CENTRAL GARDEN & PET COMPANY
8-K/A, 1998-05-06
MISCELLANEOUS NONDURABLE GOODS
Previous: RIVERWOOD HOLDING INC, 10-Q, 1998-05-06
Next: NETPLEX GROUP INC, S-3, 1998-05-06



<PAGE>
 
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549

                                 ______________


                                   FORM 8-K/A
                                AMENDMENT NO. 1

                                 CURRENT REPORT
                     PURSUANT TO SECTION 13 OF 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934



Date of Report (Date of earliest event reported)      February 27, 1998
                                                      -----------------


                         Central Garden & Pet Company
- -------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

 
 
          Delaware                    0-20242                68-0275553
- --------------------------------------------------------------------------------
(State or other jurisdiction      (Commission File          (IRS Employer
     of incorporation)                 Number)           Identification No.)
 


3697 Mt. Diablo Boulevard, Lafayette, California             94549
- --------------------------------------------------------------------------------
(Address of principal executive offices)                   (Zip Code)


Registrant's telephone number, including area code     (510) 283-4573
                                                       -------------------------

                                 Inapplicable
- --------------------------------------------------------------------------------
         (Former name or former address, if changed since last report)


Exhibit Index located on page 4
<PAGE>
 
          The purpose of this Form 8-K/A is to amend the Form 8-K, which was
filed on March 11, 1998, to provide the required financial statements.

Item 7.        Financial Statement and Exhibits
               --------------------------------

               (a)(1) Financial Statements of Pennington Seed, Inc. are attached
                      as Exhibit 1.4 hereto.

               (a)(2) Independent Auditors' Reports are included in Exhibit 1.4
                      hereto.

               (b)(1) Pro Forma Financial Information is attached as Exhibit 1.5
                      hereto.

               (c)    See attached Exhibit Index.

                                       2
<PAGE>
 
                                   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 hereunto duly authorized.

                              CENTRAL GARDEN & PET COMPANY



                              By /s/ Robert B. Jones
                                 -------------------
                                 Robert B. Jones, Vice President
                                 and Chief Financial Officer

Dated:  May ____, 1998

                                       3
<PAGE>
 
                                 EXHIBIT INDEX
<TABLE> 
<CAPTION> 

Number         Exhibit
- ------         -------
<C>           <S> 
1.1            Agreement and Plan of Reorganization dated as of February 17,
               1998 among Pennington Seed, Inc., the Stockholders of Pennington
               Seed, Inc., Central Garden & Pet Company and PS Sub, Inc. (the
               "Merger Agreement").*

1.2            Amendment No. 1 to the Merger Agreement dated February 27, 1998.*

1.3            Press Release dated March 4, 1998.*

1.4            Financial Statements of Pennington Seed, Inc. (including
               Independent Auditors' Reports).

1.5            Pro Forma Financial Information.

1.6            Consent of Independent Public Accountants (Arthur Andersen LLP).

1.7            Consent of Independent Accountants (Price Waterhouse LLP).

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

*   Incorporated by reference to Exhibits 99.1, 99.2 and 99.3, respectively, of
the Company's Form 8-K Current Report filed on March 11, 1998.

                                       4

<PAGE>
 
                                                                     EXHIBIT 1.4

PENNINGTON SEED, INC. AND SUBSIDIARIES

CONSOLIDATED FINANCIAL STATEMENTS AS OF JUNE 30,
1997 AND 1996 AND FOR THE THREE-YEARS THEN ENDED
AND AS OF AND FOR THE SIX-MONTH PERIODS ENDED
DECEMBER 31, 1997 AND 1996 (UNAUDITED)
<PAGE>
 
                              ARTHUR ANDERSEN LLP

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors and Shareholders of
Pennington Seed, Inc.:

We have audited the accompanying consolidated balance sheets of PENNINGTON SEED,
INC. (a Georgia corporation) and subsidiaries as of June 30, 1997 and 1996 and
the related consolidated statements of operations, changes in stockholders'
equity, and cash flows for the years then ended.  These financial statements are
the responsibility of the Company's management.  Our responsibility is to
express an opinion on these financial statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Pennington Seed, Inc. and its
subsidiaries as of June 30, 1997 and 1996 and the results of their operations
and their cash flows for the years then ended in conformity with generally
accepted accounting principles.

Atlanta, Georgia
August 29, 1997
<PAGE>
 

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholders of
Pennington Seed, Inc.

In our opinion, the accompanying consolidated statements of operations, of
changes in shareholders' equity and of cash flows present fairly, in all
material respects, the results of operations and cash flows of Pennington Seed,
Inc. and its subsidiary for the year ended June 30, 1995 in conformity with
generally accepted accounting principles. These financial statements are the
responsibility of the Company's management; our responsibility is to express an
opinion on these financial statements based on our audit. We conducted our audit
of these statements in accordance with generally accepted auditing standards
which require that we plan and perform the audit to obtain reasonable assurance
about whether the financial statements are free of material misstatement. An
audit includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audit provides a
reasonable basis for the opinion expressed above.

Price Waterhouse LLP
Atlanta, Georgia

September 20, 1995


                                      -2-

<PAGE>
 
PENNINGTON SEED, INC. AND SUBSIDIARIES
 
CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share amounts)
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------
                                                                                       JUNE 30,              DECEMBER 31,
                                                                                 ---------------------          1997
                                                                                   1997         1996         (UNAUDITED)    
<S>                                                                           <C>           <C>             <C>
ASSETS                                                                           
                                                                                 
CURRENT ASSETS:                                                                  
  Cash                                                                           $  4,448     $  3,963           $    620
  Trade receivables, less allowances of $1,633 and $1,085                        
    in 1997 and 1996, respectively, and $1,708 at December 31, 1997 (unaudited)    35,999       40,907             22,311
  Inventories                                                                      50,644       42,102             73,625
  Prepaids and other current assets                                                 1,371        1,895              2,229
                                                                                 --------     --------           --------
           Total current assets                                                    92,462       88,867             98,785
                                                                                 
PROPERTY, PLANT, AND EQUIPMENT, net                                                25,245       23,375             25,639
                                                                                 
OTHER ASSETS:                                                                    
  Goodwill net of accumulated amortization of $40 and $0                         
    in 1997 and 1996, respectively, and $67 at December 31, 1997 (unaudited)          772            -                745
  Investments                                                                         380        1,048                380
  Other                                                                               257          192                531
                                                                                 --------     --------           --------
           Total other assets                                                       1,409        1,240              1,656
                                                                                 --------     --------           --------
TOTAL ASSETS                                                                     $119,116     $113,482           $126,080
                                                                                 ========     ========           ========
LIABILITIES AND STOCKHOLDERS' EQUITY                                             
                                                                                 
CURRENT LIABILITIES:                                                             
  Current maturities of long-term debt                                           $  4,213     $  2,667           $  4,183
  Accounts payable                                                                 25,798       24,446             26,703
  Accrued compensation and benefits                                                 5,216        4,073              3,044
  Accrued income taxes                                                              1,575            -                 10
  Other accrued expenses                                                              994        1,137                620
                                                                                 --------     --------           --------
           Total current liabilities                                               37,796       32,323             34,560
                                                                                 
