HAIN CELESTIAL GROUP INC
10-K, 2000-09-28
FOOD AND KINDRED PRODUCTS
Previous: LIMITED TERM TAX EXEMPT BOND FUND OF AMERICA, NSAR-B, EX-27, 2000-09-28
Next: HAIN CELESTIAL GROUP INC, 10-K, EX-27, 2000-09-28



            SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549

                                    FORM 10-K

  Annual Report Pursuant to Section 13 or 15(d) of the Securities and Exchange
                                   Act of 1934
                     For The Fiscal Year Ended June 30, 2000
                           Commission File No. 0-22818

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

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

               50 Charles Lindbergh Boulevard
                   Uniondale, New York                       11553
           (Address of principal executive offices)        (Zip Code)

       Registrant's telephone number, including area code: (516) 237-6200
        Securities registered pursuant to Section 12(b) of the Act: None
           Securities registered pursuant to Section 12(g) of the Act:

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

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

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

State the  aggregate  market  value of the  voting  common  equity  held by non-
affiliates,  computed by reference to the price at which the stock was sold,  or
the average bid and asked  prices of such stock,  as of a specified  date within
the past 60 days.

Class of Voting Stock and Number                           Market Value Held
of Shares Held by Non-Affiliates                           by Non-affiliates*
--------------------------------                           -----------------
24,826,086 shares of Common Stock                             $802,193,000

* Based on the last reported sale price for the Common Stock on Nasdaq  National
Market on September 19, 2000

State the number of shares  outstanding of each of the  registrant's  classes of
common equity,  as of the latest  practicable date. Common Stock, par value $.01
per share, 32,053,361 shares outstanding as of September 19, 2000.

                       Documents Incorporated by Reference

      Document                                         Part of the Form 10-K
                                                       into which Incorporated
The Hain Celestial Group, Inc. Definitive                    Part III
Proxy Statement for the Annual Meeting
of Stockholders to be Held December 5, 2000



<PAGE>



                                                 TABLE OF CONTENTS


PART I
                                                                           Page

    Item 1.   Business                                                       1
              Note Regarding Forward Looking Information                     1
              General                                                        1
              Product Overview                                               4
              Products                                                       5
              New Product Initiatives Through Research and Development       6
              Sales and Distribution                                         6
              Marketing                                                      6
              Manufacturing Facilities                                       7
              Suppliers of Ingredients and Packaging                         7
              Co-packed Product Base                                         8
              Trademarks                                                     9
              Competition                                                    9
              Government Regulation                                          10
              Independent Certification                                      11

    Item 2.   Properties                                                     11

    Item 3.   Legal Proceedings                                              12

    Item 4.   Submission of Matters to a Vote of Security Holders            13

PART II

    Item 5.   Market for Registrant's Common Equity and
              Related Stockholder Matters                                    14

    Item 6.   Selected Financial Data                                        15

    Item 7.   Management's Discussion and Analysis of
              Financial Condition and Results of Operations                  17

    Item 7A. Quantitative and Qualitative Disclosures
              About Market Risk                                              26

    Item 8.   Financial Statements and Supplementary Data                    26

    Item 9.   Changes In and Disagreements with Accountants
              on Accounting and Financial Disclosure                         54

PART III

    Item 10.  Directors and Executive Officers of
                the Registrant                                               54

    Item 11.  Executive Compensation                                         54

    Item 12.  Security Ownership and Certain Beneficial
                Owners and Management                                        54

    Item 13.  Certain Relationships and Related Transactions                 54

PART IV

    Item 14.  Exhibits, Financial Statement Schedule,
                and Reports on Form 8-K                                      54

    Signatures                                                               56



<PAGE>

                                     PART I

                         THE HAIN CELESTIAL GROUP, INC.

Item 1. Business.

Note Regarding Forward Looking Information

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

General

         The  Hain  Celestial  Group,  Inc.,  a  Delaware  corporation,  and its
subsidiaries (the "Company") manufacture,  market,  distribute and sell natural,
specialty,  organic and snack food products under brands names which are sold as
"better-for-you"  products.  At June 30, 2000,  the Company is a leader in 13 of
the top 15 natural food categories,  with such well-known natural food brands as
Celestial  Seasonings  (R) teas,  Hain Pure Foods(R),  Westbrae(R),  Westsoy(R),
Arrowhead  Mills(R),  Health  Valley(R),  Breadshop's(R),  Casbah(R),  Garden of
Eatin'(R), Terra Chips(R),  DeBoles(R),  Earth's Best(R), and Nile Spice(R). The
Company's principal specialty product lines include  Hollywood(R)  cooking oils,
Estee(R) sugar-free products, Weight Watchers(R) dry products, Kineret(R) kosher
foods,  Boston Better Snacks(R),  and Alba Foods(R).  The Hain Celestial Group's
website can be found at www.hain-celestial.com.

         The Company's products are sold primarily to specialty and natural food
distributors and are marketed  nationally to supermarkets,  natural food stores,
and other retail classes of trade. During fiscal 2000,  approximately 55% of the
Company's  revenues were manufactured  within its own facilities.  The remaining
45% of the Company's  revenues were derived from products  which are produced by
independent food manufacturers  ("co-packers") using proprietary  specifications
controlled by the Company.

         On May 30, 2000, the Company,  previously known as The Hain Food Group,
Inc. ("Hain"), completed a merger (the "Merger") with Celestial Seasonings, Inc.
("Celestial")  by issuing 10.3  million  shares of Hain common stock in exchange
for all of the  outstanding  common stock of Celestial.  Each share of Celestial
common  stock  was  exchanged  for  1.265  shares  of Hain  common  stock.  Hain
subsequently  changed its name to The Hain Celestial Group, Inc. Celestial,  the
common stock of which was previously  publicly  traded,  is the market leader in
speciality teas.
                                       -1-

<PAGE>

         The  Merger  was   accounted   for  as  a   pooling-of-interests   and,
accordingly,  all prior period  consolidated  financial  statements of Hain have
been restated to include the results of operations,  financial position and cash
flows of Celestial.

         Since its formation, the Company has completed a number of acquisitions
of companies  and brands.  The principal  companies  and brands  acquired are as
follows:

        Kineret Foods Corporation, a kosher foods company, acquired in November
        1993.

        Hain Pure Food Co., Inc., a natural food product company, including
        Hollywood Foods, a maker of cooking oils, condiments and vegetable juice
        under the Hollywood brand, acquired in April 1994.

        The Estee  Company,  a maker of  sugar-free,  medically  directed  food
        products under the Estee brand, acquired in November 1995.

        Weight  Watchers dry products,  which the Company sells under a license
        from H.J. Heinz Company ("Heinz") granted in March 1997.

        Boston  Better  Snacks  ("Boston  Popcorn"),  a snack  foods  producer,
        acquired in May 1997.

        Westbrae Natural, Inc. through which the Company sells natural foods
        under the Westbrae, Westsoy, Little Bear and Bearitos labels, acquired
        in October 1997.

        In 1999,  the Company  purchased the trademarks of Earth's Best natural
        baby food products  from Heinz.  Prior  thereto,  Earth's Best products
        were sold by the Company to natural  food stores  pursuant to a license
        from Heinz  acquired in May 1998,  and further to United  States retail
        grocery and natural  food stores  under an April 1999  expansion of the
        licensing agreement.

         On July 1, 1998,  the Company  acquired the  following  businesses  and
brands from The Shansby Group and other investors:

         Arrowhead Mills, Inc., a natural food company.

         DeBoles Nutritional Foods, Inc., a natural pasta products company.

         Dana Alexander, Inc. the maker of Terra Chips natural vegetable chips.

         Garden of Eatin', Inc., a natural snack products company.

         On December 8, 1998, the Company  acquired the Nile Spice soup and meal
cup ("Nile Spice") business from The Quaker Oats Company. The Nile Spice product
line includes  premium soups and meals  packaged in cups that are sold under the
Nile Spice and Near East  brands.  The Near East brand is sold under a licensing
agreement through December 2000.

         On May 18, 1999, the Company acquired Natural Nutrition Group, Inc. and
its subsidiaries  ("NNG"). NNG is a manufacturer and marketer of premium natural
and organic food products  primarily  under its Health Valley,  Breadshop's  and
Sahara Natural brands.

                                       -2-

<PAGE>



         Celestial is the largest  manufacturer and marketer of herb teas in the
United States, with an estimated 50% share of the herb tea category. The Company
developed  and  popularized  the herb tea  category  in the  United  States as a
flavorful and non-caffeinated alternative to other hot beverages.  Currently the
Company markets over 60 tea varieties under the Celestial Seasonings(R) brand.

         At June 30,  2000,  the  Company  also  owned the Farm  Foods,  Harry's
Premium Snacks, Featherweight,  and Alba Foods brands from acquisitions in prior
years.

         The Company's  brand names are well  recognized  in the various  market
categories  they serve.  The Company has acquired its brands over the past seven
years and will seek future growth  through  internal  expansion,  as well as the
acquisition of complementary brands.

         On September  27,  1999,  the Company  entered into a global  strategic
alliance  with  Heinz  related to the  production  and  distribution  of natural
products domestically and internationally.  In connection with the alliance, the
Company  acquired the Earth's Best trademarks and issued to the Heinz Subsidiary
approximately  3.5 million shares of its common stock. The Company and the Heinz
Subsidiary  also  entered  into an  Investors  Agreement  under  which the Heinz
Subsidiary  agrees to limit its holdings to 19.5% of the Company's  common stock
for an 18 month period  ending  March 27, 2001.  See Note 11 of the Notes to the
Consolidated   Financial  Statements  for  further  information  regarding  this
transaction.

         The Company's overall mission is to be a leading marketer and seller of
natural,  organic,  beverage and speciality  food products by integrating all of
its brands under one management  team and employing a uniform  marketing,  sales
and distribution  program.  The Company's  business strategy is to capitalize on
the  brand  equity  and  the  distribution  previously  achieved  by each of the
Company's   acquired   product  lines  and  to  enhance  revenues  by  strategic
introductions  of new  product  lines that  complement  existing  products.  The
foundation  of this  strategy  has been  established  through  the  acquisitions
referred  to  above  and the  introduction  of a  number  of new  products  that
complement  existing product lines. The Company believes that by integrating its
various brand groups, it will achieve  efficiencies of scale and enhanced market
penetration.  The Company  considers  the  acquisition  of natural,  organic and
speciality  food companies and product lines as an integral part of its business
strategy.  To that end,  the  Company  from time to time  reviews  and  conducts
preliminary discussions with acquisition candidates.

         As of June 30,  2000,  the  Company  employed a total of 940  full-time
employees.  Of these  employees,  80 were in sales,  440 in  production  and the
remaining  420 were  management  and  administrative.  Certain  employees at the
Health  Valley   facility  have  elected  to  be   represented  by  the  Bakery,
Confectionary  and Tobacco  Workers' Union (the "Union").  The Company,  and NNG
prior to its acquisition by the Company,  have been engaged in negotiations with
the Union since November  1997;  however,  no agreement has been reached.  As of
this date,  the  Company  continues  to  negotiate  with the Union  while  union
employees continue to work, however,  there can be no assurance that the Company
and its employees will  satisfactorily  negotiate a contract in terms acceptable
to both the Company and the  employees.  The Company  understands  from  sources
believed to be reliable that the Union and its  membership  are now  considering
various  actions,  including a potential work stoppage.  In  contemplation  of a
possible work  stoppage , the Company has  developed a contingency  plan that it
believes will minimize the

                                       -3-

<PAGE>

impact of a labor action.  Accordingly,  while there can be no  assurances,  the
Company  believes any labor action would not have a material  adverse  effect on
the Company's business, results of operations or financial condition.

Product Overview

Natural and Organic Food Products

         The Company's Hain, Westbrae, Westsoy, Little Bear, Bearitos, Arrowhead
Mills, Terra Chips,  DeBoles,  Garden of Eatin',  Health Valley, Sahara Natural,
Breadshop's,  Nile Spice,  Earth's Best,  Harry's  Premium Snacks and Farm Foods
businesses  market and distribute a full line of natural food products.  At June
30, 2000,  the Company is a leader in 13 of the top 15 natural food  categories.
Natural  foods are defined as foods which are  minimally  processed,  largely or
completely   free  of   artificial   ingredients,   preservatives,   and   other
non-naturally occurring chemicals,  and are as near to their whole natural state
as  possible.  Many of the  Company's  products  are also  made  with  "organic"
ingredients  which are grown  without  dependence  upon  artificial  pesticides,
chemicals or fertilizers.

Tea and Beverage Products

   The Company's tea products contain no artificial preservatives, are made from
high-quality,  natural  ingredients and are generally offered in 20 and 40 count
packages  sold in grocery,  natural foods and other retail  stores.  The Company
develops high-quality, flavorful, natural products with attractive, colorful and
thought-provoking packaging. The Company's products include Sleepytime(R), Lemon
Zinger(R),   Peppermint,   Chamomile,  Mandarin  Orange  Spice(R),  Wild  Cherry
Blackberry,  Cinnamon Apple Spice, Red Zinger(R),  Raspberry Zinger(R),  Tension
Tamer(R), Country Peach Passion(R) and Wild Berry Zinger(R) herb teas, a line of
green  teas,  a line of wellness  teas,  a line of organic  teas,  and a line of
specialty black teas.

Snack Food Products

         The  Company  manufactures,  markets  and sells a variety of potato and
vegetable  chips,  organic  tortilla style chips,  pretzels,  popcorn and potato
chips under the Terra Chips,  Garden of Eatin',  Little Bear, Boston Popcorn and
Harry's Original names.

Medically-Directed and Weight Management Products

         The Company's Estee and Featherweight  businesses market and distribute
a full line of sugar-free,  fructose  sweetened and low sodium products targeted
towards  diabetic  and health  conscious  consumers  and  persons on  medically-
restricted diets. Under a license agreement,  the Company manufactures,  markets
and sells Weight Watchers weight-loss and portion control dry grocery products.

Specialty Cooking Oil Products

         The  Company's  Hollywood  Foods  business  markets a line of specialty
cooking oils that are enhanced with Vitamin E to maintain freshness and quality.
The Hollywood product line also includes carrot juice, mayonnaise and margarine.
Hollywood  products are primarily sold directly to  supermarkets  and other mass
market merchandisers.
                                       -4-

<PAGE>

Kosher Food Products

         The Company's Kineret business markets and distributes a line of frozen
and dry kosher food  products.  Kosher foods are products that are prepared in a
manner consistent with Kosher dietary laws.

Products

         The  Company's  natural  and  organic  food  product  lines  consist of
approximately  1,000  branded items and include  non-dairy  drinks (soy and rice
milk), popcorn cakes,  cookies,  crackers,  flour and baking mixes, hot and cold
cereals,  pasta, baby food,  condiments,  cooking oils, granolas,  granola bars,
cereal bars, canned and instant soups,  chilis,  packaged grain, nut butters and
nutritional  oils,  as well as other food  products.  For fiscal  2000 and 1999,
non-dairy drinks accounted for approximately 14% and 12%, respectively, of total
net sales.

         The Company's beverage and tea products consist of: Herb teas which are
made from all natural  ingredients and are offered in a wide variety of flavors.
The Company's  top-selling herb tea products include  Sleepytime(R),  Chamomile,
Lemon Zinger(R),  Peppermint,  Raspberry Zinger(R), Tension Tamer(R), Wild Berry
Zinger(R), Country Peach Passion(R), Mandarin Orange Spice(R) and Red Zinger(R);
Green teas which includes Authentic Green Tea,  Decaffeinated Green Tea, Emerald
Gardens(R) Green Tea, Honey Lemon Ginseng Green Tea and Misty  Jasmine(TM) Green
Tea; Wellness teas, whose product line includes Sleepytime EXTRA,  Tension Tamer
EXTRA,  Detox A.M.(TM),  Diet Partner,  Echinacea,  Echinacea Complete Care(TM),
GingerEase(TM),   GinkgoSharp(TM),  Ginseng  Energy(TM),  LaxaTea(TM)  and  Mood
Mender(TM)  and  Specialty  Black Teas which are made  exclusively  from natural
ingredients.  Black tea products  include  Earl Grey,  English  Breakfast,  Fast
Lane(R),  Vanilla Maple,  Ceylon Apricot Ginger and Black Raspberry.  For fiscal
2000  and  1999,  tea  beverages   accounted  for  approximately  24%  and  32%,
respectively, of total net sales.

         Terra Chips natural food  products  consist of  approximately  50 items
comprised of varieties of potato chips,  sweet potato chips and other  vegetable
chips.

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

         Boston  Popcorn  and  Harry's  products  consist  of  approximately  50
varieties of popcorn, potato chips, tortilla chips and other snack food items.

         The Company's Hollywood brand products are sold principally through the
supermarket distribution channel. Principal products are safflower,  canola, and
peanut oils, and carrot juice.  Hollywood cooking oils are enhanced with Vitamin
E.

         The  Estee  line  of  products  consists  of  sugar-free  and  fructose
sweetened food products which are distributed  nationwide to supermarkets,  food
service distributors,  specialty groceries, mass merchandisers,  drug stores and
other merchants.

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

                                       -5-

<PAGE>

products.  Recently, the Company introduced a line of dry grocery products for
Passover.

         The Company  continuously  evaluates  its existing  products for taste,
nutritional value and cost and makes  improvements  where possible.  The Company
will  discontinue  products or stock  keeping units when sales of those items do
not warrant further production.

