for
     a legal settlement and other  non-recurring  costs. If these  non-recurring
     items were  excluded,  operating  margin  would be 5.5% for the forty weeks
     ended  January 5, 1999,  2.4% for the year ended  March 25, 1997 and (1.0)%
     pro forma for the year ended March 26, 1996.  Fiscal 1999,  1998,  1997 and
     1996  amounts  all  include   pre-tax  $11.6  million  in  annual  goodwill
     amortization  and  depreciation  on the asset write-up  related to purchase
     accounting for the acquisition of Earthgrains by Anheuser-Busch  Companies,
     Inc. in 1982.

(7)  EBITDA is earnings before interest expense, income taxes,  depreciation and
     amortization,  and the special items referred to in footnote (6). EBITDA is
     presented  because  it  is  a  widely  accepted  financial  indicator  of a
     company's ability to service  indebtedness and also because the vesting and
     payout  under   Earthgrains'   Medium-Term   Incentive  program  under  its
     Exceptional  Performance Plan is based in part on the attainment of certain
     EBITDA margins. EBITDA, however, should not be considered an alternative to
     income  from  operations  or to cash flows from  operating  activities  (as
     determined in accordance with generally accepted accounting principles) and
     should  not  be  construed  as  an  indication  of  a  company's  operating
     performance or as a measure of liquidity.

(8)  Ratio of EBITDA to net  sales.  

(9)  Computed by dividing  earnings  available for fixed charges  (income before
     income taxes plus fixed  charges) by fixed charges  (interest  expense plus
     that portion of rental expenses deemed to represent interest).

(10) Excluding  the  non-recurring  items  described in footnote (6) above,  the
     ratios would be 4.7x for the forty weeks ended January 5, 1999 and 4.4x for
     the year ended March 25, 1997, and the deficiency  (pro forma) for the year
     ended March 26, 1996 would be approximately $21.6 million.

(11) As a result of the  historical  loss  incurred  and  incremental  pro forma
     adjustments to represent  Earthgrains  as an  independent  company for this
     period,  earnings were less than fixed charges for the year ended March 26,
     1996.  The  coverage  deficiency  for this period was  approximately  $40.0
     million.


                                    S-9
<PAGE>


                                 CAPITALIZATON

     The following  table shows the  consolidated  current  liabilities  and the
capitalization  of  Earthgrains  as of January 5, 1999,  and as adjusted to give
effect to the sale of the  Notes  and the  application  of the  proceeds  of the
Notes.
<TABLE>

<CAPTION>

                                                                        January 5, 1999
                                                                 -------------------------
                                                                   Actual      As Adjusted
                                                                 ----------    -----------
<S>                                                              <C>           <C>    

     Current liabilities:
           Current portion of long-term debt ..................  $     0.5     $     0.5
           Other current liabilities                                 259.0         259.0
                                                                 ==========    ===========
     Total current liabilities ................................      259.5         259.5
                                                                 ==========    ===========

     Long-term debt:
          Revolving Credit Facilities .........................      292.2         142.2
          Notes offered hereby ................................       --           150.0
          Industrial Development Bonds 9.5%, due 2001 .........        1.5           1.5
          Other long-term debt, excluding current portion .....        1.5           1.5
                                                                 ----------    -----------
     Total long-term debt, excluding current portion ..........      295.2         295.2
                                                                 ----------    -----------

     Shareholders' equity .....................................      652.5         652.5
                                                                 ----------    -----------
     Total liabilities and shareholders' equity  ..............  $ 1,495.0     $ 1,495.0
                                                                 ==========    ===========
</TABLE>


                                 USE OF PROCEEDS

     We  intend  to use the  proceeds  of the  Notes to repay a  portion  of our
outstanding  indebtedness  under our revolving  Credit Agreement with a group of
banks.  The final maturity of the loans under the Credit  Agreement is September
30, 2002. The average  interest rate on the outstanding  loans is  approximately
5.27%.  We used the  proceeds of these  borrowings  for a portion of the cost of
certain acquisitions referred to under "The Earthgrains Company-Acquisitions and
Strategic Alliances" above, for capital expenditures and for working capital.


                                    S-10
<PAGE>

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
                     OF OPERATIONS AND FINANCIAL CONDITION

     The following  information is taken from our quarterly  report on Form 10-Q
for the 40 weeks  ended  January 5, 1999 and our annual  report on Form 10-K for
our 1998 fiscal  year,  as filed with the SEC.  This does not include all of the
information  included in the  Management's  Discussion and Analysis  sections of
those  reports,  and  per-share  information  has been  adjusted  to reflect the
two-for-one  split of our common stock which was  effective on July 20, 1998. 

40 WEEKS ENDED JANUARY 5, 1999 

     This   discussion   summarizes  the  significant   factors   affecting  the
consolidated  operating  results,  financial  condition  and  liquidity  of  The
Earthgrains  Company  for the 16- and  40-week  periods  ended  January  5, 1999
compared to the 16- and 40-week periods ended December 30, 1997. This discussion
should be read in conjunction  with the  consolidated  financial  statements and
notes thereto for the fiscal year ended March 31, 1998 included in the Company's
Annual Report to Shareholders. 