LONG-TERM DEBT, less current maturities                                            38,000       50,377             44,431
                                                                                 
DEFERRED INCOME TAXES                                                               2,330        2,419              2,330
                                                                                 
OTHER LIABILITIES                                                                       -            -                  -
                                                                                 --------     --------           --------
           Total                                                                   78,126       85,119             81,321
                                                                                 
COMMITMENTS AND CONTINGENCIES (Note 7)                                           
                                                                                 
STOCKHOLDERS' EQUITY:                                                            
  Series A 10% cumulative preferred stock, $1 par value;                         
    1,000 shares authorized, 412 shares issued                                          -            -                  -
  Common stock, $1 par value; 1,000,000 shares authorized,                       
    10,000 shares issued and outstanding                                               10           10                 10
  Additional paid-in capital                                                        1,984        1,984              1,984
  Retained earnings                                                                39,013       26,386             42,782
                                                                                 --------     --------           --------
         Total                                                                     41,007       28,380             44,776
  Less treasury stock 17 shares of Series A 10% cumulative                       
    preferred stock, at cost                                                          (17)         (17)               (17)
                                                                                 --------     --------           --------
         Total stockholders' equity                                                40,990       28,363             44,759
                                                                                 --------     --------           --------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                       $119,116     $113,482           $126,080
                                                                                 ========     ========           ========
</TABLE> 
The accompanying notes are an integral part of these consolidated statements.

                                      -3-
<PAGE>
 
PENNINGTON SEED, INC. AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands)
<TABLE> 
<CAPTION> 
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                         FOR THE
                                                    FOR THE YEARS ENDED                              SIX-MONTH PERIODS
                                                          JUNE 30,                                   ENDED DECEMBER 31,
                                    --------------------------------------------------      ---------------------------------
                                            1997             1996             1995                  1997             1996
                                                                                                         (UNAUDITED)
<S>                                      <C>              <C>              <C>                   <C>              <C>
NET SALES                                   $297,774         $266,805         $223,914              $115,638         $101,412
 
COST OF SALES                                213,863          198,608          165,619                81,600           72,100
                                            --------         --------         --------              --------         --------
                                              83,911           68,197           58,295                34,038           29,312
                                            --------         --------         --------              --------         --------
WAREHOUSING AND DELIVERY
  EXPENSES                                    28,267           25,775           24,627                12,520           11,872

SELLING, GENERAL, AND
  ADMINISTRATIVE EXPENSES                     31,631           26,400           24,645                14,557           13,111
                                            --------         --------         --------              --------         --------
                                              59,898           52,175           49,272                27,077           24,983
                                            --------         --------         --------              --------         --------
OPERATING PROFIT                              24,013           16,022            9,023                 6,961            4,329
                                            --------         --------         --------              --------         --------
OTHER INCOME (EXPENSE):
  Interest expense, net                       (3,460)          (3,648)          (3,094)               (1,302)          (1,704)
  Other, net                                     558             (324)             140                   551              392
                                            --------         --------         --------              --------         --------
           Total other expense                (2,902)          (3,972)          (2,954)                 (751)          (1,312)
                                            --------         --------         --------              --------         --------
INCOME BEFORE INCOME TAXES                    21,111           12,050            6,069                 6,210            3,017
 
PROVISION FOR INCOME TAXES                     8,444            4,483            2,205                 2,410            1,147
                                            --------         --------         --------              --------         --------
NET INCOME                                  $ 12,667         $  7,567         $  3,864              $  3,800         $  1,870
                                            ========         ========         ========              ========         ========
</TABLE>
The accompanying notes are an integral part of these consolidated statements.

                                      -4-
<PAGE>
 
PENNINGTON SEED, INC. AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
YEARS ENDED JUNE 30, 1997, 1996 AND 1995 AND
SIX-MONTH PERIOD ENDED DECEMBER 31, 1997 (In thousands)
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
                                                           ADDITIONAL
                                             COMMON           PAID-IN            RETAINED           TREASURY
                                             STOCK            CAPITAL            EARNINGS             STOCK               TOTAL
<S>                                       <C>              <C>               <C>                  <C>               <C>
BALANCE, June 30, 1994                           $10            $1,984             $15,035              $(17)             $17,012
 
  Dividends                                        -                 -                 (40)                -                  (40)
 
  Net income                                       -                 -               3,864                 -                3,864
                                          ----------       -----------             -------        ----------              -------
BALANCE, June 30, 1995                            10             1,984              18,859               (17)              20,836
 
  Dividends                                        -                 -                 (40)                -                  (40)
 
  Net income                                       -                 -               7,567                 -                7,567
                                          ----------       -----------             -------        ----------              -------
BALANCE, June 30, 1996                            10             1,984              26,386               (17)              28,363
 
  Dividends                                        -                 -                 (40)                -                  (40)
 
  Net income                                       -                 -              12,667                 -               12,667
                                          ----------       -----------             -------        ----------              -------
BALANCE, June 30, 1997                            10             1,984              39,013               (17)              40,990
 
  Dividends (unaudited)                            -                 -                 (30)                -                  (30)
 
  Net income (unaudited)                           -                 -               3,800                 -                3,800
                                          ----------       -----------             -------        ----------              -------
BALANCE, December 31, 1997
  (Unaudited)                                    $10            $1,984             $42,782              $(17)             $44,759
                                          ==========       ===========             =======        ==========              =======
 
 
The accompanying notes are an integral part of these consolidated statements.
</TABLE>

                                      -5-
<PAGE>
 
PENNINGTON SEED, INC. AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 FOR THE
                                                                 FOR THE YEARS ENDED                       SIX-MONTH PERIODS
                                                                       JUNE 30,                            ENDED DECEMBER 31,
                                                             ----------------------------------------------------------------------
                                                                1997          1996       1995             1997          1996
                                                                                                               (UNAUDITED)
<S>                                                       <C>              <C>        <C>           <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                                 $ 12,667    $ 7,567    $ 3,864            $  3,800    $  1,870
  Adjustments to reconcile net income                      
    to net cash provided by (used in)                      
    operating activities:                                  
    Depreciation and amortization                               3,143      2,470      2,284               1,430       1,392
    Write-down of equity investment and related goodwill   
      (Note 2)                                                    272        701          -                   -           -
    Gain (loss) on sale of property, plant, and equipment        (653)       (22)       197                  (4)        (41)
    Deferred income taxes                                        (511)      (653)      (197)                  -           -
    Changes in operating assets and liabilities:           
      Trade receivables                                         6,943     (6,942)       253              13,688      16,408
      Inventories                                              (6,636)    (8,603)     4,359             (22,981)    (14,545)
      Prepaids and other assets                                   195       (133)      (440)               (111)       (667)
      Accounts payable                                             76      2,044     (3,299)                905      (3,967)
      Accrued compensation and benefits                         1,143      1,187        188              (2,172)       (416)
      Accrued income taxes and other accrued liabilities        1,167       (618)       814              (2,961)         79
                                                             --------    -------    -------            --------    --------
                                                           