New Product Initiatives Through Research and Development

         The Company considers  research and development of new products to be a
significant  part of its overall  philosophy and commitment to developing  high-
quality products. A team of professional product developers works with a sensory
technologist  to test  product  prototypes  with  consumers.  The  research  and
development department  incorporates product ideas from all areas of the Company
in order to formulate new products. In addition to developing new products,  the
research and development  department routinely reformulates and revises existing
products.  During the years ended June 30, 2000, 1999 and 1998, amounts expensed
for  Company-sponsored  research and development  activities were  approximately
$1.5, $1.4 and $1.1 million, respectively.

Sales and Distribution

         The Company's  products are sold in all 50 states and in  approximately
50  countries.   Certain  of  the  Company's   product  lines  have  seasonality
fluctuations  (e.g. the Company's tea products sales are stronger in cold months
while its snack food product lines are stronger in the warmer months);  however,
in the aggregate,  the Company believes that such seasonality has limited effect
on operations.

         A majority of the  products  marketed  by the Company are sold  through
independent  distributors.  Over  half of the sales  orders  are  received  from
third-party  food  brokers.  Over the  past  two  years,  the  Company  has been
increasing  its  direct  sales  force for sales  into  natural  food  stores and
reducing  its  reliance  on food  brokers.  Food  brokers  act as agents for the
Company within  designated  territories,  usually on a non-exclusive  basis, and
receive  commissions.  Food distributors  purchase products from the Company for
resale to retailers.  Because food  distributors take title to the products upon
purchase,  product pricing  decisions on sales of the Company's  products by the
distributors are generally made in their sole  discretion,  although the Company
may participate in product pricing during promotional periods.

         The  Company's  customer  base  consists   principally  of  mass-market
merchandisers, natural food distributors,  supermarkets, drug store chains, club
stores and grocery  wholesalers.  During the year ended June 30, 2000,  sales to
Tree  of  Life  and  affiliates,   and  United  Naturals,   Inc.  accounted  for
approximately 18% and 17%, respectively,  of the Company's net sales. During the
year  ended  June 30,  1999,  sales to Tree of Life and  United  Naturals,  Inc.
accounted for  approximately  18% each of the Company's net sales.  Net sales to
export customers represent less than 5% of the total net sales.

Marketing

         The Company  uses a mix of trade and  consumer  promotions,  as well as
advertising,  to market its  products.  The Company uses trade  advertising  and
promotion, including placement fees, cooperative advertising and feature

                                       -6-

<PAGE>

advertising in distribution  catalogs. The Company also utilizes advertising and
sales  promotion  expenditures  via  national and  regional  consumer  promotion
through  television  and  magazine  advertising,  couponing  and other trial use
programs.

Manufacturing Facilities

         The Company operates and manages five manufacturing  facilities located
throughout  the United  States,  where  manufacturing  is performed for products
representing  approximately 55% of the Company's net sales in fiscal 2000. These
facilities are located and produce the following product lines:  Terra Chips(R),
in Brooklyn,  New York, produces vegetable chips;  Arrowhead Mills, in Hereford,
Texas,  produces hot and cold cereals,  and baked goods;  Deboles(R)  pasta,  in
Shreveport,  Louisiana,  produces  organic  pasta;  Health  Valley in Irwindale,
California,  produces hot and cold cereals, baked goods, granola,  granola bars,
dry soups and other products under the Health Valley(R) Breadshop(R),  Casbah(R)
and Nile Spice(R) labels, and Celestial Seasonings teas, in Boulder, Colorado.

         The  facilities in Brooklyn,  New York and  Irwindale,  California  are
under operating  leases through 2004. The Company owns the Hereford,  Shreveport
and Boulder facilities.

         An  interruption  in or the loss of  operations at one or more of these
facilities  or  failure  to  maintain  our  labor  force at one or more of these
facilities could delay or postpone production of our products,  which could have
a material  adverse effect on our business,  results of operations and financial
condition until we could secure an alternate source of supply.  We cannot assure
that an alternate source of supply could be obtained on reasonable  terms, or at
all. In addition,  the Company believes it has sufficient capacity in all of its
facilities  except for the Brooklyn,  New York  facility,  which is currently at
capacity.  In the fourth  quarter of fiscal 2000,  the demand for the  Company's
Terra Chips products exceeded the production capacity of its Brooklyn,  New York
facility.  The Company is  pursuing  additional  sources of supply to  alleviate
these ongoing capacity restraints.

Suppliers of Ingredients and Packaging

         The  Company's  natural  and organic  ingredients,  and  packaging  are
obtained from various  sources of suppliers,  located  principally in the United
States.

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

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

         The Company's  organic and botanical  purchasers  visit major suppliers
around  the world  annually  to  procure  ingredients  and to assure  quality by
observing production methods and providing product  specifications.  The Company
performs laboratory analysis on incoming ingredient shipments for the purpose of
assuring that they meet the Company's quality standards and those

                                       -7-

<PAGE>

of the U.S. Food and Drug Administration ("FDA") and/or in accordance with the
California Organic Foods Act of 1990.

         The Company's  ability to ensure a continuing  supply of ingredients at
competitive  prices depends on many factors beyond its control,  such as foreign
political  situations,   embargoes,  changes  in  national  and  world  economic
conditions,  currency  fluctuations  and unfavorable  climatic  conditions.  The
Company takes steps intended to lessen the risk of an  interruption of botanical
supplies,  including  identification  of alternative  sources and maintenance of
appropriate   inventory  levels.  The  Company  has,  in  the  past,  maintained
sufficient supplies for its ongoing operations.

         Celestial purchases most of its packaging materials  domestically.  The
Fort James Corporation,  a packaging materials supplier,  was the largest single
supplier in 2000. The ability of Celestial to continue its current  packaging of
waxed carton  liner  depends upon the  continued  access to waxed carton  liner.
Celestial currently obtains all of its waxed carton liner from a single domestic
supplier,  however,  the Company is  reviewing  and  analyzing  two  alternative
suppliers  whose  packaging  products are being tested for  production.  If this
supplier  ceases to supply  liners to  Celestial  and if  Celestial is unable to
obtain a reliable  alternative  waxed carton liner  source,  Celestial  could be
forced to reformat its packaging,  which could have a material adverse effect on
our  business,  results of  operations  and  financial  condition  following the
merger.

Co-Packed Product Base

         During  fiscal 2000,  approximately  45% of the  Company's  revenue was
derived  from  products  manufactured  at  independent  co-packers.   Currently,
independent  food  manufacturers,  who are  referred  to in our  industry as co-
packers,  manufacture many of Hain's product lines.  These product lines include
our Estee(R), Garden of Eatin'(R),  Hain Pure  Foods(R),Kineret(R),  Little Bear
Organic  Foods(R),  Terra  Chips(R)  (Yukon  Gold(R)  line),  Westbrae(R),   and
Westsoy(R) product lines.

         The Company presently obtains:

         -      all of our requirements for non-dairy beverages from four co-
                packers, all of which are under contract;

         -      all of our requirements for rice cakes from two co-packers;

         -      all of our cooking oils from one co-packer, which is under
                contract;

         -      principally all of our tortilla chips from two suppliers, one of
                which is under contract;

         -      all of our requirements for Terra's Yukon Gold line from one
                supplier, which is under contract; and

         -      the requirements for our canned soups from two suppliers.

         In addition, Heinz manufactures the Earth's Best baby food products for
the Company under contract.  The loss of one or more co-packers,  or our failure
to retain  co-packers  for newly  acquired  products  or brands,  could delay or
postpone production of our products, which could have a material adverse

                                       -8-

<PAGE>

effect on our business, results of operations and financial condition until such
time as an  alternate  source could be secured,  which may be on less  favorable
terms.

Trademarks

         The Company's trademarks and brand names for the product lines referred
to herein are registered in the United States and a number of foreign  countries
and the Company  intends to keep these filings  current and seek  protection for
new trademarks to the extent  consistent with business  needs.  The Company also
copyrights  certain of its  artwork and package  designs.  The Company  owns the
trademarks for the principal  products,  including  Arrowhead  Mills,  Bearitos,
Breadshop's,  Casbah, Celestial Seasonings, DeBoles, Earth's Best, Estee, Garden
of Eatin', Hain Pure Foods, Health Valley,  Kineret,  Little Bear Organic Foods,
Nile Spice,  Terra,  Westbrae,  and Westsoy.  The Company sells Weight  Watchers
products  pursuant to licenses from Heinz.  Celestial has trademarks for most of
its best-selling brands,  including  Sleepytime,  Lemon Zinger,  Mandarin Orange
Spice,  Red Zinger,  Wild Berry Zinger,  Tension  Tamer,  Country Peach Passion,
Raspberry Zinger and Gingko Sharp.

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

Competition

         The  Company  operates  in highly  competitive  geographic  and product
markets,  and some of the Company's  markets are dominated by  competitors  with
greater  resources.  The Company  cannot be certain  that it could  successfully
compete for sales to  distributors  or stores that  purchase  from larger,  more
established  companies  that  have  greater  financial,  managerial,  sales  and
technical resources. In addition the Company competes for limited retailer shelf
space for its products.  Larger  competitors,  such as mainstream food companies
including  Nabisco,  General  Mills,  Nestle S.A.,  Kraft Foods,  Groupe Danone,
Kellogg  Company,  Sara Lee  Corporation,  B&G Foods,  Inc. and Triarc  Beverage
Holdings  Corporations  also may be able to  benefit  from  economies  of scale,
pricing  advantages  or the  introduction  of new products that compete with the
Company's products.  Retailers also market competitive  products under their own
private labels.

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


                                       -9-

<PAGE>

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

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

Government Regulation

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

         The USDA has  proposed  certain  regulations  with  respect  to organic
labeling and certification.  These regulations are currently in a comment period
through  the  middle  of  the  third  calendar   quarter  of  2000.  Based  upon
certification by a third-party  organic  certifier the Company believes it meets
the requirements of the USDA as proposed.  In addition,  new government laws and
regulations  may be  introduced  in the future that could  result in  additional
compliance costs, seizures, confiscation, recall or monetary fines, any of which
could prevent or inhibit the development, distribution and sale of our products.
If we fail to comply with applicable laws and regulations,  we may be subject to
civil remedies,  including fines,  injunctions,  recalls or seizures, as well as
potential criminal sanctions,  which could have a material adverse effect on our
business, results of operations and financial condition.

         Celestial  products are also subject to the Dietary  Supplement  Health
and Education Act of 1994, or DSHEA, which went into effect in March 1999. DSHEA
defines  dietary   supplements  as  a  new  category  of  food,   separate  from
conventional food. DSHEA requires specific nutritional labeling requirements for
dietary  supplements  and permits  substantiated,  truthful  and  non-misleading
statements  of  nutritional  support to be made in labeling,  such as statements
describing   general   well-being   resulting  from  consumption  of  a  dietary
ingredient,  or the role of a nutrient or dietary  ingredient  in  affecting  or
maintaining a structure or function of the body.


                                      -10-

<PAGE>

Independent Certification

         The Company relies on independent certificates,  such as certifications
of our  products as "organic"  or  "kosher,"  to  differentiate  our products in
natural  and   specialty   food   categories.   The  loss  of  any   independent
certifications could adversely affect the Company's market position as a natural
and specialty  food company,  which could have a material  adverse effect on its
business, results of operations and financial condition.

         The Company complies with the requirements of independent organizations
or  certification  authorities  in order to label our product as certified.  For
example, we can lose our "organic" certification if a plant becomes contaminated
with non-organic  materials,  or if not properly cleaned after a production run.
In addition, all raw materials must be certified organic. Similarly, we can lose
our  "kosher"  certification  if a  plant  and raw  materials  do not  meet  the
requirements of the appropriate  kosher  supervision  organization,  such as The
Union of Orthodox Jewish  Congregations,  The Organized  Kashruth  Laboratories,
"KOF-K" Kosher  Supervision,  Kosher  Overseers  Associated of America and Upper
Midwest Kashruth.

Item 2.           Properties.

         The  Company's  corporate  headquarters  are  located in  approximately
17,000  square  feet of leased  office  space  located at 50  Charles  Lindbergh
Boulevard,  Uniondale,  New York. This lease,  as amended,  runs through October
2003. The current annual rental is approximately $450,000.

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

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

         The Company leases  100,000 square feet of space in a building  located
in Compton, California,  consisting of 90,000 square feet of warehouse space and
10,000  square feet of office space.  The lease  expires  during fiscal 2003 and
provides for a current annual rental of  approximately  $396,000.  This facility
serves as one of the Company's West Coast  distribution  centers for principally
all of the Company's  product lines.  In August 2000, the Company entered into a
new lease for a new consolidated  distribution facility in Ontario,  California.
The Company  intends to sublet the Compton,  California  facility.  The Ontario,
California facility has approximately 375,000 square feet, expires June 30, 2007
with minimum annual rentals of $1.3 million.

         The Company  leases 27,000  square feet of space in Brooklyn,  New York
through  December 2001.  This facility is used to manufacture and distribute its
Terra potato and vegetable chip products.  The lease provides for minimum annual
rentals of $225,000.

         The Company  operates a 7,000 square foot  warehouse  and  distribution
center  located in East  Hills,  New York which it utilizes  to  distribute  its
frozen kosher food products. This lease, which provides for annual net rental of
approximately $55,000, expires in fiscal 2005.

                                      -11-

<PAGE>

         As part of the NNG acquisition,  the Company extended the then existing
leases of  Health  Valley  to  provide  180,000  square  feet of  manufacturing,
warehouse and distribution space in Irwindale,  California. These leases provide
for combined annual rentals of approximately $900,000 and expire June 2004.

         The Company owns and operates two other  manufacturing and distribution
centers in Hereford, Texas and Shreveport,  Louisiana for certain of its natural
food  product  lines.  These  facilities  also  support  certain  administrative
functions.

         In addition to the foregoing  distribution  facilities  operated by the
Company,  the Company also utilizes bonded public warehouses from which it makes
deliveries to customers.

Item 3.           Legal Proceedings.

         On May 5, 1995, a purported stockholder of Celestial filed a lawsuit,
Schwartz v. Celestial Seasonings, Inc. et al., in the United States District
Court for the District of Colorado (Civil Action Number: 95-K-1045), in
connection with disclosures by Celestial concerning Celestial's license
agreement with Perrier Group of America, Inc. which was terminated on January
1, 1995. In addition to Celestial, the complaint names as defendants certain
of Celestial's then present and former directors and officers, PaineWebber,
Inc., Shearson/Lehman Brothers, Inc., and Vestar/Celestial Investment Limited
Partnership. The complaint, which was pled as a class action on behalf of
persons who acquired Celestial's common stock from July 12, 1993 through May
18, 1994, sought money damages from Celestial and the other defendants for the
class in the amount of their loss on their investment in Celestial's common
stock, punitive damages, costs and expenses of the action, and such other
relief as the court may order.

         On November 6, 1995,  the federal  district  court  granted a motion by
Celestial  and the other  defendants  to dismiss the case. On September 5, 1997,
however,  the court of appeals  reversed the decision of the district  court and
returned the case to the district  court for further  proceedings.  The case was
certified as a class action.

         On November 4, 1999, Celestial reached a settlement with the plaintiff,
which  resulted in a pre-tax charge of $1.2 million  during  Celestial's  fourth
quarter  of its  fiscal  year  ending  1999.  The  settlement  was  subject to a
completion of a definitive  settlement  stipulation  to be filed in the district
court and court  approval of the  settlement.  On April 25, 2000, the settlement
was approved by the courts.  The settlement  has become final.  The Company does
not expect any additional shareholder lawsuits related to this matter.

         In April  1999,  an  arbitrator  ruled  in favor of a former  financial
advisor of Westbrae who claimed fees and  expenses  due in  connection  with the
sale of Westbrae to the Company in October 1997. The Company paid  approximately
$1.3 million,  including legal fees, as a result of the  arbitrator's  decision,
which amount had been provided for in connection  with the 1997  acquisition  of
Westbrae.

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

                                      -12-

<PAGE>

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

         A special  meeting of  stockholders  of the Company was held on May 30,
2000 for the following purposes:

         (i)   To consider  and vote upon a proposal  to issue  shares of the
               Company's  common  stock  in the  merger  of Hain  Acquisition
               Corp., a wholly-owned subsidiary of the Company, with and into
               Celestial,  upon the terms and subject to the  conditions  set
               forth in the  merger  agreement  dated  as of  March  5,  2000
               between Hain and Celestial;

         (ii)  To amend the Company's certificate of incorporation to change the
               Company's corporate name to The Hain Celestial Group, Inc.,
               effective upon consummation of the merger;

         (iii) To amend the Hain  certificate  of  incorporation  to
               increase  the  authorized  number  of  shares of Hain
               common stock from 40 million to 100 million;

         (iv)  To amend the Hain 1994 Long  Term  Incentive  and Stock  Award
               Plan to (a)  increase the number of shares  issuable  over the
               term of the plan by 3 million  shares to 6.4 million shares in
               the  aggregate  and (b) increase the upper limit on the number
               of shares for which options or stock  appreciation  rights may
               be  granted  to any  participant  under  the plan  during  any
               calendar year to 1 million shares; and

         (v)      To adopt the Hain 2000 Directors Stock Option Plan.

         The  stockholders  approved the issuance of Hain common stock shares in
the merger  casting  15,458,015  shares for,  11,190  shares  against and 11,465
shares abstaining.

