SECURITIES AND EXCHANGE COMMISSION
                  WASHINGTON, D. C.  20549
                              
                              
                              
                         FORM 8-K/A
                              
                              
                              
                       CURRENT REPORT
                              
                              
                              
             PURSUANT TO SECTION 13 OR 15(d) of
             THE SECURITIES EXCHANGE ACT OF 1934
                              
                              
                              
Date of Report (Date of earliest event reported)  May 19, 1995
                              
                              
                              
                       THE SCOTTS COMPANY
   (Exact name of registrant as specified in its charter)



                          0-19768            31-1199481
       Ohio                                      
  (State or other     (Commission File      (IRS Employer
   jurisdiction           Number)        Identification No.)
 of incorporation)                             



 14111 Scottslawn Road, Marysville, Ohio           43041
 (Address of principal executive offices)        (Zip Code)



     Registrant's telephone number, including area code
                       (513) 644-0011
                              
                              
                              
                          Not applicable
                              
 (Former name or former address, if changed since last report)
                              
                              
                              
                              
                              
                              
                              
                              
                     Page 1 of 19 pages
                              
             
                              




This Current Report on Form 8-K/A of The Scotts Company (the
"Registrant") furnishes the financial statements and the pro
forma financial information that were omitted from the
Current Report on Form 8-K of the Registrant filed with the
Securities and Exchange Commission (the "Commission") on May
31, 1995 (the "Registrant's May 1995 Form 8-K) in accordance
with Items 7(a)(4) and 7(b)(2) of Form 8-K which allow the
Registrant a 60-day extension of the time for the filing of
such financial statements and pro forma financial information.
The financial statements and pro forma  financial information
relate to the acquisition by the Registrant of the Miracle-Gro
Companies as described in Item 2 of the Registrant's May 1995
Form 8-K.

Item 7.  Financial Statements and Exhibits.

(a) Financial statements of the business acquired:
      
    Audited Financial Statements of Stern's Miracle-Gro
    Products, Inc. and Affiliated Companies:
    
    Report of Independent Public Accountants.
    Incorporated herein by reference to the
    Registrant's Registration Statement on Form S-4
    (File No. 33-57595) (the "Registrant's
    Form S-4"), F-12.
    
    Combined Balance Sheets at September 30, 1993 and
    1994.  Incorporated herein by
    reference to the Registrant's Form S-4, F-13.
    
    Combined Statements of Income and Retained Earnings
    for the years ended September 30, 1992, 1993 and 1994.
    Incorporated herein by reference to the Registrant's
    Form S-4, F-14.
    
    Combined Statements of Cash Flows for the years ended
    September 30, 1992, 1993 and 1994.  Incorporated herein
    by reference to the Registrant's Form S-4, F-15-F-16.
    
    Notes to Combined Financial Statements.  Incorporated
    herein by reference to the Registrant's Form S-4, F-17-F-23.
    
    Unaudited Financial Statements of Stern's Miracle-Gro
    Products, Inc. and Affiliated Companies:
    
    Combined Balance Sheets at March 31, 1995 (Unaudited)
    
    Combined Statements of Income and Retained Earnings
    for the six months ended March 31, 1994 and 1995 (Unaudited)
    
    Combined Statements of Cash Flows for the six months
    ended March 31, 1994 and 1995 (Unaudited)
    
    Notes to Combined Financial Statements (Unaudited)
    
(b) Pro Forma Financial Information:
    
    Pro Forma Consolidated Financial Information
    (Unaudited)
    
    Pro Forma Consolidated Statement of Income for the year
    ended September 30, 1994 (Unaudited)
    
    Notes to Pro Forma Consolidated Statement of Income for
    the year ended September 30, 1994 (Unaudited)
    
    Pro Forma Consolidated Statement of Income for the six
    months ended April 1, 1995 (Unaudited)
                              
                              
                             2


    Notes to Pro Forma Consolidated Statement of Income for
    the six months ended April 1, 1995 (Unaudited)
    
    Pro Forma Consolidated Balance Sheet at April 1, 1995
    (Unaudited)
    
    Notes to Pro Forma Consolidated Balance Sheet
    (Unaudited)
    
(c) Exhibits:
    
    The following documents were filed as exhibits to the
    Registrant's May 1995 Form 8-K or incorporated by 
    reference therein and are all incorporated by reference
    herein.