        Net cash provided by (used in) operating activities    17,806     (3,002)     8,023              (8,406)        113
                                                             --------    -------    -------            --------    --------
                                                           
CASH FLOWS FROM INVESTING ACTIVITIES:                      
  Purchases of property, plant, and equipment                  (3,694)    (5,705)    (3,109)             (1,797)     (1,908)
  Proceeds from sale of property, plant, and equipment            817        151         32                   4          41
  Proceeds from sale of investment                                334          -          -                   -           -
  Proceeds from liquidation of life insurance policies            813          -          -                   -           -
  Acquisition of majority interest in subsidiary, net of   
    cash acquired (Note 2)                                       (313)         -          -                   -           -
                                                             --------    -------    -------            --------    --------
                                                           
        Net cash used in investing activities                  (2,043)    (5,554)    (3,077)             (1,793)     (1,867)
                                                             --------    -------    -------            --------    --------
                                                           
CASH FLOWS FROM FINANCING ACTIVITIES:                      
  Net proceeds from borrowings of long-term debt                1,813     10,604      1,042               8,003         735
  Net reductions of long-term debt                            (17,051)    (2,530)    (9,391)             (1,602)     (2,525)
  Dividends paid                                                  (40)       (40)       (40)                (30)        (30)
                                                             --------    -------    -------            --------    --------
                                                           
        Net cash (used in) provided by financing activities   (15,278)     8,034     (8,389)              6,371      (1,820)
                                                             --------    -------    -------            --------    --------
NET INCREASE (DECREASE) IN CASH                                   485       (522)    (3,443)             (3,828)     (3,574)
                                                           
CASH:                                                      
  Beginning of year                                             3,963      4,485      7,928               4,448       3,963
                                                             --------    -------    -------            --------    --------
  End of period                                              $  4,448    $ 3,963    $ 4,485            $    620    $    389
                                                             ========    =======    =======            ========    ========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW                      
  INFORMATION:                                             
  Interest paid                                              $  3,125    $ 3,659    $ 3,094            $  1,302    $  1,704
                                                             ========    =======    =======            ========    ========
  Income taxes, net of refunds received                      $  6,978    $ 5,653    $ 1,856            $  2,400    $  1,577
                                                             ========    =======    =======            ========    ========
 
</TABLE> 
 
The accompanying notes are an integral part of these consolidated statements.

                                      -6-
<PAGE>
 
PENNINGTON SEED, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 1997, 1996 AND 1995 AND DECEMBER 31, 1997
(Information as of and for the six-months ended 
December 31, 1997 and 1996 is unaudited)
- --------------------------------------------------

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   NATURE OF OPERATIONS - Pennington Seed, Inc. and its subsidiaries
   (collectively, the "Company") manufacture and distribute grass seed, bird
   seed, and lawn and garden supplies throughout the United States.  The
   majority of the Company's operations are in the southeastern United States,
   although certain of the Company's operations are located in the northwestern
   and central United States.  The Company sells primarily to large national
   chains and independent retailers throughout the United States.

   USE OF ESTIMATES - The preparation of financial statements in conformity with
   generally accepted accounting principles requires management to make
   estimates and assumptions that affect the reported amounts of assets and
   liabilities and disclosure of contingent assets and liabilities at the date
   of the financial statements.  Estimates also affect the reported amounts of
   revenues and expenses during the reporting period.  Actual results could
   differ from those estimates.

   PRINCIPLES OF CONSOLIDATION - The consolidated financial statements include
   the accounts of Pennington Seed, Inc. and its subsidiaries which are more
   than 50% owned.  All material intercompany accounts and transactions have
   been eliminated.

   RECLASSIFICATIONS - Certain prior year amounts have been reclassified to
   conform to the current year presentation.

   FAIR VALUE OF FINANCIAL INSTRUMENTS - The book values of cash, trade
   receivables, accounts payable, and other financial instruments approximate
   their fair values principally because of the short-term maturities of these
   instruments.  The fair value of the Company's long-term debt is estimated
   based on current rates offered to the Company for debt of similar terms and
   maturities.  Under this method, the Company's fair value of long-term debt
   was not significantly different from the stated value at June 30, 1997 and
   1996.

   UNAUDITED INTERIM INFORMATION - The financial information with respect to the
   six-month periods ended December 31, 1997 and December 31, 1996 is unaudited.
   In the opinion of management, such information contains all adjustments,
   consisting only of normal recurring adjustments, necessary for a fair
   presentation of the results of such periods. The results of operations for
   the six month periods ended December 31, 1997 and 1996 are not necessarily
   indicative of the results to be expected for the full year.

                                      -7-
<PAGE>
 
   INVENTORIES are stated at the lower of average cost, determined on the first-
   in, first-out ("FIFO") method, or market.

   Inventories are summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                                                                                          AS OF
                                                                      AS OF JUNE 30,                   DECEMBER 31,
                                                                 ------------------------           ----------------
                                                                   1997            1996                    1997
                                                                                                       (UNAUDITED) 
<S>                                                            <C>             <C>                    <C> 
Manufacturing:
  Raw materials                                                 $24,715           $16,901                $26,959
  Finished goods                                                 10,370             9,458                 17,795
  Supplies                                                        2,796             3,239                  4,838
                                                                -------           -------                -------
                                                                 37,881            29,598                 49,592
                                                                -------           -------                -------
Distribution:                                                              
  Merchandise held for resale                                    11,917            12,256                 22,111
  Supplies                                                          846               248                    139
                                                                -------           -------                -------
                                                                 12,763            12,504                 22,250
                                                                -------           -------                -------
Total                                                           $50,644           $42,102                $71,842
                                                                =======           =======                =======
</TABLE>

   INVESTMENTS in which the Company has an interest of 20% to 50% are carried at
   cost, adjusted for the Company's proportionate share of the investments'
   undistributed earnings or losses.  Investments in which the Company has an
   interest of less than 20% are recorded at historical cost.  All investments
   are classified as other assets in the accompanying consolidated balance
   sheets.

   PROPERTY, PLANT AND EQUIPMENT are recorded at cost, less accumulated
   depreciation and amortization.  Depreciation and amortization are provided
   for financial reporting purposes principally using the straight-line method
   over the estimated useful lives of the assets, ranging from 3 to 40 years.
   Accelerated depreciation methods are used for income tax purposes.
   Significant expenditures which add materially to the utility or useful lives
   of property, plant, and equipment are capitalized.  All other maintenance and
   repair costs are charged to current operations.  When property and equipment
   are sold or retired, the related costs and accumulated depreciation are
   removed from the accounts and any gain or loss is included in the
   consolidated statement of operations.