         The stockholders  approved an amendment to the Company's certificate of
incorporation  to change  its name to The Hain  Celestial  Group,  Inc.  casting
15,451,647 shares for, 19,758 shares against and 9,265 shares abstaining.

         The stockholders  approved an amendment to the Company's certificate of
incorporation  to increase the authorized  number of shares of Hain common stock
from 40 million to 100 million  casting  14,858,716  shares for,  605,802 shares
against and 16,152 abstaining.

         The  stockholders  approved  the  amendments  to  the  1994  Long  Term
Incentive and Stock Award Plan casting  9,737,043  shares for,  5,722,339 shares
against and 21,288 shares abstaining.

         The  stockholders  approved  the adoption of the 2000  Directors  Stock
Option Plan casting  13,989,033 shares for,  1,420,457 shares against and 71,180
shares abstaining.

                                      -13-

<PAGE>



                                                          PART II

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

         The  outstanding  shares of Common Stock,  par value $.01 per share, of
the Company  are traded on Nasdaq's  National  Market  System  (under the ticker
symbol HAIN).  The following  table sets forth the reported high and low closing
prices for the Common  Stock for each fiscal  quarter  from July 1, 1998 through
September 19, 2000.

                                             Common Stock
                                        ------------------------
                                    Fiscal 2000         Fiscal 1999
                                 -----------------    --------------
                                  High       Low        High       Low
                                --------  ---------   --------  -------
First Quarter                  $ 28 7/16   $21 3/16   $ 27 3/4   $ 14 7/8
Second Quarter                   26 7/16     22 1/4         25     12 1/8
Third Quarter                     37 1/8    21 1/16     23 1/8     15 1/8
Fourth Quarter                  36 11/16     22 3/4     21 1/2    16 1/16
July 1 - September 19, 2000       37 1/2     27 1/2


         As of September 19, 2000, there were 305 holders of record of the
Company's Common Stock.

         As previously  disclosed in the  Company's  Form 10-Q, on September 27,
1999, the Company announced that it had entered into a global strategic alliance
with Heinz  related  to the  production  and  distribution  of natural  products
domestically and internationally.  In connection with the alliance,  the Company
issued  2,837,343  shares of its  common  stock,  par value  $.01 per share to a
wholly-owned  subsidiary  of Heinz (the "Heinz  Subsidiary"),  for an  aggregate
purchase  price of  $82,383,843  under a  Securities  Purchase  Agreement  dated
September 24, 1999 between the Company and the Heinz Subsidiary. In addition, as
part of the  consideration  paid  by the  Company  to the  Heinz  Subsidiary  in
connection with the Company's  acquisition of the Earth's Best  trademarks,  the
Company issued 670,234 shares of its common stock to the Heinz Subsidiary.

         In  addition,  on June 19,  2000,  the Heinz  subsidiary  executed  its
preemptive right under the  aforementioned  Securities  Purchase  Agreement,  to
purchase  additional  shares of the Company's  common stock.  The Company issued
2,582,774  additional  shares to the Heinz Subsidiary for an aggregate  purchase
price of $79,743,147.

         The  issuance  of the above  securities  were  deemed to be exempt from
registration  under the Securities Act in reliance on Section 4(2) of Securities
Act for transactions by an issuer not involving any public offering.

         The Company has not paid any dividends on its Common Stock to date. The
Company  intends to retain all future earnings for use in the development of its
business  and does not  anticipate  declaring  or paying  any  dividends  in the
foreseeable  future.  The payment of all dividends  will be at the discretion of
the Company's Board of Directors and will depend on, among other things,  future
earnings,  operations,  capital  requirements,   contractual  restrictions,  the
general financial condition of the Company and general business conditions.

                                      -14-

<PAGE>

Item 6.           Selected Financial Data.

         On May 30, 2000, the Company,  previously known as The Hain Food Group,
Inc. ("Hain"), completed a merger (the "Merger") with Celestial Seasonings, Inc.
("Celestial")  by issuing 10.3  million  shares of Hain common stock in exchange
for all of the  outstanding  common stock of Celestial.  Each share of Celestial
common  stock  was  exchanged  for  1.265  shares  of Hain  common  stock.  Hain
subsequently  changed its name to The Hain Celestial Group, Inc. Celestial,  the
common stock of which was previously  publicly  traded,  is the market leader in
speciality teas.

         The  Merger  was  accounted   for  as  a  pooling  of  interests   and,
accordingly,  all prior period  consolidated  financial  statements of Hain have
been restated to include the results of operations,  financial position and cash
flows of Celestial.

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



                                          Year Ended June 30
                                 --------------------------------------
                           2000      1999       1998         1997       1996
                          ------    ------     ------       ------     ------
Operating results:
Net sales               $ 403,543  $ 315,820   $206,450    $144,392   $141,604
Income (loss) before
extraordinary item and
cumulative change in
accounting principle     (11,403)     13,517     11,390       6,733      7,157
Extraordinary item        (1,940)       -        (1,342)        -          -
Cumulative change in
accounting principle      (3,754)       -          -           -          -
                        --------    --------   --------    --------   --------
Net income (loss)       $(17,097)   $ 13,517   $ 10,048    $  6,733    $ 7,157
                        ========    ========   ========    ========   ========
Basic earnings per
common share:

Income (loss) before
 extraordinary item and
 cumulative change in
 accounting principle   $   (.41)   $    .56    $   .55     $   .36    $   .37
Extraordinary item          (.07)          -      (.06)           -          -
Cumulative change in
 accounting principle       (.13)       -          -          -           -
                        --------    --------    -------    --------    -------
Net income (loss)       $   (.61)   $    .56    $   .49     $   .36    $   .37
                        ========    ========    =======    ========   ========


                                      -15-

<PAGE>


                                              Year Ended June 30
                                        -------------------------------
                              2000       1999       1998       1997     1996
                             ------     ------     ------     ------   ------
Diluted earnings per common share (a):

Income (loss) before
 extraordinary item and
 cumulative change in
 accounting principle      $   (.41)  $    .51    $   .50   $   .35    $   .37
Extraordinary item             (.07)         -      (.06)         -          -
Cumulative change in
  accounting principle         (.13)      -          -        -           -
                           --------   --------    -------  --------    ----
Net income (loss)          $   (.61)  $    .51    $   .44   $   .35    $   .37
                           ========   ========    =======   =======    =======
Financial Position:

Working Capital            $  89,750  $ 37,983    $37,669   $15,070    $14,422
Total Assets                 416,017   362,669    170,938   107,266    102,345
Long-term Debt                 5,622   141,138     27,311    16,829     21,162
Stockholders' Equity         351,724   164,489    104,567    68,110     61,641

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


                                      -16-

<PAGE>

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

General

         On May 30, 2000,  Hain completed a merger (the "Merger") with Celestial
by issuing 10.3  million  shares of Hain common stock in exchange for all of the
outstanding common stock of Celestial. The Merger was accounted for as a pooling
of interests and,  accordingly,  all prior period  financial  statements of Hain
have been restated to include the results of operations,  financial position and
cashflows of Celestial.

         The Company made the following  acquisitions  or entered into licensing
agreements during the three years ended June 30, 2000:

         On October 14, 1997, the Company acquired all of the capital stock of
Westbrae Natural, Inc. ("Westbrae").

         On May 31, 1998, the Company acquired Harry's Premium Snacks.

         On May 1, 1998, the Company entered into a license agreement with Heinz
to market and sell  Earth's Best baby food  products to natural food stores.  On
April 6, 1999, the Company expanded this licensing  agreement with Heinz whereby
the Company was given the exclusive sale and distribution  rights of the Earth's
Best baby food products  into the United States retail  grocery and natural food
channels.  On September  27, 1999,  the Company  announced it had  purchased the
trademarks  of  Earth's  Best from  Heinz,  which  terminated  the April 1, 1999
license  agreement,  and allows the Company the opportunity to sell Earth's Best
both in domestic  and  international  markets and  provides the Company with the
ability to develop new products.

         On July 1, 1998,  the Company  acquired the  following  businesses  and
brands from The Shansby  Group and other  investors:  Arrowhead  Mills,  DeBoles
Nutritional Foods, Terra Chips, and Garden of Eatin', Inc.

         On December 8, 1998, the Company  acquired the Nile Spice soup and meal
cup ("Nile Spice") business from The Quaker Oats Company. The Nile Spice product
line includes  premium soups and meals  packaged in cups that are sold under the
Nile Spice and Near East  brands.  The Near East brand is sold under a licensing
agreement through December 2000.

         On May 18, 1999, the Company  acquired NNG. NNG is a  manufacturer  and
marketer of premium natural and organic food products primarily under its Health
Valley, Breadshop's and Sahara brands.

         All of the  foregoing  acquisitions  ("the  acquisitions"  or "acquired
businesses") have been accounted for as purchases.  Consequently, the operations
of the acquired  businesses are included in the results of operations from their
respective  dates of acquisition.  Each of the acquired  businesses  markets and
sells natural food products unless otherwise noted.

         As disclosed in the Company's joint proxy statement/prospectus relating
to the  Merger,  the Merger,  as well as the other  acquisitions,  involved  the
integration of two companies that had previously operated independently, and the
Company's future success is dependent upon,  among other things,  its ability to
realize potential  available  marketing  opportunities and cost savings from the
integration of Hain and Celestial. In addition, as discussed

                                      -17-

<PAGE>



in the joint proxy  statement/prospectus,  the integration of Hain and Celestial
may  distract  management  from  the  day-to-day  operations  of  the  Company's
business.  The Company's financial results discussed below reflect the financial
impact of the Merger  during  fiscal 2000.  As  discussed,  the Company plans to
complete the  integration  process  during fiscal 2001 and, as described  above,
plans to continue to evaluate other potential acquisition  candidates as part of
its overall growth strategy.

Results of Operations

Fiscal 2000 Compared to Fiscal 1999:

         Net sales for fiscal 2000 were $403.5 million,  an increase of 28% over
net sales of $315.8  million.  81% of the increase was derived from net sales of
acquired  businesses or net sales  resulting from licensing  agreements  entered
into during the fourth quarter of fiscal 1999. The remainder of the increase was
derived from internal growth, primarily from the non-dairy beverages of Westsoy,
and Terra Chips.

         Gross  profit for 2000  increased  by $29.4  million to $176.1  million
(43.6% of net sales) as compared  to $146.7  million  (46.4% of net sales).  The
increase in gross profit  dollars was a direct result of increased  sales levels
in 2000.  The decline in gross profit  percentage  was due to a  combination  of
changes in sales mix,  additional  write-offs and reserves  associated  with the
previously  announced  decision to cease  production of the 30-count  supplement
product line,  as well as certain  reserves  related to expected  returns of the
60-count  supplement  product  line,  the  write-off  of  certain   inventories,
including  raw  materials and  packaging,  related to the Company's  decision to
discontinue certain items, inefficiencies within certain co-packers,  additional
freight costs incurred due to fuel surcharges  assessed to the Company that were
not passed onto customers and higher  warehouse  costs primarily a result of the
transition to our new west coast consolidated warehouse.

         Selling, general and administrative expenses increased by approximately
$36.3 million to $148.1  million in 2000 as compared to $111.8  million in 1999.
Such expenses,  as a percentage of net sales, amounted to 36.7% in 2000 compared
with  35.4%  in  1999.  The  increase  of  1.3% is due to:  2% of  higher  trade
promotional  expenses  over  expected  amounts  offset  by  approximately  a  1%
improvement  in  other  selling,  general  and  administrative  component  costs
resulting  from  the  realization  of  reduced   administrative   expenses  from
integration  of  certain  operations  of  the  acquired  businesses  within  the
Company's  infrastructure.  While  significant  headway  has  been  made  in the
integration  process, not all of the Company's  administrative  functions of the
businesses  acquired during fiscal 1999, as well as the Merger in May 2000, have
as yet been  integrated.  It is  expected  that  the  integration  process  will
continue through the end of fiscal 2001.

         During the fourth quarter of fiscal 2000, the Company  recorded charges
of $15.6,  $3.7 and $3.5  million,  before  taxes,  related to:  merger  related
charges  associated with the Merger;  costs for  restructuring  certain non-core
businesses and the consolidation of warehouse and information systems within the
Company's  distribution and operating network;  and impaired  long-lived assets,
principally  goodwill and other long term assets  associated with its supplement
product  line,  respectively.  Included in both the fiscal 2000 and 1999 periods
within restructuring and other nonrecurring charges is a

                                      -18-

<PAGE>



September  1999,  $1.2 million  settlement  agreement  relating to a shareholder
lawsuit.

         The   components   of  the  $3.7  million   restructuring   charge  are
approximately  $2.0  million  of  write-downs  of fixed and other  assets,  $1.2
million for lease exit and related  incremental costs, $.2 million for severance
and related benefits  associated with the  consolidation  and closure of certain
warehouses and streamlining certain business costs. At June 30, 2000, no amounts
have been charged against the accrual provided.

         Amortization  of goodwill and other  intangible  assets  increased from
$4.8  million  in 1999 to $6.3  million in fiscal  2000.  The  increase  of $1.5
million  is  attributable  to  goodwill  and  other   intangibles   (principally
trademarks) in connection with the acquisitions during fiscal 1999 and 2000.

         Operating income decreased from $28.9 million in 1999 to a loss of $2.4
million in 2000.  The  decrease was due to the  aforementioned  decline in gross
profit and increase in selling,  general and  administrative  dollars along with
the $22.8 million of merger,  restructuring  and impairment of long-lived  asset
charges, recorded during the fourth quarter of fiscal 2000, as well as increased
amortization of goodwill and other intangible assets.

         The Company's other income in fiscal 2000 (there was no other income in
the comparable  period) primarily  resulted from gains on proceeds received from
sale of assets  ($.9  million)  along with  investment  gains of $.7  million on
marketable securities bought and sold during the second quarter of fiscal 2000.

         Interest and finance costs  increased from $6.4 million in 1999 to $6.7
million in fiscal 2000. The increase of $.3 million was due to the debt incurred
in connection with the fiscal 1999 acquisitions offset by the September 1999 and
June 2000 $75 million and $44 million, respectively, repayments on this debt, as
more fully described in Note 9 to the  Consolidated  Financial  Statements.  The
infusion of equity has enabled the Company to achieve a debt to equity  ratio of
2% at June 30, 2000.

         Income before income taxes, extraordinary item and cumulative change in
accounting  principle  decreased  from  $22.4  million in 1999 to a loss of $7.5
million in 2000.  This $30 million  decrease  is a result of the  aforementioned
decline in operating income offset by higher other income.

         During  fiscal  2000,  the Company  recorded a $3.9  million  (52%) tax
provision on a pre-tax  loss of $7.5  million as compared to a tax  provision of
$8.9 million (40%) on a pre-tax  income of $22.4 million during 1999. The fiscal
2000 tax expense,  even though there was a pre-tax loss,  was primarily a result
of the add back of nondeductible  merger and asset write-down charges along with
higher nondeductible goodwill amortization brought on by the 1999 acquisitions.

Extraordinary charge

         During the fourth quarter of fiscal 2000,  the Company  recorded a $1.9
million (net of tax benefit of $1.2 million) extraordinary charge related to the
early extinguishment of the Company's existing credit facility and the write-off
of the related debt financing costs.


                                      -19-

<PAGE>

Change in Accounting Principle

         In April 1998, the American  Institute of Certified Public  Accountants
issued  Statement of Position  98-5,  "Reporting  Costs of Start-up  Activities"
("SOP 98-5"). SOP 98-5 became effective  beginning on July 1, 1999, and required
the  start-up  costs  capitalized  prior  to such  date to be  written-off  as a
cumulative  effect  of an  accounting  change  as of July 1,  1999.  Any  future
start-up  costs are to be expensed as incurred.  Start up activities are broadly
defined as those one time  activities  related to  introducing  a new product or
service, conducting business in a new territory,  conducting business with a new
class of customer or commencing some new operation. In accordance with SOP 98-5,
the Company  recorded a one-time  non-cash charge in the first quarter of fiscal
2000 reflecting the cumulative  effect of a change in accounting  principle,  in
the amount of $3.8 million, net of tax benefit, representing such start-up costs
capitalized as of the beginning of fiscal year 2000.

Fiscal 1999 Compared to Fiscal 1998:

         Net sales for fiscal 1999 were $315.8 million,  an increase of 53% over
net sales of $206.5 million in fiscal 1998. 87% of the increase was derived from
revenues of acquired businesses or revenues resulting from licensing  agreements
entered  into during  fiscal 1999 with the  remaining  13% coming from  internal
growth primarily non-dairy soy beverages, Terra Chips and green and wellness tea
products, offset by decreases in Celestial's supplement product line.

         Gross  profit for 1999  increased  by  approximately  $38.7  million to
$146.7  million  (46.4% of net sales) as compared to $108 million  (52.3% of net
sales) in 1998.  The increase in gross profit  dollars was a direct  result from
the increased  sales level in 1999.  The decline in the gross profit  percentage
was due to: sales mix and  decreased  margins of Celestial  supplements  product
lines associated with high manufacturing costs for inventory write-downs.

         Selling, general and administrative expenses increased by $28.3 million
to $111.8  million in 1999 as compared to $83.5 million in 1998.  Such expenses,
as a percentage  of net sales,  amounted to 35.4% in 1999 compared with 40.4% in
the 1998  period.  The  improvement  of 5% results  from certain of the acquired
businesses having lower selling expenses than the Company's other product lines,
and the  realization  of reduced  administrative  expenses from  integration  of
certain  operations of the acquired  businesses  within the  Company's  existing
infrastructure.