Results of Operations

     Net sales for the 16-week period ended January 5, 1999, increased to $609.2
million from $514.7  million  reported  for the  comparable  prior-year  period,
substantially from sales attributable to acquisitions, most notably CooperSmith.
Net sales for the 40-week period ended January 5, 1999 were $1,484.6 million, up
from $1,274.6 million reported a year ago. Favorable product mix shift and price
improvements  in the domestic  refrigerated  dough  business  also  continued to
contribute to the increase in sales both for its  seasonally  strong quarter and
year to date.  International  sales  increased  slightly from the prior year and
experienced a $4.9 million favorable foreign exchange rate impact year to date.

     Gross margins increased to 42.9% in the current 16-week period from 42.5% a
year ago and to 43.3% from 42.8% year to date.  The margin  improvements  can be
attributed  to price and mix  improvements,  the  continued  effect of lower raw
material costs, and enhanced capacity utilization from acquisitions.

     On a percentage-of-sales basis, marketing,  distribution and administrative
expenses decreased to 37.1% from 38.0% in the year-ago quarter and to 37.8% from
38.7% on a year-to-date comparison. This decrease can primarily be attributed to
further benefit in the consolidation of selling, distribution and administrative
expenses through  integration of the CooperSmith  business and lower advertising
as a percent of sales.

     The $2.6  million  pre-tax  restructuring  charge  recorded  in the current
quarter  was in  accordance  with the  previously  announced  plans to close the
Pueblo,  Colorado bakery in conjunction  with the asset exchange  completed with
Interstate  Bakeries  Corporation.  The  $5.8  million  charge  recorded  in the
previous  quarter  was for costs to close the  Macon,  Georgia  and  Montgomery,
Alabama bakeries, and for severance costs related to the creation of a Financial
Shared  Services  Center in St.  Louis.  The Company will continue to review its
operations both domestically and internationally to further improve efficiencies
and in conjunction with integrating acquisitions.

     The increase in other income is related  substantially to the first quarter
gain on the sale of property.

     The effective income tax rate is consistent with that of the prior year and
reflects  the impact of  nondeductible  goodwill  amortization  relative  to the
respective earnings level.  

     During  the  year-ago  quarter,   the  Company  recorded  a  $1.8  million,
net-of-tax,  or  $0.04-per-share  charge against earnings to comply with a newly
required  FASB  accounting  interpretation  announced  November  20,  1997.  Any
unamortized  costs  that  were  previously   capitalized  for  business  process
reengineering  activities  were  required  to be  written  off  as a  cumulative
adjustment  in the quarter  containing  November 20, 1997.  Most of the business
process  reengineering  costs affected by the accounting  change for the Company
are associated with  implementation of the Company's new integrated SAP systems.

     Net earnings  for the 16-week  period  ended  January 5, 1999  increased to
$17.0 million or $0.40 per diluted share, from $14.1 million, or $0.33 per share
in the prior year's  comparable  period,  excluding the cumulative effect of the
accounting  change.  Including  the  accounting  change,  net  earnings  for the
year-ago  third  quarter  were  $12.3  million,  or  $0.29  per  diluted  share.

                                    S-11
<PAGE>

Year-to-date  earnings were $37.9 million or $0.89 per diluted share compared to
$30.3  million or $0.71 per share in fiscal 1998 before the  accounting  change.
Earnings for the 40-week period ended December 30, 1997,  were $0.67 per diluted
share, including the accounting change. The significant  improvement in earnings
is reflective of strong operating results from the business along with continued
benefits and  efficiencies  achieved as discussed  above.  

Liquidity and Capital Resources 

     The Company's  primary  source of liquidity  continues to be cash flow from
operations.  Cash flows from operations for the year-to-date period increased by
$11.8  million  from the  year-ago  period  primarily  as a result of  increased
earnings.  Net working capital,  excluding cash and cash equivalents,  was $54.9
million at January 5, 1999  compared  to $48.6  million at March 31,  1998.  The
increase  can be primarily  attributed  to the timing of  disbursements  at each
period end and  seasonality of the business.  

     $57.2  million has been  invested  in capital  expenditures  to date,  with
spending  for  the  fiscal  year  planned  for a level  of  $80-85  million.  No
additional  share  repurchases  were  made  in  the  current  quarter.   163,600
(post-split) shares have been repurchased for the treasury to date during fiscal
1999 at a cost of $3.5  million.  The increase in long-term  debt is a result of
current year acquisitions partially offset by the cash payment received from IBC
in  conjunction  with the asset exchange in the current  quarter.  The Company's
primary routine cash requirements will consist of funding capital  expenditures,
interest payments pursuant to the credit facility and dividends to shareholders.