                                      -8-
<PAGE>
 
   Property, plant and equipment are summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                                                                                            AS OF
                                                                          AS OF JUNE 30,                 DECEMBER 31,
                                                                    ------------------------             -----------
                                                                      1997             1996                  1997
                                                                                                          (UNAUDITED) 
<S>                                                              <C>              <C>                   <C>
Land and improvements                                              $  1,366         $  1,317              $  1,366
Buildings and improvements                                           17,032           14,966                16,791
Leasehold improvements                                                  265              265                   265
Machinery and equipment                                              23,213           20,099                24,782
Furniture and fixtures                                                1,152              945                 1,249
Airplane                                                                186              924                   536
Vehicles                                                              3,783            3,786                 3,848
Other                                                                   220              376                     -
                                                                   --------         --------              --------
           Total                                                     47,217           42,678                48,837
                                                    
Less accumulated depreciation                                       (21,972)         (19,303)              (23,198)
                                                                   --------         --------              --------
Total                                                              $ 25,245         $ 23,375              $ 25,639
                                                                   ========         ========              ========
</TABLE>

   Depreciation expense approximated $3,005,000, $2,352,000 and $2,284,000 for
   the years ended June 30, 1997, 1996 and 1995, respectively, and $1,401,000
   and $1,365,000 for the six-month periods ended December 31, 1997 and 1996,
   respectively.

   IMPAIRMENT OF LONG-LIVED ASSETS - The Company periodically reviews the values
   assigned to long-lived assets, including property, goodwill, and other
   deferred costs, to determine whether any impairments are other than
   temporary.  Management believes the long-lived assets in the accompanying
   1997 balance sheet are appropriately valued.

   INTEREST RATE SWAPS are accounted for under the accrual method, with all
   interest received or payable credited to or charged against interest expense.

   INCOME TAXES - The Company records deferred income taxes using enacted tax
   laws and rates for the years in which the taxes are expected to be paid.
   Deferred income taxes reflect the tax consequences on future years of
   differences between the tax bases of assets and liabilities and their
   financial reporting amounts.  Differences result primarily from inventory
   valuation, depreciation, and unfunded accruals (Note 5).

2. ACQUISITION OF MAJORITY INTEREST IN SUBSIDIARY

   During 1996, the Company contributed its 50% equity interest in Cactus Seed,
   Inc. for a 37.5% equity interest in a newly formed joint venture, Seeds West,
   Inc. ("Seeds West" or the "Subsidiary").  The Company's equity interest at
   the date of formation of Seeds West was $596,000.  In addition, the Company
   also had goodwill of approximately $140,000 related to its original
   investment in Cactus Seed, Inc.  The investment in and goodwill related to
   Seeds West were written down to zero as of June 30, 1996 to reflect the
   Company's share of Seeds West's net deficit.  The Company was not obligated
   to fund any deficit of Seeds West.

                                      -9-
<PAGE>
 
   The Company made purchases from Seeds West of $4,885,000 during the year
   ended June 30, 1996.  Included in other assets at June 30, 1996 is a $250,000
   note receivable from Seeds West.  The note is due upon demand and accrues
   interest monthly at a variable rate.

   On July 25, 1996, Seeds West acquired 37,500 shares from its shareholders for
   approximately $359,000.  As a result, the Company's interest in Seeds West
   increased to 60%.  The treasury stock transaction was recorded as an
   acquisition using the purchase method of accounting, and accordingly, the
   results of operations of Seeds West for the period from July 25, 1996 to June
   30, 1997 are included in the accompanying financial statements.  The purchase
   price of the treasury stock was allocated to the assets acquired and
   liabilities assumed based on fair market values at the date of acquisition.
   The Company's share of the excess of the treasury stock price over the net
   assets acquired, approximately $522,000, was recorded as goodwill.

   At the date of acquisition and throughout fiscal 1997, Seeds West was in a
   shareholders' deficit position and the minority shareholders were not
   obligated to fund the Subsidiary's shareholders' deficit.  As a result, the
   Company recorded additional goodwill at the date of acquisition for the
   minorities' 40% interest in the shareholders' deficit.  The goodwill recorded
   attributable to the minorities' interest in the Subsidiary's shareholders'
   deficit at the date of acquisition approximated $290,000.

   During fiscal 1997, the Subsidiary recorded net income of $127,000 on a
   stand-alone basis.  After considering intercompany profits, the Subsidiary
   recorded a net loss of $17,000.  Because the minority shareholders are not
   obligated to fund the Subsidiary's deficit, the Company's statement of
   operations for the year ended June 30, 1997 includes all losses generated by
   the Subsidiary.

   Goodwill attributable to the Subsidiary's acquisition of treasury stock,
   approximately $812,000, is being amortized using the straight-line method
   over 20 years.  Goodwill attributable to the minority interest in the
   shareholders' deficit at the date of acquisition, approximately $290,000 will
   be reduced by subsequent subsidiary profits applicable to the minority
   interest.  However, subsequent subsidiary profits applicable to the minority
   interest will first be allocated to the Company to the extent the Company has
   absorbed the minorities' interest in subsequent subsidiary losses.

   As a result of the treasury stock transaction, the Company was required to
   record its equity investment share of the Subsidiary's losses through the
   acquisition date.  Accordingly, the Company recorded a $272,000 charge
   attributable to the Subsidiary's previous losses.  The charge is included in
   other income (expense) in the accompanying consolidated statement of
   operations for the year ended June 30, 1997.

3. CONCENTRATION OF CREDIT RISK

   The Company sells products to chain stores and other customers and extends
   credit based on an evaluation of the customer's financial condition,
   generally without requiring collateral.  The Company monitors its exposure
   for credit losses and maintains allowances for anticipated losses.  During
   1997, 1996 and 1995, sales to the Company's two largest customers represented
   54%, 60% and 57%, respectively, of net sales.  These customers also represent
   64% and 72% of total accounts receivable at June 30, 1997 and 1996,
   respectively.

