---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-Q



---



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------



FOR THE QUARTERLY PERIOD ENDED:



June 30, 2005



-OR-



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



Commission File No. 1-5050



---



ALBERTO-CULVER COMPANY

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 36-2257936                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                            |  |           
|------------------------------------------- |  | ----------
|2525 Armitage Avenue Melrose Park, Illinois |  | 60160     
|(Address of principal executive offices)    |  | (Zip code)



Registrants
telephone number, including area code: (708) 450-3000



---



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



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule
12b-2 of the Exchange Act).     YES  x    NO ̈



At June 30, 2005, the company had 91,950,375 shares of common stock
outstanding.



---



---

PART I



ITEM 1. FINANCIAL STATEMENTS



ALBERTO-CULVER COMPANY AND SUBSIDIARIES



Consolidated Statements of Earnings

Three
Months Ended June 30, 2005 and 2004

(in thousands, except per share data)



|                                                                            |  |             |         |      |         |  
|--------------------------------------------------------------------------- |  | ----------- | ------- | ---- | ------- | -
|                                                                            |  | (Unaudited) |        
|                                                                            |  | 2005        |         | 2004 |        
|Net sales                                                                   |  | $           | 898,879 |      | 823,224 |  
|Cost of products sold                                                       |  |             | 449,331 |      | 404,267 |  
|                                                                            |  |             |         |      |         |  
|Gross profit                                                                |  |             | 449,548 |      | 418,957 |  
|Advertising, marketing, selling and administrative expenses                 |  |             | 361,655 |      | 335,343 |  
|Non-cash charge related to conversion to one class of common stock (note 2) |  |             | 3,680   |      | 7,769   |  
|Gain on sale of business (note 3)                                           |  |             |        |      | (10,147 | )
|                                                                            |  |             |         |      |         |  
|Operating earnings                                                          |  |             | 84,213  |      | 85,992  |  
|Interest expense, net of interest income of $626 in 2005 and $991 in 2004   |  |             | 2,002   |      | 5,507   |  
|                                                                            |  |             |         |      |         |  
|Earnings before provision for income taxes                                  |  |             | 82,211  |      | 80,485  |  
|Provision for income taxes                                                  |  |             | 28,774  |      | 29,021  |  
|                                                                            |  |             |         |      |         |  
|Net earnings                                                                |  | $           | 53,437  |      | 51,464  |  
|                                                                            |  |             |         |      |         |  
|Net earnings per share:                                                     |  |             |         |      |         |  
|Basic                                                                       |  | $           | .58     |      | .57     |  
|                                                                            |  |             |         |      |         |  
|Diluted                                                                     |  | $           | .57     |      | .56     |  
|                                                                            |  |             |         |      |         |  
|Weighted average shares outstanding:                                        |  |             |         |      |         |  
|Basic                                                                       |  |             | 91,647  |      | 90,218  |  
|                                                                            |  |             |         |      |         |  
|Diluted                                                                     |  |             | 93,028  |      | 92,312  |  
|                                                                            |  |             |         |      |         |  
|Cash dividends paid per share                                               |  | $           | .115    |      | .10     |  
|                                                                            |  |             |         |      |         |  



See Notes to Consolidated Financial
Statements.



2



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



Consolidated Statements of Earnings

Nine Months Ended June 30, 2005 and 2004

(in thousands, except per share data)