     Cash provided by operations and borrowings available under the $450 million
credit  facility  continues  to provide the  necessary  funding for ongoing cash
requirements.  Extension of this line and other financing  alternatives  will be
pursued as necessary for future  acquisition or business  opportunities.  

FISCAL YEAR ENDED MARCH 31, 1998 

     A number of significant  factors,  which are discussed below,  affected the
consolidated  results  of  operations,  financial  condition  and  liquidity  of
Earthgrains  during the  current  fiscal year ended  March 31,  1998,  the prior
fiscal year ended March 25, 1997, the 12-week  transition period ended March 26,
1996, and the fiscal year ended January 2, 1996. This discussion  should be read
in conjunction with the Consolidated  Financial Statements and notes thereto for
such  periods  included  elsewhere  in this  report.  Effective  at the close of
business on March 26, 1996 (the Distribution  Date),  shares of the Company were
distributed to shareholders of Anheuser-Busch  Companies,  Inc. (Anheuser-Busch)
Common Stock,  based upon a ratio of 1-to-25.  Following the  distribution,  the
Company began operations as an independent,  publicly held company. Accordingly,
since the Company was a  wholly-owned  subsidiary of  Anheuser-Busch  during the
periods  presented  prior to fiscal 1997,  these  financial  statements  may not
necessarily reflect the consolidated results of operations or financial position
of the Company or what the results of operations  would have been if the Company
had been an  independent  public  company  during  those  periods.  

Overview and Outlook  

     Earthgrains'  operating results in its second fiscal year as an independent
company  demonstrate  further  accomplishments  from  elements of a  fundamental
strategy  of   improving   revenues,   enhancing   cost-effectiveness,   gaining
efficiencies,  and taking  advantage of industry  consolidation.  This strategy,
which has been facilitated  through enhanced  information made available through
the Company's investment in systems technology, has enabled Earthgrains to focus
its  sales  force  and  business  plans  in  markets  with the  greatest  growth
opportunities  and on products that offer higher  margins.  A renewed  effort to
provide  better-quality  products  and  services  to  customers  is paying  off.
Customer partnering has become a fundamental way of doing business.  New product
initiatives  and increased  advertising  for these offerings as well as for core
brands have  contributed  to the Company's  strategy to build branded  business.

     Since its inception as an independent company,  Earthgrains has stated that
taking  advantage of  acquisition  opportunities  in its core fresh  baked-goods
business line is key to enhancing the Company's ability to compete  successfully
in this  industry.  Earthgrains  has taken an active  role in the  consolidation
process of the packaged bakery products  industry that remains in a condition of
excess  capacity  and   underutilization.   Acquisitions   are  contributing  to
Earthgrains'  success  and more  benefits  are  expected  in  fiscal  1999.  The
integration of the fourth-quarter acquisition of CooperSmith, Inc. (CooperSmith)
is on  schedule.  Related  plant  consolidations  have  taken  place,  and route

                                    S-12
<PAGE>

consolidation  and  handheld  computer  rollouts  are  under  way,  as  well  as
transition onto the Company's management  information systems. While CooperSmith
will be a significant contributor to Earthgrains,  it is expected to be slightly
dilutive  to  earnings  through  the  first  quarter  of fiscal  1999.  San Luis
Sourdough,  Inc., the specialty  superpremium baker in San Luis Obispo,  Calif.,
also acquired in the fourth quarter,  is expected to make an immediate  positive
contribution to results.  The acquisition of Heiner's Bakery, Inc. (Heiner's) in
November  1996,  which was additive to earnings from the outset,  has been a big
success and continues to exceed expectations.  The Company will continue to seek
opportunities to participate in industry  consolidation that are a good fit with
its strategy to enhance  revenues,  profitability  and return on capital.  

     Along with  strengthening  core  business and growth  through  acquisition,
emphasis  has been  placed on  driving  gains  through  efficiencies.  Operating
improvements from the Company's restructuring and consolidation program aimed at
reducing  excess  capacity  and  withdrawal   from   unprofitable   markets  and
lower-margin  accounts continued into the current year. Results are showing from
the emphasis on product  quality and  operating and  distribution  efficiencies.
Additionally, a positive impact has resulted from the stabilization of commodity
costs.  Commodity costs, which represent  approximately  22-25% of the Company's
cost of products sold,  have continued to decrease from the first half of fiscal
1997 after  reaching  record levels in that year and during the 1996  transition
period.  

     Earthgrains has made significant  achievements since the spinoff.  Benefits
are expected to continue from these actions and the impact of acquisitions.  The
Company  is  poised  for  continued  fundamental  improvement  in  its  existing
operations and  participation  in industry  consolidation  opportunities.  While
strong  progress  has been  demonstrated  in improving  underlying  performance,
certain market areas of the fresh baked-goods business continue to exhibit lower
margins  due to  regional  differences  in price  levels,  product mix and input
costs.  These effects will be monitored and  continuing  efforts will be made to
maximize  manufacturing,  distribution  and  administrative  efficiencies and to
strive  for even  better  operating  results.  