         Amortization of goodwill and other intangible  assets increased by $2.2
million from 1998 to 1999. All of this increase was attributable to amortization
of goodwill  acquired in connection  with the  acquisitions  during fiscal 1999.
Amortization expense,  amounted to 1.5% of net sales in 1999, compared with 1.3%
in 1998.

         Operating  income  increased by $7 million compared to the 1998 period.
Approximately  95% of the  increase  was derived from higher sales volume due to
the businesses acquired in 1999.  Operating income as a percentage of net sales,
amounted  to 9.1%,  a  decrease  of 1.5%  over the 1998  period.  This  resulted
principally  from  lower  gross  margin as a  percentage  of net  sales,  higher
goodwill  amortization  resulting from the acquisitions offset by lower selling,
general and administrative expenses as a percentage of net sales.


                                      -20-

<PAGE>

         Interest and  financing  costs for 1999  amounted to $6.4  million,  an
increase of $3.2 million over the 1998 period.  The increase was due to the debt
incurred in connection with the fiscal year 1999 acquisitions,  partially offset
by reduced  interest  costs  resulting  from the prepayment in April 1998 of the
Company's then 12.5% subordinated  debentures.  The debentures were retired with
the proceeds of senior debt carrying an interest rate of approximately 7.8%.

         Income before income taxes for 1999 increased to $22.4 million (7.1% of
net sales)  from $18.7  million  (9.1% of net  sales) in 1998.  This  decline in
profitability,   as  a  percentage  of  net  sales,   was  attributable  to  the
aforementioned  decrease in operating income as a percentage of sales and higher
interest costs.

         Income taxes increased to $8.9 million in 1999 compared to $7.3 million
in 1998.  The  effective  tax rate  was 40% in 1999  compared  with 39% in 1998.
Approximately  .8% of the increase in the  effective  tax rate was caused by the
higher  federal  statutory  rate  resulting  from the Company's  higher level of
income,  with  approximately a .8% increase in the amortization of nondeductible
goodwill arising from current year acquisitions.  Offsetting these increases was
the  availability  of additional  tax  deductions  generated  from the Company's
contributions of 30-count supplements to a qualified organization.

         Income  before  extraordinary  item for 1999  increased by $2.1 million
over 1998 and  amounted  to 4.3% of net  sales,  compared  with 5.5% in the 1998
period.  The  decrease,  as a percentage  of net sales,  was a result of a lower
level of operating  income  discussed  above offset by higher interest costs and
higher  effective  tax rates.  In  addition,  in 1998 the  Company  recorded  an
extraordinary  charge of $1.3 million,  net of tax benefit,  resulting  from the
aforementioned prepayment of its 12.5% subordinated debentures in April 1998.

Liquidity and Capital Resources

     The Company  requires  liquidity for working capital needs and debt service
requirements.

     The Company had working  capital and a current  ratio of $89.8  million and
2.69 to 1, respectively, at June 30, 2000 as compared to $38 million and 1.67 to
1,  respectively,  at June 30,  1999.  The  increase in working  capital and the
current  ratio is  primarily  attributable  to the proceeds  from the  Company's
private equity stock  offering,  which allowed the Company to paydown its Senior
Term Loans.  In addition to the private equity stock offering which is discussed
below,  the Company has increased its working  capital due to cash flow provided
by operations.  The Company has reduced its days sales  outstanding from 41 days
in 1999 to 35 days in 2000.  The  improvement  is a result of  certain  acquired
businesses  having days sales  outstanding  lower than the historical levels and
improved credit and collection efforts. The increase in inventories,  which were
financed by the Company's operating cash flows in 2000, are due to the Company's
need to hold  inventory  for  increasing  sales.  The  inventory  turnover  rate
improved from 4.4 in 1999 to 5.2 in 2000. The Company expects inventory turnover
to remain consistent with that of 2000.

         On May 18, 1999, in connection with the acquisition of NNG, the Company
arranged for a $160 million senior secured loan facility  ("Amended  Facility"),
which provided for a $30 million credit facility and $130 million of term loans.
This Amended Facility was used to complete the acquisition of NNG, refinance the
Company's then existing indebtedness, ($57.3

                                      -21-

<PAGE>

million)  and provide  for  ongoing  working  capital  needs.  Under the Amended
Facility,  the term loans  consisted  of a $75 million  Tranche I loan and a $55
million Tranche II loan.

         On September 27, 1999, the Company announced that it had entered into a
global strategic  alliance with Heinz related to the production and distribution
of natural  products  domestically and  internationally.  In connection with the
alliance,  the Company issued  2,837,343  shares of its common stock,  par value
$.01 per share a wholly owned subsidiary of Heinz, (the "Heinz  Subsidiary") for
an  aggregate  purchase  price  of $82.4  million  under a  Securities  Purchase
Agreement dated September 24, 1999 between the Company and the Heinz Subsidiary.
The Company used $75 million of the proceeds from this private  equity  offering
to reduce its borrowings under its debt facility.  The remainder of the proceeds
were used to pay  transaction  costs.  Included  as part of the  alliance  was a
provision  that Heinz would have the  preemptive  right to  purchase  additional
equity  in the  Company  to  maintain  it's  investment  level  at  19.5% of the
outstanding  stock of the  Company.  The  Heinz  investment  level  was  diluted
following the merger by Hain with  Celestial  Seasonings on May 30, 2000.  Under
the terms of the agreement, on June 20, 2000 the Company issued 2,582,774 shares
of its common  stock,  par value $.01 per share to the Heinz  Subsidiary  for an
aggregate purchase price of $79.7. The Company used approximately $44 million of
the proceeds  from this private  equity  offering to repay the  remainder of its
borrowings  under its debt facility.  The remainder of the funds are invested at
June 30, 2000.

         The  Company  believes  its cash on hand of $38.3  million  at June 30,
2000, as well as cash flows from  operations  are sufficient to fund its working
capital needs,  anticipated capital  expenditures,  other operating expenses, as
well  as  provide  liquidity  to pay  down  the  remaining  merger  related  and
restructuring  accruals  (aggregating $13 million) existing at June 30, 2000, of
which approximately $12 million will be utilized during fiscal 2001. The Company
is currently investing its cash on hand in highly liquid short-term  investments
yielding approximately 6% interest.

         In  addition,  in July 2000,  the  Company  entered  into a  short-term
revolving  credit facility with a bank providing the Company with $50 million of
revolving credit to fund operations.  No borrowings exist on this facility as at
September 19, 2000.

                                      -22-

<PAGE>

Supplementary Quarterly Financial Data:

         Unaudited  quarterly  financial  data (in  thousands,  except per share
amounts) for fiscal 2000 and 1999 is summarized as follows:

                                            Three Months Ended
                                   ------------------------------------
                            September 30,   December 31,    March 31,   June 30,
                               1999           1999           2000       2000
                              ------         ------         ------     -----
Net sales                    $  87,940      $ 116,675    $ 111,916   $  87,012
Gross profit                    33,331         56,203       54,614      31,978
Merger costs                         -              -            -      15,633
Restructuring and
 other non-recurring
 charges                         1,200              -            -       3,733
Impairment of long-
 lived assets                        -              -            -       3,468
Income (loss) before
 income taxes,
 extraordinary item
 and cumulative change
 in accounting principle       (2,300)         14,639       14,541    (34,383)
Extraordinary item                   -              -            -     (1,940)
Cumulative change in
 accounting principle          (3,754)              -            -           -
Net income (loss)              (4,966)          8,501        8,637    (29,269)
Basic earnings (loss)per
 common share before
 extraordinary item
 and cumulative change in
 accounting principle      $     (.05)      $     .30     $    .30   $   (.93)
Diluted earnings (loss)
 per common share before
 extraordinary item and
 cumulative change in
 accounting principle      $     (.05)      $     .28     $    .28   $   (.93)

         During the three month period  ended June 30, 2000,  in addition to the
merger costs,  restructuring and other  non-recurring  charges and impairment of
long-lived  assets,  the Company  recorded an  additional  $2.5 million of costs
associated with Celestial's previously announced decision to cease production of
its 30-count  supplement  product line at September 30, 1999, as well as certain
reserves related to expected returns of the Company's 60-count supplement sales.
These  decisions  were  primarily  related  to a  management  change  along with
prevailing market conditions affecting the supplement industry.

         Shortly after the Merger was  consummated  on May 30, 2000, the Company
initiated  a program  to reduce  the  amount  of tea  inventory  in the hands of
distributors by changing Celestial's trade practices. During the fourth quarter,
this program  reduced  Celestial's  revenue by an estimated  450,000  cases,  or
approximately $9.6 million, resulting in lower operating profit by approximately
$4.8 million.  In addition,  during the period after announcement of the Merger,
an environment of significant uncertainty regarding integration

                                      -23-

<PAGE>



of the companies  existed within the Company's  sales  organization,  as well as
within the Company's  customer base. The Company  believes that this uncertainty
further impacted revenue from non-core brands thereby reducing  operating profit
by approximately  $2.3 million.  The Company was also impacted by lower revenues
from Earth's Best  products as a result of the lack of  availability  of certain
ingredients.  The Company  anticipated  resolving this issue by early June 2000,
however,  the  problems  were not fully  resolved  until  shortly  after  fiscal
year-end.

         In  addition,   during  the  fourth  quarter,   the  Company   incurred
approximately $8.3 million of trade promotional  expenses over expected amounts.
These costs were  primarily  due to: (1) a concerted  effort to gain  additional
distribution, (2) increased deductions by customers in the face of our announced
merger (these  deductions  are currently  being  researched  and discussed  with
customers and,  although there can be no assurance of such, may result in future
collections),  (3) a higher level of actual spending over amounts  estimated and
accrued by  Celestial  at March 31, 2000,  and (4) the  implementation  of a new
trade  promotion   tracking  system  at  Celestial  which  has  accelerated  the
availability  of information and allowed the Company to better match these costs
with  related  revenues.   Gross  profit  margin  was  negatively   impacted  by
approximately  $3.1 million primarily due to: (1) a change in sales mix, (2) the
write-off of certain inventories, including raw materials and packaging, related
to the Company's  decision to  discontinue  certain  items,  (3)  inefficiencies
within certain  co-packers,  (4)  additional  freight costs incurred due to fuel
surcharges assessed to the Company,  that were not passed onto customers and (5)
higher   warehouse  costs  primarily  due  to  increased   inventory  levels  in
anticipation  of a  new  distribution  agreement  for  the  Company's  medically
directed  products  together with the transition to the Company's new West Coast
consolidated warehouse.

         The supplementary  quarterly financial data for the year ended June 30,
2000,  includes the results of operations of Hain and Celestial for each quarter
presented.  The quarter ended September 30, 1999, however,  includes the results
of  operations  of  Celestial  two  times  as a  result  of the  need to  change
Celestial's year end to be the same as that of Hain.  Consequently,  the quarter
ended  September  30, 1999  includes the following  duplicated  information  for
Celestial:  net sales of $19.9 million after  reduction for 30-count  supplement
returns  of $5.1  million;  gross  profit of $5.3  million  after  cost of sales
charges of $4.0  million for the  30-count  supplement  product  line;  the $1.2
million charge related to the shareholder  lawsuit  settlement,  and net loss of
$3.9 million.

                                              Three Months Ended
                                        -------------------------------
                             September 30,   December 31,   March 31,   June 30,
                                  1998           1998          1999       1999
                                 ------          -----        ------     -----
Net sales                       $ 81,158       $ 82,178     $71,570     $80,914
Gross profit                      40,434         41,487      33,044      31,714
Operating income                   8,841         10,155       8,875       1,019
Income before income taxes         7,275          8,718       7,575     (1,120)
Net income                         4,360          5,177       4,395       (415)
Basic earnings per
 common share                   $    .18       $    .21     $   .18     $ (.02)
Diluted earnings per
 common share                   $    .17       $    .20     $   .17     $ (.02)
Year 2000

    The "Year 2000" issue is the result of computer systems that were programmed
in prior years using a two digit representation for the year.  Consequently,  in
the year 2000, date sensitive  computer  programs may interpret the date "00" as
1900  rather  than  2000.  The  Company  completed  an  assessment  of both  its
information  and  non-information  systems  affected  by the Year 2000 issue and
found only minor issues that  required  attention.  Since  January 1, 2000,  the
Company  has not  experienced  any  material  adverse  effects  on  either  it's
information or  non-information  systems,  nor any material adverse effects with
its suppliers, customers or other third parties.

Seasonality

         Sales of food products and beverage consumed  generally decline to some
degree  during the Summer  months  (the first  quarter of the  Company's  fiscal
year).  However, the Company believes that such seasonality has a limited effect
on operations.

Inflation

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


                                      -24-

<PAGE>

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

    Not applicable, except as reported on in Item 7.

Item 8.          Financial Statements and Supplementary Data.

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

    Consolidated Balance Sheets - June 30, 2000 and 1999

    Consolidated Statements of Operations - Years ended June 30, 2000, 1999 and
    1998

    Consolidated  Statements of Cash Flows - Years ended June 30, 2000, 1999 and
    1998

    Consolidated Statements of Stockholders' Equity - Years ended June 30, 2000,
    1999 and 1998

    Notes to Consolidated Financial Statements

The following  consolidated  financial  statement schedule of The Hain Celestial
Group, Inc. and subsidiaries is included in Item 14 (a):

                 Schedule II                Valuation and qualifying accounts

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

                                      -25-

<PAGE>

Report of Independent Auditors

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

     We have audited the  accompanying  consolidated  balance sheets of The Hain
Celestial Group, Inc.  (formerly The Hain Food Group,  Inc.) and Subsidiaries as
of  June  30,  2000  and  1999,  and  the  related  consolidated  statements  of
operations,  stockholders' equity, and cash flows for each of the three years in
the period ended June 30, 2000. Our audits also included the financial statement
schedule listed in the index at Item 14(a).  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 did not audit the
financial statements and schedule of Celestial  Seasonings,  Inc. prior to their
restatement  for the  2000  pooling  of  interests  described  in Note 2,  which
statements  reflect total assets of  $80,847,000  as of September 30, 1999,  and
total revenues of $109,851,000 and  $102,197,000,  for the years ended September
30,  1999  and  1998,  respectively.  Those  statements  were  audited  by other
auditors,  whose report has been furnished to us, and our opinion, insofar as it
relates to data included for Celestial Seasonings,  Inc., is based solely on the
report of the other auditors.

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 and the report of other auditors provide a reasonable
basis for our opinion.

In our  opinion,  based on our  audits  and the  report of other  auditors,  the
financial statements referred to above present fairly, in all material respects,
the  consolidated  financial  position of The Hain  Celestial  Group,  Inc.  and
Subsidiaries  at June 30, 2000 and 1999, and the  consolidated  results of their
operations  and their cash flows for each of the three years in the period ended
June 30, 2000, in conformity  with  generally  accepted  accounting  principles.
Also, in our opinion, the related financial statement schedule,  when considered
in relation to the basic financial statements taken as a whole,  presents fairly
in all material respects the information set forth therein.

As  discussed  in Note 5 to the  financial  statements,  in fiscal year 2000 the
Company changed its method of accounting for start-up costs.

                                                  /s/ Ernst & Young LLP

Melville, New York
September 13, 2000


                                      -26-

<PAGE>

INDEPENDENT AUDITOR'S REPORT


To the Stockholder's and Board of Directors of Celestial Seasonings, Inc.

We have audited the consolidated balance sheet of Celestial Seasonings, Inc. and
subsidiaries as of September 30, 1999 and the related consolidated statements of
income,  stockholders'  equity  and cash  flows for each of the two years in the
period ended  September  30, 1999 (none of which are  presented  herein).  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility is to express an opinion on the financial statements based on our
audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  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,  such consolidated  financial  statements present fairly, in all
material respects, the financial position of Celestial Seasonings,  Inc. and its
subsidiaries at September 30, 1999 and the results of their operations and their
cash flows for each of the two years in the period ended  September 30, 1999, in
conformity with accounting principles generally accepted in the United States of
America.

DELOITTE & TOUCHE LLP


Denver, Colorado
November 3, 1999

                                     -27-

<PAGE>



THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share and share amounts)
<TABLE>
<CAPTION>

                                                                             June 30,
                                                                   ---------------------------
                                                                         2000         1999
                                                                    -------------  -----------
<S>                                                                     <C>           <C>
                                       ASSETS
Current assets:
Cash                                                                    $ 38,308      $ 1,147
Accounts receivable, less allowance for doubtful                          36,120       41,163
  accounts of $929 and $1,287
Inventories                                                               48,139       39,929
Recoverable income taxes                                                   7,982          911
Deferred income taxes                                                      8,724        3,675
Other current assets                                                       3,611        7,533
                                                                    -------------  -----------
Total current assets                                                     142,884       94,358

Property, plant and equipment, net of accumulated                         39,340       41,487
  depreciation and amortization of $18,987 and $15,103
Goodwill, net of accumulated amortization of $13,109                     188,212      193,144
  and $8,631
Trademarks and other intangible assets, net of                            40,265       17,922
  accumulated amortization of $16,743 and $16,002
Deferred financing costs, net of accumulated                                 238        4,051
  amortization of $328 and $2,500
Deferred income taxes                                                          -          961
Other assets                                                               5,078       10,746
                                                                    -------------  -----------
Total assets                                                           $ 416,017    $ 362,669
                                                                    =============  ===========

                        LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable and accrued expenses                                  $  43,039     $ 45,558
Accrued merger related charges                                             9,414            -
Current portion of long-term debt                                            681       10,817
                                                                    -------------  -----------
Total current liabilities                                                 53,134       56,375

Long-term debt, less current portion                                       5,622      141,138
Deferred income taxes                                                      5,537            -
Other liabilities                                                              -          667
                                                                    -------------  -----------
Total liabilities                                                         64,293      198,180

Commitments and contingencies

Stockholders' equity:
Preferred stock - $.01 par value, authorized 5,000,000                         -            -
  shares, no shares issued
Common stock - $.01 par value, authorized 100,000,000                        321          247
  shares, issued 32,147,261 and 24,684,079 shares
Additional paid-in capital                                               326,641      126,316
Retained earnings                                                         25,037       38,201
                                                                    -------------  -----------
                                                                         351,999      164,764
Less: 100,000 shares of treasury stock, at cost                             (275)        (275)
                                                                    -------------  -----------
Total stockholders' equity                                               351,724      164,489
                                                                    -------------  -----------
Total liabilities and stockholders' equity                             $ 416,017    $ 362,669
                                                                    =============  ===========

</TABLE>

See notes to consoldiated financial statements.