|                                                                              |  |             |           |      |           |  
|----------------------------------------------------------------------------- |  | ----------- | --------- | ---- | --------- | -
|                                                                              |  | (Unaudited) |          
|                                                                              |  | 2005        |           | 2004 |          
|Net sales                                                                     |  | $           | 2,630,488 |      | 2,407,296 |  
|                                                                              |  |            
|Cost of products sold                                                         |  |             | 1,308,996 |      | 1,188,795 |  
|                                                                              |  |             |           |      |           |  
|Gross profit                                                                  |  |             | 1,321,492 |      | 1,218,501 |  
|                                                                              |  |            
|Advertising, marketing, selling and administrative expenses                   |  |             | 1,070,716 |      | 987,292   |  
|                                                                              |  |            
|Non-cash charge related to conversion to one class of common stock (note 2)   |  |             | 11,058    |      | 79,039    |  
|                                                                              |  |            
|Gain on sale of business (note 3)                                             |  |             |          |      | (10,147   | )
|                                                                              |  |             |           |      |           |  
|Operating earnings                                                            |  |             | 239,718   |      | 162,317   |  
|                                                                              |  |            
|Interest expense, net of interest income of $2,029 in 2005 and $3,011 in 2004 |  |             | 5,974     |      | 16,716    |  
|                                                                              |  |             |           |      |           |  
|Earnings before provision for income taxes                                    |  |             | 233,744   |      | 145,601   |  
|                                                                              |  |            
|Provision for income taxes                                                    |  |             | 81,811    |      | 51,811    |  
|                                                                              |  |             |           |      |           |  
|Net earnings                                                                  |  | $           | 151,933   |      | 93,790    |  
|                                                                              |  |             |           |      |           |  
|Net earnings per share:                                                       |  |             |           |      |           |  
|Basic                                                                         |  | $           | 1.66      |      | 1.04      |  
|                                                                              |  |             |           |      |           |  
|Diluted                                                                       |  | $           | 1.63      |      | 1.02      |  
|                                                                              |  |             |           |      |           |  
|Weighted average shares outstanding:                                          |  |             |           |      |           |  
|Basic                                                                         |  |             | 91,234    |      | 89,770    |  
|                                                                              |  |             |           |      |           |  
|Diluted                                                                       |  |             | 92,788    |      | 91,662    |  
|                                                                              |  |             |           |      |           |  
|Cash dividends paid per share                                                 |  | $           | .33       |      | .27       |  
|                                                                              |  |             |           |      |           |  



See Notes to Consolidated Financial
Statements.



3



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



Consolidated Balance Sheets

June 30, 2005 and September 30, 2004

(dollars in thousands, except share data)



|                                                                                                                                |  |                          |           |   |                   |           |  
|------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------ | --------- | - | ----------------- | --------- | -
|                                                                                                                                |  | (Unaudited) June 30,2005 |           |   | September 30,2004 |          
|ASSETS                                                                                                                          |  |                          |           |   |                   |           |  
|Current assets:                                                                                                                 |  |                          |           |   |                   |           |  
|Cash and cash equivalents                                                                                                       |  | $                        | 71,599    |   |                   | 99,035    |  
|Short-term investments                                                                                                          |  |                          | 31,730    |   |                   | 102,854   |  
|Receivables, less allowance for doubtful accounts ($7,386 at 6/30/05 and $12,860 at 9/30/04)                                    |  |                          | 273,156   |   |                   | 250,008   |  
|Inventories:                                                                                                                    |  |                          |           |   |                   |           |  
|Raw materials                                                                                                                   |  |                          | 52,187    |   |                   | 47,615    |  
|Work-in-process                                                                                                                 |  |                          | 8,275     |   |                   | 6,970     |  
|Finished goods                                                                                                                  |  |                          | 651,008   |   |                   | 572,249   |  
|                                                                                                                                |  |                          |           |   |                   |           |  
|Total inventories                                                                                                               |  |                          | 711,470   |   |                   | 626,834   |  