Restructuring and Consolidation Provisions  

     Beginning  in late  1993,  the  Company  established  a  restructuring  and
consolidation   program   designed  to  reduce  costs  and  maximize   operating
efficiencies.  The Company  recorded $12.7 million and $27.5 million  charges in
fiscal 1997 and 1995,  respectively,  covering estimated expenses in conjunction
with closing  certain  domestic  bakery  operations and one  refrigerated  dough
plant. 

     The Company  believes  continued  improvements in the current fiscal year's
operating  results reflect further benefits  achieved through the  restructuring
and  consolidation  program.  The Company will continue to review its operations
for  opportunities  to  improve  efficiencies.  See  Note 5 in the  Notes to the
Consolidated  Financial  Statements  for additional  information  concerning the
details of the Company's  restructuring  charges,  including a reconciliation of
the balance sheet reserve relating  thereto.  

Results of Operations

     Fiscal Year 1998  Compared  with Fiscal Year 1997

     Net sales for the 53-week  fiscal year ended  March 31,  1998,  of $1,719.0
million  increased  from sales of $1,662.6  million for the  comparable  52-week
fiscal  year ended  March 25,  1997.  Sales added  through  the  acquisition  of
CooperSmith  since  January 17, 1998,  and a full year of Heiner's,  acquired in
November 1996,  combined with the additional  week were partially  offset by the
unfavorable impact of  foreign-exchange  rates during the year. Improved pricing
and favorable  product mix shift across all businesses  also  contributed to the
increase  in sales.  After  adjustment  for the  additional  week and  effect of
foreign-exchange  rates,  sales for fiscal 1998  increased  by $79.7  million or
4.8%.  

     Gross  margin  increased  significantly  to 42.9% in the current  year from
40.5% in fiscal 1997.  Profit-margin  improvements were experienced across fresh
bakery and refrigerated dough operations both domestically and  internationally.
These  solid  margin  improvements  can be  attributed  to focus on branded  and
superpremium product categories,  favorable pricing, and improved  manufacturing
efficiencies.  Domestic refrigerated dough operations demonstrated the strongest
margin-performance  improvement,  through  efficiencies  gained from closing its
Indianapolis,  Ind., plant in March 1997 and a positive mix shift. Additionally,
flour  costs  continued  to  decrease  since the first half of fiscal 1997 after
reaching  record highs thereby  resulting in margin  improvements.  


                                    S-13
<PAGE>

     Agricultural  commodity costs  represented  22-25% of cost of products sold
during the 1998 fiscal year,  which is down from prior years.  Costs of products
sold includes  agricultural  commodities  whose prices are influenced by weather
conditions, government regulations and economic conditions. The Company utilized
futures contracts or options to hedge approximately  55-65% of such agricultural
commodity  costs or 12-16% of cost of products sold during the 1998 fiscal year.
As of March  31,1998,  the  amount  of the  Company's  aggregate  obligation  to
purchase  commodities  under  such  contracts  was  $20.4  million.  

     Marketing,  distribution and administrative expenses increased in 1998 from
38.1% to 39.0% on a percentage-of-sales basis. A primary factor is the increased
spending in marketing and  advertising  to focus on building core brands as well
as supporting new premium product introductions. 

     The prior-year  charge of $12.7 million for restructuring and consolidation
covered  expenses in  conjunction  with closing one bakery and one  refrigerated
dough plant.  Excluding the prior-year charge,  operating income for fiscal 1998
increased $26.9 million. This significant increase in operating results reflects
a strong contribution from Heiner's, benefits of lower ingredient costs, and the
continued  focus on  cost-effectiveness  combined with an improvement in product
mix. 

     The effective  tax rate for fiscal 1998  represents a more typical tax rate
expected for the Company on an on-going basis but will likely increase  slightly
with  the  effect  of  nondeductible  goodwill  amortization  from  current-year
acquisitions. The lower effective tax rate for fiscal 1997 is a direct result of
$5.3  million  in  one-time  Spanish  tax  incentives  and  credits   associated
principally  with   investments   made  in  the  Canary  Islands.   The  Company
substantially completed the expansion of its Canary Islands bakery in that year.


     The $1.8 million  net-of-tax charge for the change in accounting  principle
in the current year  represents  the effect of compliance  with a new accounting
interpretation  related to the  recognition  of costs  associated  with business
process re-engineering. 

     Net earnings for fiscal 1998 were $36.0 million or $0.85 per diluted share,
compared to $16.2  million,  or $0.39 per  diluted  share for fiscal  1997.  The
marked  increase in net earnings for the current year is a result of the factors
noted above.  