        Exhibit No.            Description
                         
           2(a)          Agreement and Plan of
                         Merger dated as of
                         January 26, 1995, among
                         the Miracle-Gro
                         Companies, the original
                         shareholders of the
                         Miracle-Gro Companies,
                         Registrant and Merger
                         Subsidiary
                         
           2(b)          Amended and Restated
                         Agreement and Plan of
                         Merger dated as of
                         May 19, 1995, among the
                         Miracle-Gro Companies,
                         the Hagedorn
                         Partnership, the general
                         partners of the Hagedorn
                         Partnership, the
                         Charity, Horace
                         Hagedorn, John Kenlon,
                         the Registrant and
                         Merger Subsidiary
                         
           4(a)          Amended Articles of
                         Incorporation of the
                         Registrant as filed with
                         the Ohio Secretary of
                         State on September 20,
                         1994 (including the
                         terms of the Class A
                         Convertible Preferred
                         Stock of the Registrant)
                         
           4(b)          Certificate of Amendment
                         by Shareholders of the
                         Articles of
                         Incorporation of the
                         Registrant as filed with
                         the Ohio Secretary of
                         State on May 4, 1995
                         
           4(c)          Regulations of the
                         Registrant (reflecting
                         amendments adopted by
                         the shareholders of the
                         Registrant on April 6,
                         1995)
                         
           4(c)          Form of Series A Warrant
                         
           4(d)          Form of Series B Warrant
                         
           4(e)          Form of Series C Warrant
                         
           99(a)         Press release issued by
                         the Registrant on
                         May 19, 1995





                              3





                         SIGNATURES




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



Date: August 2, 1995       THE SCOTTS COMPANY


                           By:  /s/  Paul D. Yeager

                           Paul D. Yeager, Executive Vice
                      President and Chief Financial Officer




                              4




                INDEX TO FINANCIAL STATEMENTS


                                                    Page(s)
                                                       
Item      Financial statements of the business         
7(a)      acquired
                                                       
          Unaudited Financial Statements of            
          Stern's Miracle-Gro Products, Inc.
          and Affiliated Companies:
                                                       
           Combined Balance Sheets at March 31,       F-1
          1995 (Unaudited)
                                                       
           Combined Statements of Income and           
          Retained                                     
             Earnings for the six months ended        F-2
          March 31, 1994
             and 1995 (Unaudited)
                                                       
           Combined Statements of Cash Flows           
          for the six                                 F-3
             months ended March 31, 1994 and
          1995 (Unaudited)
                                                       
           Notes to Combined Financial              F-4 - F-5
          Statements (Unaudited)                       
                                                       
Item      Pro Forma Financial Information              
7(b)
                                                       
          Pro Forma Consolidated Financial            F-6
          Information (Unaudited)
                                                       
          Pro Forma Consolidated Statement of          
          Income for the year ended                   F-7
          September 30, 1994 (Unaudited)
                                                       
          Notes to Pro Forma Consolidated              
          Statement of Income for the year          F-8 - F-9
          ended September 30, 1994 (Unaudited)         
                                                       
          Pro Forma Consolidated Statement of          
          Income for the six months ended            F-10
          April 1, 1995 (Unaudited)
                                                       
          Notes to Pro Forma Consolidated              
          Statement of Income for the six           F-11 - F-12
          months ended April 1, 1995                     
          (Unaudited)
                                                       
          Pro Forma Consolidated Balance Sheet         
          at April 1, 1995 (Unaudited)               F-13
                                                       
          Notes to Pro Forma Consolidated              
          Balance Sheet (Unaudited)                  F-14








                              5




 STERN'S MIRACLE-GRO PRODUCTS, INC. AND AFFILIATED COMPANIES
                              
                   COMBINED BALANCE SHEETS
                         (Unaudited)
                       (in thousands)
                              



                                              March 31, 1995   
ASSETS                                                       
                                                             
Current Assets:                                              
 Cash                                           $     459    
 Accounts receivable, net                          44,806       
 Inventories                                       21,189       
 Other current assets                                 221     
  Total current assets                             66,675       
                                                             