|Other current assets                                                                                                            |  |                          | 41,253    |   |                   | 39,702    |  
|                                                                                                                                |  |                          |           |   |                   |           |  
|Total current assets                                                                                                            |  |                          | 1,129,208 |   |                   | 1,118,433 |  
|                                                                                                                                |  |                          |           |   |                   |           |  
|Property, plant and equipment at cost, less accumulated depreciation ($371,788 at 6/30/05 and $337,890 at 9/30/04)              |  |                          | 331,188   |   |                   | 293,901   |  
|Goodwill                                                                                                                        |  |                          | 580,060   |   |                   | 467,809   |  
|Trade names                                                                                                                     |  |                          | 102,620   |   |                   | 97,983    |  
|Other assets                                                                                                                    |  |                          | 84,996    |   |                   | 80,654    |  
|                                                                                                                                |  |                          |           |   |                   |           |  
|Total assets                                                                                                                    |  | $                        | 2,228,072 |   |                   | 2,058,780 |  
|                                                                                                                                |  |                          |           |   |                   |           |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                            |  |                          |           |   |                   |           |  
|Current liabilities:                                                                                                            |  |                          |           |   |                   |           |  
|Short-term borrowings and current maturities of long-term debt                                                                  |  | $                        | 1,059     |   |                   | 545       |  
|Accounts payable                                                                                                                |  |                          | 258,863   |   |                   | 258,983   |  
|Accrued expenses                                                                                                                |  |                          | 238,108   |   |                   | 251,992   |  
|Income taxes                                                                                                                    |  |                          | 18,443    |   |                   | 20,914    |  
|                                                                                                                                |  |                          |           |   |                   |           |  
|Total current liabilities                                                                                                       |  |                          | 516,473   |   |                   | 532,434   |  
|                                                                                                                                |  |                          |           |   |                   |           |  
|Long-term debt                                                                                                                  |  |                          | 134,183   |   |                   | 121,246   |  
|Deferred income taxes                                                                                                           |  |                          | 28,482    |   |                   | 23,759    |  
|Other liabilities                                                                                                               |  |                          | 72,753    |   |                   | 67,635    |  
|                                                                                                                                |  |                         
|Stockholders equity:                                                                                                           |  |                          |           |   |                   |           |  
|Common stock, par value $.22 per share, authorized 300,000,000 shares; issued 98,470,287 at 6/30/05 and 9/30/04 (notes 2 and
4) |  |                          | 21,663    |   |                   | 21,663    |  
|Additional paid-in capital                                                                                                      |  |                          | 343,125   |   |                   | 324,674   |  
|Retained earnings                                                                                                               |  |                          | 1,258,890 |   |                   | 1,137,161 |  
|Unearned compensation                                                                                                           |  |                          | (3,741    | ) |                   | (3,835    | )
|Accumulated other comprehensive loss  foreign currency translation                                                             |  |                          | (17,536   | ) |                   | (18,136   | )
|                                                                                                                                |  |                          |           |   |                   |           |  
|                                                                                                                                |  |                          | 1,602,401 |   |                   | 1,461,527 |  
|Less treasury stock at cost (6,519,912 shares at 6/30/05 and 7,706,052 at 9/30/04) (notes 2 and 4)                              |  |                          | (126,220  | ) |                   | (147,821  | )
|                                                                                                                                |  |                          |           |   |                   |           |  
|Total stockholders equity                                                                                                      |  |                          | 1,476,181 |   |                   | 1,313,706 |  
|                                                                                                                                |  |                          |           |   |                   |           |  
|Total liabilities and stockholders equity                                                                                      |  | $                        | 2,228,072 |   |                   | 2,058,780 |  
|                                                                                                                                |  |                          |           |   |                   |           |  