     Fiscal Year 1997 Compared with Fiscal Year 1995 

     Net sales for the fiscal year ended March 25,1997, of $1,662.6 million were
consistent  with sales of $1,664.6  million for the  comparable  52-week  period
ended  January 2, 1996 (fiscal  1995).  The decrease in sales  attributed to the
closing or sale of underperforming and noncore businesses as part of the planned
consolidation  and  restructuring  was  partially  offset by the effect of price
increases  taken  early in the  year  and  favorable  product-mix  shift.  Sales
contributed  through the acquisition of Heiner's,  as of November 30, 1996, were
more than offset by the  unfavorable  impact of foreign  exchange rates near the
end of the year.  After  adjustment  for the closed or sold  facilities  in both
periods  presented,  sales for fiscal 1997  increased by $88.8  million or 5.6%,
represented   across  fresh  bakery  and  refrigerated   dough  operations  both
domestically and  internationally.  

     Gross  margin  increased  to  40.5% in 1997  from  37.8%  in  fiscal  1995.
Profit-margin  improvements were experienced by domestic fresh bakery operations
and both  international  bakery and refrigerated  dough operations.  Margins for
domestic  refrigerated  dough  operations  were down  slightly from fiscal 1995.
These margin  improvements  can be attributed to the achieved  price  increases,
benefits of the restructuring and consolidation  process, and improved operating
efficiencies.  Additionally, flour costs which began to increase dramatically in
the last half of fiscal  1995 have  decreased,  thereby  resulting  in  improved
margins from 1995.  

     Agricultural  commodity costs  represented  25-30% of cost of products sold
during the 1997 fiscal year,  which is consistent with prior years.  The Company
utilized  futures  contracts  or options to hedge  approximately  45-55% of such
agricultural  commodity costs or 11-17% of cost of products sold during the 1997
fiscal  year.  As of March  25,  1997,  the  amount of the  Company's  aggregate
obligation  to purchase  commodities  under such  contracts  was $11.4  million.


     Marketing,  distribution  and  administrative  expenses  increased  by $6.0
million  in 1997 and from  37.7% to 38.1% on a  percentage-of-sales  basis.  The
elimination of costs through the closing or sale of facilities and the effect of


                                    S-14
<PAGE>

the charge for the Spanish work force reduction  program  reflected in 1995 were
more than offset by the costs of operating as a stand-alone public company.  

     The prior-year  charge of $27.5 million for restructuring and consolidation
was netted with an $18.4  million gain on the sale of  businesses,  resulting in
the net  charge of $9.1  million.  Excluding  the  current-year  charge of $12.7
million  and  the  1995  net  charge  of $9.1  million  to  consolidate  certain
inefficient facilities, operating income for fiscal 1997 increased $37.9 million
compared to the prior year.  This  significant  increase  in  operating  results
reflects  benefits  from our  consolidation  and  restructuring  program and our
continued  focus on  cost-effectiveness  combined with an improvement in product
mix.  

     The lower  effective  tax rate for fiscal  1997 is a direct  result of $5.3
million in one-time  Spanish tax incentives and credits  associated  principally
with investments made in the Canary Islands. The Company substantially completed
the expansion of its Canary Islands bakery during 1997. Typically, the Company's
effective  income tax rate is higher primarily due to the relative impact of the
nondeductible fixed goodwill  amortization on the respective earnings level. 

     Net earnings for fiscal 1997 were $16.2 million or $0.39 per diluted share,
compared  with a loss of  $6.6  million,  or a $0.16  loss  per  diluted  share,
computed on the basis of pro forma average shares  outstanding  for fiscal 1995.


     The  historical  statement  of earnings  for the  year-ago  period does not
reflect  interest  expense related to long-term debt assumed by the Company upon
the  distribution  at  March  26,  1996,  and  certain  administrative  expenses
associated with operating as an independent,  stand-alone  company.  

     Twelve-Week Period Ended March 26, 1996, Compared
     with Twelve-Week Period Ended March 28, 1995 

     For the 12-week period ended March 26, 1996, sales declined $4.1 million or
1.1% from the comparable  prior-year  period.  The decrease can be attributed to
the planned consolidation and restructuring that resulted in the closing or sale
of underperforming and noncore businesses.  This decrease in sales was partially
offset by  increased  volume in  refrigerated  dough  products,  a $4.9  million
increase  in  international  sales  and  a  $5.6  million  favorable  effect  of
exchange-rate  fluctuations.  After adjustment for the closed or sold facilities
in both periods  presented,  sales increased by $19.8 million.  

     Gross margin for the March 1996 period of 37.8% compared  unfavorably  with
the prior-year  period's 39.2%. As expected,  margins were adversely affected by
the dramatic  increases  in prices for  ingredients,  specifically  flour costs,
which increased to record levels.  

     The increase in  marketing,  distribution  and  administrative  expenses to
$146.0  million from $140.9  million in the  comparable  period is the result of
one-time charges of $7.6 million, including $6.3 million related to a settlement
agreement in a case that involved alleged  price-fixing and antitrust violations
in the state of Texas. 

     In the  comparable  period,  $6.1 million of the fiscal 1995  provision for
restructuring and consolidation was recorded to cover estimated expenses arising
from the consolidation of certain domestic bakery operations  identified at that
date. 