Property, plant and equipment, net                  1,259      
Other assets                                          411     
                                                             
Total Assets                                      $68,345      
                                                             
LIABILITIES AND STOCKHOLDERS' EQUITY                         
                                                             
Current Liabilities:                                         
 Revolving credit                                 $23,100      
 Accounts payable                                   6,107        
 Other current liabilities                          5,317      
  Total current liabilities                        34,524       
                                                             
Long-term debt                                      3,500      
  Total Liabilities                                38,024       
                                                             
Stockholders' Equity:                                        
 Capital stock                                      9,455        
 Paid in capital                                      240          
 Retained earnings                                 20,626       
  Total Stockholders' Equity                       30,321       
                                                             
Total Liabilities and Stockholders' Equity        $68,345      




         See Notes to Combined Financial Statements
                              
                             F-1




 STERN'S MIRACLE-GRO PRODUCTS, INC. AND AFFILIATED COMPANIES
                              
     COMBINED STATEMENTS OF INCOME AND RETAINED EARNINGS
                         (Unaudited)
                       (in thousands)




                         Three Months Ended    Six Months Ended
                             March 31,            March 31,
                          1994       1995      1994       1995
                                                        
Net sales               $43,214    $47,467   $57,293    $62,722
Cost of sales            19,717     23,323    26,287     30,614
                                                        
Gross profit             23,497     24,144    31,006     32,108
                                                        
Marketing                 5,263      6,431     6,778      8,180
Distribution              1,066      1,527     1,521      1,938
General and               1,775      2,547     3,366      4,788
administrative expenses
Other expenses, net         474       (148)      745        670
                                                        
Income from operations   14,919     13,787    18,596     16,532
Interest expense, net       187        486       186        489
                                                        
Income before taxes      14,732     13,301    18,410     16,043
                                                        
Provision for state         120        146       240        295
income taxes
                                                        
Net income               14,612     13,155    18,170     15,748
                                                        
Beginning retained        8,068      7,471    13,478     19,415
earnings
                                                        
        Total            22,680     20,626    31,648     35,163
                                                        
Less:  Distribution to                        (8,968)   (14,537)
stockholders                       
                                                        
Retained earnings,      $22,680    $20,626   $22,680    $20,626
March 31




         See Notes to Combined Financial Statements
                              
                             F-2




 STERN'S MIRACLE-GRO PRODUCTS, INC. AND AFFILIATED COMPANIES
                              
              COMBINED STATEMENT OF CASH FLOWS
                         (Unaudited)
                       (in thousands)
                              




                                          Six Months Ended
                                             March 31,
                                         1994         1995
                                                   
CASH FLOWS FROM OPERATING                          
ACTIVITIES:
 Net income                           $ 18,170     $ 15,748
 Adjustments to reconcile net income               
 to net cash used in operating                        
 activities:
  Depreciation and amortization            106          216
  Equity loss                              -            192
  Net change in components of          (37,306)     (40,502)
     working capital
                                                   
 Other                                      67            8
                                                   
Net cash flows used in operating       (18,963)     (24,338)
activities
                                                   
CASH FLOWS FROM INVESTING                          
ACTIVITIES:
 Investment in fixed assets, net          (600)        (169)
                                                    
Net cash flows used in investing          (600)        (169)
activities
                                                   
CASH FLOWS FROM FINANCING                          
ACTIVITIES:
 Increase in note payable               18,135       23,100
 Distribution to shareholders           (8,968)     (14,537)
                                                   
Net cash flows provided by financing     9,167        8,563
activities
                                                   
Net decrease in cash and equivalents   (10,396)     (15,944)
                                                   
Cash and cash equivalents at            11,747       16,403
beginning of period
                                                   
CASH AND CASH EQUIVALENTS AT END OF      1,351          459
PERIOD
                                                   
Supplemental Cash Flow Information:                
Interest Paid                         $    292     $    466
                                                   