See Notes to Consolidated Financial
Statements.



4



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



Consolidated Statements of Cash Flows

Nine Months Ended June 30, 2005 and 2004

(in thousands)



|                                                                                                                                               |  |             |          |   |      |          |  
|---------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------- | -------- | - | ---- | -------- | -
|                                                                                                                                               |  | (Unaudited) |         
|                                                                                                                                               |  | 2005        |          |   | 2004 |         
|Cash Flows from Operating Activities:                                                                                                          |  |             |          |   |      |          |  
|                                                                                                                                               |  |            
|Net earnings                                                                                                                                   |  | $           | 151,933  |   |      | 93,790   |  
|Adjustments to reconcile net earnings to net cash provided by operating activities:                                                            |  |             |          |   |      |          |  
|Depreciation                                                                                                                                   |  |             | 39,115   |   |      | 35,251   |  
|Amortization of other assets and unearned compensation                                                                                         |  |             | 4,919    |   |      | 2,299    |  
|Non-cash charge related to conversion to one class of common stock, net of deferred tax benefit of $3,870 in 2005 and $27,664 in 2004 (note
2) |  |             | 7,188    |   |      | 51,375   |  
|Gain on sale of business, net of taxes (note 3)                                                                                                |  |             |         |   |      | (5,745   | )
|Cash effects of changes in (excluding acquisitions):                                                                                           |  |             |          |   |      |          |  
|Receivables, net                                                                                                                               |  |             | (16,402  | ) |      | (5,456   | )
|Inventories, net                                                                                                                               |  |             | (58,517  | ) |      | (55,037  | )
|Other current assets                                                                                                                           |  |             | (1,264   | ) |      | (3,144   | )
|Accounts payable and accrued expenses                                                                                                          |  |             | (20,250  | ) |      | 28,811   |  
|Income taxes                                                                                                                                   |  |             | 723      |   |      | 15,393   |  
|Other assets                                                                                                                                   |  |             | (2,391   | ) |      | (4,822   | )
|Other liabilities                                                                                                                              |  |             | 14,870   |   |      | 9,491    |  
|                                                                                                                                               |  |             |          |   |      |          |  
|Net cash provided by operating activities                                                                                                      |  |             | 119,924  |   |      | 162,206  |  
|                                                                                                                                               |  |             |          |   |      |          |  
|Cash Flows from Investing Activities:                                                                                                          |  |             |          |   |      |          |  
|                                                                                                                                               |  |            
|Proceeds from sales of short-term investments, net of purchases of $158,656 in 2005 and $726,276 in 2004                                       |  |             | 71,124   |   |      | 29,024   |  
|Capital expenditures                                                                                                                           |  |             | (65,945  | ) |      | (53,668  | )
|Payments for purchased businesses, net of acquired companies cash                                                                             |  |             | (156,337 | ) |      | (157,420 | )
|Proceeds from sale of business                                                                                                                 |  |             |         |   |      | 33,730   |  
|Other, net                                                                                                                                     |  |             | 1,208    |   |      | 5,612    |  
|                                                                                                                                               |  |             |          |   |      |          |  
|Net cash used by investing activities                                                                                                          |  |             | (149,950 | ) |      | (142,722 | )
|                                                                                                                                               |  |             |          |   |      |          |  
|Cash Flows from Financing Activities:                                                                                                          |  |             |          |   |      |          |  
|                                                                                                                                               |  |            
|Short-term borrowings, net                                                                                                                     |  |             | 476      |   |      | 395      |  
|Proceeds from issuance of long-term debt                                                                                                       |  |             | 40,250   |   |      | 275      |  
|Repayments of long-term debt                                                                                                                   |  |             | (30,542  | ) |      | (214     | )
|Cash dividends paid                                                                                                                            |  |             | (30,204  | ) |      | (24,420  | )
|Proceeds from exercise of stock options                                                                                                        |  |             | 25,316   |   |      | 24,333   |  
|Stock purchased for treasury                                                                                                                   |  |             | (1,668   | ) |      | (13,874  | )
|                                                                                                                                               |  |             |          |   |      |          |  
|Net cash provided (used) by financing activities                                                                                               |  |             | 3,628    |   |      | (13,505  | )
|                                                                                                                                               |  |             |          |   |      |          |  
|Effect of foreign exchange rate changes on cash                                                                                                |  |             | (1,038   | ) |      | 2,400    |  
|                                                                                                                                               |  |             |          |   |      |          |  
|Net increase (decrease) in cash and cash equivalents                                                                                           |  |             | (27,436  | ) |      | 8,379    |  
|Cash and cash equivalents at beginning of period                                                                                               |  |             | 99,035   |   |      | 127,023  |  
|                                                                                                                                               |  |             |          |   |      |          |  
|Cash and cash equivalents at end of period                                                                                                     |  | $           | 71,599   |   |      | 135,402  |  
|                                                                                                                                               |  |             |          |   |      |          |  



See Notes to Consolidated Financial
Statements.



5



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



Notes to Consolidated Financial Statements



(1) DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION



Alberto-Culver Company and its consolidated subsidiaries (the company) operate two
businesses: Global Consumer Products and Beauty Supply Distribution. The Global Consumer Products business consists of two divisions: (1) Alberto-Culver Consumer Products Worldwide, which develops, manufactures, distributes and markets
branded beauty care products as well as branded food and household products in the United States and more than 120 other countries, and (2) Cederroth International, which manufactures, markets and distributes beauty and health care products
throughout Scandinavia and in Europe. For reporting purposes, these two divisions are included in the Global Consumer Products segment. The companys Beauty Supply Distribution business includes two segments: (1) Sally Beauty Supply, a domestic
and international chain of cash-and-carry stores offering professional beauty supplies to both salon professionals and retail consumers, and (2) Beauty Systems Group (BSG), a full-service beauty supply distributor offering professional brands
directly to salons through its own sales force and professional-only stores in exclusive geographical territories in North America.



The consolidated financial statements of the company contained in this report have not been audited by the companys independent registered public accounting firm,
except for balance sheet information presented at September 30, 2004. However, in the opinion of the company, the consolidated financial statements reflect all adjustments, which include only normal recurring adjustments, necessary to present fairly
the data contained therein. The results of operations for the periods presented are not necessarily indicative of results for a full year. Certain amounts for the prior year have been reclassified to conform to the current years presentation.



