================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                            ------------------------


                                    FORM 8-K

                                 CURRENT REPORT

     Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

       Date of Report (Date of earliest event reported): September 1, 2005


                            ------------------------


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


                            ------------------------


           Delaware                     0-22818               22-3240619
(State or other jurisdiction   (Commission File Number)    (I.R.S. Employer
      of incorporation)                                    Identification No.)

                    58 South Service Road, Melville, NY 11747
                    (Address of principal executive offices)

       Registrant's telephone number, including area code: (631) 730-2200

                                 Not Applicable
          (Former name or former address, if changed since last report)

                            ------------------------

Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions:

[X] Written communications pursuant to Rule 425 under the Securities Act
    (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act
    (17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange
    Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange
    Act (17 CFR 240.13e-4(c))
================================================================================

Item 2.02. Results of Operations and Financial Condition. The information contained in this Current Report on Form 8-K, including the exhibit attached hereto, is being furnished pursuant to Item 2.02, "Results of Operations and Financial Condition." This information shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that Section, or incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing. On September 1, 2005, The Hain Celestial Group, Inc. issued a press release announcing financial results for its fourth quarter and fiscal year ended June 30, 2005. The press release is attached hereto as Exhibit 99.1 and incorporated herein by reference. Item 9.01. Financial Statements and Exhibits (c) Exhibits. The following exhibits are filed herewith: Exhibit No. Description 99.1 Press Release of the Company dated September 1, 2005. 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: September 1, 2005 THE HAIN CELESTIAL GROUP, INC. (Registrant) By: /s/ Ira J. Lamel -------------------------------------- Name: Ira J. Lamel Title: Executive Vice President and Chief Financial Officer

                                                                    Exhibit 99.1


                    [HAIN CELESTIAL GROUP, INC. LOGO OMITTED]

Contact:    Ira Lamel/Mary Anthes                  Jeremy Fielding/David Lilly
            The Hain Celestial Group, Inc.         Kekst and Company
            631-730-2200                           212-521-4800


                       THE HAIN CELESTIAL GROUP ANNOUNCES
                   FISCAL YEAR AND FOURTH QUARTER 2005 RESULTS

            Fiscal Year Sales Increased 14% to a Record $620 Million
         Net Income Increased 23% Excluding Previously Announced Charges

           Fourth Quarter Net Income at $0.20 Per Share Increased 43%
                     Excluding Previously Announced Charges

                        Fiscal Year 2006 Guidance Issued
                      Revenues $650 Million to $670 Million
                        Earnings Per Share $0.98 to $1.05

Melville, NY, September 1, 2005--The Hain Celestial Group, Inc. (NASDAQ HAIN), a
leading natural and organic food and personal care products company, today
reported results for the fiscal year and fourth quarter ended June 30, 2005. Net
sales for fiscal year 2005 reached a record $620.0 million, a 14% increase over
prior year sales of $544.1 million. GAAP net income for fiscal year 2005 was
$0.59 per share including previously announced charges of $0.30 per share. Net
income for the fiscal year excluding the stock keeping unit ("SKU")
rationalization and stock compensation charges increased 23% to $33.1 million,
or $0.89 per share, versus the prior year earnings of $27 million, or $0.74 per
share. For the fourth quarter, the Company reported net sales of $151.3 million,
a 10.2% increase compared with $137.4 million in the prior year period. Fourth
quarter GAAP net income, including charges of $0.27 per share, resulted in GAAP
earnings of ($0.07) per share, with net income excluding charges at $0.20 per
share compared to $0.14 in the prior year period.

"In fiscal 2005 we were able to continue to grow our business by leveraging our
strengths to meet growing consumer demand for natural and organic products.
Strong execution of our business strategy and sales and marketing programs
increased sales by 14% and increased our net income per share, excluding
charges, by 20% for the year. We are particularly proud to have accomplished
this in an operating environment of warehouse consolidations and inventory
reductions by our primary distributors, coupled with rising input costs for the
natural and organic ingredients used in our products and soaring fuel and