                                      -10-
<PAGE>
 
4. LONG-TERM DEBT

   Long-term debt is summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                                                                                           AS OF
                                                                                AS OF JUNE 30,           DECEMBER 31,
                                                                           ------------------------    --------------
                                                                              1997          1996             1997
                                                                                                         (UNAUDITED) 
<S>                                                                      <C>              <C>            <C>
Revolving credit loan payable to a consortium of banks due           
  May 30, 1999, secured by substantially all company assets,         
  bearing interest at prime (8.5% at June 30, 1997) or LIBOR         
  plus .875%, at the Company's option                                          $27,500     $39,663            $34,603
Note payable to a bank in quarterly principal installments of        
  $392,000, with a final principal installment of $3,552,000         
  due May 30, 1999, secured by real estate, equipment, and           
  personal property, bearing interest at prime or LIBOR plus         
  1.75%, at the Company's option                                                 5,904       7,472              5,120
Notes payable to a bank with varying maturity dates through          
  2001, secured by certain equipment and vehicles, bearing           
  interest at rates from 6.85% to 10.2%                                          2,099       1,746              2,260
Industrial development revenue bonds due in annual sinking           
  fund installments of $300,000 through December 1, 2005,            
  bearing interest at varying rates, secured by an unconditional     
  letter of credit                                                               2,700       3,000              2,400
Industrial development revenue bonds due in quarterly sinking        
  fund installments of $30,000, with a final principal installment   
  of $90,000 due March 1, 2004, bearing interest at varying          
  rates, secured by an unconditional letter of credit                              870         990                810
Subsidiary revolving line of credit payable to a bank due            
  January 1, 1998, secured by the accounts receivable and            
  inventory of a subsidiary, bearing interest at the bank's prime    
  rate plus .25%                                                                 1,145           -              1,471
Subsidiary note payable to a bank due in quarterly principal         
  installments of $21,000 through December 30, 2007, bearing         
  interest at 8.39%, interest rate subject to change every three     
  years                                                                            895           -                892
Subsidiary note payable to a bank due in quarterly principal         
  installments of $15,000 through December 28,2001, bearing          
  interest at the bank's prime rate plus .5%                                       270           -                255
Subsidiary subordinated notes payable to subsidiary                  
  shareholders with principal due September 30, 2001 and             
  December 28, 2001, bearing interest at prime plus .5% to 1%                      500           -                500
Other                                                                              330         173                303
                                                                               -------     -------            -------
           Total                                                                42,213      53,044             48,614
                                                                     
Less current portion                                                            (4,213)     (2,667)            (4,183)
                                                                               -------     -------            -------
Total                                                                          $38,000     $50,377            $44,431
                                                                               =======     =======            =======
</TABLE>

   In connection with the issuance of the industrial development revenue bonds
   due March 1, 2004, the Company obtained a letter of credit from a bank issued
   in favor of the trustee securing payment of the principal and interest
   installments.  Another letter of credit was obtained for the industrial
   development revenue bonds due December 1, 2005.  Each letter of credit fee is
   1% of the outstanding principal balance of the bonds and is payable to the
   bank on a quarterly basis.

                                      -11-
<PAGE>
 
   On May 27, 1996, the Company refinanced the revolving credit agreement with
   various banks, whereby the Company may borrow up to $60,000,000, provided
   that borrowings may not exceed the total of 80% of eligible accounts
   receivable and between 50% and 65% of eligible inventory, as defined in the
   agreement.  The credit agreement is secured by substantially all accounts
   receivable and inventory of the Company.  At June 30, 1997 and 1996,
   $27,500,000 and $39,663,000, respectively, of the loan had been drawn under
   the revolving credit agreement.  This revolving credit loan is classified as
   long-term debt in the accompanying consolidated balance sheets.

   The subsidiary revolving line of credit, note payable due December 28, 2001,
   note payable due December 30, 2007, and subordinated notes payable due to
   subsidiary shareholders are indebtedness of Seeds West.  The subsidiary
   revolving line of credit, note payable due December 28, 2001, and note
   payable due December 30, 2007 are collateralized by the accounts receivable,
   inventory, and fixed assets of Seeds West and are guaranteed by the Company
   as well as a certain subsidiary shareholder.

   Under the provisions of the revolving credit agreement, the industrial
   development revenue bond agreements, the note payable, and conventional
   financing arrangements with various banks, the Company must comply with
   certain restrictive covenants.  These covenants, among other things, require
   the Company to maintain specified financial ratios and levels of tangible net
   worth and restrict the payment of cash dividends.  At June 30, 1997 and 1996,
   the Company was in compliance with all applicable covenants.

   Under the provisions of the subsidiary revolving line of credit, note payable
   due December 28, 2001, and note payable due December 30, 2007, Seeds West
   must comply with certain restrictive covenants.  These covenants, among other
   things, require Seeds West to maintain certain levels of working capital and
   net worth and place limitations on the incurrence of debt and capital
   expenditures.  At June 30, 1997, Seeds West was in violation of certain of
   these restrictive covenants.  Seeds West has obtained a waiver from the
   lender for all events of noncompliance as of June 30, 1997.

   The Company has two interest rate swaps outstanding at June 30, 1997, with
   notional principal amounts of $6,000,000 and $3,000,000 which expire over a
   three- and two-year period, respectively.  These swaps exchanged the variable
   interest rate on the note payable due March 30, 1999 for a blended fixed
   rate.  The swaps thus serve to substantially hedge the interest expense of
   the life of the loan.  The Company accounts for the interest paid (received)
   under the swaps as a charge or credit to interest expense on a quarterly
   basis.  The fair value of these interest rate swaps is not material to the
   financial statements.

   Aggregate principal maturities of long-term debt as of June 30, 1997 are as
   follows (in thousands):

<TABLE>
<CAPTION>
Year ending June 30:
<S>                                                                     <C>
  1998                                                                        $ 4,213
  1999                                                                         33,092
  2000                                                                          1,066
  2001                                                                            717
  2002                                                                          1,039
  Thereafter                                                                    2,086
                                                                              -------
Total                                                                         $42,213
                                                                              =======
</TABLE>

                                      -12-
<PAGE>
 
5. INCOME TAXES

   The components of the provision (benefit) for income taxes in fiscal 1997,
   1996 and 1995 are as follows (in thousands):

<TABLE>
<CAPTION>
                                                                             1997                1996                1995
                                                                       --------------      --------------      --------------
<S>                                                                    <C>                 <C>                 <C>  
Current:
  Federal                                                                   $7,638              $4,344              $2,022
  State                                                                      1,317                 792                 379
                                                                            ------              ------              ------
                                                                             8,955               5,136               2,401
                                                                            ------              ------              ------
Deferred:
  Federal                                                                     (427)               (552)               (166)
  State                                                                        (84)               (101)                (30)
                                                                            ------              ------              ------
                                                                              (511)               (653)               (196)
                                                                            ------              ------              ------
Total                                                                       $8,444              $4,483              $2,205
                                                                            ======              ======              ======
</TABLE>
                                                                                
   An analysis of the difference between the expected federal income tax for the
   years ended June 30, 1997, 1996 and 1995 and the effective tax rate is as
   follows (in thousands):

<TABLE>
<CAPTION>
                                                                            1997                1996                1995
                                                                       --------------     --------------      --------------
<S>                                                                    <C>                <C>                 <C>
Tax expense at statutory rate                                               $7,389             $4,225              $2,063
Effect of:
  State income tax, net of federal benefit                                     801                471                 235
  Other, net                                                                   254               (213)                (93)
                                                                            ------             ------              ------
Provision for income taxes                                                  $8,444             $4,483              $2,205
                                                                            ======             ======              ======
</TABLE>

                                      -13-
<PAGE>
 
   Significant components of the Company's deferred tax liabilities and assets
   as of June 30, 1997 and 1996 are as follows (in thousands):