The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America (GAAP) requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses in the financial statements. Actual results may
differ from those estimates. Management believes these estimates and assumptions are reasonable.



These statements should be read in conjunction with the consolidated financial statements and notes thereto included in the annual report on Form 10-K for the fiscal year ended September 30, 2004.



(2) CONVERSION TO ONE CLASS OF COMMON STOCK



On October 22, 2003, the Board of Directors approved the conversion of all of the issued
shares of Class A common stock into Class B common stock on a one share-for-one share basis in accordance with the terms of the companys certificate of incorporation. The conversion became effective after the close of business on November 5,
2003. Following the conversion, all outstanding options to purchase shares of Class A common stock became options to purchase an equal number of shares of Class B common stock. On January 22, 2004, all shares of Class B common stock were
redesignated as common stock. The single class of common stock continues to trade on the New York Stock Exchange under the symbol ACV.



The company accounts for stock compensation expense in accordance with Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to
Employees. Under these rules, the conversion to one class of common stock requires the company to recognize a non-cash charge from the remeasurement of the intrinsic value of all Class A stock options outstanding on the conversion date (herein
referred to as non-cash charge). A portion of this non-cash charge was recognized on the conversion date for vested stock options and the remaining non-cash charges related to unvested stock options and restricted shares will be recognized over the
remaining vesting periods. As a result, the company will record a non-cash charge against pre-tax earnings of approximately $103.7 million ($67.4 million after taxes), of which $85.6 million ($55.6 million after taxes) was recognized in fiscal year
2004 ($7.8 million, or $5.1 million after taxes, was recognized in the third quarter of fiscal year 2004 and $79.0 million, or $51.4 million after taxes, was recognized in the first nine months of fiscal year 2004); $3.7 million ($2.4 million after
taxes) was recognized in the third quarter of fiscal year 2005, with $11.1 million ($7.2 million after taxes) recognized in the first nine months of fiscal year 2005; $3.7 million ($2.4 million after taxes) will be recognized during the fourth
quarter of fiscal year 2005; and $3.4 million ($2.2 million



(continued)



6



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



Notes to Consolidated Financial Statements (continued)



(2) CONVERSION TO ONE CLASS OF COMMON STOCK (continued)



after taxes) will be recognized over the following two fiscal years in diminishing amounts.
The non-cash charges reduce operating earnings, provision for income taxes, net earnings and basic and diluted net earnings per share. The balance sheet effects of the options remeasurement increased total stockholders equity by $30.0 million
in fiscal year 2004 and $3.9 million in the first nine months of fiscal year 2005, with $1.3 million of that amount in the third quarter, and resulted in the recognition of deferred tax assets for the same amounts. Thereafter, the remaining non-cash
charges will increase total stockholders equity and result in the recognition of additional deferred tax assets of $1.3 million during the fourth quarter of fiscal year 2005 and $1.2 million over the following two fiscal years in diminishing
amounts.



(3) SALE OF BUSINESS



In June, 2004, the company sold its Indola European professional hair care business. As a
result of the sale, the company recorded a $10.1 million gain ($5.7 million after taxes) in the third quarter of fiscal 2004 which increased basic and diluted net earnings per share by six cents.



(4) STOCKHOLDERS EQUITY



On April 28, 2005, the Board of Directors authorized the company to purchase up to 5,000,000
shares of common stock. This authorization increased the previous share repurchase program that had 2,052,450 remaining authorized shares. No shares have been purchased under the program as of June 30, 2005.



On January 21, 2004, the Board of Directors approved a 3-for-2 stock split in the form of a
50% stock dividend. The additional shares were distributed February 20, 2004 to shareholders of record at the close of business on February 2, 2004. The stock dividend was distributed on outstanding shares and not on shares held in treasury. All
share and per share information in this report, except for treasury shares, has been restated to reflect the 50% stock dividend.



During the nine months ended June 30, 2005 and 2004, the company acquired $2.3 million and $40.1 million, respectively, of common stock surrendered by employees in
connection with the exercises of stock options and the payment of withholding taxes as provided under the terms of certain incentive plans. Shares acquired under these plans are not subject to the companys stock repurchase program.