transportation costs," said Irwin D. Simon, President and Chief Executive Officer of Hain Celestial. The Company's fourth quarter sales growth was achieved primarily through increased brand sales across all major sales channels from Terra Chips(R) (+25%); Garden of Eatin'(R) (+23%); Earth's Best(R) (+61%); Imagine(R) Soups (+13%); Arrowhead Mills(R) (+7.3%); DeBoles(R) (+16%) and JASON(R) (+9%). The Company's European sales increased 20%. Strong sales in these key brands were partially offset by the elimination of CarbFit(R), which experienced strong sales during the prior year before the decline in consumer demand for low carbohydrate products. As previously announced, under the SKU rationalization program, the Company expects to eliminate over the next 12 to 18 months approximately 500 SKUs with estimated annual sales of $15 million. It is anticipated that the elimination of these SKUs will realize future cost savings of approximately $2 million annually, while providing an increase in gross margin by 0.50%. During the fourth quarter the Company recorded its previously announced $11 million SKU rationalization charge effectively bringing the total charge for the entire fiscal year 2005 to $12.2 million. Also impacting the fourth quarter was the previously announced stock compensation charge of $3.9 million resulting from the acceleration of the vesting of employee stock options. This action was taken by the Company's Board of Directors in order to provide an incentive to employees in view of the uncertainty of future equity-based compensation with the implementation of Financial Accounting Standards Board Statement No. 123(R), "Share-Based Payments." The $3.9 million non-cash charge provided a disproportionately low tax benefit of only $0.6 million and, therefore, had a significant impact on GAAP earnings and the Company's tax rate. The Company reported that its gross margin on sales after adjusting for the SKU rationalization program was 27.2% for the fourth quarter compared to 27.3% in the prior year quarter. Mr. Simon commented, "There is room to improve our gross margin results in the future as we work on various cost-saving program initiatives to further this goal. We expect a 0.50% improvement from our SKU rationalization program, and we continue to press for production efficiencies at both our owned manufacturing facilities and at co-packer facilities. It is important to note that in light of increasing costs we have been successful in maintaining our margins over these periods and reducing our SG&A as a percentage of sales." Fiscal Year 2005 Highlights

The Company highlighted several of its accomplishments during fiscal year 2005: o Implemented price increases effective July 1, 2004 and June 1, 2005; o Introduced innovative new and improved products across multiple key categories in the natural foods sector; o Launched brand extensions with Earth's Best Sesame Street Healthy Habits for Life products and Earth's Best Baby Body Care by JASON; o Integrated Fiscal Year 2004 acquisitions of Natumi(R), Ethnic Gourmet(R), Rosetto(R) and JASON, establishing platforms for growth in European non-dairy beverages and North American frozen foods and personal care categories; o Expanded premium skincare line through the acquisition of Zia(R) Natural Skincare; o Implemented SKU rationalization program to streamline the business and focus on key growth opportunities; o Established Free Operating Cash Flow Measurements, which resulted in a 17-day reduction to the Cash Conversion Cycle for the fourth quarter to 69 days from 86 days in the prior year period; and o Implemented Sarbanes-Oxley Section 404 Compliance. Fiscal Year 2006 Outlook The Company announced its fiscal year 2006 guidance of $650 million to $670 million in sales and earnings of $0.98 to $1.05 per share. "As we enter fiscal year 2006, in addition to the benefit of the recent acquisition of Zia Natural Skincare to our personal care products portfolio, we have already put in place several exciting initiatives, including a license agreement for our Rice Dream(R) and Soy Dream(R) refrigerated non-dairy beverages with Stremicks Heritage Foods to broaden and increase our distribution; a joint venture in the fast growing refrigerated poultry category with antibiotic- and hormone-free Raised Right(R) chicken; an alliance with Yeo Hiap Seng Limited to pursue joint interests in food marketing and product development; and the pending acquisition of Spectrum Organic Products, Inc., a leader in the fast growing healthy oils category." Mr. Simon concluded, "We have the right management team in place to position Hain Celestial to capitalize on growth opportunities through our superior brands, effective sales and marketing programs as well as the continued increasing demand for natural and organic products. We are all focused on executing our strategy to benefit shareholders, customers, consumers and employees." Webcast Hain Celestial will host a conference call and live webcast at 8:30 AM Eastern Time to review its fiscal year and fourth quarter 2005 results via the Hain