                                      -28-

<PAGE>

THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
<TABLE>
<CAPTION>

                                                                   Year Ended June 30,
                                                          ----------------------------------
                                                             2000        1999          1998
                                                        ------------- ------------  -----------
<S>                                                      <C>            <C>          <C>
Net Sales                                                $   403,543    $ 315,820    $ 206,450
Cost of sales                                                227,417      169,141       98,435
                                                        ------------- ------------  -----------
Gross profit                                                 176,126      146,679      108,015

Selling, general & administrative expenses                   148,133      111,802       83,469
Merger costs                                                  15,633            -            -
Restructuring and other non-recurring charges                  4,933        1,200            -
Impairment of long-lived assets                                3,468            -            -
Amortization of goodwill and other intangible assets           6,346        4,787        2,619
                                                        ------------- ------------  -----------

Operating income (loss)                                       (2,387)      28,890       21,927

Other income                                                   1,585            -            -
Interest and financing costs                                  (6,701)      (6,442)      (3,233)
                                                        ------------- ------------  -----------

Income (loss) before income taxes, extraordinary item         (7,503)      22,448       18,694
  and cumulative change in accounting principle
Provision for income taxes                                     3,900        8,931        7,304
                                                        ------------- ------------  -----------

Income (loss) before extraordinary item and                  (11,403)      13,517       11,390
  cumulative change in accounting principle

Extraordinary item - costs in connection with early           (1,940)           -       (1,342)
  extinguishment of debt, net of income tax benefit
  of $1,182 in 2000 and $791 in 1998

Cumulative change in accounting principle, net of             (3,754)           -            -
  income tax benefit of $2,547
                                                        ------------- ------------  -----------

Net income (loss)                                          $ (17,097)    $ 13,517     $ 10,048
                                                        ============= ============  ===========

Basic earnings per common share:
Income (loss) before extraordinary item and                  $ (0.41)      $ 0.56       $ 0.55
  cumulative change in accounting principle
  Extraordinary item                                           (0.07)           -        (0.06)
  Cumulative change in accounting principle                    (0.13)           -            -
                                                        ------------- ------------  -----------

Net income (loss)                                            $ (0.61)      $ 0.56       $ 0.49
                                                        ============= ============  ===========

Diluted earnings per common share:
Income (loss) before extraordinary item and                  $ (0.41)      $ 0.51       $ 0.50
  cumulative change in accounting principle
Extraordinary item                                             (0.07)           -        (0.06)
Cumulative change in accounting principle                      (0.13)           -            -
                                                        ------------- ------------  -----------

Net income (loss)                                            $ (0.61)      $ 0.51       $ 0.44
                                                        ============= ============  ===========

Weigted average common shares outstanding:
Basic                                                         27,952       24,144       20,705
                                                        ============= ============  ===========

Diluted                                                       27,952       26,636       22,939
                                                        ============= ============  ===========
                                                                                                                    .
</TABLE>

See notes to consoldidated financial statements.

                                      -29-

<PAGE>

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

                                                                     Year Ended June 30,
                                                              ---------------------------------
                                                                 2000         1999      1998
                                                              -----------  ---------- ---------
CASH FLOWS FROM OPERATING ACTIVITIES

<S>                                                           <C>          <C>        <C>
Net income (loss)                                             $ (17,097)   $ 13,517   $ 10,048
Adjustment for change in year-end of Celestial                    3,933           -          -
Adjustments to reconcile net income (loss) to net cash
  provided by (used in) operating activities
Non-cash merger related charge                                      175           -          -
Non-cash restructuring charge                                     1,994           -          -
Non-cash impairment of long-lived assets                          3,468           -          -
Extraordinary item                                                1,940           -      1,342
Cumulative change in accounting principle                         3,754           -          -
Depreciation and amortization of property and equipment           4,986       2,530      1,563
Amortization of goodwill and other intangible assets              6,053       4,787      2,619
Amorization of deferred financing costs                             718         589        668
Provision for doubtful accounts                                     432         313        468
Deferred income taxes                                             4,373          80        777
Gain on disposal of assets                                         (922)         63          -
Other                                                                46          46         77
Increase (decrease) in cash attributable to changes in
  assets and liabilities, net of amounts applicable to
  acquired businesses:
Accounts receivable                                               4,211      (5,033)   (10,184)
Inventories                                                      (8,607)      8,441    (16,968)
Other current assets                                              2,090      (2,979)    (1,884)
Other assets                                                     (2,771)     (7,014)      (288)
Accounts payable and accrued expenses                             3,882      (1,164)     4,712
Recoverable taxes, net of income tax payable                     (2,094)      2,332      1,081
                                                            ------------ ----------- ----------

Net cash provided by (used in) operating activities              10,564      16,508     (5,969)
                                                            ------------ ----------- ----------

CASH FLOWS FROM INVESTING ACTIVITIES
Acquisitions of businesses                                       (4,673)    (95,270)   (24,653)
Purchases of property and equipment and other                    (4,298)     (7,601)    (4,430)
  intangible assets
Proceeds from sale of assets                                      1,583         148          -
                                                            ------------ ----------- ----------

Net cash used in investing activities                            (7,388)   (102,723)   (29,083)
                                                            ------------ ----------- ----------

CASH FLOWS FROM FINANCING ACTIVITIES
(Repayments)/proceeds from bank revolving credit facility,       (5,080)     (6,270)     9,100
Proceeds from term loan facilities                                    -     190,000     39,100
Repayment of term loan facilities                              (130,000)    (78,600)   (25,347)
Payments on economic development revenue bonds                     (317)       (300)      (300)
Prepayment of 12.5% subordinated debentures                           -           -     (9,112)
Costs in connection with bank financing                             (26)     (2,542)      (950)
Proceeds from public offering, net of related expenses                -           -     20,852
Proceeds from private equity offering, net of expenses          160,332           -          -
Proceeds from exercise of warrants and options, net of            9,354       4,490      3,739
  related expenses
Collections of receivables from equipment sales                       -         116        382
Payment of debt of acquired company                                   -     (20,678)    (2,103)
Payment of other long-term debt and other liabilities              (278)     (1,882)      (329)
                                                            ------------ ----------- ----------

Net cash provided by financing activities                        33,985      84,334     35,032
                                                            ------------ ----------- ----------

Net increase (decrease) in cash and cash equivalents             37,161      (1,881)       (20)
Cash and cash equivalents at beginning of year                    1,147       3,028      3,048
                                                            ------------ ----------- ----------

Cash and cash equivalents at end of year                       $ 38,308     $ 1,147    $ 3,028
                                                            ============ =========== ==========
</TABLE>

See notes to consolidated financial statements.

                                      -30-

<PAGE>
THE HAIN CELESTIAL GROUP, INC.  AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
YEARS ENDED JUNE 30, 1998, 1999 AND 2000
(In thousands, except per share and share data)
<TABLE>
<CAPTION>

                                                             Common Stock
                                                      -------------------------                       Treasury Stock
                                                                              Additional            ------------------
                                                                     Amount    Paid-in     Retained
                                                        Shares      at $.01    Capital     Earnings  Shares    Amount      Total
                                                      ----------------------------------------------------------------------------

<S>                                                    <C>           <C>      <C>          <C>       <C>       <C>      <C>
Balance at June 30, 1997, as previously reported        8,881,899     $ 89     $ 20,804     $ 4,991  300,000   $ (825)   $ 25,059
Celestial Seasonings Pooling-of-interests              10,270,765      103       33,303       9,645        -               43,051
                                                      ----------------------------------------------------------------------------
Balance at June 30, 1997                               19,152,664      192       54,107      14,636  300,000     (825)     68,110

Issuance of 2,500,000 shares in public offering,
 net of related expenses                                2,500,000       25       20,827                                    20,852

Exercise of common stock, warrants, net of
 related expenses                                                                   743             (200,000)     550       1,293

Exercise of stock options                                 509,116        5        2,441                                     2,446

Non-cash compensation charge                                                         27                                        27

Value ascribed to warrants                                                          883                                       883

Tax benefit from stock options                                                      908                                       908

Net income                                                                                   10,048                        10,048
                                                      ----------------------------------------------------------------------------

Balance at June 30, 1998                               22,161,780      222       79,936      24,684  100,000     (275)    104,567

Issuance of shares in connection with the
  acquisitions of businesses                            1,716,111       17       39,733                                    39,750

Exercise of common stock warrants, net
  of related expense                                      340,930        3        1,986                                     1,989

Exercise of stock options                                 471,658        5        2,638                6,400     (142)      2,501

Retirement of treasury shares                              (6,400)                 (142)              (6,400)     142

Non-cash compensation charge                                                         46                                        46

Tax benefit from stock options                                                    2,119                                     2,119

Net income                                                                                   13,517                        13,517
                                                      ----------------------------------------------------------------------------

Balance at June 30, 1999                               24,684,079      247      126,316      38,201  100,000     (275)    164,489

Issuance of shares to Heinz, net
 of related expenses                                    6,090,351       61      177,642                                   177,703

Conversion of promissory notes                            442,538        4        9,973                                     9,977

Exercise of common stock warrants, net
 of related expenses                                      345,853        3        1,922                                     1,925

Exercise of stock options                                 584,440        6        7,423                                     7,429

Non-cash compensation charge                                                         46                                        46

Tax benefit from stock options                                                    3,319                                     3,319

Adjustment for change in year-end of Celestial                                                3,933                         3,933

Net loss                                                                                    (17,097)                      (17,097)
                                                      ----------------------------------------------------------------------------

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

See notes to consolidated financial statements.



                                      -31-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.       BUSINESS:

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

         The Company and its subsidiaries  operate in one business segment:  the
sale of natural,  organic and other food and beverage  products.  During  fiscal
2000,  approximately  55% of the  Company's  revenues were derived from products
which are  manufactured  within its own facilities  with 45% produced by various
co-packers. In fiscal 2000 there were no co-packers who manufactured 10% or more
of the Company's products.

2.       Basis of Presentation

         The consolidated  financial statements include the accounts of The Hain
Celestial Group, Inc. (formerly known as The Hain Food Group, Inc. ("Hain")) and
all  wholly-owned  subsidiaries  (the  "Company").  In the Notes to Consolidated
Financial  Statements,  all dollar  amounts are in thousands  of dollars  unless
otherwise indicated.

         Merger:  On May 30, 2000,  Hain  completed a merger (the "Merger") with
Celestial Seasonings,  Inc. ("Celestial") by issuing 10.3 million shares of Hain
common stock in exchange for all of the  outstanding  common stock of Celestial.
Each share of  Celestial  common  stock was  exchanged  for 1.265 shares of Hain
common stock. In addition,  Hain assumed all Celestial stock options  previously
granted by Celestial.  As part of the Merger,  Hain changed its name to The Hain
Celestial  Group,  Inc.  Celestial,  the  common  stock of which was  previously
publicly traded, is the market leader in speciality teas.

         The  Merger  was   accounted   for  as  a   pooling-of-interests   and,
accordingly,  all prior period  consolidated  financial  statements of Hain have
been restated to include the results of operations,  financial position and cash
flows of Celestial.  Information  concerning common stock,  employee stock plans
and per  share  data  has  been  restated  on an  equivalent  share  basis.  The
accompanying  consolidated  financial  statements  as of and for the years ended
June 30, 1999 and 1998 include Hain's June 30 fiscal year amounts  combined with
Celestial's  September  30  fiscal  year  amounts.  The  consolidated  financial
statements  as of and for the year ended June 30,  2000  include  the  financial
position  of both  Hain  and  Celestial  as of such  date  and  the  results  of
operations  and cash  flows  of Hain and  Celestial  for the  year  then  ended.
Consequently,  Celestial's  results of  operations  and cash flows for the three
month period ended September 30, 1999 are included in both fiscal 2000 and 1999,
which  results in the need to eliminate  such  duplication  by an  adjustment to
retained  earnings.  Since Celestial incurred a net loss of $3.9 million for the
three month period  duplicated,  the  adjustment to retained  earnings adds back
such  loss.  Summary  information  for  Celestial's  three  month  period  ended
September 30, 1999 is as follows: net sales - $19.9 million;  loss before income
taxes -

                                      -32-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

$7.3 million;  net loss - $3.9 million;  cash provided by operating activities -
$1.1  million;  cash  used in  investing  activities  - $4.1  million;  and cash
provided by financing activities - $3.4 million.

         The  reconciliations of operating results of Hain and Celestial for the
periods previously reported prior to the combination are as follows:


                               Nine months ended     Years ended June 30,
                                March 31, 2000         1999         1998
                             --------------------- ------------------------
Net sales:
 Hain                              $ 226,100          $205,900     $104,300
 Celestial                           90,400            109,900      102,200
                             --------------------- ----------- ------------
 Combined                          $ 316,500          $315,800    $ 206,500
                             --------------------- ----------- ------------
Income before extraordinary
item and cumulative change
in accounting principle:
 Hain                              $ 22,700           $ 11,000    $   4,600
 Celestial                           4,200               2,500        6,800
                             --------------------- ----------- ------------
Combined                           $ 26,900           $ 13,500    $  11,400
                             --------------------- ----------- ------------
Net income:
 Hain                               $ 8,700           $ 11,000    $   3,300
 Celestial                           3,400               2,500        6,700
                             --------------------- ----------- ------------
Combined                           $ 12,100           $ 13,500     $ 10,000
                             --------------------- ----------- ------------

         There were no material  adjustments  required to conform the accounting
policies  of  the  two  companies.   Certain  amounts  of  Celestial  have  been
reclassified to conform to the reporting practices of Hain.

3.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Consolidation Policy:

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

         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  and  amounts of income and  expenses  during the  reporting  period.
Actual results could differ from those estimates.

         Revenue Recognition:

         Sales are recognized  upon the shipment of finished goods to customers.
Allowances  for cash  discounts  are recorded in the period in which the related
sale is recognized.

                                      -33-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Advertising Costs:

         Media  advertising  costs,  which are included in selling,  general and
administrative expenses, amounted to $1,980, $7,349 and $5,641, for fiscal 2000,
1999 and 1998, respectively. Such costs are expensed as incurred.

Income Taxes:

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

         Concentration of Credit Risk:

         Substantially  all of the Company's  trade accounts  receivable are due
from food distributors and food retailers located  throughout the United States.
The Company performs credit  evaluations of its customers and generally does not
require collateral. Credit losses are provided for in the consolidated financial
statements and consistently have been within management's  expectations.  During
the year  ended  June 30,  2000,  sales to two  customers  and their  affiliates
approximated 18% and 17%,  respectively.  These two customers also  approximated
18% each of sales for the year ended June 30,  1999.  At June 30, 2000 and 1999,
these two customers and their affiliates  accounted for approximately  31.9% and
31.8%, respectively, of total accounts receivable outstanding.

         Inventories:

         Inventories  consist  principally of finished goods,  raw materials and
packaging  materials,  and are stated at the lower of cost (first-in,  first-out
basis) or market. Cost is determined principally on the standard cost method for
manufactured goods and on the average cost method for other inventories, each of
which approximates actual cost on the first-in, first-out method.

         Fair Values of Financial Instruments:

         At June 30, 2000 and 1999,  the Company  had no cash  equivalents.  The
Company  believes  that the  interest  rates  set  forth in the  Company's  debt
instruments  approximate  its  current  borrowing  rate  and,  accordingly,  the
carrying amounts of such debt at June 30, 2000 and 1999 approximate fair value.

Property, Plant and Equipment:

         Property,  plant and equipment are carried at cost and are  depreciated
or amortized on a  straight-line  basis over the lesser of the estimated  useful
lives or lease life, whichever is shorter.

         Buildings                          31-35 years
         Machinery and equipment            5-10 years
         Furniture and fixtures             3-7 years
         Leasehold improvements             3-10 years

                                      -34-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Goodwill, Trademarks and Other Intangible Assets:

         Goodwill consists of the excess of the cost of acquired businesses over
the fair value of the assets and liabilities  acquired or assumed,  and is being
amortized over a period of 40 years from date of acquisition.

         Other intangible assets,  principally  trademarks,  are being amortized
over their respective  applicable lives. The Company  amortizes  trademarks over
5-40 years.