     The variance in the effective  income-tax rate reflects the relative impact
of the  nondeductible  fixed goodwill  amortization  on the respective  earnings
levels.  

     As a result of the March  1996  charge for the legal  settlement  and other
factors  discussed above, the Company incurred a loss of $5.1 million,  or $0.12
per  diluted  share,   computed  on  the  basis  of  pro  forma  average  shares
outstanding, compared with a loss of $0.3 million, or $0.01 per diluted share in
the prior year's comparable  period.  

     Fiscal Year 1995 Compared with Fiscal Year 1994

     Net sales in 1995  decreased  $55.9  million or 3.2% compared with the same
period in the prior year.  Domestic fresh  baked-goods  sales decreased by $89.6
million  in part as a result of the  planned  consolidation  and  restructuring,
including the withdrawal from underperforming territories.  Lower domestic fresh
baked-goods   volume  was  partially   offset  by  higher  net  prices,   higher
international  sales of $32.5 million,  and a $13.7 million  favorable effect of
foreign currency exchange rate  fluctuations.  Excluding the sales of the closed
facilities and divested businesses,  foreign currency exchange-rate fluctuations

                                    S-15
<PAGE>

and the extra week in the 1994 fiscal year, net sales  decreased $6.5 million on
a comparable  basis.  

     Gross profit  decreased  $19.6  million or 3.0% versus  fiscal  1994.  As a
percentage of sales,  gross profit remained  constant at 37.8%.  Margins for the
1995 fiscal year would have improved but were adversely affected by the dramatic
increases  in  commodity  prices for  ingredients  in the last half of the year.

     Marketing, distribution, and administrative expenses in 1995 increased $3.6
million  compared  to the prior  year.  As a percent  of sales,  these  expenses
increased  to  37.7%  in  1995  versus  36.3%  in  1994,  as  the  reduction  in
volume-related  selling  expenses  was more than  offset by  increases  in other
costs,  including the Spanish work force reduction program and domestic employee
relocation  expenses.  

     Excluding  the  1995  charge  of  $27.5  million  to  consolidate   certain
inefficient  domestic bakery  facilities,  operating  income for the 1995 fiscal
year  decreased  $23.2 million  compared  with the prior year.  This decrease in
operating  results was primarily  attributable to the impact of commodity prices
for  ingredients  and the work force  reduction  in Spain.  

     The  increase in the  effective  tax rate  primarily  reflects the relative
effect of the  nondeductible  fixed goodwill  amortization on a reduced earnings
level. 

Liquidity and Capital Resources

     Concurrent  with the  Distribution  on March 26,  1996,  the  Company  used
borrowings under a $215 million unsecured revolving credit facility with several
financial institutions to pay $80 million to Anheuser-Busch as a partial payment
of its net intercompany  payable,  to fund working capital needs and for general
corporate  purposes.  Prior to the  Distribution,  as a subsidiary,  the Company
obtained  funds  for  its  capital  needs,   including  working  capital,   from
Anheuser-Busch,  primarily through a non-interest-bearing  intercompany account.

     The  Company's  primary  source of liquidity is cash flow from  operations,
which was $125.9  million  for the current  fiscal  year ended  March 31,  1998.
Improved  operating   efficiencies,   continued  favorable   product-mix  shift,
favorable  ingredient  costs and stable  pricing have  contributed to the strong
cash flows from operations for the current year. Net working capital,  excluding
cash and cash  equivalents,  was $48.6  million at March 31, 1998, up from $37.5
million a year ago,  primarily  attributable to the effect of  acquisitions.  

     In conjunction with the acquisition of CooperSmith in the fourth quarter of
fiscal 1998, the existing credit facility was  renegotiated to $450 million with
a  maturity  date  of  September  2002.  The  Company's   primary  routine  cash
requirements  will  continue  to  consist of funding  capital  expenditures  and
interest  payments  pursuant to the credit facility.  The Company invested $79.6
million in capital  expenditures  during the current  fiscal year and expects to
fund capital  investments of approximately  $80-90 million in the upcoming year.

     The  consolidated   capital  expenditure  plan  for  fiscal  1999  includes
completion  of the new bakery in  northern  Portugal,  continued  rollout of new
handheld computers for route sales drivers and CooperSmith  equipment  upgrades.
The Company will also continue ongoing  investments in systems  technology along
with  modernization  and expansion plans for various domestic and  international
bakeries.  

     Additionally,  a favorable  IRS tax ruling was received  during the year on
the stock repurchase  program  authorized by the Company's Board of Directors in
March 1997.  The program  authorizes the repurchase of up to 1 million shares of
common stock as the Company  determines.  At March 31, 1998,  168,600 shares had
been purchased for the treasury at a cost of $7.0 million.  