Income Taxes Paid                     $    109     $     37



         See Notes to Combined Financial Statements
                              
                             F-3



 STERN'S MIRACLE-GRO PRODUCTS, INC. AND AFFILIATED COMPANIES
                              
           NOTES TO COMBINED FINANCIAL STATEMENTS


NOTE 1  ORGANIZATION AND BASIS OF PRESENTATION
        
        The accompanying combined quarterly financial
        statements include the accounts of Stern's Miracle-
        Gro Products, Inc. ("MG, Inc."), Miracle-Gro
        Products Limited ("MG Limited"), Miracle-Gro Lawn
        Products, Inc. ("Lawn Products") and Stern's
        Nurseries, Inc. ("Sterns"), collectively the
        "Company" or "Miracle-Gro." The Company is engaged
        in the marketing and distribution of plant foods
        and lawn and garden products primarily in the
        United States, Canada and through MG Limited in the
        United Kingdom.  The Company's business is highly
        seasonal with approximately 80% of sales occurring
        in its second and third fiscal quarters.
        
        The combined financial statements are presented to
        reflect the combined financial position and results
        of operations of the companies acquired pursuant to
        the transaction described in Note 5.  Each of the
        above companies is controlled by the same group of
        shareholders (directly or indirectly).
        Accordingly, the assets, liabilities and equity of
        the individual entities have been combined.  All
        material intercompany transactions and balances
        have been eliminated in combination.  Another
        company similarly controlled, Necessary Organics,
        Inc., has not been included in the presentation as
        it is not part of the group of companies acquired.
        
        The combined balance sheets as of March 31, 1995,
        the related combined statements of income and
        retained earnings, and cash flows for the six
        months ended March 31, 1994 and 1995 are unaudited;
        however, in the opinion of Miracle-Gro's
        management, such financial statements contain all
        adjustments necessary for the fair presentation of
        the Company's financial position and results of
        operations.  Interim results reflect all normal
        recurring adjustments and are not necessarily
        indicative of results for a full year.  The interim
        financial statements and notes are presented as
        specified by Regulation S-X of the Securities
        Exchange Act of 1934, and should be read in
        conjunction with the financial statements and the
        accompanying notes in the Company's fiscal 1994
        annual financial statements filed in the
        Registrant's S-4.
        
NOTE 2  INVENTORIES
        (in thousands)
        
        Inventories are valued at the lower of cost or
        market under the Last-In First-Out (LIFO) method.
        Inventories at March 31, 1995 were comprised of the
        following:

           Raw Materials          $ 7,705
           Finished Goods          13,484
                                  $21,189

NOTE 3  INCOME TAXES
        
        Each of the affiliated companies in the combined
        financial statements (except for Stern's) has
        elected to be treated as a Subchapter S corporation
        under the Internal Revenue Code.  Therefore,
        federal and most state income taxes are paid by
        their stockholders.  As a result, the combined
        financial statements include only those state and
        local income taxes payable directly by the
        affiliated companies.

        Had the affiliated companies been C corporations,
        additional provisions for income taxes of
        $7,140,000 and $6,090,000 would have been incurred
        for the six months ended March 31, 1994 and 1995,
        respectively.


                             F-4


 STERN'S MIRACLE-GRO PRODUCTS, INC. AND AFFILIATED COMPANIES
                              
           NOTES TO COMBINED FINANCIAL STATEMENTS


        
        As the entities are not taxable under the lnternal
        Revenue Code, no deferred taxes have been provided
        in the combined statements.  Effective April 1,
        1995, each of the affiliated Companies (except for
        Stern's) elected to be treated as a C corporation
        under the Internal Revenue Code.

NOTE 4  SIGNIFICANT TRANSACTIONS
        
        On December 31, 1994, MG Limited entered into an
        agreement to exchange its equipment and a license
        for distribution of Miracle-Gro products in certain
        areas of Europe for a 32.5% equity interest in a
        U.K. based garden products company.  The initial
        period of the license is five years and may be
        extended up to twenty years from January 1, 1995,
        depending on the circumstances defined in the
        license agreement.  MG Limited is entitled to
        annual royalties for the first five years of the
        license.
        
        The exchange is being accounted for at historical
        cost, with MG Ltd's investment being equal to the
        book value of its assets contributed to the new
        company.  The investment will be accounted for on
        the equity method, with MG Limited recognizing its
        proportionate share of the new company's net income
        and/or losses, as well as royalty income.
        