<TABLE>
<CAPTION>
                                                                                      1997                 1996
                                                                                --------------        --------------
<S>                                                                             <C>                   <C>  
Deferred tax liabilities:
  Depreciation                                                                       $2,405                $2,385
  Other                                                                                 201                   285
                                                                                     ------                ------
                                                                                      2,606                 2,670
                                                                                     ------                ------
Deferred tax assets:
  Accounts receivable                                                                   641                   422
  Equity investment                                                                     232                   232
  Inventory                                                                             546                   231
  Net operating loss carryforwards                                                      489
  Other                                                                                 229                   232
  State carryforwards                                                                    34                    38
                                                                                     ------                ------
                                                                                      2,171                 1,155
                                                                                     ------                ------
Deferred tax assets valuation allowance                                                (569)                    -
                                                                                     ------                ------
Total                                                                                $1,004                $1,515
                                                                                     ======                ======
</TABLE>
                                                                                
   The net operating loss carryforwards were generated by Seeds West and expire
   at various dates through 2011.  Since it is currently more likely than not
   that the net deferred tax assets resulting from the net operating loss
   carryforwards and other deferred tax items will not be realized by Seeds
   West, a valuation allowance at June 30, 1997 of $569,000 has been provided in
   the accompanying consolidated financial statements.

6. EMPLOYEE BENEFIT PLAN

   The Company sponsors the Profit Sharing Plan for the Employees of Pennington
   Enterprises, Inc. and Subsidiaries (the "Plan"), a defined contribution plan
   covering substantially all employees of the Company.  Under the Plan's
   deferred compensation arrangement, the Company contributes 25% of the first
   4% of eligible compensation of employees who elect to participate in the
   Plan.  The Company, at the discretion of the board of directors of the
   Company, may also make a profit-sharing contribution.  During the years ended
   June 30, 1997, 1996 and 1995, the Company contributed approximately $102,000,
   $85,000 and $74,000, respectively, to the Plan and accrued a profit-sharing
   contribution of $900,000, $700,000 and $400,000, respectively.

                                      -14-
<PAGE>
 
7. COMMITMENTS AND CONTINGENCIES

   The following is a schedule of future minimum rental payments required under
   noncancelable operating leases at June 30, 1997 that have initial lease terms
   in excess of one year (in thousands):

<TABLE>
<CAPTION>
Year ending June 30:
<S>                                                                  <C>
  1998                                                                     $502
  1999                                                                       66
  2000                                                                       25
  2001                                                                        7
  2002                                                                        5
                                                                           ----
Total                                                                      $605
                                                                           ====
</TABLE>
                                                                                
   The Company has contracted with certain of its suppliers to purchase seed.
   As of year-end, the Company owns this seed, although the final price has not
   yet been settled.  Accordingly, the Company has recorded this seed at market
   rates.  The value of this seed as of June 30, 1997 in the accompanying
   consolidated balance sheet is approximately $5,011,000.  Significant changes
   in market rates could affect the purchase price of this seed.

   As of June 30, 1997, the Company has entered into purchase agreements with
   various suppliers of seed.  Subject to the suppliers' quality and
   performance, the purchase commitments covered by these agreements aggregate
   approximately $25,000,000, and the purchase agreements are to be settled
   during fiscal 1998.

   As of June 30, 1997, the Company has also entered into sales commitments to
   sell certain amounts of seed.  The aggregate amount of seed committed to be
   sold during fiscal 1998 totaled approximately $2,100,000 at June 30, 1997.

   The Company self-insures a portion of its workers' compensation liability
   exposure up to $100,000 per claim.  Reserves for the self-insurance program
   are established to provide for estimated claims losses and applicable legal
   expenses for any claims incurred through the balance sheet date and are
   recorded in other current liabilities in the accompanying consolidated
   balance sheets.  Commercial insurance has been obtained on a claims-incurred
   basis for coverage in excess of the self-insured amounts.  A letter of credit
   in the amount of $570,000 is required by the Company's workers' compensation
   insurance carrier.

   For general liability claims, the Company is self insured up to $50,000 per
   claim.  Reserves for general liability claims are established to provide for
   estimated losses for claims incurred through the balance sheet date and are
   included in other accrued expenses in the accompanying consolidated balance
   sheets.

   The Company is also self-insured for its group health plan and retains
   liability exposure of $50,000 per claimant.  Reserves for the self-insurance
   program are established to provide for estimated losses for claims incurred
   through the balance sheet date and are included in other accrued expenses in
   the accompanying consolidated balance sheets.

                                      -15-
<PAGE>
 
8. RELATED PARTY TRANSACTIONS

   During fiscal 1997, the Company received payments totaling $813,000 for its
   share of life insurance premiums paid for the former chairman of the Company.
   The amounts were included in prepaids and other current assets in the
   accompanying balance sheet at June 30, 1996.

   Rental expense for 1997, 1996 and 1995 approximated $1,499,000, $1,836,000
   and $1,992,000, respectively.  Included in rental expense for 1997, 1996 and
   1995 were approximately $597,000, $636,000 and $690,000, respectively, paid
   to the principal shareholder of the Company or his estate for building
   leases.  Lease payments due to the principal shareholder's estate through the
   end of the lease term in fiscal 1998 are approximately $400,000.

   During 1997, the Company purchased a building and land from the estate of the
   former chairman for approximately $900,000, the appraised value of the
   property.

   The Company owned a 33.3% interest in its unconsolidated affiliate Fine Lawn
   Research, Inc.  The Company sold its interest in Fine Lawn Research, Inc.
   during fiscal 1997 for approximately $334,000.  The investment in Fine Lawn
   Research, Inc. was $313,000 at June 30, 1996.  The Company made purchases
   from Fine Lawn Research, Inc. of approximately $0, $252,000 and $1,000,000
   during 1997, 1996 and 1995, respectively.

   The Company owns a 49% interest in its unconsolidated affiliate Newtco, Inc.
   ("Newtco"). The Company made purchases from a subsidiary of Newtco of 
   approximately $2,761,000 during fiscal 1997.

9. REDEEMABLE PREFERRED STOCK

   The preferred stock shareholders are entitled to a 10% cumulative annual
   dividend, as declared by the  board of directors of the Company based on a
   per share value of $1,000.  All cumulative dividends on the preferred stock
   are payable before any dividends on the common stock may be declared.  The
   Company's board of directors declared a dividend of $100 per share of the
   preferred stock during 1997, 1996 and 1995.

   The preferred stock is redeemable at the option of the Company at any time at
   the liquidation value of the preferred stock.  The liquidation rights of the
   preferred stock are precedent over those of the common shares.  In the event
   of a liquidation of the Company, each share of preferred stock is valued for
   distribution of the Company assets at a liquidation value of $1,000 per share
   plus all declared but unpaid dividends.  Holders of the preferred stock do
   not receive voting rights.