(5) WEIGHTED AVERAGE SHARES OUTSTANDING



The following table provides information on basic and diluted weighted average shares
outstanding (in thousands):



|                                            |  |                           |  |                           |  |        |  |       
|------------------------------------------- |  | ------------------------- |  | ------------------------- |  | ------ |  | ------
|                                            |  | Three MonthsEnded June 30 |  | Nine Months Ended June 30
|                                            |  | 2005                      |  | 2004                      |  | 2005   |  | 2004  
|Basic weighted average shares outstanding   |  | 91,647                    |  | 90,218                    |  | 91,234 |  | 89,770
|Effect of dilutive securities:              |  |                           |  |                           |  |        |  |       
|Assumed exercise of stock options           |  | 1,150                     |  | 1,703                     |  | 1,320  |  | 1,501 
|Assumed vesting of restricted stock         |  | 231                       |  | 391                       |  | 234    |  | 391   
|                                            |  |                           |  |                           |  |        |  |       
|Diluted weighted average shares outstanding |  | 93,028                    |  | 92,312                    |  | 92,788 |  | 91,662
|                                            |  |                           |  |                           |  |        |  |       



Stock options for 38,000 shares were
excluded from the computation of diluted weighted average shares outstanding for the three months and nine months ended June 30, 2005 since the options exercise prices were greater than the average market price and therefore the options were
anti-dilutive. No stock options were anti-dilutive for the three or nine months ended June 30, 2004.



7



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



Notes to Consolidated Financial Statements (continued)



(6) ACCOUNTING FOR STOCK-BASED COMPENSATION



The Financial Accounting Standards Boards (FASB) Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for
Stock-Based Compensation, requires either the adoption of a fair value based method of accounting for stock-based compensation or the continuance of the intrinsic value method with pro-forma disclosures as if the fair value method was adopted.
The company has elected to continue measuring compensation expense for its stock-based plans using the intrinsic value method prescribed by APB No. 25.



Had compensation expense for stock option plans been determined based upon the fair value of stock options on the dates of grant and recognized over the vesting period
consistent with SFAS No. 123, the companys pro-forma net earnings and net earnings per share for the three and nine months ended June 30, 2005 and 2004 would have been as follows (in thousands, except per share amounts):



|                                                                                                                       |  |                            |        |   |                           |        |   |      |         |   |      |         |  
|---------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ------------------------- | ------ | - | ---- | ------- | - | ---- | ------- | -
|                                                                                                                       |  | Three Months Ended June 30 |        |   | Nine Months Ended June 30 |       
|                                                                                                                       |  | 2005                       |        |   | 2004                      |        |   | 2005 |         |   | 2004 |        
|Net earnings:                                                                                                          |  |                            |        |   |                           |        |   |      |         |   |      |         |  
|As reported                                                                                                            |  | $                          | 53,437 |   |                           | 51,464 |   |      | 151,933 |   |      | 93,790  |  
|Add: Stock-based compensation expense included in reported net income, net of related income tax effects               |  |                            | 2,603  |   |                           | 5,292  |   |      | 7,845   |   |      | 52,094  |  
|Less: Stock-based compensation expense determined under the fair-value based method, net of related income tax effects |  |                            | (2,023 | ) |                           | (1,759 | ) |      | (8,364  | ) |      | (10,227 | )
|                                                                                                                       |  |                            |        |   |                           |        |   |      |         |   |      |         |  
|Pro-forma                                                                                                              |  | $                          | 54,017 |   |                           | 54,997 |   |      | 151,414 |   |      | 135,657 |  
|                                                                                                                       |  |                            |        |   |                           |        |   |      |         |   |      |         |  
|Basic net earnings per share:                                                                                          |  |                            |        |   |                           |        |   |      |         |   |      |         |  
|As reported                                                                                                            |  | $                          | .58    |   |                           | .57    |   |      | 1.66    |   |      | 1.04    |  
|Pro-forma                                                                                                              |  | $                          | .59    |   |                           | .61    |   |      | 1.66    |   |      | 1.51    |  
|                                                                                                                       |  |                            |        |  
|Diluted net earnings per share:                                                                                        |  |                            |        |   |                           |        |   |      |         |   |      |         |  
|As reported                                                                                                            |  | $                          | .57    |   |                           | .56    |   |      | 1.63    |   |      | 1.02    |  
|Pro-forma                                                                                                              |  | $                          | .58    |   |                           | .60    |   |      | 1.63    |   |      | 1.48    |  