     On both a short-term and long-term basis, management believes that its cash
flows from operations,  together with its available  borrowings under the Credit
Facility, will provide it with sufficient resources to meet its seasonal working
capital needs, to finance its projected  capital  expenditures,  and to meet its
foreseeable liquidity requirements.

                                      S-16
<PAGE>


                                    THE NOTES

     We will  issue  the  Notes  under an  Indenture  dated as of April 1,  1999
between Earthgrains and The Bank of New York, as Trustee.  Information about the
Indenture  and  the  general  terms  and  provisions  of  the  Notes  is in  the
accompanying  prospectus under "The Debt Securities."  Certain capitalized terms
we use below have the meanings given in the prospectus or the Indenture.

     The  defeasance  provisions  of the  Indenture,  which are described in the
prospectus, will apply to the Notes.

     The Notes will be issued in book-entry form, as a single note registered in
the name of the  nominee  of The  Depository  Trust  Company,  which will act as
depositary.  Beneficial  interests  in  book-entry  Notes  will be shown on, and
transfers  of the Notes will be made only  through,  records  maintained  by the
depositary and its participants. The provisions set forth under "Book-Entry Debt
Securities" in the accompanying  prospectus will apply to the Notes.  

Payment of Principal  and Interest

     The  interest  rate on the  Notes  will be 6 1/2%  per  annum.  We will pay
interest  in arrears on April 15 and  October 15  beginning  October  15,  1999.
Interest  will  accrue  from  April 20,  1999 or from the most  recent  interest
payment date to which we have paid or provided  for the payment of interest.  We
will pay  interest  computed  on the  basis of a 360-day  year of twelve  30-day
months.  

     The Notes will mature on April 15, 2009.  

     We will pay  interest on the Notes in  immediately  available  funds to the
persons in whose names the Notes are  registered at the close of business on the
April 1 or  October  1  preceding  the  respective  interest  payment  date.  At
maturity, we will pay the principal,  together with final interest on the Notes,
in immediately available funds. 

     If an interest  payment date, the  redemption  date or the maturity date is
not a Business Day, we will make the required  payment on the next Business Day.

Optional Redemption

     The Notes  will be  redeemable,  in whole or in part,  at our option at any
time at a  redemption  price equal to the  greater of (i) 100% of the  principal
amount of such Notes or (ii) as  determined  by a  Quotation  Agent (as  defined
below),  the sum of the present  values of the remaining  scheduled  payments of
principal  and interest  thereon (not  including any portion of such payments of
interest  accrued  as of the  date  of  redemption)  discounted  to the  date of
redemption on a semi-annual  basis (assuming a 360-day year consisting of twelve
30-day  months) at the Adjusted  Treasury Rate (as defined  below) plus 25 basis
points plus, in each case,  accrued  interest thereon to the date of redemption.

     "Adjusted  Treasury Rate" means,  with respect to any redemption  date, the
rate per annum  equal to the  semiannual  equivalent  yield to  maturity  of the
Comparable  Treasury Issue,  assuming a price for the Comparable  Treasury Issue
(expressed  as a percentage of its  principal  amount)  equal to the  Comparable
Treasury Price for such redemption date.  

     "Comparable  Treasury  Issue"  means the United  States  Treasury  security
selected by a Quotation  Agent as having a maturity  comparable to the remaining
term of the  Notes  to be  redeemed  that  would  be  utilized,  at the  time of
selection and in accordance with customary  financial  practice,  in pricing new
issues of corporate debt securities of comparable maturity to the remaining term
of such Notes. 

     "Comparable Treasury Price" means, with respect to any redemption date, (i)
the average of the Reference  Treasury  Dealer  Quotations  for such  redemption
date,  after  excluding the highest and lowest such  Reference  Treasury  Dealer
Quotations,  or (ii) if the  Trustee  obtains  fewer than  three such  Reference
Treasury  Dealer  Quotations,  the  average of all such  Quotations.  

     "Quotation  Agent" means the  Reference  Treasury  Dealer  appointed by us.

     "Reference Treasury Dealer" means (i) J.P. Morgan Securities Inc., Banc One
Capital Markets,  Inc., Chase Securities Inc., NationsBanc Montgomery Securities
LLC,  Warburg  Dillon  Read LLC,  and  their  respective  successors;  provided,
however,  that  if  any  of the  foregoing  shall  cease  to be a  primary  U.S.
Government  securities dealer in New York City (a "Primary Treasury Dealer"), we
shall substitute  therefor  another Primary Treasury Dealer;  and (ii) any other
Primary Treasury Dealer we select. 

                                    S-17
<PAGE>

     "Reference   Treasury  Dealer  Quotations"  means,  with  respect  to  each
Reference Treasury Dealer and any redemption date, the average, as determined by
us, of the bid and asked prices for the Comparable  Treasury Issue (expressed in
each case as a  percentage  of its  principal  amount)  quoted in writing to the
Trustee by such Reference Treasury Dealer at 5:00 p.m. on the third Business Day
preceding such redemption date.