Accounting for the Impairment of Long-Lived Assets

         The Company accounts for impairment of long-lived  assets in accordance
with Statement of Financial  Accounting  Standards ("SFAS") No. 121, "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
Of". SFAS No. 121 requires  that  long-lived  assets be reviewed for  impairment
whenever events or changes in circumstances  indicate that the recorded value of
the asset may not be  recoverable.  The Company  performs  such a review at each
balance sheet date whether events and circumstances  have occurred that indicate
possible  impairment.  The  Company  considers  continued  operating  losses and
significant  and  long-term  changes in prevailing  market  conditions to be its
primary indicators of potential impairment. In accordance with SFAS No. 121, the
Company  uses an  estimate  of the  future  undiscounted  net cash  flows of the
related asset or asset grouping over the remaining  life to measure  whether the
assets  are  recoverable.   During  fiscal  year  2000,  the  Company  wrote-off
approximately  $3.5  million of  impaired  long-  lived  assets.  The  write-off
included $1.4 million of goodwill and $2.1 million of barter credits  related to
the Company's supplements  products,  which have experienced losses. The Company
determined  that the  product  line had become  impaired  and does not expect to
recover their recorded values in the foreseeable future.

         Deferred Financing Costs:

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

         Earnings Per Share:

         The Company reports basic and diluted  earnings per share in accordance
with SFAS No. 128,  "Earnings Per Share" ("SFAS No.  128").  Basic  earnings per
share excludes any dilutive effects of options,  warrants and convertible  debt.
Diluted  earnings per share  includes only the dilutive  effects of common stock
equivalents such as stock options and warrants, while the convertible promissory
notes have been excluded since the effect of such notes would be anti-dilutive.



                                      -35-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


                                            2000          1999           1998
                                           ------        ------          -----
Numerator:
Income (loss)  before  extraordinary
 item and  cumulative  change in
 accounting principle - numerator
 for basic and diluted earnings
 per share                               $  (11,403)    $   13,517      $ 11,390
Extraordinary item                           (1,940)             -       (1,342)
Cumulative change in accounting
principle                                    (3,754)          -            -
                                          ---------      ---------     ---------
Net income (loss)                         $ (17,097)     $  13,517      $ 10,048
                                          =========      =========      ========
Denominator:
Denominator for basic earnings
 (loss) per share - weighted
 average shares outstanding during
 the period                                  27,952        24,144        20,705
Effect of dilutive securities (a):

  Stock options                                   -         1,863         1,572
  Warrants                                     -              629           662
                                           --------     ---------      --------
                                               -            2,492         2,234
                                           --------     ---------      --------
Denominator for diluted earnings
 (loss) per share - adjusted
 weighted average shares and
 assumed conversions                         27,952        26,636        22,939
                                          =========     =========      ========
Basic earnings (loss) per share:
 Income (loss) before extraordinary
  item and cumulative change in
  accounting principle                    $    (.41)     $     .56      $    .55
 Extraordinary item                            (.07)             -         (.06)
 Cumulative change in accounting
  principle                                    (.13)         -             -
                                          ---------      ---------      --------
 Net income (loss)                        $    (.61)     $     .56      $    .49
                                          =========      =========      ========
Diluted earnings (loss) per share:
 Income (loss) before extraordinary
  item and cumulative change in
  accounting principle                    $    (.41)     $     .51      $    .50
 Extraordinary item                            (.07)             -         (.06)
 Cumulative change in accounting
  principle                                    (.13)         -             -
                                          ---------      ---------      --------
 Net income (loss)                        $    (.61)     $     .51      $    .44
                                          =========      =========      ========

(a)      As of result of the net loss, the dilutive effect of options and
         warrants are not shown as the results would be antidilutive.


                                      -36-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

4.  RESTRUCTURING AND OTHER NON-RECURRING CHARGES

         During the fourth quarter of fiscal 2000,  the Company  approved a plan
to streamline  and  restructure  certain  non-core  businesses  and  consolidate
warehouses  and  information  systems  within  the  Company's  distribution  and
operating  network  which  resulted  in a  pre-tax  charge of $3.7  million.  In
addition,  in the first  quarter of fiscal  2000,  the  Company  entered  into a
settlement agreement related to a shareholder lawsuit (see Note 15) resulting in
a one time pre-tax charge of $1.2 million.

         The components of the $3.7 million restructuring charge are as follows:


Write-downs of PP&E and other assets       $ 1,994
Lease exit costs                             1,153
Severance and related benefits                 248
Other non-core business costs                  338
                                           -------
                                           $ 3,733

         At June 30, 2000, no amounts have been charged against the accruals.

         The write down of  property,  plant and  equipment  and other assets of
approximately $2 million,  net of salvage value,  primarily related to machinery
and  equipment  and  computer   equipment   within   certain  of  the  Company's
distribution   facilities,   corporate   information   systems  relating  to  an
enterprise-wide program to upgrade its business information systems and computer
hardware  and  software  and  other   equipment   and  assets   related  to  the
restructuring of certain non-core business.

         Lease exit costs of  approximately  $1.2 million  relate to incremental
costs and  contractual  obligations  for  items  such as  leasehold  termination
payments (net of estimated  expected sub rentals) and other  facility exit costs
expected to be incurred as a direct result of this plan.

         In addition, during the first quarter of fiscal 2000, Celestial decided
to cease  production  of its  30-count  supplements  product  line and  focus it
efforts on its 60-count product line. In conjunction with the  discontinuance of
the  30-count  products,  Celestial  decided  to offer a return  program  to its
customers.  Accordingly,  Celestial  reversed  sales ($5.1 million) and recorded
additional  cost of sales ($4.0  million) for the  estimated  30-count  products
still with  customers  and an  estimated  write-down  of  inventory  on hand and
expected to be returned.

         In the fourth  quarter of fiscal  2000,  the  Company  was  required to
provide additional amounts for sales returns and inventory  write-offs (totaling
$.9 million) related to the previously announced decision to cease production of
the 30-count products.  Moreover,  the Company provided certain reserves related
to expected returns of the Company's 60-count supplement products, totaling $1.6
million,  primarily  related to the receipt of return  notification from certain
customers and prevailing market conditions affecting the supplements industry.



                                      -37-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5.       CUMULATIVE CHANGE IN ACCOUNTING PRINCIPLE:

         In April 1998, the American  Institute of Certified Public  Accountants
issued  Statement of Position  98-5,  "Reporting  Costs of Start-up  Activities"
("SOP 98-5").  SOP 98-5 was adopted by the Company  effective  July 1, 1999, and
requires  start-up  costs  capitalized  prior to such date be  written-off  as a
cumulative  effect of an  accounting  change as of July 1, 1999,  and any future
start-up  costs to be  expensed as  incurred.  Start-up  activities  are defined
broadly as those  one-time  activities  related to  introducing a new product or
service, conducting business in a new territory,  conducting business with a new
class of customer or commencing  some new  operations.  In  accordance  with SOP
98-5, the Company  recorded a one-time  non-cash  charge in the first quarter of
fiscal  2000  reflecting  the  cumulative  effect  of  a  change  in  accounting
principle,  in the  amount of $3.8  million,  net of tax  benefit,  representing
start-up costs capitalized as of the beginning of fiscal year 2000.

6.       ACQUISITIONS:

         On May 18, 1999, the Company  acquired Natural  Nutrition  Group,  Inc.
("NNG").  NNG is a manufacturer and marketer of premium natural and organic food
products  primarily under its Health Valley,  Breadshop's and Sahara brands. The
aggregate purchase price, including acquisition costs, amounted to approximately
$82 million.  The purchase price was paid by  approximately  $72 million in cash
and the issuance of $10 million in convertible  promissory notes. To finance the
cash portion of the acquisition,  the Company entered into a $160 million senior
secured loan which provided for a $30 million revolving credit facility and $130
million in term loans. The aggregate purchase price paid in excess of net assets
acquired  amounted to $62.5 million.  From the date of acquisition  through June
30, 1999, NNG had net sales of approximately $7.5 million.

         On December 8, 1998, the Company  acquired the Nile Spice soup and meal
cup ("Nile Spice") business from The Quaker Oats Company. The Nile Spice product
line includes  premium soups and meals  packaged in cups that are sold under the
Nile Spice and Near East  brands.  The Near East brand is sold under a licensing
agreement  through  December  2000.  In addition,  the Company  assumed  certain
liabilities  directly  related to the  acquired  business.  The Company used its
revolving credit facility to fund the purchase price.

         On July 1, 1998,  the Company  acquired the  following  businesses  and
brands from The Shansby  Group and other  investors:  Arrowhead  Mills  (natural
foods), DeBoles Nutritional Foods (natural pasta products), Terra Chips (natural
vegetable  chips) and Garden of  Eatin',  Inc.  (natural  snack  products).  The
aggregate  purchase price,  including  acquisition  costs,  for these businesses
amounted to  approximately  $61.5  million.  The purchase  price was paid by the
issuance of 1,716,111  shares of the Company's  common stock with a market value
of $39.75  million and  approximately  $21.7 million in cash.  In addition,  the
Company repaid  approximately  $20.8 million of outstanding debt of the acquired
businesses.  The aggregate  purchase price paid in excess of net assets acquired
amounted to $74.5 million.

         On October 14,  1997,  the Company  completed a tender offer for all of
the shares of Westbrae Natural, Inc. ("Westbrae"), a publicly-owned company, for
$3.625 per share of common stock. The aggregate cash purchase price, including

                                                          -38-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

acquisition  costs,  amounted to  approximately  $24 million.  In addition,  the
Company  repaid  approximately  $2.1 million of  outstanding  Westbrae  debt. To
finance the acquisition,  the Company entered into a $40 million credit facility
with its bank  providing  for a $30  million  senior term loan and a $10 million
revolving credit line. The aggregate purchase price paid in excess of net assets
acquired amounted to $24.8 million.  Westbrae  (formerly known as Vestro Natural
Foods,  Inc.) is a leading  formulator and marketer of high quality  natural and
organic foods sold under the brand names Westbrae Natural,  Westsoy, Little Bear
and Bearitos,  marketing food items such as non-dairy beverages,  chips, snacks,
beans and soups.

         Unaudited  pro forma results of operations  (in  thousands,  except per
share   amounts)  for  the  year  ended  June  30,  1999,   assuming  the  above
acquisitions,  excluding  Nile Spice which is not  material,  had occurred as of
July 1, 1998, are as follows:

                              1999
                            -------
Net sales                   $ 379,000
Net income                  $   8,190
Net income per share:
 Basic                       $    .34

 Diluted                     $    .31

                  The  pro  forma   operating   results   shown  above  are  not
necessarily indicative of operations in the period following acquisition.

         The  above  acquisitions  have been  accounted  for as  purchases  and,
therefore,  operating  results of the acquired  businesses have been included in
the  accompanying  financial  statements from the date of acquisition.  Goodwill
arising from the  acquisitions  is being amortized on a straight line basis over
40 years.

7.       INVENTORIES:

         Inventories consist of the following:

                                           June 30
                                        -------------
                                       2000          1999
                                    ---------      ------
Finished goods                      $  28,730     $  20,443
Raw materials, work-in-process
 and packaging                         19,409        19,486
                                    ---------     ---------
                                    $  48,139      $ 39,929
                                    =========      ========



                                      -39-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

8.       PROPERTY, PLANT AND EQUIPMENT

         Property, plant and equipment consist of the following:


                                                June 30
                                           -----------------
                                         2000            1999
                                      ----------      ----------
Land                                   $  6,049        $  5,931
Building                                 10,579           9,276
Machinery & equipment                    33,565          29,130
Assets held for sale                        197           5,008
Furniture and fixtures                    2,464           2,448
Leasehold improvements                    4,971           4,797
Construction in progress                    502            -
                                       --------        --------
                                         58,327          56,590
Less:
Accumulated depreciation and
  amortization                           18,987          15,103
                                       --------        --------
                                       $ 39,340        $ 41,487
                                       ========        ========

         Assets held for sale were acquired from prior business acquisitions and
have been recorded at their  respective fair values on the dates of acquisition.
During fiscal 2000, the Company transferred approximately $4 million from assets
held for sale to their respective categories as management determined that those
assets were to be utilized by the Company.  Management intends to dispose of the
remaining assets held for sale in fiscal 2001.

9.       LONG-TERM DEBT:

         Long-term debt at June 30, 2000 and 1999, consists of the following:


                                                       2000         1999
                                                    ----------    ---------
Senior Term Loans (A)                                  $   -     $ 130,000
Revolving credit facilities payable to
  banks(A)                                                 -         5,080
Convertible Promissory Notes (B)                          23        10,000
Notes payable to sellers in connection with
 acquisitions of businesses, and other long-
 term debt (C)                                           847         1,125
Economic Development Revenue Bonds due in
monthly installments through November 1, 2009,
interest payable monthly at variable rates (D)         5,433         5,750
                                                    --------     ---------
                                                       6,303       151,955
Current portion                                          681        10,817
                                                    --------     ---------
                                                    $  5,622     $ 141,138
                                                    ========     =========

(A)      Senior Term Loans and Revolving Credit Facilities

         On May 18, 1999, in connection with the acquisition of NNG, the Company
arranged for a $160 million  senior  secured loan  facility  ("Facility"),  that
provided for a $30 million credit  facility and $130 million of term loans.  The
Facility was used to complete the  acquisition  of NNG,  refinance then existing
debt and provide for ongoing working capital needs. Required

                                      -40-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

quarterly  principal  payments were made starting  September 30, 1999.  Interest
rates on the Facility, which were computed using either the bank's base rate, as
defined,  or  LIBOR,  at the  Company's  option,  ranged  from  8.5% to 9.5% and
averaged 8.3% during fiscal 2000.

         In June 2000, using the proceeds received from the sale of common stock
to Heinz (see Note 11), all amounts  then  outstanding  under the Facility  were
prepaid and the Facility was terminated.  As a result,  the Company  incurred an
extraordinary  charge in connection  with this early  extinguishment  of debt of
approximately  $1.9 million (net of tax benefit of  approximately  $1.2 million)
for the write-off of related unamortized deferred financing costs.

         The  above-described  Facility replaced a previous facility under which
the Company had available a $60 million term loan,  the full amount of which was
borrowed in connection with the July 1, 1998  acquisition of businesses from the
Shansby  Group and other  investors  (see Note 6), and to pay down then existing
debt, and a $15 million revolving credit line.  Interest on these borrowings was
computed in the same manner as under the Facility.  Interest  during fiscal 1999
under the Facility and the previous facility averaged 7.95%.

         In July 2000, the Company  entered into a short-term  revolving  credit
facility with a bank providing a $50 million  revolving  credit facility to fund
operations. No borrowings exist on this facility as at September 19, 2000.

         On  November  2,  1998,  Celestial  entered  into a three  year  credit
facility  which  includes a revolving  credit loan of up to  $15,000,000,  and a
standby letter of credit  commitment in the amount of $6,100,000 (the "Letter of
Credit  Facility") to support  outstanding  Economic  Development  Revenue Bonds
issued to  finance  Celestial's  manufacturing  facility.  Borrowings  under the
credit facility  carried  interest at rates ranging from LIBOR plus 0.50% to the
Federal  Funds Rate plus .75%,  subject to  increases  if the Company  failed to
achieve certain future operating results. The Letter of Credit Facility included
annual financing fees of 0.50%, and loans resulting from a draw under the Letter
of Credit  Facility  carried  interest at a rate equal to the interest rate then
applicable to the Revolving Loan. The Revolving Loan was due on November 2, 2001
and the Letter of Credit  Facility  expires  on  November  2,  2002.  The credit
facility imposed certain  financial and other  restrictive  covenants  including
limitations on indebtedness, liens, sales of assets, mergers and investments. At
the end of December 1999 the revolving loan was paid in full.  Subsequent to May
30, 2000, the revolving credit loan was terminated.

(B)      Convertible Promissory Notes

         In  connection  with the  acquisition  of NNG,  the Company  issued $10
million of convertible  promissory  notes (the "Notes")  bearing interest at 7%,
payable quarterly  commencing September 30, 1999. The Notes are convertible into
shares of the Company's Common Stock. The number of shares of Common Stock to be
issued upon conversion of each Note is based upon the conversion  price equal to
the  average of the closing  prices of the  Company's  Common  Stock for the ten
trading days prior to any conversion of the Note. During the year ended June 30,
2000, holders of approximately  $9.98 million in Notes have converted such Notes
into 442,538 shares of the Company's common stock.

                                      -41-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(C) Other Long-Term Debt

         In connection  with an acquisition NNG consummated on January 12, 1999,
prior to the  acquisition  of NNG by the  Company,  an  $800,000  nonconvertible
promissory note bearing interest at prime (9.5% at June 30, 2000), was issued to
the seller. This promissory note requires principal  installments  starting June
30, 1999 through December 31, 2002.

(D)      Economic Development Bonds

         Borrowings related to Economic  Development Revenue Bonds (the "Bonds")
bear  interest at a variable  rate (4.60% at June 30, 2000) and are secured by a
cash collateral  account of the Company.  The Bonds mature December 1, 2009. The
Bonds can be  tendered  monthly to the Bond  trustee at face value plus  accrued
interest,  with payment for tendered Bonds made from drawdowns  under the letter
of credit.  Drawdowns  under the letter of credit  bear  interest  at prime plus
1.00%,  and are repaid through resale of the Bonds.  Any  outstanding  drawdowns
must be repaid on November 2, 2002.