        On January 26, 1995, the Company entered into a
        merger agreement with The Scotts Company ("Scotts")
        whereby Scotts would purchase all the outstanding
        stock of the Company in exchange for $195,000,000
        face amount of convertible preferred stock and
        warrants to purchase 3,000,000 common shares of
        Scotts.  Such securities have been registered on
        Form S-4 in connection with this transaction.  The
        preferred stock will have a dividend yield of 5.0%
        and will be convertible to common shares of Scotts
        at $19.00 per share.  The warrants are exercisable
        for 1,000,000 common shares at $21.00 per share,
        1,000,000 common shares at $25.00 per share and
        1,000,000 common shares at $29.00 per share.
        
NOTE 5  SUBSEQUENT EVENTS
        
        On May 19, 1995, the merger agreement between the
        Company and The Scotts Company was completed.  The
        total purchase price was based on the estimated
        fair value of the convertible preferred stock and
        warrants as of closing and was $226,000,000.
        
NOTE 6  LITIGATION CONTINGENCY
        
        An action was commenced against the Company on
        March 2, 1995 in a U. S. District Court in Alabama
        by Pursell Industries.  This action alleges, among
        other things, that the Company breached an alleged
        joint venture contract with the Plaintiff,
        committed fraud and breached an alleged fiduciary
        duty owed to the Plaintiff by not informing it of
        the negotiations concerning the merger with The
        Scotts Company described in Note 5.  The Plaintiff
        seeks compensatory and punitive damages in excess
        of $10 million.  Prior to that, the Company had
        filed suit in New York seeking a declaratory
        judgment there was no enforceable joint venture
        agreement.  The cases are presently in discovery
        and there are several motions pending.  The Company
        does not believe the Alabama action has any merit
        and intends to defend it vigorously.  The financial
        statements do not include any adjustments that
        might result from the outcome of this litigation.


                             F-5




        PRO FORMA CONSOLIDATED FINANCIAL INFORMATION



The following unaudited Pro Forma Consolidated Statements of
Income give effect to the acquisition of the Miracle-Gro
Companies as if the transaction, which occurred on May 19,
1995, had taken place on October 1, 1993.  The following
unaudited Pro Forma Consolidated Balance Sheet gives effect
to the acquisition as if the transaction had occurred on
April 1, 1995.

The unaudited pro forma consolidated financial statements
should be read in conjunction with the accompanying
historical financial statements located elsewhere herein and
in the Registrant's
S-4.  These statements do not purport to be indicative of
the results of operations which actually would have occurred
had the acquisition taken place on October 1, 1993 nor do
they purport to indicate the results of future operations of
The Scotts Company.




                             F-6



                THE SCOTTS COMPANY AND SUBSIDIARIES
                                 
            PRO FORMA CONSOLIDATED STATEMENT OF INCOME
               For the Year Ended September 30, 1994
                            (Unaudited)
                                 
                 (in thousands except share data)