                                     ******

                                      -16-

<PAGE>
 
                                                                    Exhibit 1.5

             UNAUDITED PRO FORMA CONDENSED FINANCIAL INFORMATION

Central Garden & Pet Company's (the "Company") acquisition of Pennington Seed,
Inc. and Subsidiaries ("Pennington") will be accounted for under the 
"purchase" method of accounting which requires the purchase price to be 
allocated to the acquired assets and liabilities assumed of Pennington on the 
basis of their estimated fair values as of the date of acquisition. The 
following unaudited pro forma consolidated condensed balance sheet gives 
effect to the acquisition of Pennington as if it occurred on December 27, 1997,
and the unaudited pro forma consolidated condensed statements of income give 
effect to the acquisition as if it occurred on September 29, 1996, and include 
adjustments directly attributable to the acquisition and expected to have a 
continuing impact on the combined company (collectively, the "Unaudited Pro 
Forma Financial Information"). As the Unaudited Pro Forma Financial
Information has been prepared based on preliminary estimates of fair values,
amounts actually recorded may change upon determination of the total purchase
price and additional analysis of individual assets acquired and liabilities
assumed.

The Unaudited Pro Forma Financial Information and related notes are provided 
for informational purposes only and are not necessarily indicative of the 
consolidated financial position or results of operations of the Company as 
they may be in the future or as they might have been had the acquisitions been 
effected on the assumed dates. The Unaudited Pro Forma Financial Information 
should be read in conjunction with the historical consolidated financial 
statements of the Company, and the related notes thereto, which are included 
in the  Company's Annual Report on Form 10-K for the year ended September 
27, 1997, and the Company's Quarterly Report on Form 10-Q, for the three months 
ended December 27, 1997, and the historical financial statements of Pennington,
and the related notes thereto, presented elsewhere in this Current Report on
Form 8-K. See Exhibit 1.4 attached hereto.

The Unaudited Pro forma Financial Information has been prepared using the
Pennington Consolidated Statement of Operations for the year ended June 30, 1997
and Consolidated Balance Sheet and Statement of Operations as of and for the
three months ended December 31, 1997. Such Unaudited Pro Forma Financial
Information excludes the results of operations of Pennington for the three
months ended September 30, 1997, in which Pennington recorded net sales of
$70,286,000 and net income of $4,213,000. The unaudited pro forma consolidated
statement of income for the year ended September 27, 1997 also gives effect to
the acquisitions of the Sandoz Flea and Tick Protection Business ("Wellmark")
and Four Paws Products, Ltd. ("Four Paws") during fiscal 1997 as if they
occurred on September 29, 1996, and includes adjustments directly attributable
to the acquisitions and expected to have a continuing impact on the combined
company. The acquisitions of Wellmark and Four Paws were accounted for under the
"purchase" method of accounting and the results of operations of Wellmark and
Four Paws have been included in the Company's operating results since the date
of the acquisitions.
<PAGE>
 
          UNAUDITED PRO FORMA CONSOLIDATED CONDENSED BALANCE SHEET
                              DECEMBER 27, 1997
                     (in thousands, except share amounts)


<TABLE> 
<CAPTION> 
                                                            HISTORICAL                                PRO FORMA       
                                                            ----------                                ---------       
                                                     CENTRAL         PENNINGTON            ADJUSTMENTS           COMBINED
                                                     -------         ----------            -----------           --------  
<S>                                              <C>             <C>                      <C>                   <C> 
ASSETS
Current Assets:                                                                                             
  Cash & Cash Equivalents                             77,856               620               (77,856)(c)             620   
  Account Receivable, net                            104,865            22,311                (1,275)(a)(g)      125,901   
  Inventories                                        308,014            73,625                   640 (g)         381,139
  Other Current Assets                                11,977             2,229                   400 (h)          14,606
                                                     -------         ---------             ---------             -------     
    Total Current Assets                             502,712            98,785               (78,091)            522,266 
                                                                                                            
Property & Equipment - net                            45,530            25,639                 2,207 (e)          73,376
Other Assets                                         268,357             1,656               104,493 (b)         375,646   
                                                     -------         ---------             ---------             -------   
    TOTAL ASSETS                                     816,599           126,080                28,609             971,288 
                                                     =======         =========             =========             =======   
                                                                                                            
LIABILITIES & SHAREHOLDERS' EQUITY                                                                          
Current Liabilities:                                                                                        
  Notes Payable                                       21,543             4,183                 4,606 (c)          30,332
  Accounts Payable                                   162,931            26,703                  (775)(a)         188,859
  Other Current Liabilities                           32,254             3,674                 1,000 (f)          36,928
                                                     -------         ---------             ---------             -------   
    Total Current Liabilities                        216,728            34,560                 4,831             256,119
                                                                                                            
Long-Term Liabilities                                127,843            44,431                                   172,274
Other Long-Term Obligations                           15,380             2,330                   883 (h)          18,593
                                                                                                            
Shareholders' equity                                 456,648            44,759                22,895 (d)         524,302
                                                     -------         ---------             ---------             -------   
                                                                                                            
    TOTAL LIABILITIES & SHAREHOLDERS' EQUITY         816,599           126,080                28,609             971,288
                                                     =======         =========             =========             =======   
</TABLE> 

Notes to Unaudited Pro Forma Consolidated Condensed Balance Sheet

(a) To eliminate trade account balances between the Company and Pennington.

(b) Adjustment to record the excess of purchase price over the fair value of 
    identifiable net assets acquired.

(c) To record the disbursement of cash and the line of credit borrowings to 
    finance the acquisition of Pennington.

(d) To reflect the issuance of 2,179,000 shares of common stock of the Company
    and the elimination of Pennington equity.

(e) To adjust property and equipment to estimated fair value and reflect the 
    property exchange between Pennington and its shareholders immediately prior
    to the purchase.

(f) Represents an accrual for estimated costs related to the acquisition of 
    Pennington.

(g) Adjustment to record acquired inventories, $640, and accounts receivable, 
    ($500), at estimated fair value.

(h) Represents deferred taxes for differences between book and tax basis of 
    certain pro forma adjustments.
<PAGE>
 

<TABLE> 
<CAPTION> 
 
                                  UNAUDITED PRO FORMA CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                                               FISCAL YEAR ENDED SEPTEMBER 27, 1997
                                              (IN THOUSANDS, EXCEPT PER SHARES DATA)

                                         Historical
                           ---------------------------------------   Pro Forma               Historical   Pro Forma    Pro Forma 
                             Central     Four Paws      Wellmark    Adjustments  Combined    Pennington  Adjustments   Combined  
                           ----------   ----------    ------------ ------------ ----------   ----------  ------------ -----------
<S>                       <C>           <C>          <C>             <C>         <C>           <C>       <C>           <C>       
Net sales                     841,007       6,880        25,107      (2,083)(a)    870,911     297,774   (3,930)(a)   1,164,755  
Cost of goods sold                                                                                                               
  and occupancy               694,925       3,561        17,803      (2,668)(a)(b) 713,621     213,863   (3,930)(a)     923,554  
Gross profit                  146,082       3,319         7,304         585        157,290      83,911        0         241,201  
SG&A                          109,160       3,067        11,797        (280)(c)(d) 123,744      59,898    2,587(c)      186,229  
R&D                                                       1,711                      1,711                                1,711  
Write-off of goodwill                       1,402                                    1,402                                1,402
Income from operations         36,922      (1,150)       (6,204)        865         30,433      24,013   (2,587)         51,859
Interest and other              6,554         (54)                    1,620(e)       8,120       2,902    4,206(g)       15,228
Income (loss)         
  before taxes                 30,368      (1,096)       (6,204)       (755)        22,313      21,111   (6,793)         36,631  
Income taxes                   12,765         164                    (3,182)(f)      9,747       8,444      770(f)       18,962  
Net income (loss)              17,603      (1,260)       (6,204)      2,427         12,566      12,667   (7,563)         17,669  
EPS-Diluted                      1.07                                                 0.80                                 0.95  
EPS-Basic                        1.11                                                 0.78                                 0.96
Shares used-Diluted            19,958                                   282(h)      20,240                2,179(h)       22,419  
Shares used-Basic              15,831                                   282(h)      16,113                2,179(h)       18,292  
</TABLE> 