         Maturities of all debt instruments at June 30, 2000, are as follows:

                  2001             $  681
                  2002                856
                  2003                635
                  2004                558
                  2005                600
                  Thereafter        2,973
                                   ------
                                   $6,303

         Interest  paid  during  the years  ended June 30,  2000,  1999 and 1998
amounted to $7,224, $5,091 and $2,796, respectively.

10.      INCOME TAXES:

         The provision for income taxes for the years ended June 30, 2000,  1999
and 1998 is presented below.  The table excludes the tax benefits  applicable to
the  extraordinary  charges  in 1998 and  2000,  and the  cumulative  change  in
accounting principle in 2000.


                                      2000         1999         1998
                                     ------       ------       -------
Current:
Federal                            $   2,615     $   7,548    $   5,675
State                                    389         1,303          852
                                   ---------     ---------    ---------
                                       3,004         8,851        6,527
Deferred Federal and State               896            80          777
                                   ---------     ---------    ---------
Total                              $   3,900     $   8,931    $   7,304
                                   =========     =========    =========

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



                                      -42-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         Components of the Company's deferred tax  asset/(liability)  as of June
30, 2000 and 1999 are as follows:


                                                            June 30,
                                                         -------------
                                                       2000           1999
                                                     --------       --------
Current deferred tax assets/(liabilities):
 Basis difference on inventory                       $  1,244        $   633
 Deferred charges and capitalized costs                     -        (3,149)
 Allowance for doubtful accounts                          981            165
 Charitable contribution carryforward                       -            935
 Net operating loss carryovers                          2,034          1,552
 Reserves not currently deductible                      4,465          3,539
                                                     --------        -------
Current deferred tax assets/(liabilities), net       $  8,724        $ 3,675
                                                     --------        -------
Noncurrent deferred tax assets/(liabilities):
 Difference in amortization                         $ (3,168)       $    449
 Basis difference on property and equipment           (3,342)        (1,170)
 Charitable contribution carryforward                     935              -
 Net operating loss carryovers                          2,365          4,009
 Valuation allowance                                  (2,327)        (2,327)
                                                    --------        --------

Noncurrent deferred tax assets/(liabilities), net   $ (5,537)        $   961
                                                    --------        --------

                                                     $  3,187        $ 4,636
                                                     ========        =======

         Reconciliations  of expected income taxes at the U.S. federal statutory
rate to the  Company's  provision  for income taxes for the years ended June 30,
2000, 1999 and 1998 are as follows:


                            2000      %         1999      %        1998      %
                           ------              ------             ------
Expected U.S. federal
 income tax at
 statutory rate          $ (2,626)   35.0 %    $ 7,826   35.0%    $ 6,356  34.0%
State income taxes,
 net of federal benefit        569    (7.6)        617     2.7        601    3.2
Goodwill amortization        1,576   (21.0)      1,016     4.5        334    1.8
Merger related expenses      4,654   (62.0)          -       -          -      -
Contributions                (610)      8.1      (582)   (2.6)          -      -
Other                          337    (4.5)         54      .2         13     .1
                          --------   -----     -------    ----    -------   ----
Provision for income
taxes                     $  3,900  (52.0)%   $  8,931   39.8%    $ 7,304  39.1%
                          ========            ========   ====     =======  ====

         Income taxes paid during the years ended June 30,  2000,  1999 and 1998
amounted to $4,909, $5,442, and $5,439, respectively.

         At June 30,  2000,  the Company had net  operating  loss  carryforwards
("NOLS") of approximately  $11,437 which were acquired in previous years.  These
NOL's begin  expiring in fiscal 2010.  Under U.S.  Income tax  regulations,  the
utilization  of the NOL's is  subject to annual  limitations  as a result of the
changes in control of the acquired  entities,  as well as limitations  regarding
the use of the NOL's  against  income  other  than that  earned by the  acquired
business (referred to as "SRLY" limitations).  Despite these restrictions,  as a
result of new regulations issued by the Internal Revenue

                                      -43-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Service  effective  June 25,  1999,  which had the effect of  relaxing  the SRLY
limitations,  the Company  expects to fully  utilize all of the  acquired  NOL's
prior to expiration and,  therefore,  has not provided a valuation  allowance on
the related tax assets. The impact of the change in the tax regulations has been
included in the application of purchase accounting for the business acquired.

         At June 30, 2000, the potential  benefits from noncurrent  deferred tax
assets relating to certain intangible assets,  which are not amortizable for tax
purposes  are  fully  reserved  by means of a  valuation  allowance,  due to the
uncertainty  of their future  realization.  There was no change in the valuation
allowance in 2000. The valuation  allowance increased $154 and $153, in 1999 and
1998, respectively.

11.      STOCKHOLDERS' EQUITY:

Common Stock:

         On  December  8, 1997,  the  Company  completed  a public  offering  of
2,500,000  shares of its common stock at $9 per share.  Proceeds to the Company,
net of expenses of the offering,  amounted to approximately $20.9 million, which
was  utilized  to pay down the  Company's  credit  facility  with its  bank.  In
connection  therewith,  certain officers of the Company exercised options for an
aggregate  of  105,000  shares of common  stock  which  were sold in the  public
offering. The Company received aggregate net proceeds of approximately $340 from
the exercise of such options.

         In connection with the acquisition of businesses from The Shansby Group
and other investors, a portion of the purchase price was paid by the issuance of
1,716,111  shares of the  Company's  common  stock with a market  value of $39.8
million.

         In September 1999, the Company entered into a global strategic alliance
with Heinz  related  to the  production  and  distribution  of natural  products
domestically and internationally, and purchased from Heinz the trademarks of its
Earth's Best baby food line of products.  In connection  with the alliance,  the
Company issued 2,837,343  shares (the "Investment  Shares") of its common stock,
par value $.01 per share (the "Common  Stock") to a wholly owned  subsidiary  of
Heinz (the "Heinz Subsidiary"), for an aggregate purchase price of $82.4 million
under a  Securities  Purchase  Agreement  dated  September  24, 1999 between the
Company the Heinz Subsidiary.  The Company used $75 million of the proceeds from
this to reduce its borrowings  under its credit  facility.  The remainder of the
proceeds  were used to pay  transaction  costs and for general  working  capital
purposes. In consideration for the trademarks, the Company paid a combination of
$4.6  million  in cash and  670,234  shares  of  Common  Stock,  valued at $17.4
million(the  "Acquisition  Shares" and together with the Investment  Shares, the
"Shares"). This purchase agreement terminates a license agreement dated April 1,
1999  between the Company  and Heinz  whereby the Company was granted  exclusive
sale and distribution  rights of Earth's Best baby food products into the United
States retail  grocery and natural food channel.  With the  acquisition of these
trademarks, the Company will be able to sell, market and distribute Earth's Best
products both domestically and  internationally  and have a more efficient means
to develop new  products.  In  connection  with the issuance of the Shares,  the
Company and the Heinz

                                      -44-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Subsidiary  have entered into an Investor's  Agreement  dated September 24, 1999
that sets forth  certain  restrictions  and  obligations  of the Company and the
Heinz  Subsidiary  and  its  affiliates   relating  to  the  Shares,   including
restrictions  and obligations  relating to (1) the appointment by the Company of
one member to its board of directors  nominated by the Heinz  Subsidiary and one
member  jointly  nominated  by the  Heinz  Subsidiary  and the  Company,  (2) an
18-month  standstill period during which the Heinz Subsidiary and its affiliates
may not purchase or sell shares of Common Stock,  subject to certain exceptions,
(3) a right of first offer granted to the Company by Heinz and its affiliates to
the Company upon the sale of Shares by the Heinz  Subsidiary  and its affiliates
following the  standstill  period,  (4)  preemptive  rights granted to the Heinz
Subsidiary and its affiliates  relating to the future issuance by the Company of
shares of capital stock and (5) confidentiality.

         Included  as  part of the  alliance  was a  provision  that  the  Heinz
Subsidiary would have the preemptive right to purchase  additional equity in the
Company to maintain it's investment  level at 19.5% of the outstanding  stock of
the Company.  The Heinz Subsidiary  investment  level was diluted  following the
acquisition  by the Company of Celestial  Seasonings on May 30, 2000.  Under the
terms of the agreement,  on June 20, 2000 the Company issued 2,582,774 shares of
its  common  stock,  par value  $.01 per share to the  Heinz  Subsidiary  for an
aggregate  purchase  price of  approximately  $79.7  million.  The Company  used
approximately  $44 million to prepay the remainder of its  borrowings  under its
credit facility. The remainder of the funds are being used for working capital.

         In addition,  the Company and the Heinz  Subsidiary have entered into a
Registration  Rights  Agreement dated September 24, 1999 that provides the Heinz
Subsidiary  and its affiliates  customary  registration  rights  relating to the
Shares,  including two demand registration rights and "piggy-back"  registration
rights.

         On May 30, 2000, the Company's shareholders approved an increase to the
number of authorized shares of the Company's common stock from 40 million to 100
million.

Preferred Stock:

         The Company is authorized to issue "blank check" preferred stock (up to
5 million  shares)  with such  designations,  rights and  preferences  as may be
determined from time to time by the Board of Directors.  Accordingly,  the Board
of  Directors is empowered to issue,  without  stockholder  approval,  preferred
stock with dividends,  liquidation,  conversion,  voting,  or other rights which
could decrease the amount of earnings and assets  available for  distribution to
holders  of the  Company's  Common  Stock.  As at June  30,  2000 and  1999,  no
preferred stock was issued or outstanding.

Warrants:

         In  connection  with the  acquisition  of Estee in November  1995,  the
Company  issued a  warrant  to the  seller  to  purchase  200,000  shares of the
Company's  Common Stock at an exercise  price of $6.50 per share.  In August and
September 1997, the seller exercised all of the warrants and the Company

                                      -45-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

issued 200,000 shares of Common Stock out of treasury for aggregate  proceeds of
$1.3 million. The proceeds were used to pay down bank debt.

         In connection  with the Weight Watchers  agreement,  the Company issued
warrants to Heinz on March 31, 1997, to acquire  250,000 shares of the Company's
Common Stock at prices ranging from $7.00 to $9.00 per share. The value ascribed
to these  warrants  of  approximately  $.3 million is being  amortized  over ten
years.  In April 1999,  Heinz  exercised  these  warrants and the Company issued
250,000  shares of Common  Stock  resulting  in  proceeds  of $1.9  million.  In
accordance  with the terms of the then existing term loan  facility,  50% of the
proceeds was used to pay down the term loan with the remainder  used for working
capital purposes.

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

         In connection  with the acquisition of Westbrae on October 14, 1997 and
the  related  bank  refinancing,  the  Company  issued a warrant  to its bank to
acquire  114,294  shares of the Company's  common stock at an exercise  price of
$11.418.  The value  ascribed to this  warrant of  approximately  $.4 million is
being  amortized over six years. In July 1998, the bank exercised these warrants
via a cashless  exercise  resulting in the issuance to the bank of 63,647 common
shares.  In addition,  the Company issued a warrant to Argosy  Investment  Corp.
("Argosy")  to  acquire  100,000  shares  of the  Company's  common  stock at an
exercise price of $12.688.  The value ascribed to this warrant of  approximately
$.4 million has been included in the costs of the acquisition of Westbrae.

         In June 2000, Argosy exercised warrants, previously granted in 1994, to
acquire  95,853  shares of the  Company's  common stock at an exercise  price of
$3.25.  The proceeds were utilized for working  capital  purposes as the Company
had already paid down its term and revolver loans. At June 30, 2000,  426,864 of
these warrants remain available for exercise.

12.      STOCK OPTION PLANS:

Hain:

         In December 1994, the Company adopted the 1994 Long-Term  Incentive and
Stock Award Plan  ("Plan"),  which amended and restated the Company's 1993 stock
option plan. On December 9, 1997, the  stockholders  of the Company  approved an
amendment  to increase  the number of shares  issuable  under the 1994 Long Term
Incentive and Stock Award Plan by 345,000 to 1,200,000 shares. In December 1998,
the Plan was  further  amended  to  increase  the number of shares  issuable  by
1,200,000  bringing the total shares  issuable under this plan to 2,400,000.  In
December  1999,  the Plan was further  amended to increase  the number of shares
issuable by  1,000,000  bringing the total  shares  issuable  under this plan to
3,400,000.  In May 2000, the Plan was further  amended to increase the number of
shares issuable by 3,000,000  bringing the total shares issuable under this plan
to 6,400,000. The Plan provides for the granting of

                                      -46-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

incentive  stock options to employees,  directors  and  consultants  to purchase
shares of the Company's  common stock.  All of the options granted to date under
the Plan have been  incentive  and  non-qualified  stock  options  providing for
exercise prices equivalent to the fair market price at date of grant, and expire
10 years after date of grant.  Vesting terms are determined at the discretion of
the Company.  During 1998,  options to purchase  298,600  shares were granted at
prices  from  $4.50 to $14.13  per  share.  During  1999,  options  to  purchase
1,175,600 shares were granted at prices from $12.125 to $21.50 per share. During
2000,  options to purchase  372,550  shares were granted at prices  ranging from
$21.188 to $33.50 per share. At June 30, 2000,  3,658,950 options were available
for grant under this plan.

         The Company's  Chief  Executive  Officer ("CEO") was granted 125,000 of
the  options  granted  in 1998,  that had been  conditionally  granted to him at
$4.8125 per share on the date of grant (June 30,  1997)  pending  approval of an
increase in the number of shares  available for grant  (approved by shareholders
on  December   9,1997).   The  Company  will  incur  a  straight  line  non-cash
compensation charge ($46, $46, and $27, respectively for fiscal years 2000, 1999
and 1998) over the 10-year  vesting  period based on the excess ($.5 million) of
the market  value of the stock  options  ($8.50 per share) on  December  9, 1997
compared to $4.8125 per share market value on the date of grant.

         In December  1995, the Company  adopted a Directors  Stock Option Plan.
The Plan provides for the granting of stock options to non-employee directors to
purchase up to an aggregate of 300,000 shares of the Company's  common stock. In
December 1998, the Director Stock Option Plan was amended to increase the number
of shares issuable from 300,000 to 500,000. In December 1999, the Director Stock
Option Plan was amended to  increase  the number of shares  issuable by 250,000,
bringing  the total  shares  issuable  under this plan to 750,000.  During 1998,
options for an  aggregate  of 67,500  shares were granted at prices of $8.50 and
$19.68 per share.  During 1999,  options for an aggregate of 95,000  shares were
granted at a price of $17.625 per share.  During 2000,  options for an aggregate
of 103,500  shares were  granted at prices of $23.25 and $26.063 per shares.  At
June 30, 2000, 326,500 options are available for grant under this plan.

         In May 2000, the Company adopted a new Directors Stock Option Plan. The
Plan  provides for the granting of stock  options to  non-employee  directors to
purchase up to an aggregate of 750,000  shares of the Company's  stock.  At June
30, 2000, no options were granted under this plan.

         The Company also has a 1993  Executive  Stock  Option Plan  pursuant to
which it granted  its CEO  options to acquire  600,000  shares of the  Company's
common stock. As a result of the Company achieving certain sales thresholds, all
of such shares are currently exercisable. The exercise price of options designed
to qualify as  incentive  options is $3.58 per share and the  exercise  price of
non-qualified  options  is $3.25  per  share.  None of these  options  have been
exercised. The options expire in 2003.



                                      -47-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Celestial:

         In conjunction with the Merger as previously discussed, all outstanding
Celestial  options became fully vested as of May 30, 2000. All amounts have been
restated to reflect the  conversion  of the  Celestial  stock to Hain stock at a
ratio of 1.265:1.

         During 1991,  Celestial  adopted an incentive and  non-qualified  stock
option plan that  provided for the granting of options to purchase up to 116,663
shares of Celestial's  common stock to employees.  The options  generally vested
over a four year period and  expired  ten years from the grant  date.  No grants
were made under the plan.

         In 1991,  Celestial granted options to an executive officer to purchase
241,944  shares  of the  Company's  common  stock  in  connection  with  capital
contributions  made by the officer and certain  other  agreements.  Such options
were immediately vested at the grant date, are exercisable at a weighted average
price per share of $4.93 and expire in 2031.

         During 1993,  Celestial  adopted an incentive and  non-qualified  stock
option plan that provided for the granting of awards for up to 331,430 shares of
Celestial's  common stock.  Options  granted at the time of Celestial's  initial
public  offering  in 1993 vested  over one year and five year  periods.  Options
granted subsequent to Celestial's  initial public offering generally vested over
a five-year  period.  Options expire ten years from the grant date. During 1995,
Celestial  approved  an  increase in the number of awards that may be granted to
569,250  shares  and in 1998  Celestial  approved  a further  increase  of up to
1,581,250 shares which may be granted under the plan. Effective May 30, 2000, no
further grants are available under this plan.

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

         In 1995,  Celestial adopted a non-qualified  stock option plan for non-
employee  directors.  The plan provides for up to 189,750  shares of Celestial's
common  stock for  issuance  upon  exercise of options  granted to  non-employee
directors  and in lieu of  meeting  fees  paid to  non-employee  directors.  The
options  vest over a one-year  period and expire ten years from the grant  date.
During 1998,  Celestial amended this plan to provide each non-employee  director
an initial  grant of an option to purchase  12,650  shares and an annual  grant,
commencing in 1999, of an option to purchase  5,060  shares.  In addition,  non-
employee  directors  may elect to receive  their  annual  retainer  in shares of
common stock rather than cash.  Effective  May 30, 2000,  no further  grants are
available under this plan.