Celestial corporate website, www.hain-celestial.com, under Investor Relations and thereafter through Audio Archives on the website. The Hain Celestial Group The Hain Celestial Group (NASDAQ: HAIN), headquartered in Melville, NY, is a leading natural and organic food and personal care products company in North America and Europe. Hain Celestial participates in almost all natural food categories with well-known brands that include Celestial Seasonings(R), Terra Chips(R), Garden of Eatin'(R), Health Valley(R), WestSoy(R), Earth's Best(R), Arrowhead Mills(R), Hain Pure Foods(R), Raised Right(R), Hollywood(R), Walnut Acres Organic(R), Imagine Foods(R), Rice Dream(R), Soy Dream(R), Rosetto(R), Ethnic Gourmet(R), Yves Veggie Cuisine(R), Lima(R), Biomarche(R), Grains Noirs(R), Natumi(R), JASON(R) and Zia(R) Natural Skincare. For more information, visit www.hain-celestial.com. Safe Harbor Statement This press release contains forward-looking statements within and constitutes a "Safe Harbor" statement under the Private Securities Litigation Act of 1995. Except for the historical information contained herein, the matters discussed in this press release are forward-looking statements that involve known and unknown risks and uncertainties, which could cause our actual results to differ materially from those described in the forward-looking statements. These risks include but are not limited to general economic and business conditions; the ability to implement business and acquisition strategies, integrate acquisitions, and obtain financing for general corporate purposes; competition, retention of key personnel and compliance with government regulations and other risks detailed from time-to-time in the Company's reports filed with the Securities and Exchange Commission, including the report on Form 10-K for the fiscal year ended June 30, 2004. The forward-looking statements made in this press release are current as of the date of this press release, and the Company does not undertake any obligation to update forward-looking statements.

THE HAIN CELESTIAL GROUP, INC. Consolidated Balance Sheets (In thousands) June 30, June 30, --------------------- --------------------- 2005 2004 --------------------- --------------------- ASSETS Current assets: Cash and cash equivalents $ 23,319 27,489 Trade receivables, net 66,489 69,392 Inventories 76,497 86,873 Recoverable income taxes 2,460 - Deferred income taxes 5,786 3,111 Other current assets 20,729 11,449 --------------------- --------------------- Total current assets 195,280 198,314 Property, plant and equipment, net 88,204 87,002 Goodwill, net 354,519 333,218 Trademarks and other intangible assets, net 57,324 55,793 Other assets 11,374 9,904 --------------------- --------------------- Total assets $ 706,701 $ 684,231 ===================== ===================== LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable and accrued expenses $ 65,487 59,031 Income taxes payable 1,139 2,489 Current portion of long-term debt 3,257 6,845 --------------------- --------------------- Total current liabilities 69,883 68,365 Deferred income taxes 16,723 14,807 Long-term debt, less current portion 91,805 104,294 --------------------- --------------------- Total liabilities 178,411 187,466 Stockholders' equity: Common stock 375 371 Additional paid-in capital 404,517 394,740 Deferred compensation (1,872) (2,809) Retained earnings 127,967 106,097 Treasury stock (12,745) (9,285) Foreign currency translation adjustment 10,048 7,651 --------------------- --------------------- Total stockholders' equity 528,290 496,765 --------------------- --------------------- Total liabilities and stockholders' equity $ 706,701 $ 684,231 ===================== ===================== THE HAIN CELESTIAL GROUP, INC. Consolidated Statements of Operations (in thousands, except per share amounts) Three Months Ended June 30, Fiscal Year Ended June 30, --------------------------------------- ------------------------------------ 2005 2004 2005 2004 -------------------- --------------- ----------------- --------------- (Unaudited) Net sales $ 151,349 $ 137,351 $ 619,967 $ 544,058 Cost of Sales 118,066 99,894 449,010 383,794 ------------------- ---------------- ----------------- --------------- Gross profit 33,283 37,457 170,957 160,264 SG&A expenses 31,759 28,748 128,119 114,014 Non-cash compensation 3,912 245 4,650 372 ------------------- ---------------- ----------------- --------------- Operating income (2,388) 8,464 38,188 45,878 Interest expense and other expenses 1,287 417 3,677 2,490 ------------------- ---------------- ----------------- --------------- Income before income taxes (3,675) 8,047 34,511 43,388 Income tax provision (987) 2,967 12,641 16,380 ------------------- ---------------- ----------------- --------------- Net income $ (2,688) $ 5,080 $ 21,870 $ 27,008 =================== ================ ================= =============== Basic per share amounts $ (0.07) $ 0.14 0.60 $ 0.77 =================== ================ ================= =============== Diluted per share amounts $ (0.07) $ 0.14 $ 0.59 $ 0.74 =================== ================ ================= =============== Weighted average common shares outstanding: Basic 36,524 36,267 36,407 35,274 =================== ================ ================= =============== Diluted 37,240 36,937 37,153 36,308 =================== ================ ================= ===============