Subtotal Pro Forma The Scotts Sierra As Company Pro Forma Previously Miracle- Pro Forma Gro Historical See Note (A) Presented Historical Adjustments Pro Forma Net sales $606,339 $20,826 $627,165 $107,421 $ (8,355) (1) $726,231 Cost of sales 319,730 10,642 330,372 52,255 (7,355) (1)(2) 375,272 Gross profit 286,609 10,184 296,793 55,166 (1,000) 350,959 Marketing 100,106 5,233 105,339 18,551 (129) (1)(3) 123,761 Distribution 84,407 989 85,396 - 2,957 (4) 88,353 General and 30,189 2,086 32,275 6,541 (2,075) (1)(5) 36,741 administrative Research and development 10,352 906 11,258 - - 11,258 Other expense, net 2,283 582 2,865 550 2,617 (1)(6) 6,032 Income from operations 59,272 388 59,660 29,524 (4,370) 84,814 Interest expense 17,450 1,460 18,910 125 - 19,035 Income before income 41,822 (1,072) 40,750 29,399 (4,370) 65,779 taxes Income taxes 17,947 (965) 16,982 490 11,172 (7) 28,644 Net income $ 23,875 $ (107) $ 23,768 $28,909 $ (15,542) $ 37,135 Net income per common $1.27 $1.27 $1.27 share See Notes to Pro Forma Consolidated Statement of Income
F-7 THE SCOTTS COMPANY AND SUBSIDIARIES NOTES TO PRO FORMA CONSOLIDATED STATEMENT OF INCOME For the fiscal year ended September 30, 1994 (Unaudited) (in thousands, except share amounts) I. Pro Forma Adjustments (A) On December 17, 1993, Scotts purchased Grace-Sierra Horticultural Products Company ("Sierra"). The pro forma consolidated statement of income for the year ended September 30, 1994 reflects this acquisition as if it had occurred on October 1, 1992, as previously reported, giving effect to pro forma adjustments for depreciation and amortization of tangible and intangible assets, interest and expenses on acquisition indebtedness, and income taxes. The Company's consolidated balance sheet as of April 1, 1995 and consolidated statement of income for the six months ended April 1, 1995 include Sierra for the entire period. Miracle-Gro Limited Transaction (1) The historical combined financial statements of Miracle-Gro include the revenues and expenses of Miracle-Gro Products Limited ("Limited"). On December 31, 1994, Limited entered into an agreement to exchange its equipment and a license for distribution of Miracle-Gro products in certain areas of Europe for a 32.5% equity interest in a U.K. based garden products company. In future periods, this investment will be accounted for on the equity method. Accordingly, the Pro Forma Consolidated Statement of Income has been adjusted to reflect the net income of Limited for the year ended September 30, 1994 as if it had been accounted for as an equity investment. To reclassify Limited income statement accounts: Net sales $8,355 Cost of sales 4,456 Marketing expense 1,868 General and administrative expense 304 Other expense 807 Net income as reclassified to pro forma $ 920 other expense, net This reclassification reflects the historical Limited results and not the results that would have been reported had the 32.5% interest in the U.K. based garden products company been held for the year. The historical income of Limited reflected on the equity method of accounting is not necessarily indicative of Limited's share of future earnings attributable to its equity investment. Miracle-Gro Acquisition The following pro forma adjustments are made to reflect the application of purchase accounting and certain adjustments to conform the Miracle-Gro financial statement classifications to the Scotts presentation. (2) To reclassify distribution expense ($2,957) recorded as cost of sales to distribution; and to reclassify depreciation ($58) to cost of sales from general and administrative. F-8 THE SCOTTS COMPANY AND SUBSIDIARIES NOTES TO PRELIMINARY PRO FORMA CONSOLIDATED STATEMENT OF INCOME For the fiscal year ended September 30, 1994 (Unaudited) (in thousands, except share amounts) (3) To reclassify sales and marketing related salaries and fringe benefits ($1,739) from general and administrative to marketing. (4) To reclassify distribution expense ($2,957) from cost of sales. (5) To record additional depreciation on buildings and amortization of a favorable land lease ($26); to reclassify sales and marketing salaries ($1,739) to marketing; and to reclassify depreciation ($58) to cost of sales. (6) To record amortization of acquired trademarks and goodwill ($4,343) over 40 years. (7) To record additional income tax expense assuming Miracle- Gro had been taxed as C corporations ($11,180) and to record the tax benefit of pro forma adjustments ($8); historically Miracle-Gro had elected Subchapter S status under the Internal Revenue Code. II. Earnings Per Common Share For purposes of computing earnings per share, the convertible preferred stock is considered a common stock equivalent. Pro forma primary and fully-diluted earnings per share for the year ended September 30, 1994 are calculated using the weighted average common shares outstanding for Scotts of 18,784,729 and the common shares that would have been issued assuming conversion of preferred stock at the beginning of the year of 10,263,158 common shares. The computation of pro forma primary earnings per share assuming reduction of earnings for preferred dividends and no conversion of preferred stock was anti- dilutive. F-9 THE SCOTTS COMPANY AND SUBSIDIARIES PRO FORMA CONSOLIDATED STATEMENT OF INCOME For the Six Months Ended April 1, 1995 (Unaudited) (in thousands except share data) The Scotts Company Miracle-Gro Pro Forma Historical Historical Adjustments Pro Forma Net Sales $334,111 $62,722 $ (3,216) (1) $393,617 Cost of Sales 177,410 30,614 (1,809) (1)(2) 206,215 Gross profit 156,701 32,108 (1,407) 187,402 Marketing 56,670 8,180 747 (1)(3) 65,597 Distribution 45,019 1,938 - 46,957 General and 12,964 4,788 (1,670) (1)(4) 16,082 administrative Research and 5,728 - - 5,728 development Other expense, net 2,553 705 1,250 (1)(5) 4,508 Income from 33,767 16,497 (1,734) 48,530 operations Interest expense 13,808 489 - 14,297 Income before 19,959 16,008 (1,734) 34,233 income taxes Income taxes 8,282 295 4,999 (6) 13,576 Net income $ 11,677 $15,713 $ (6,733) $ 20,657 Net income per $ 0.62 $ 0.71 common share F-10 THE SCOTTS COMPANY AND SUBSIDIARIES NOTES TO PRELIMINARY PRO FORMA CONSOLIDATED STATEMENT OF INCOME For the six months ended April 1, 1995 (Unaudited) (in thousands, except share amounts) I. Pro Forma Adjustments (A) Certain reclassifications have been made to Miracle-Gro's historical statement of income to conform to The Scotts Company classifications. Miracle-Gro Limited Transaction (1) The historical combined financial statements of Miracle-Gro include the revenues and expenses of Miracle-Gro Products Limited ("Limited"). On December 31, 1994, Limited entered into an agreement to exchange its equipment and a license for distribution of Miracle-Gro products in certain areas of Europe for a 32.5% equity interest in a U.K. based garden products company. In future periods, this investment will be accounted for on the equity method. Accordingly, the Preliminary Pro Forma Consolidated Statement of Income has been adjusted to reflect the net income of Limited for the six months ended April 1, 1995 as if it had been accounted for as an equity investment. To reclassify Limited income statement accounts: Net sales $3,216 Cost of sales 1,839 Marketing expense 123 General and administrative expense 332 Other expense 755 Net income as reclassified to pro forma $ 167 other expense, net This reclassification reflects the historical Limited results and not the results that would have been reported had the 32.5% interest in the U.K. based garden products company been held for the period. The historical income of Limited reflected on the equity method of accounting is not necessarily indicative of Limited's share of future earnings attributable to its equity investment. Miracle-Gro Acquisition The following pro forma adjustments are made to reflect the application of purchase accounting and certain adjustments to conform the Miracle-Gro financial statement classifications to the Scotts presentation. (2) To reclassify depreciation ($30) to cost of sales from general and administrative. (3) To reclassify sales and marketing related salaries and fringe benefits ($870) from general and administrative to marketing. F-11 THE SCOTTS COMPANY AND SUBSIDIARIES NOTES TO PRELIMINARY PRO FORMA CONSOLIDATED STATEMENT OF INCOME For the six months ended April 1, 1995 (Unaudited) (in thousands, except share amounts) (4) To record additional depreciation on buildings and amortization of a favorable land lease ($12); to reclassify sales and marketing salaries ($870) to marketing; to eliminate ($450) of Miracle-Gro deal costs; and to reclassify depreciation ($30) to cost of sales. (5) To record amortization of acquired trademarks and goodwill ($2,172) over 40 years. (6) To record additional income tax expense assuming Miracle- Gro had been taxed as C corporation ($4,866) and to record the income tax of pro forma adjustments ($133); historically Miracle-Gro had elected Subchapter S status under the Internal Revenue Code. II. Earnings Per Common Share For