         In 1997,  Celestial granted options to an executive officer to purchase
417,450  shares of  Celestial's  common  stock.  The  options  were  granted  in
connection  with the officer's  employment  agreement,  initially  vested over a
five-year period,  are exercisable at $10.75 per share and expire ten years from
the grant date.



                                      -48-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Employee stock purchase plan:

         Under  Celestial's  Employee Stock Purchase Plan (the "Plan") Celestial
is  authorized  to issue up to 66,286  shares of common  stock to its  full-time
employees,  nearly all of whom are eligible to  participate.  Under the terms of
the Plan,  employees can choose each year to have up to 10% of their annual base
earnings  withheld to purchase  Celestial's  common stock. The purchase price of
the stock is 85 percent of the lower of the market price at the beginning or end
of each six month  participation  period.  Approximately  30 percent of eligible
employees have participated in the Plan in the last three years. Under the Plan,
Celestial has sold approximately 10,000 shares for each of the three years ended
June 30, 2000.

Accounting For Stock Issued to Employees:

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

         Pro-forma  information  regarding net income(loss) and net income(loss)
per share is required by SFAS No. 123, and has been determined as if the Company
has  accounted  for its  stock  options  under  the fair  value  method  of that
Statement.  The fair value for these  options was estimated at the date of grant
using a Black-Sholes  option  pricing model with the following  weighted-average
assumptions:  risk free interest rates ranging from 4.78% to 6.77%;  no dividend
yield;  volatility  factors of the expected market price of the Company's Common
Stock of  approximately  90% for fiscal  2000,  57% for fiscal  1999 and 40% for
fiscal 1998; and a  weighted-average  expected life of the options of five years
at June 30, 2000, 1999 and 1998.

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



                                      -49-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


                                       2000          1999        1998
                                      ------        ------      -------
Pro forma net income(loss)         $ (23,033)     $  2,897     $  7,780
Pro forma diluted net
income (loss) per share            $    (.82)     $    .11     $    .34

         The SFAS No. 123 method of accounting has not been applied to options
granted prior to July 1, 1995.  As a result, the pro forma compensation cost
may not be representative of that to be expected in future years.

         A summary of the  transactions  pursuant to the Company's  stock option
plans for the three years ended June 30, 1999 follows:



                            2000                1999               1998
                     ---------------       ---------------    -----------------
                                 Weighted           Weighted            Weighted
                                 Average            Average             Average
                                 Exercise           Exercise            Exercise
                     Options      Price   Options    Price    Options    Price
                     -------     -------  -------   -------   -------   ------
Outstanding at
beginning of year  4,076,088    $ 11.83  3,042,210  $  7.80   2,811,369 $  6.00
Granted              632,710      23.05  1,630,493    18.02     730,863   13.21
Exercised          (572,442)      15.03  (459,592)     5.56   (399,299)    5.00
Terminated         (139,250)      18.63  (137,023)    16.78   (100,723)    7.83
                  ---------     ------- ---------   -------  ---------  -------
Outstanding at
end of             3,997,106    $ 12.91  4,076,088  $ 11.83   3,042,210  $ 7.80
                   =========    =======  =========  =======   =========  ======

Exercisable at
end of year        3,553,964             2,831,522            1,992,870
                   =========             =========            =========

Weighted average
fair value of
options granted
during year        $   15.23             $    7.92            $    4.01
                   =========             =========            =========

    The following table summarizes  information for stock options outstanding at
June 30, 2000:

                                                        Weighted Average
                                                      Remaining Contractual
        Exercise          Options        Options        Life In Years of
          Price         Outstanding    Exercisable     Options Exercisable

     $2.94 -  4.83      1,027,400      1,027,400            4.75
              4.93        241,944        241,944           31.00
      7.59 - 13.00        806,819        787,569            6.47
     15.50 - 17.63        829,112        788,862            8.62
     18.00 - 19.69        528,295        509,320            8.46
     20.00 - 23.63        387,112         95,495            9.34
     24.25 - 33.50        176,424        103,374            9.08
                       ----------     ----------
                        3,997,106      3,553,964
                       ==========     ==========



                                      -50-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Shares of Common Stock  reserved for future  issuance as of June 30, 2000 are as
follows:

Stock options                           9,623,347
Warrants                                  576,864
Employee stock purchase plan               23,726
Convertible promissory notes                4,656
                                      -----------
                                       10,228,593

13.      LEASES:

         The Company's corporate headquarters are located in leased office space
in  Uniondale,  New York,  under a lease  which  expires  in  October  2003.  In
addition,  the Company  leases  manufacturing  and warehouse  space under leases
which expire through fiscal 2007.  These leases provide for additional  payments
of real estate taxes and other operating expenses over a base period amount.

         The aggregate  minimum future lease payments for these operating leases
at June 30, 2000 are as follows:


         Year Ending
          June 30
            2001         $   4,107
            2002             3,586
            2003             3,202
            2004             2,527
            2005             1,275
         Thereafter          2,847
                         ---------
                         $  17,544

         Rent expense  charged to operations  for the years ended June 30, 2000,
1999 and 1998 was approximately $3,217, $1,823 and $875, respectively.

14.      DEFINED CONTRIBUTION PLANS

         The Company has a 401(k)  Employee  Retirement Plan ("Plan") to provide
retirement  benefits  for eligible  employees.  All  full-time  employees of the
Company and its  subsidiaries  who have  attained  the age of 21 are eligible to
participate  upon completion of 30 days of service.  The subsidiaries of NNG and
Arrowhead  Mills each have their own separate 401 (k)employee  retirement  plan.
The Arrowhead  Mills plan rolled into the  Company's  Plan during the year ended
June 2000.  Employees  within  those  subsidiaries,  who meet  their  respective
eligibility  requirements,   may  participate  in  those  plans.  The  Company's
Celestial Seasonings subsidiary has a contributory thrift plan. Each year, based
on the  achievement  of certain  targeted  operating  results,  the  Company can
contribute  to the plan an amount equal to 1% to 2.5% of  thriftable  wages.  In
addition,   the  Company  matches  a  portion  (currently  50%)  of  participant
contributions  up to the limits provided under the plan.  Participants may elect
to make  voluntary  contributions  to the Plan in amounts not exceeding  federal
guidelines.  On an annual basis, the Company may, in its sole  discretion,  make
certain  matching  contributions.  For the years ended June 30,  2000,  1999 and
1998,  the  Company  made  contributions  to the  Plans of $464,  $603 and $371,
respectively.

                                      -51-

<PAGE>


THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

15.      LITIGATION:

   On May 5, 1995, a purported stockholder of Celestial filed a lawsuit,
Schwartz v. Celestial Seasonings, Inc. et al., in the United States District
Court for the District of Colorado (Civil Action Number: 95-K-1045), in
connection with disclosures by the Company concerning the Company's license
agreement with Perrier Group of America, Inc. which was terminated on January
1, 1995. In addition to Celestial, the complaint named as defendants certain
of Celestial's then present and former directors and officers, PaineWebber,
Inc., Shearson/Lehman Brothers, Inc., and Vestar/Celestial Investment Limited
Partnership. The complaint, which was pled as a class action on behalf of
persons who acquired Celestial's common stock from July 12, 1993 through May
18, 1994, sought money damages from Celestial and the other defendants for the
class in the amount of their loss on their investment in Celestial's common
stock, punitive damages, costs and expenses of the action, and such other
relief as the court may order.

   On November 6, 1995, the federal district court granted a motion by Celestial
and the other defendants to dismiss the case. On September 5, 1997, however, the
court of appeals  reversed the  decision of the district  court and returned the
case to the district court for further proceedings.  The case was certified as a
class action.

         On November 4, 1999, Celestial reached a settlement with the plaintiff,
which  resulted in a pre-tax charge of $1.2 million  during  Celestial's  fourth
quarter  of its  fiscal  year  ending  1999.  The  settlement  was  subject to a
completion of a definitive  settlement  stipulation  to be filed in the district
court and court  approval of the  settlement.  On April 25, 2000, the settlement
was approved by the courts.  The settlement  has become final.  The Company does
not expect any additional shareholder lawsuits related to this matter.

         In April  1999,  an  arbitrator  ruled  in favor of a former  financial
advisor of Westbrae who claimed fees and  expenses  due in  connection  with the
sale of Westbrae to the Company in October 1997. The Company paid  approximately
$1.3 million,  including legal fees, as a result of the  arbitrator's  decision,
which amount had been provided for in connection  with the 1997  acquisition  of
Westbrae.

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

16.      RELATED PARTY TRANSACTIONS

         During 1998, the Company, pursuant to an employment agreement, provided
a key  employee  with an  interest  free loan of  $280,000  associated  with the
employee's relocation. The loan was payable upon the earlier of the sale of, the
employee's former home, or five months. The loan was paid in full in 1999.

         During  1999,  a  former  executive   officer  of  Celestial   borrowed
approximately  $3.0 million in connection with the purchase and  construction of
certain real estate. Celestial guaranteed the repayment of up to $1.0

                                      -52-

<PAGE>



million of the loan, plus all interest,  lender's costs, expenses and attorney's
fees incurred in connection with any future collection of the loan. The guaranty
terminated on September 22, 2000.

         During 1999, the Company, pursuant to an employment agreement, provided
a key  employee  with a loan  of  approximately  $126,000  associated  with  the
employee's  relocation.  The loan was  payable  upon the sale of the  employee's
former home. The loan was paid in full in 2000.


                                      -53-

<PAGE>



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

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

                                    PART III
Item  10,  "Directors  and  Executive  Officers  of the  Registrant",  Item  11,
"Executive  Compensation",  Item 12, "Security  Ownership of Certain  Beneficial
Owners  and  Management",  and  Item  13,  "Certain  Relationships  and  Related
Transactions",  have been omitted from this report  inasmuch as the Company will
file with the  Securities  and Exchange  Commission  pursuant to Regulation  14A
within  120 days  after the end of the  fiscal  year  covered  by this  report a
definitive Proxy Statement for the Annual Meeting of Stockholders of the Company
to be held on December 5, 2000, at which meeting the stockholders will vote upon
election of the  directors.  This  information  under the caption  "Election  of
Directors" in such Proxy Statement is incorporated herein by reference.

                                     PART IV
Item 14.          Exhibits, Financial Statement Schedule, and Reports on
                  Form 8-K.

(a) (1)                    List of Financial statements

         Consolidated Balance Sheets - June 30, 2000 and 1999

         Consolidated Statements of Operations - Years ended June 30, 2000,
         1999 and 1998

         Consolidated Statements of Cash Flows - Years ended June 30, 2000, 1999
         and 1998

         Consolidated  Statements of Stockholders' Equity - Years ended June 30,
         2000, 1999 and 1998

         Notes to Consolidated Financial Statements

   (2)                     List of Financial Statement Schedule

         Valuation and Qualifying Accounts (Schedule II)

   (3)                     List of Exhibits

         Exhibit 21 - Subsidiaries of Registrant

         Exhibit 23 -  Consent of Independent Auditors - Ernst & Young LLP

         Exhibit 23.1 - Consent of Independent Auditors -
                        Deloitte & Touche LLP

         Exhibit 23.2 - Independent Auditors Report for Financial
                        Statement Schedule - Deloitte & Touche

         Exhibit 27 - Financial Data Schedule

(b)      Reports on Form 8-K

         The  Company  did not file any  reports  on Form 8-K  during  the three
months ended June 30, 2000.

                                      -54-

<PAGE>



THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES

SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

<TABLE>
<CAPTION>

            Column A                 Column B                 Column C           Column D    Column E
                                                              Additions
                                   Balance at       Charged to   Charged to other            Balance at
                                   beginning        costs and      accounts -    Deductions    end of
                                   of period         expenses        describe     describe     period
----------------------------------------------------------------------------------------------------------
<S>                                   <C>           <C>           <C>           <C>            <C>
Year Ended June 30, 2000
 Deducted from asset accounts:
 Allowance for doubtful accounts      $  1,287      $   432       $   100 (1)   $   890 (2)    $   929
Year Ended June 30, 1999
 Deducted from asset accounts:
  Allowance for doubtful accounts     $    859      $   313       $   316 (1)   $   201 (2)    $ 1,287
Year Ended June 30, 1998
 Deducted from asset accounts:
  Allowance for doubtful accounts     $    430      $   468       $    94 (1)   $   133 (2)    $   859

</TABLE>


(1) Allowance for doubtful accounts at dates of acquisitions of acquired
    businesses.
(2) Uncollectible accounts written off, net of recoveries.


                                      -55-

<PAGE>



                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

THE HAIN CELESTIAL GROUP, INC.

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

Date: September 28, 2000

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

      Signature              Title                        Date

/s/ Irwin D. Simon      President, Chief           September 28, 2000
----------------------
Irwin D. Simon          Executive Officer
                        and Chairman of the
                        Board of Directors

/s/ Mo Siegel           Vice Chairman of the       September 28, 2000
----------------------
Mo Siegel               Board of Directors

/s/ Gary M. Jacobs      Chief Financial Officer    September 28, 2000
----------------------
Gary M. Jacobs

/s/ Andrew Heyer        Director                   September 28, 2000
----------------------
Andrew R. Heyer

/s/ Kenneth Daley       Director                   September 28, 2000
----------------------
Kenneth Daley

/s/ Beth L. Bronner     Director                   September 28, 2000
----------------------
Beth L. Bronner

/s/ Jack Futterman      Director                   September 28, 2000
----------------------
Jack Futterman

/s/ James Gold          Director                   September 28, 2000
----------------------
James S. Gold

/s/ Joseph Jimenez      Director                   September 28, 2000
----------------------
Joseph Jimenez

/s/ Nigel Clare         Director                   September 28, 2000
----------------------
Nigel Clare

/s/ Marina Hahn         Director                   September 28, 2000
----------------------
Marina Hahn

/s/ Gregg Ostrander     Director                   September 28, 2000
----------------------
Gregg Ostrander

                                      -56-

<PAGE>


Exhibit 21



                                      Jurisdiction of
          Subsidiary                   Incorporation

Celestial Seasonings, Inc.              Delaware
Natural Nutrition Group, Inc.           Delaware
Health Valley Company                   California
Arrowhead Mills, Inc.                   Delaware
AMI Operating, Inc.                     Texas
DeBoles Nutritional Foods, Inc.         New York
Hain Pure Food Co., Inc.                California
Kineret Foods Corporation               New York
Westbrae Natural, Inc.                  Delaware
Westbrae Natural Foods, Inc.            California
Little Bear Organic Foods, Inc.         California
Dana Alexander, Inc.                    New York

                                      -57-

<PAGE>




Exhibit 23

Consent of Independent Auditors

We consent to the incorporation by reference in the Registration Statement
(Form S-8 No. 333-33828), Post-Effective Amendment No. 1 to the Registration
Statement (Form S-4 on Form S-8 No. 333-33830) and Post-Effective Amendment
No. 1 to the Registration Statement (Form S-8 No. 333-38915) pertaining to
The Hain Celestial Group, Inc. 1994 Long Term Incentive and Stock Award
Plan, and the Registration Statements (Form S-3 Nos. 333-59761 and 333-
77137) of The Hain Celestial Group, Inc. and in the related Prospectus of
our report dated September 13, 2000, with respect to the consolidated
financial statements and schedule of The Hain Celestial Group, Inc. and
Subsidiaries included in this Annual Report (Form 10-K) for the year ended
June 30, 2000.


                                            /s/ Ernst & Young LLP




Melville, New York
September 27, 2000



                                      -58-

<PAGE>




Exhibit 23.1






Consent of Independent Auditors

We consent to the incorporation by reference in the Registration Statement
(Form S-8 No. 333-33828), Post-Effective Amendment No. 1 to the Registration
Statement (Form S-4 on Form S-8 No. 333-33830) and Post-Effective Amendment
No. 1 to the Registration Statement (Form S-8 No. 333-38915) pertaining to
The Hain Celestial Group, Inc. 1994 Long Term Incentive and Stock Award
Plan, and the Registration Statements (Form S-3 Nos. 333-59761 and 333-
77137) of The Hain Celestial Group, Inc. and in the related Prospectus of
our report dated November 3, 1999, with respect to the consolidated
financial statements of Celestial Seasonings, Inc. (none of which are
included in this Annual Report (Form 10-k)) for the year ended September 30,
1999.

                                            /s/ Deloitte & Touche LLP




Denver, Colorado
September 27, 2000



                                      -59-

<PAGE>

Exhibit 23.2



                           INDEPENDENT AUDITORS REPORT

To the Stockholders and Board of Directors of Celestial Seasonings, Inc.:



     We have  audited the  consolidated  financial  statements  and  schedule of
Celestial Seasonings,  Inc. and subsidiaries (the "Company") as of September 30,
1999 and for each of the two years in the period  ended  September  30, 1999 and
have issued our reports thereon dated November 3, 1999. Our audits also included
the consolidated financial statement schedule (which is not presented herein) of
the Company,  listed in Item 14. This consolidated  financial statement schedule
is the  responsibility  of the Company's  management.  Our  responsibility is to
express  an opinion  based on our  audits.  In our  opinion,  such  consolidated
financial  statement  schedule,   when  considered  in  relation  to  the  basic
consolidated  financial  statements  taken as a whole,  presents  fairly  in all
material respects the information set forth herein.


/s/ Deloitte & Touche LLP
Denver, Colorado
November 3, 1999

                                      -60-


<PAGE>


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