     Notice of any redemption  will be mailed at least 30 days but not more than
60 days before the  redemption  date to each holder of the Notes to be redeemed.
Unless  we  default  in  payment  of the  redemption  price,  on and  after  the
redemption date,  interest will cease to accrue on the Notes or portions thereof
called for redemption. 

     The Notes will not be subject to any  sinking  fund.  

Events of Default

     The  Events  of  Default  described  in  the  prospectus  under  "The  Debt
Securities-Events  of  Default,  Notice  and  Waiver"  will  apply to the Notes.

Same-Day  Settlement  and  Payment

     The Notes will trade in the depositary's  same-day funds settlement  system
until  maturity or until we issue the Notes in definitive  form.  The depositary
will therefore  require secondary market trading activity in the Notes to settle
in immediately  available  funds. We can give no assurance as to the effect,  if
any, of settlement in  immediately  available  funds on trading  activity in the
Notes.  

Governing Law 

     The Notes will be governed by and construed in accordance  with the laws of
the State of New York.









   
                                   S-18
<PAGE>


                                  UNDERWRITING

     Earthgrains is selling the Notes to the  underwriters  named below under an
Underwriting  Agreement  dated as of April 15, 1999. The  underwriters,  and the
amount of the Notes each of them has  severally  agreed to purchase from us, are
as follows:
                                                           Principal Amount
Underwriters                                                   of Notes
- ------------                                                   --------
J.P. Morgan Securities Inc. ........................     $     90,000,000
Banc One Capital Markets, Inc. .....................           15,000,000
Chase Securities Inc. ..............................           15,000,000
NationsBanc Montgomery Securities LLC ..............           15,000,000
Warburg Dillon Read LLC,
    a subsidiary of UBS AG .........................           15,000,000
                                                               ----------
      Total ........................................     $    150,000,000
                                                              ===========

     The Underwriting  Agreement  provides that, if the underwriters take any of
the Notes, then they are obligated to take and pay for all of the Notes.

      The  Notes  are a new  issue of  securities  with no  established  trading
market.  We do not  intend to apply  for  listing  of the Notes on any  national
securities exchange. The underwriters have advised us that they intend to make a
market  for the  Notes,  but they  have no  obligation  to do so.  They also may
discontinue  market making at any time without  providing any notice.  We cannot
give any assurance as to the liquidity of any trading market for the Notes.

     The underwriters  initially  propose to offer part of the Notes directly to
the public at the public  offering price set forth on the cover page and part to
certain dealers at a price that represents a concession not in excess of .40% of
the  principal  amount of the Notes.  Any  underwriter  may allow,  and any such
dealer may reallow,  a concession not in excess of .25% of the principal  amount
of the Notes to certain other dealers.  After the initial offering of the Notes,
the  underwriters  may,  from time to time,  vary the  offering  price and other
selling terms.

     We have agreed to indemnify the underwriters  against certain  liabilities,
including  liabilities  under the  Securities  Act of 1933,  as  amended,  or to
contribute payments which the underwriters may be required to make in respect of
such liabilities.

     We estimate that we will spend approximately $350,000 for printing,  rating
agency fees, trustee's fees, legal fees and other expenses of the offering.

     In connection with the offering of the Notes,  the  underwriters may engage
in transactions  that stabilize,  maintain or otherwise affect the prices of the
Notes.  Specifically,  the  underwriters  may overallot in  connection  with the
offering  of the  Notes,  creating a short  position  in the Notes for their own
account. In addition,  the underwriters may bid for, and purchase,  the Notes in
the open market to cover short positions or to stabilize the price of the Notes.
Finally,   the  underwriters  may  reclaim  selling   concessions   allowed  for
distributing  the  Notes  in  the  offering,  if  the  underwriters   repurchase
previously  distributed  Notes in  transactions  to cover  short  positions,  in
stabilization  transactions or otherwise.  Any of these activities may stabilize
or maintain the market prices of the Notes above independent  market levels. The
underwriters  are not required to engage in any of these  activities and may end
any of these activities at any time.

     In the ordinary course of their respective businesses, the underwriters and
their  affiliates  have  engaged,  and may in the future  engage,  in commercial
banking  and/or  investment  banking  transactions  with us and our  affiliates.
Affiliates of each of the  underwriters are participants in our revolving credit
agreement  under which they have  committed to advance  funds to us on the terms
provided  in the  credit  agreement.  Because  more than 10  percent  of the net
proceeds of the offering  may be paid to  affiliates  of NASD members  which are
participating  in the  distribution of the Notes,  the offering is being made in
compliance with Rule 2710(c)(8) of the NASD Conduct Rules.


                                    S-19
<PAGE>


                                  LEGAL COUNSEL

     Bryan  Cave LLP,  St.  Louis,  Missouri,  has  served as our  counsel,  and
Skadden,  Arps,  Slate,  Meagher & Flom LLP, New York,  New York,  has served as
counsel to the underwriters, in connection with the issuance of the Notes.


























                                      S-20



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission