FORM 10-Q/A

                              AMENDMENT NUMBER 1

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D. C. 20549

             [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934

                 For the quarterly period ended April 1, 1995

                                      OR

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

         For the transition period from ____________ to ____________

                        Commission file number 0-19768

                              THE SCOTTS COMPANY
            (Exact name of registrant as specified in its charter)

             Ohio                                      31-1199481
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
 incorporation or organization)

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

                                (513) 644-0011
             (Registrant's telephone number, including area code)

                                   No change
     (Former name, former address and former fiscal year, if changed since
                                 last report.)

Indicate  by check  mark  whether  the  registrant  (1) has filed all  reports
required to be filed by Section 13 or 15(d) of the Securities  Exchange Act of
1934  during the  preceding  12 months (or for such  shorter  period  that the
registrant  was  required to file such  reports),  and (2) has been subject to
such filing requirements for the past 90 days.

                                Yes X       No


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

             18,667,064                  Outstanding at May 8, 1995
- -------------------------------------    ---------------------------
Common Shares, voting, no par value

                              Page 1 of 17 pages

                           Exhibit Index at page 15

                      THE SCOTTS COMPANY AND SUBSIDIARIES

                                     INDEX


                                                                      Page No.

Part  I.  Financial Information:

  Item 1.  Financial Statements
        Consolidated Statements of Income - Three month and
        six month periods ended April 2, 1994 and April 1, 1995              3

        Consolidated Statements of Cash Flows - Six month
        periods ended April 2, 1994 and April 1, 1995                        4

        Consolidated Balance Sheets - April 2, 1994,
        April 1, 1995 and September 30, 1994                                 5

        Notes to Consolidated Financial Statements                        6-10

  Item 2.  Management's Discussion and Analysis of
        Financial Condition and Results of Operations                    11-13


Signatures
                                                                            14

Exhibit Index
                                                                            15



                                    Page 2

                        PART I - FINANCIAL INFORMATION
                         ITEM 1. FINANCIAL STATEMENTS

                      THE SCOTTS COMPANY AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME
                                  (Unaudited)
                     (in thousands except per share data)


                                      Three Months Ended       Six Months Ended
                                      April 2    April 1      April 2    April 1
                                        1994      1995         1994       1995  

Net sales ..........................   $207,424   $236,092   $275,750   $334,111
Cost of sales ......................    109,100    123,890    146,464    177,410
                                       --------   --------   --------   --------

Gross profit .......................     98,324    112,202    129,286    156,701
                                       --------   --------   --------   --------

Marketing ..........................     32,990     38,513     45,911     60,910
Distribution .......................     24,888     30,479     35,864     45,019
General and administrative .........      9,331      6,997     14,341     12,964
Research and development ...........      2,934      2,963      4,938      5,728
Other expenses, net ................        776      1,558        804      2,553
                                       --------   --------   --------   --------

Income from operations .............     27,405     31,692     27,428     29,527

   Interest expense ................      4,917      8,114      7,557     13,808
                                       --------   --------   --------   --------

Income before taxes ................     22,488     23,578     19,871     15,719

   Income taxes ....................      9,475      9,785      8,415      6,523
                                       --------   --------   --------   --------

Net income .........................   $ 13,013   $ 13,793   $ 11,456   $  9,196
                                       ========   ========   ========   ========

Net income per common share ........   $    .69   $    .73   $    .61   $    .49
                                       ========   ========   ========   ========

Weighted average number of
common shares outstanding...........     18,890     18,820     18,855     18,762
                                       ========   ========   ========   ========

See Notes to Consolidated Financial Statements


                                    Page 3

                      THE SCOTTS COMPANY AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)
                                (in thousands)

    
                                                              Six Months Ended
                                                             April 2    April 1
                                                               1994      1995
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income .....................................     $  11,456      $   9,196
  Adjustments to reconcile net income to
    net cash used in operating activities:
      Depreciation and amortization ..............        10,777         11,908
      Postretirement benefits ....................            64            204
      Net increase in certain components of
          working capital ........................      (120,160)      (130,838)
      Net change in other assets and
          liabilities and other adjustments ......           667           (504)
                                                       ---------      ---------
            Net cash used in operating activities.       (97,196)      (110,034)
                                                       ---------      ---------
CASH FLOWS FROM INVESTING ACTIVITIES
  Investment in plant and equipment, net .........       (12,436)       (10,891)
  Investment in software .........................          --             (483)
  Investment in Affiliate ........................          --             (250)
  Acquisition of Sierra, net of cash acquired ....      (118,986)          --
                                                        ========             

            Net cash used in investing activities.      (131,422)       (11,624)
                                                       ---------      ---------
CASH FLOWS FROM FINANCING ACTIVITIES
  Borrowings under term debt .....................       125,000           --
  Payments on term and other debt ................          (428)        (1,197)
  Revolving lines of credit and bank line of .....       106,295        118,378
     credit, net
  Issuance of Class A Common Stock ...............           160           --
  Deferred financing costs incurred ..............          --             (275)
                                                                           ==== 
            Net cash provided by financing .......       231,027        116,906
               activities                                =======        =======

Effect of exchange rate changes on cash ..........          (179)           676
                                                       =========      =========

Net increase (decrease) in cash ..................         2,230         (4,076)

Cash at beginning of period ......................         2,323         10,695
                                                       ---------      ---------

Cash at end of period ............................     $   4,553      $   6,619
                                                       =========      =========

SUPPLEMENTAL CASH FLOW INFORMATION
  Interest paid, net of amount capitalized .......     $   3,005      $  14,007
  Income taxes paid ..............................         9,164            996
  Detail of entities acquired:
   Fair value of assets acquired .................       144,501
   Liabilities assumed ...........................       (25,515)
   Net cash paid for acquisition .................       118,986

See Notes to Consolidated Financial Statements

                                    Page 4

                      THE SCOTTS COMPANY AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                                  (Unaudited)
                                (in thousands)

                                    ASSETS
                                           April 2    April 1    September 30
                                             1994       1995          1994
Current Assets:
  Cash ...............................   $   4,553    $   6,619    $  10,695
  Accounts receivable, less allowances
   of $2,784, $3,395 and $2,933, .....     200,763      252,509      115,772
      respectively
  Inventories ........................     128,832      143,574      106,636
  Prepaid and other assets ...........      16,832       18,601       17,151
                                         ---------    ---------    ---------
   Total current assets ..............     350,980      421,303      250,254
                                         ---------    ---------    ---------

Property, plant and equipment, net ...     126,594      143,791      140,105
Patents and other intangibles, net ...      32,770       26,529       28,880
Goodwill .............................     106,842      103,224      104,578
Other assets .........................       4,957        9,755        4,767
                                         =========    =========    =========

   Total Assets ......................   $ 622,143    $ 704,602    $ 528,584
                                         =========    =========    =========

                     LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
  Revolving credit line ..............   $  98,000    $  39,852    $  23,416
  Current portion of term debt .......      20,417         --          3,755
  Accounts payable ...................      69,294       79,591       46,967
  Accrued liabilities ................      33,425       24,258       31,167
  Accrued taxes ......................       7,990       20,572        4,383
                                         ---------    ---------    ---------
   Total current liabilities .........     229,126      164,273      109,688
                                         ---------    ---------    ---------

Long-term debt, less current portions      205,917      324,630      220,130
Postretirement benefits other than ...      26,710       27,218       27,014
   pensions
Other liabilities ....................       5,254        7,622        3,592
                                         ---------    ---------    ---------

   Total Liabilities .................     467,007      523,743      360,424
                                         ---------    ---------    ---------

Shareholders' Equity:
  Common Shares, no par value ........         211          211          211
  Capital in excess of par value .....     193,618      193,155      193,450
  Retained earnings ..................       2,448       23,071       13,875
  Cumulative translation gain ........         300        5,863        2,065
  Treasury stock, 2,415 shares at cost     (41,441)     (41,441)     (41,441)
======================================   =========    =========    =========

   Total Shareholders' Equity ........     155,136      180,859      168,160
                                         ---------    ---------    ---------

   Total Liabilities and Shareholders'   $ 622,143    $ 704,602    $ 528,584
      Equity .........................     =======      =======      =======
                                                                              
See Notes to Consolidated Financial Statements

                                    Page 5



                      THE SCOTTS COMPANY AND SUBSIDIARIES
                  Notes to Consolidated Financial Statements



1.   Organization and Basis of Presentation

          The Scotts  Company  ("Scotts")  and its wholly owned  subsidiaries,
     Hyponex  Corporation  ("Hyponex"),  Republic Tool and Manufacturing Corp.
     ("Republic") and Scott-Sierra  Horticultural Products Company ("Sierra"),
     (collectively, the "Company"), are engaged in the manufacture and sale of
     lawn care and garden products.  The Company's business is highly seasonal
     with  approximately 70% of sales occurring in the second and third fiscal
     quarters.

          The  consolidated  balance  sheets  as of April 2, 1994 and April 1,
     1995, the related consolidated statements of income for the three and six
     month  periods  ended  April 2, 1994 and  April 1,  1995 and the  related
     consolidated  statements  of cash flows for the six month  periods  ended
     April 2, 1994 and April 1, 1995 are unaudited; however, in the opinion of
     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  accompanying  notes in
     the Company's fiscal 1994 Annual Report on Form 10-K.

          The financial statements included in this Form 10-Q/A, Amendment No.
     1 have  been  revised  to  reflect  a change  in the  timing  of  expense
     recognition  related  to  a  promotional   allowance  offered  to  retail
     customers  introduced  for the first time in fiscal  1995.  The impact of
     this revision is on timing of marketing  promotional  expense recognition
     in the first  three  quarters  of the  Company's  fiscal year and did not
     impact the full fiscal year results of operations.

2.   Reclassifications

          Certain  reclassifications  have  been  made to the  prior  periods'
     financial statements to conform to April 1, 1995 presentation.

3.   Inventories
     (in thousands)

          Inventories consisted of the following:

                                           April 2       April 1    September 30
                                             1994          1995         1994
                                             ====          ====         ====

Raw material ......................       $ 53,302       $ 56,326       $ 51,656
Finished products .................         75,530         87,248         54,980
                                          --------       --------       --------
    Total Inventories .............       $128,832       $143,574       $106,636
                                          ========       ========       ========

                                    Page 6

                      THE SCOTTS COMPANY AND SUBSIDIARIES
                  Notes to Consolidated Financial Statements


4.  Long-Term Debt
    (in thousands)
                                                         9/30/94         4/1/95
                                                         _______         ______


Revolving Credit Line ........................         $ 53,416         $264,321
Senior Subordinated Notes
($100 million face amount) ...................           99,221           99,267
Term Loan ....................................           93,598             --  
Capital Lease Obligations ....................            1,066              894
                                                       --------         --------
                                                        247,301          364,482
Less current portions ........................           27,171           39,852
                                                       --------         --------
                                                       $220,130         $324,630
                                                       ========         ========
                                                 

          On March 17, 1995,  the Company  entered into the Fourth Amended and
     Restated Credit Agreement  ("Agreement")  with Chemical Bank ("Chemical")
     and various  participating banks. The Agreement provides, on an unsecured
     basis,  up to $375  million to the Company,  comprised of an  uncommitted
     competitive  advance  facility and a committed  revolving credit facility
     through the scheduled  termination  date of March 31, 2000. The Agreement
     contains a  requirement  limiting  the  maximum  amount  borrowed to $225
     million for a minimum of 30 consecutive  days each fiscal year.  Expenses
     expected  to be  incurred  related  to the  Agreement  are  approximately
     $500,000 and will be deferred.

          Interest  pursuant  to  the  commercial   paper/competitive  advance
     facility is  determined  by auction.  Interest  pursuant to the revolving
     credit  facility is at a floating rate initially  equal, at the Company's
     option,  to the Alternate  Base Rate as defined in the Agreement  without
     additional margin or the Eurodollar Rate as defined in the Agreement plus
     a margin of .3125% per annum,  which  margin may be  decreased to .25% or
     increased up to .625% based on the higher of the  unsecured  debt ratings
     of the Company.  Applicable interest rates for the facilities ranged from
     6.33% to 9.00% at April 1, 1995.  The Agreement  provides for the payment
     of an annual  administration fee of $100,000 and a facility fee of .1875%
     per  annum,  which fee may be reduced  to .15% or  increased  up to .375%
     based on the higher of the unsecured debt ratings of the Company.

          The Agreement  contains certain  financial and operating  covenants,
     including  maintenance  of  interest  coverage  ratios,   maintenance  of
     consolidated net worth,  and restrictions on additional  indebtedness and
     capital  expenditures.  The Company was in  compliance  with all required
     covenants at April 1, 1995.

     Maturities of term debt for the next five years are as follows:
     (in thousands)

         Fiscal Year
         -----------
         1995                        $    39,592
         1996                                404
         1997                                149
         1998                                 68
         1999                                 -
         2000 and thereafter             325,000


                                    Page 7

                      THE SCOTTS COMPANY AND SUBSIDIARIES
                  Notes to Consolidated Financial Statements


5.   Foreign Exchange Instruments

          The Company  enters  into  forward  foreign  exchange  and  currency
     options  contracts  to hedge its  exposure  to  fluctuations  in  foreign
     currency exchange rates.  These contracts  generally involve the exchange
     of one currency for a second currency at some future date. Counterparties
     to these contracts are major financial institutions.  Gains and losses on
     these  contracts  generally  offset  gains  and  losses  on  the  assets,
     liabilities and transactions being hedged.

          Realized  and  unrealized  foreign  exchange  gains and  losses  are
     recognized and offset foreign  exchange gains or losses on the underlying
     exposures.  Unrealized gains and losses that are designated and effective
     as hedges on such  transactions  are deferred and recognized in income in
     the same  period as the  hedged  transactions.  The net  unrealized  gain
     deferred totaled $646,715 at April 1, 1995.

          At April 1, 1995,  the  Company's  European  operations  had foreign
     exchange risk in various  European  currencies tied to the Dutch guilder.
     These currencies are: the Australian Dollar,  Belgian Franc, German Mark,
     Spanish  Peseta,  French Franc,  British Pound and the U. S. Dollar.  The
     Company's  U.  S.  operations  have  foreign  exchange  rate  risk in the
     Canadian  Dollar,  the Dutch Guilder and the British Pound which are tied
     to the U. S.  Dollar.  As of April 1, 1995,  the Company had  outstanding
     forward foreign exchange contracts with a contract value of approximately
     $26.7 million and outstanding  purchased currency options with a contract
     value of approximately $3.3 million.  These contracts have maturity dates
     ranging from April 6, 1995 to July 13, 1995.

6.   Acquisitions

          Effective December 16, 1993 the Company completed the acquisition of
     Grace-Sierra  Horticultural  Products  Company now known as Scotts-Sierra
     Horticultural  Products  Company (all further  references will be made as
     "Sierra"). Sierra is a leading international manufacturer and marketer of
     specialty  fertilizers and related products for the nursery,  greenhouse,
     golf course and consumer markets. Sierra manufactures  controlled-release
     fertilizers  in the  United  States  and  the  Netherlands,  as  well  as
     water-soluble  fertilizers  and specialty  organics in the United States.
     Approximately one-quarter of Sierra's net sales are derived from European
     and other international  markets;  approximately  one-quarter of Sierra's
     assets are internationally based.

          On January 26, 1995, the Company, the shareholders (the "Miracle-Gro
     Shareholders")  of Stern's  Miracle-Gro  Products,  Inc.  and  affiliated
     companies (the  "Miracle-Gro  Companies"),  and the Miracle Gro Companies
     entered  into  an  Agreement   and  Plan  of  Merger  (the   "Miracle-Gro
     Agreement").  On April  6,  1995,  the  Company's  shareholders  approved
     certain matters  necessary to permit the consummation of the transactions
     contemplated  by  the  Miracle-Gro  Agreement.  Such  transactions  still
     require the approval of the Federal Trade Commission (the "FTC") which is
     currently  having  discussions  with the Company.  The Company  expects a
     decision  by the FTC  during  May 1995.  The  Miracle-Gro  Agreement,  as
     amended,   provides  that,   upon   consummation   of  the   transactions
     contemplated  thereby, the Company will issue $195 million face amount of
     convertible preferred stock and warrants to purchase three million common
     shares.  The convertible  preferred stock will be convertible into common
     shares  at $19  per  share  (subject  to  adjustment),  will  pay  annual
     dividends  at a rate of 5.0%,  will not be subject to  redemption  by the
     Company  for five years and will be subject  to certain  restrictions  on
     transfer.  The warrants will be exercisable over eight and one half years
     at  prices  ranging  from  $21  to  $29  per  share.   The   transactions
     contemplated by the Miracle-Gro Agreement,  as amended, will be accounted
     for  as a  purchase,  of  which  the  fair  value  was  estimated  to  be
     approximately $200 million as of January 26, 1995.

                                    Page 8

                      THE SCOTTS COMPANY AND SUBSIDIARIES
                  Notes to Consolidated Financial Statements


          The following  pro forma  results of  operations  give effect to the
     above  Sierra  acquisition  as if it had  occurred on October 1, 1992 and
     Miracle-Gro merger as if it had occurred on October 1, 1993.

                                                     Six Months Ended
                                        (in thousands, except per share amounts)
                                                      April 2         April 1
                                                        1994           1995


Net sales ..................................       $      349,979       $393,618
                                                   ==============       ========

Net income .................................       $       19,179       $ 15,913
                                                   ==============       ========

Net income per common share -
    primary and fully-diluted ..............       $          .66       $    .55
                                                   ==============       ========

          Miracle-Gro contributes net sales of $59,507 and $53,403, net income
     of $6,717 and $7,830 and net income per common share of $.01 and $.06 for
     the six months ended April 1, 1995 and April 2, 1994,  respectively.  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
     and April 2, 1994 are calculated using the weighted average common shares
     outstanding for Scotts of 18,762 and 18,855,  respectively and the common
     shares that would have been issued assuming conversion of preferred stock
     at the beginning of the year to 10,263 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.

          The pro forma information provided does not purport to be indicative
     of actual  results of operations  that would have occurred had the Sierra
     acquisition  and  Miracle-Gro  merger  occurred  on  October  1, 1992 and
     October 1, 1993,  respectively,  and is not intended to be  indicative of
     future results or trends.

7.   Contingencies

          The Company is involved in various  lawsuits  and claims which arise
     in the normal  course of business.  In the opinion of  management,  these
     claims  individually and in the aggregate are not expected to result in a
     material adverse effect on the Company's  financial position or result of
     operations,  however,  there can be no assurance that future quarterly or
     annual  operating  results  will  not be  materially  affected  by  final
     resolution of these matters.  The following  details the more significant
     of these matters.

          The Company has been  involved in studying a landfill to which it is
     believed some of the Company's  solid waste had been hauled in the 1970s.
     In  September  1991,  the  Company  was  named by the Ohio  Environmental
     Protection Agency ("Ohio EPA") as a Potentially Responsible Party ("PRP")
     with respect to this landfill.  Pursuant to a consent order with the Ohio
     EPA, the Company  together  with four other PRPs  identified  to date, is
     investigating  the extent of contamination at the landfill and developing
     a remediation program.

          In July  1990,  the  Company  was  directed  by the  Army  Corps  of
     Engineers  (the "Corps") to cease peat  harvesting  operations at its New
     Jersey  facility.   The  Corps  has  alleged  that  the  peat  harvesting
     operations were  in violation of the Clean Water Act ("CWA").  The United

                                    Page 9

                      THE SCOTTS COMPANY AND SUBSIDIARIES
                  Notes to Consolidated Financial Statements


     States  Department  of  Justice  has  commenced  a legal action to seek a
     permanent  injunction  against peat  harvesting  at this  facility and to
     recover civil  penalties  under the CWA.  This action had been  suspended
     while the parties  engaged in  discussion  to resolve the dispute.  Those
     discussions  have not resulted in a settlement and accordingly the action
     has been reinstated.  The Company intends to defend the action vigorously
     but if the Corps' position is upheld the Company could be prohibited from
     further  harvesting  of peat at this  location  and  penalties  could  be
     assessed against the Company.  In the opinion of management,  the outcome
     of this action will not have a material  adverse  effect on the Company's
     financial  position  or results of  operations.  Furthermore,  management
     believes the Company has sufficient raw material supplies  available such
     that  service to customers  will not be  adversely  affected by continued
     closure of this peat harvesting operation.

          Sierra has been named as a Potentially  Responsible Party ("PRP") in
     an environmental  contamination action in connection with a landfill near
     Allentown,  Pennsylvania.  By agreement with W. R. Grace-Conn.,  Sierra's
     liability is limited to a maximum of $200,000  with respect to this site.
     Based on estimates of the clean-up  costs and that the Company denies any
     liability in connection  with this matter,  management  believes that the
     ultimate  outcome  will  not  have a  material  impact  on the  financial
     position or results of operations of the Company.

          Sierra is subject to potential  fines in connection with certain EPA
     labeling  violations  under  the  Federal   Insecticide,   Fungicide  and
     Rodenticide  Act ("FIFRA").  The fines for such violations are based upon
     formulas as stated in FIFRA.  As determined by these  formulas,  Sierra's
     maximum  exposure  for the  violations  is  approximately  $810,000.  The
     formulas allow for certain  reductions of the fines based upon achievable
     levels of  compliance.  Based  upon  management's  anticipated  levels of
     compliance,  they estimate Sierra's  liability to be $200,000,  which has
     been accrued in the financial statements.




                                    Page 10

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

RESULTS OF OPERATIONS

THREE MONTHS ENDED APRIL 1, 1995, VERSUS THREE MONTHS ENDED APRIL 2, 1994

     Net sales increased 13.8% to $236,092,000.  Consumer Business Group sales
of $181,975,000  increased by approximately  15.1% resulting from sales volume
increases  primarily in lawn fertilizers.  Increased demand for seed, organics
and spreaders also contributed to the sales increase,  but to a lesser extent.
Commercial Business Group (previously referred to as the Professional Business
Group) sales of  $34,610,000  increased  by  approximately  0.4%  reflecting a
continuing trend by golf course customers to order closer to spring usage. The
peak  Commercial  selling  season is August to November.  International  sales
increased by approximately  30.9% to $19,507,000.  Volume has been the primary
factor of the International  sales increase  (approximately  19.4%) reflecting
the continued  positive impact from the  introduction of U.S.  produced Scotts
products in the Sierra International  distribution network. In addition, sales
were aided by favorable  exchange rates due to the weak dollar  (approximately
11.5%).

     Cost of sales for the three months ended April 1, 1995 comprised 52.5% of
net sales,  nearly flat with cost of sales for the three months ended April 2,
1994, which represented 52.6%.

     Operating expenses increased by approximately  13.5% including  increased
marketing spending for national  advertising and promotion programs (including
the  promotional  allowance to retailers  introduced  in the first  quarter of
1995)  reflecting  a  continuing   commitment  to  supporting  the  brand  and
stimulating  sales and  increased  distribution  expense  related to increased
sales volume and higher freight rates.  These increases were partially  offset
by lower general and  administrative  expenses due to synergies  achieved from
the integration of Sierra.

     Interest expense increased  approximately  65%. The increase is primarily
the result of  increased  interest  rates and a modest  increase in  borrowing
levels to support a higher level of inventories and receivables resulting from
increases in sales.

     Net income of $13,793,000 increased by $780,000 or approximately 6.0%, as
a result of increased  operating  income offset in part by increased  interest
expense.

SIX MONTHS ENDED APRIL 1, 1995 VERSUS SIX MONTHS ENDED APRIL 2, 1994

     Net sales increased to $334,111,000,  up  approximately  21.2%. Net sales
included  net sales for Sierra,  which was  acquired by Scotts on December 16,
1993.  On a pro forma basis,  assuming  that both the Sierra  acquisition  and
Miracle-Gro  merger had taken place on October 1, 1993,  net sales for the six
months  ended  April  1,  1995  would  have   increased  by   $43,639,000   or
approximately 12.5%.  Consumer Business Group sales increased by approximately
17.5%,  resulting  primarily from increased  sales volume,  a portion of which
relates to new pre-season  promotion programs with major retailers.  Increased
demand in lawn  fertilizers  and to a lesser extent demand for seed,  organics
and spreaders  also  contributed  to the increase.  Commercial  Business Group
sales  increased  by 16.7%  due to the  inclusion  of net  sales  for  Sierra.
International  sales  increased by  approximately  70.5% due to gains in these
markets   combined  with  continued   positive   impact   resulting  from  the
introduction of U.S.  produced  Scotts products into the Sierra  International
distribution  network  (approximately  13.6%),  the inclusion of net sales for
Sierra  (41.9%)  and  favorable  exchange  rates due to the  weakening  dollar
(approximately 15%).


                                    Page 11

     Cost of sales represented 53.1% of net sales, flat with cost of sales for
the six months ended April 2, 1994.

     Operating expenses increased  approximately  24.9%. The increase resulted
from the increase in sales (17.4%) and higher marketing expense as a result of
a promotional  allowance  offered to retail customers (7.5%) introduced in the
first  quarter  of  fiscal 1995.  This allowance  replaced the Company's point
of sale  rebates  offered to consumers.  On  a  pro  forma  basis,   operating
expenses increased by approximately  14.9% reflecting higher marketing expense
and  distribution  expense related to higher sales  partially  offset by lower
general  and   administrative   expenses   due  to  synergies  of  the  Sierra
integration.

     Interest expense increased  approximately  82.7%. The increase was caused
by higher interest rates on the floating-rate  bank debt and the 9 7/8% Senior
Subordinated  notes  compared  with the  floating  rate  bank  debt the  notes
replaced,  borrowings to fund the Sierra  acquisition,  which were outstanding
for the full six months ended April 1, 1995, as compared to 3.5 months for the
previous  period and an increase in borrowing  levels to support  increases in
accounts receivable and inventories resulting from increased sales.

     Net income of  $9,916,000  decreased  by  $2,260,000.  The  decrease  was
primarily  attributable  to increased  operating  income  offset by the higher
interest expense discussed above.

FINANCIAL POSITION AS OF APRIL 1, 1995

     Capital  expenditures for the year ending September 30, 1995 are expected
to be approximately $23,000,000,  which will be financed with cash provided by
operations and utilization of existing credit facilities.

     The  seasonal  volume of the  Company's  business is reflected in working
capital requirements.  Working capital requirements are greatest from November
through May, the peak  production  period,  and are at their highest in March.
Working capital needs are relatively low in the summer months.

     Current  assets  increased by  $171,049,000  compared with  September 30,
1994,  and by $70,323,000  compared with April 2, 1994. The increase  compared
with September 30, 1994 is primarily  attributable  to the seasonal  nature of
Scotts'  business,  with inventory and accounts  receivable  levels  generally
being  higher at the end of March  relative  to  September.  The  increase  as
compared  with April 2, 1994 is primarily  due to higher level of  receivables
which is consistent with the year-to-year  sales increase and higher inventory
levels needed to support increased sales.

     Current liabilities  increased by $54,585,000 compared with September 30,
1994 and decreased by  $64,853,000  compared with April 2, 1994.  The increase
compared with  September 30, 1994 is primarily  caused by the  seasonality  of
Scotts'  business.  The  decrease  compared  with April 2, 1994 is caused by a
decrease in short term debt which resulted from the requirements of the Fourth
Amended and Restated Credit Agreement ("the  Agreement") dated as of March 17,
1995 entered into by the Company with Chemical Bank and various  participating
banks which requires the Company to reduce revolving  credit  borrowings to no
more than  $225,000,000  for 30  consecutive  days each  year as  compared  to
$30,000,000  in the Company's  prior amended credit  Agreement  resulting in a
reclassification  from  short-term  to  long-term.  The decrease was partially
offset by an increase in accounts  payable  needed to support the  increase in
sales.

     Long-term debt increased by $104,500,000 compared with September 30, 1994
and increased  $118,713,000 compared with April 2, 1994. The increase compared
with  September 30, 1994 is caused by the  seasonality  of the  business.  The
increase  compared with April 2, 1994 is caused by the  reclassification  from
short-term to long-term of the borrowings under the Agreement  discussed above
and a moderate  increase  in  borrowings  to  support  increases  in  accounts
receivable and inventories resulting from increased sales.

                                    Page 12

     Shareholders'  equity increased  $12,699,000  compared with September 30,
1994  primarily due to $9,196,000 of net income for the six months ended April
1,  1995 and to the  change  in the  cumulative  foreign  currency  adjustment
related  to  the   translation  of  the  assets  and  liabilities  of  foreign
subsidiaries  to U.S.  dollars.  Shareholders'  equity  increased  $25,723,000
compared with April 2, 1994 primarily due to net income of $20,623,000 for the
twelve  months  ended April 1, 1995 and the change in the  cumulative  foreign
currency  adjustment  related to the translation of the assets and liabilities
of foreign subsidiaries to U.S. dollars.

     The primary  sources of liquidity for the Company are funds  generated by
operations and borrowings  under the Company's  Credit  Agreement.  The Credit
Agreement  was  amended  in March  1995.  As  amended,  the  Credit  Agreement
provides,  on an unsecured  basis,  up to $375 million through March 31, 2000,
and does not  contain  a term loan  facility.  Additional  information  on the
Credit Agreement is described in Footnote No. 4 on page 7 of this report.

     The Company  has  foreign  exchange  rate risk  related to  international
earnings  and cash flows.  A  management  program was designed to minimize the
exposure  to  adverse  currency  impacts  on the cash  value of the  Company's
non-local  currency  receivables  and  payables,  as  well  as the  associated
earnings  impact.  Beginning in January 1995, the Company entered into forward
foreign exchange contracts and purchased currency options tied to the economic
value of  receivables  and  payables and expected  cash flows  denominated  in
non-local  foreign  currencies.  Management  anticipates  that these financial
instruments  will act as an  effective  hedge  against the  potential  adverse
impact of exchange rate  fluctuations on the Company's  results of operations,
financial condition and liquidity. It is recognized, however, that the program
will minimize but not completely  eliminate the Company's  exposure to adverse
currency movements.

     As of April 1,  1995,  the  Company's  European  operations  had  foreign
exchange risk in various European currencies tied to the Dutch guilder.  These
currencies are: the Australian  Dollar,  Belgian Franc,  German Mark,  Spanish
Peseta,  French Franc,  British Pound and the U. S. Dollar. The Company's U.S.
operations  have  foreign  exchange  rate risk in the Canadian  Dollar,  Dutch
Guilder and the British Pound which are tied to the U.S.  Dollar.  As of April
1, 1995,  outstanding  foreign exchange forward contracts had a contract value
of approximately $26.7 million and outstanding  purchased currency options had
a contract value of approximately $3.3 million.  These contracts have maturity
dates ranging from April 6, 1995 to July 13, 1995.

     The pending  transactions  involving the Company and Stern's  Miracle-Gro
Products, Inc. and its affiliated companies are described in Footnote No. 6 to
the  Company's  Consolidated  Financial  Statements  on  pages 8 and 9 of this
Report. Any additional working capital needs resulting from those transactions
are expected to be financed  through funds  available under the amended credit
Agreement described above.

     In the opinion of the Company's  management,  cash flows from  operations
and capital  resources  will be  sufficient  to meet  future debt  service and
working capital needs.

ACCOUNTING ISSUES

     In March 1995 the Financial  Accounting  Standards Board issued 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"
which  establishes  accounting  standards  for the  impairment  of long  lived
assets, certain identifiable  intangibles and goodwill related to those assets
to be held and used for long lived assets and certain identifiable intangibles
to be disposed of. The Company's  current policies are in accordance with SFAS
No. 121.

                                    Page 13

                                  SIGNATURES

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




                              THE SCOTTS COMPANY



Date        December 27, 1995
_____________________________
                                          /s/ Paul D. Yeager
                                              Paul D. Yeager      
                                              Executive Vice President
                                              Chief Financial Officer
                                              Principal Accounting Officer



                                    Page 14

                              THE SCOTTS COMPANY
                      QUARTERLY REPORT ON FORM 10-Q/A FOR
                      FISCAL QUARTER ENDED APRIL 1, 1995
                                 EXHIBIT INDEX
Exhibit                                                        Page            
 Number               Description                             Number           

  2(a)   Agreement and Plan of Merger dated          Incorporated herein        
         as of January 26, 1995 among Stern's        by reference to the        
         Miracle-Gro Products, Inc., Stern's         Registration               
         Nurseries, Inc., Miracle-Gro Lawn           Statement on               
         Products Inc., and Miracle-Gro              Form S-4 of The            
         Products Limited (the "Miracle-Gro          Scotts Company filed       
         Constituent Companies"), Horace             with the Securities        
         Hagedorn, James Hagedorn, Katherine         and Exchange               
         Hagedorn Littlefield, Paul Hagedorn,        Commission on              
         Peter Hagedorn, Robert Hagedorn,            February 4, 1995           
         Susan Hagedorn and John Kenlon, (the        (Registration No.          
         "Miracle-Gro Shareholders"), The            33-57595) (Exhibit 2)      
         Scotts Company and ZYX Corporation.                                    
                                                                                
  2(b)   Amendment No. 1, dated as of May 1,         Incorporated herein        
         1995, among the Miracle-Gro                 by reference to the        
         Constituent Companies, the                  Quarterly Report on        
         Miracle-Gro Shareholders, The Scotts        Form 10-Q for the          
         Company, ZYX Corporation, Hagedorn          fiscal quarter ended       
         Partnership, L.P. and Community             April 1, 1995 of The       
         Funds, Inc.                                 Scotts Company (File       
                                                     No. 0-19768)               
                                                     (Exhibit 2(b))             
                                                                                
  4(a)   Amended Articles of Incorporation of        Incorporated herein        
         The Scotts Company as filed with the        by reference to the        
         Ohio Secretary of State on                  Annual Report on           
         September 20, 1994                          Form 10-K for the          
                                                     fiscal year ended          
                                                     September 30, 1994         
                                                     of The Scotts              
                                                     Company (File No.          
                                                     0-19768) (Exhibit 3(a))    
                                                                                
  4(b)   Certificate of Amendment by                 Incorporated herein        
         Shareholders to the Articles of             by reference to the        
         Incorporation of The Scotts Company         Quarterly Report on        
         as filed with the Ohio Secretary of         Form 10-Q for the          
         State on May 4, 1995                        fiscal quarter ended       
                                                     April 1, 1995 of The       
                                                     Scotts Company (File       
                                                     No. 0-19768)               
                                                     (Exhibit 4(b))             
                                                                                
  4(c)   Regulations of The Scotts Company           Incorporated herein        
         (reflecting amendments adopted by           by reference to the        
         the shareholders of The Scotts              Quarterly Report on        
         Company on April 6, 1995)                   Form 10-Q for the          
                                                     fiscal quarter ended       
                                                     April 1, 1995 of The       
                                                     Scotts Company (File       
                                                     No. 0-19768)               
                                                     (Exhibit 4(c))             
                                                                                
  4(d)   Fourth Amended and Restated Credit          Incorporated herein by     
         Agreement dated as of March 17, 1995        reference to the Quarterly 
         among The Scotts Company, Chemical          Report on Form 10-Q for the
         Bank, the lenders party thereto and         fiscal quarter ended April 
         Chemical Bank as agent                      1, 1995 of The Scotts      
                                                     Company (File No. 0-19768) 
                                                     (Exhibit 4(d))             
                                                                               
   11    Computation of Net Income Per Common Share  Page 16                   
                                                                               
   27    Financial Data Schedule                     Page 17                   
                                                    
                                    Page 15

                                                                    Exhibit 11
                              THE SCOTTS COMPANY

                  Computation of Net Income Per Common Share
                              Primary (Unaudited)
                (Dollars in thousands except per share amounts)


                                                             For the Six Months Ended   For the Three Months Ended
                                                               April 2       April 1        April 2       April 1
                                                                1994         1995            1994         1995

                                                                                                  
Net income for computing net
   income per common share:

Net income ..............................................   $    11,456   $     9,196   $    13,013   $    13,793
                                                            ===========   ===========   ===========   ===========
Net income per common share:

Net income per common share .............................   $       .61   $       .49   $       .69   $       .73
                                                            ===========   ===========   ===========   ===========

                    Computation of Weighted Average Number
                   of Common Shares Outstanding (Unaudited)


                                                             For the Six Months Ended   For the Three Months Ended
                                                               April 2      April 1       April 2       April 1
                                                                1994         1995          1994          1995

Weighted average common shares
   outstanding during the ...............................    18,659,472    18,667,064    18,658,999    18,667,064
   period

Effect of options outstanding
    based upon the Treasury
    Stock Method:

    Performance shares ..................................       102,484                      84,961

    January 1992 - 136,364 at $9.90 .....................        73,326        68,495        71,598        64,097
    June 1992 - 15,000 at $16.25 ........................         2,245          --           1,896          --
    November 1992 - 522,175 at $16.25 ...................        21,540        44,127        18,184        13,156
    December 1992 - 300,000 at $18.00 ...................        17,425          --           9,678          --
    March 1993 - 24,000 at $18.25 .......................         1,080          --             452          --
    October 1993 - 247,170 at $17.25 ....................        12,649         6,963         9,432          --
    October 1994 - 254,420 at 18.25 .....................          --          32,250          --          17,857
    January 1995 - 18,000 at $16.50 .....................          --           1,268          --             184
                                                                                        ===========   ===========

Weighted average common shares
   outstanding during the
   period for computing
   net income per common share ..........................    18,890,221    18,820,167    18,855,200    18,762,358
                                                            ===========   ===========   ===========   ===========

Fully  diluted  weighted  average  shares   outstanding  were  not  materially
different than primary  weighted  average shares  outstanding  for the periods
presented.
Page 16
 

5 This schedule contains summary financial information extracted from the consolidated balance sheet at April 1, 1995 and statement of income for the six months ended April 1, 1995 of The Scotts Company and its subsidiaries and is qualified in its entirety by reference to such financial statements. 1000 U.S. DOLLARS 6-MOS SEP-30-1995 OCT-01-1994 APR-01-1995 1 6,619 0 255,904 3,395 143,574 421,303 218,905 75,114 704,602 164,273 0 211 0 0 180,648 704,602 334,111 335,106 177,410 302,031 3,548 0 13,808 15,719 6,523 9,196 0 0 0 9,196 .49 .49