<PAGE>
 
Notes to Unaudited Pro Forma Consolidated Condensed Statements of Income.

(a)  Adjustment to eliminate historical sales from Wellmark ($715), Four Paws
     ($1,368) and Pennington to Central.

(b)  To adjust for the reduced price of methoprene purchased from Novartis Inc.
     in connection with the methoprene supply agreement entered into in
     connection with the acquisition of Wellmark ($585).

(c)  Adjustment to reflect the amortization of the excess of purchase price
     over the fair value of identifiable net assets acquired for Wellmark
     ($367) and Four Paws ($217) and Pennington. The excess of the purchase
     price over the fair value of identifiable net assets acquired is being
     amortized over 40 years.

(d)  Adjustment to reduce building lease expense as a result of 
     former Sandoz Agro administrative employees being required 
     to move out of the Sandoz Agro corporate headquarters to 
     another leased facility.                                           $   (78)
                                                                                
     Reduction in operating lease costs connection with lease
     agreement entered into with the former owner of Four Paws.            (116)
                                                                                
     Reduction in salary expense in connection with employment                 
     agreement entered into with the former owner of Four Paws.            (144)
                                                                               
     Elimination of foregiveness of loans to Four Paws shareholder             
     and family in connection with the asset purchase agreement                
     between the Company and Four Paws.                                    (526)
                                                                         ------
     Net Adjustment                                                     $  (864)
                                                                         ====== 

(e)  To reduce interest income on proceeds of 6% convertible notes 
     used to finance a portion of the acquisitions of Wellmark 
     ($110) and Four Paws ($265).                                       $   375

     Interest expense for line of credit borrowings to finance
     the acquisition of Wellmark.                                           900

     To increase interest expense associated with the issuance
     of 6% convertible subordinated notes to finance the
     acquisition of Four Paws.                                              355

     To reduce interest expense on note payable to former 
     shareholder required to be repaid in connection with the
     acquisition of Four Paws.                                              (10)
                                                                         ------
     Net Adjustment                                                     $ 1,620
                                                                         ======
          
(f)  Adjustment to the historical provision for income taxes to give 
     effect to the pro forma adjustments discussed above and to record 
     a provision for income taxes for Wellmark.

(g)  To adjust net interest for the reduction in cash and the additional
     line of credit borrowings at an assumed rate of 5.1% to finance the 
     acquisition of Pennington.

(h)  To record the issuance of shares of the Company's common stock to 
     acquire Four Paws and Pennington.

     
<PAGE>

<TABLE> 
<CAPTION> 
 
       UNAUDITED PRO FORMA CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                FOR THE THREE MONTHS ENDED DECEMBER 27, 1997
                   (IN THOUSANDS, EXCEPT PER SHARES DATA)

                                        Historical
                                 ---------------------------     Pro Forma    Pro Forma
                                   Central        Pennington    Adjustments   Combined
                                 ----------      -----------   ------------ ------------
<S>                             <C>              <C>          <C>             <C> 
Net sales                           138,827         45,352       (780)(a)       183,399
Cost of goods sold 
  and occupancy                     105,505         31,019       (780)(a)       135,744
Gross profit                         33,322         14,333          0            47,655
SG&A                                 33,289         14,712        647(b)         48,648
Income (loss) from operations            33           (379)      (647)             (993)
Interest and other                      927            318      1,051(c)          2,296
Loss before tax benefit                (894)          (697)    (1,698)           (3,289)
Income tax benefit                     (375)          (284)      (441)(d)        (1,100)
Net loss                               (519)          (413)    (1,257)           (2,189)
EPS-Basic & Diluted                    (0.02)                                     (0.09)
Shares used-Basic & Diluted           21,318                    2,132(e)         23,450
</TABLE> 

Notes to Unaudited Pro Forma Consolidated Condensed Statements of Income

(a)     Adjustment to eliminate historical sales from Pennington to Central.
(b)     Adjustment to reflect the amortization of the excess of purchase price
        over the fair value of identifiable net assets acquired. The excess
        of the purchase price over the fair value of identifiable nets assets
        acquired is amortized over 40 years.
(c)     To adjust net interest for the reduction in cash and the additional
        line of credit borrowings at an assumed rate of 5.1% to finance the 
        acquisition of Pennington.
(d)     Adjustment to the historical provision for income taxes to give effect 
        to the pro forma adjustments discussed above.
(e)     The Company's common shares issued to acquire Pennington.



<PAGE>
 
                                                                     Exhibit 1.6

                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby consent to the incorporation by 
reference of our report dated August 29, 1997, with respect to the consolidated 
financial statements of Pennington Seed, Inc. as of June 30, 1997 and 1996 and 
for each of the two years ended June 30, 1997, included in this Form 8-K/A of 
Central Garden and Pet Company into the following previously filed 
Registration Statements of Central Garden and Pet Company:

 .  Registration Statement Numbers 333-09065, 333-01238, 33-96816, 33-89216, 
   33-72326, 333-22209 and 333-41931 on Form S-8
 .  Registration Statement Numbers 333-05261, 333-26387, and 333-46437 on Form 
   S-4
 .  Registration Statement Numbers 33-86284, 333-21603, and 333-48617 on Form S-3


Arthur Andersen LLP
Atlanta, Georgia
May 6, 1998


<PAGE>
 
                                                                     Exhibit 1.7

                      CONSENT OF INDEPENDENT ACCOUNTANTS

We hereby consent to the incorporation by reference in Central Garden & Pet
Company's Registration Statements Nos. 333-09065, 333-01238, 33-96816, 33-89216,
33-72326, 333-22209 and 333-41931 on Forms S-8, 333-05261, 333-26387 and 333-
46437 on Forms S-4 and Nos. 333-21603, 333-48617 and 33-86284 on Form S-3 of our
report dated September 20, 1995 relating to the consolidated financial
statements of Pennington Seed, Inc., which appears in the Current Report on Form
8-K/A of Central Garden & Pet Company dated May 6, 1998.


Price Waterhouse LLP
Atlanta, Georgia
May 6, 1998


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