purposes of computing earnings per share, the convertible preferred stock is considered a common stock equivalent. Pro forma primary and fully-diluted earnings per share for the six months ended April 1, 1995 are calculated using the weighted average common shares outstanding for Scotts of 18,762,358 and the common shares that would have been issued assuming conversion of preferred stock at the beginning of the year of 10,263,158 common shares. The computation of pro forma primary earnings per share assuming reduction of earnings for preferred dividends and no conversion of preferred stock was anti-dilutive. F-12 THE SCOTTS COMPANY AND SUBSIDIARIES PRO FORMA CONSOLIDATED BALANCE SHEET As of April 1, 1995 (Unaudited) (in thousands)
ASSETS The Scotts Company Miracle-Gro Pro Forma Historical Historical Adjustments Pro Forma Current Assets: Cash $ 6,619 $ 459 $ - $ 7,078 Accounts receivable, net 252,509 44,806 (4,572) (1)(2) 292,743 Inventories 143,574 21,189 (184) (3) 164,579 Prepaid and other current assets 22,841 221 23,062 Total current assets 425,543 66,675 (4,756) 487,462 Property, plant and 143,791 1,259 659 (4) 145,709 equipment, net Trademarks, patents and 26,529 - 90,000 (5) 116,529 other intangibles Goodwill 103,224 - 83,739 (5) 186,963 Other assets 9,755 411 10,226 (1)(6) 20,392 Total Assets $708,842 $68,345 $ 179,868 $957,055 LIABILITIES AND SHAREHOLDERS EQUITY Current Liabilities: Revolving credit line $39,852 $23,100 $ - $ 62,952 Accounts payable 79,591 6,107 - 85,698 Other current liabilities 46,589 5,317 21,689 (1)(7)(8) 73,595 (9)(10) Total current liabilities 166,032 34,524 21,689 222,245 Long-term debt 324,630 3,500 (3,500)(1) 324,630 Postretirement benefits 27,218 - - 27,218 other than pensions Other noncurrent liabilities 7,622 - - 7,622 Total Liabilities 525,502 38,024 18,189 581,715 Shareholders' Equity: Preferred stock - - 178,200 (11) 178,200 Common stock 211 9,455 (9,455)(11) 211 Capital in excess of par 193,155 240 13,560 (11) 206,955 value Retained earnings 25,552 20,626 (20,626)(11) 25,552 Cumulative translation gain 5,863 - - 5,863 Treasury stock (41,441) - - (41,441) Total Shareholders' Equity 183,340 30,321 161,679 375,340 Total Liabilities and $708,842 $ 68,345 $179,868 $957,055 Shareholders' Equity See Notes to Pro Forma Consolidated Balance Sheet
F-13 THE SCOTTS COMPANY AND SUBSIDIARIES Notes to Pro Forma Consolidated Balance Sheet As of April 1, 1995 (Unaudited) (in thousands) (1) On December 31, 1994, Limited entered into an agreement to exchange its equipment and a license for distribution of Miracle-Gro products in certain areas of Europe for a 32.5% equity interest in a U.K. based garden products company. Current assets, comprised primarily of accounts receivable and inventories will be used to liquidate current liabilities and long-term debt, with any residual cash remaining with Limited. To record the investment in the new company at fair value: Other assets $ 10,186 To reflect disposition of assets in satisfaction of liabilities: Accounts receivable $ (4,072) Accounts payable $ 572 Accrued liabilities - Long-term debt $ 3,500 (2) To adjust estimate for allowance for doubtful accounts ($500). (3) To record inventory at estimated fair value ($344). (4) To record buildings and equipment ($659) at estimated fair value. (5) To record the estimated fair value of Miracle-Gro trademarks ($90,000) and to record the excess of purchase price over the underlying value of net assets acquired (goodwill). (6) To record a non-current deferred tax asset ($40) for differences in the financial reporting and tax bases of certain liabilities and fixed assets. (7) To record the estimated liability ($16,600) for distribution to be made to Miracle-Gro shareholders pursuant to the purchase agreement. The total liability will be $21,014 based on the increase in Miracle-Gro's net assets from normal operations through the transaction closing date. (8) To record the excess of the projected benefit obligation over the plan assets ($791) of the Miracle-Gro defined benefit pension plan. (9) To adjust estimated vacation accrual ($163), incentive accrual ($675) and payroll accrual ($32). (10) To record for estimated transaction costs ($4,000). (11) To record the issuance of 5% convertible preferred stock with an estimated market value of $178,200 and a face amount of $195,000 and warrants to purchase common stock with an estimated market value of $13,800 as consideration to acquire Miracle-Gro, and to eliminate the historical shareholders' equity of Miracle-Gro. F-14