THE HAIN CELESTIAL GROUP, INC. Consolidated Statements of Operations With Adjustments Reconciliation of GAAP Results to Non-GAAP Presentation (in thousands, except per share amounts) Three Months Ended June 30, --------------------------------------------------------------------------------------------- 2005 GAAP Adjustments 2005 Adjusted 2004 ----------------------- ----------------------- ---------------------- ------------------- (Unaudited) Net sales 151,349 151,349 137,351 Cost of Sales 118,066 (7,826) (a) 110,240 99,894 ----------------------- ----------------------- ---------------------- ------------------- Gross profit 33,283 (7,826) 41,109 37,457 SG&A expenses 31,759 (3,117) (b) 28,642 28,748 Non-cash compensation 3,912 (3,912) - 245 ----------------------- ----------------------- ---------------------- ------------------- Operating income (2,388) (14,855) 12,467 8,464 Interest expense and other expenses 1,287 1,287 417 ----------------------- ----------------------- ---------------------- ------------------- Income before income taxes (3,675) (14,855) 11,180 8,047 Income tax provision (987) 4,800 (c) 3,813 2,967 ----------------------- ----------------------- ---------------------- ------------------- Net income $ (2,688) $ (10,055) $ 7,367 $ 5,080 ======================= ======================= ====================== =================== Basic per share amounts $ (0.07) $ (0.28) $ 0.20 $ 0.14 ======================= ======================= ====================== =================== Diluted per share amounts $ (0.07) $ (0.27) $ 0.20 $ 0.14 ======================= ======================= ====================== =================== Weighted average common shares outstanding: Basic 36,524 36,524 36,524 36,267 ======================= ======================= ====================== =================== Diluted 37,240 37,240 37,240 36,937 ======================= ======================= ====================== =================== Fiscal Year Ended June 30, --------------------------------------------------------------------------------------------- 2005 Adjustments 2005 Adjusted 2004 ----------------------- ----------------------- ---------------------- ------------------- (Unaudited) Net sales $ 619,967 $ 619,967 $ 544,058 Cost of Sales 449,010 $ (9,026) (a) 439,984 383,794 ----------------------- ----------------------- ---------------------- ------------------- Gross profit 170,957 (9,026) 179,983 160,264 SG&A expenses 128,119 (3,117) (b) 125,002 114,014 Non-cash compensation 4,650 (4,650) - 372 ----------------------- ----------------------- ---------------------- ------------------- Operating income 38,188 (16,793) 54,981 45,878 Interest expense and other expenses 3,677 3,677 2,490 ----------------------- ----------------------- ---------------------- ------------------- Income before income taxes 34,511 (16,793) 51,304 43,388 Income tax provision 12,641 5,547 (c) 18,188 16,380 ----------------------- ----------------------- ---------------------- ------------------- Net income $ 21,870 (11,246) 33,116 27,008 ======================= ======================= ====================== =================== Basic per share amounts $ 0.60 $ (0.31) $ 0.91 $ 0.77 ======================= ======================= ====================== =================== Diluted per share amounts $ 0.59 $ (0.30) $ 0.89 $ 0.74 ======================= ======================= ====================== =================== Weighted average common shares outstanding: Basic 36,407 36,407 36,407 35,274 ======================= ======================= ====================== =================== Diluted 37,153 37,153 37,153 36,308 ======================= ======================= ====================== =================== (a) The adjustments of $7,826 (fourth quarter) and $9,026 (full year) represent SKU rationalization charges included in cost of sales. (b) The adjustments of $3,117 (fourth quarter and full year) represent SKU rationalization charges included in SG&A expenses.. (c) The adjustments to taxes consist of $4,196 (fourth quarter) and $4,656 (full year) related to the SKU rationalization charge; $604 (fourth quarter) and $891 (full year) related to non-cash compensation