The $2.6 million and $5.3 million
additions to reported net income for the three months ended June 30, 2005 and 2004, respectively, for stock-based compensation expense include the $2.4 million and $5.1 million, respectively, of after-tax non-cash charges related to the conversion
to a single class of common stock for the same periods. The $7.8 million and $52.1 million additions to reported net income for the nine months ended June 30, 2005 and 2004, respectively, for stock-based compensation expense include the $7.2 million
and $51.4 million, respectively, of after-tax non-cash charges related to the conversion to a single class of common stock for the same periods. The $2.0 million and $1.8 million deductions for the three months ended June 30, 2005 and 2004,
respectively, for stock-based compensation expense determined under the fair-value based method include $6,000 and $10,000, respectively, of pro-forma after-tax non-cash charges related to the conversion to a single class of common stock for the
same periods. The $8.4 and $10.2 million deductions for the nine months ended June 30, 2005 and 2004, respectively, for stock-based compensation expense determined under the fair-value based method include $18,000 and $95,000, respectively, of
pro-forma after-tax non-cash charges related to the conversion to a single class of common stock for the same periods. See note 2 for further discussion of the conversion.



In January, 2004, the company amended the retirement provisions of its stock option plans to change the definition of retirement and allow
for the continuation of vesting after retirement. As a result of implementation guidance provided in SFAS No. 123(R), Share-Based Payment, and other minor adjustments, the company has modified its pro-forma disclosures for prior periods.
See note 13 for further discussion of the requirements of SFAS No. 123(R).



8



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



Notes to Consolidated Financial Statements (continued)



(7) COMPREHENSIVE INCOME



Comprehensive income consists of net earnings and foreign currency translation adjustments as follows (in thousands):



|                                                                    |  |                            |         |   |                           |        |   |      |         |      |        
|------------------------------------------------------------------- |  | -------------------------- | ------- | - | ------------------------- | ------ | - | ---- | ------- | ---- | -------
|                                                                    |  | Three Months Ended June 30 |         |   | Nine Months Ended June 30
|                                                                    |  | 2005                       |         |   | 2004                      |        |   | 2005 |         | 2004
|Net earnings                                                        |  | $                          | 53,437  |   |                           | 51,464 |   |      | 151,933 |      | 93,790 
|Other comprehensive income adjustments-foreign currency translation |  |                            | (14,717 | ) |                           | (4,800 | ) |      | 600     |      | 11,011 
|                                                                    |  |                            |         |   |                           |        |   |      |         |      |        
|Comprehensive income                                                |  | $                          | 38,720  |   |                           | 46,664 |   |      | 152,533 |      | 104,801
|                                                                    |  |                            |         |   |                           |        |   |      |         |      |        



The net earnings and comprehensive
income amounts for the three months ended June 30, 2005 and 2004 include $2.4 million and $5.1 million, respectively, of after-tax non-cash charges related to the conversion to a single class of common stock. The net earnings and comprehensive
income amounts for the nine months ended June 30, 2005 and 2004 include $7.2 million and $51.4 million, respectively, of after-tax non-cash charges related to the conversion to a single class of common stock. The net earnings and comprehensive
income amounts for the three and nine months ended June 30, 2004 also include the $5.7 million after-tax gain on the sale of Indola. See note 2 and note 3 for further discussion of the conversion and the sale of Indola, respectively.



(8) BUSINESS SEGMENT INFORMATION



In the fourth quarter of fiscal year 2004, the company changed the segment reporting for its
Beauty Supply Distribution business by reporting its Sally Beauty Supply and Beauty Systems Group divisions as two separate segments. Sally Beauty Supply, a domestic and international chain of cash-and-carry outlets, offers professional beauty
supplies to both salon professionals and retail customers. Beauty Systems Group, a full-service beauty supply distributor, offers professional brands directly to salons through its own sales force and professional-only stores in exclusive
geographical territories in North America. Prior year information has been reclassified to conform to the new presentation.



Segment information for the three and nine months ended June 30, 2005 and 2004 is as follows (in thousands):



|                            |  |                            |         |   |                           |         |   |      |           |   |      |           |  
|--------------------------- |  | -------------------------- | ------- | - | ------------------------- | ------- | - | ---- | --------- | - | ---- | --------- | -
|                            |  | Three Months Ended June 30 |         |   | Nine Months Ended June 30 |        
|                            |  | 2005                       |         |   | 2004                      |         |   | 2005 |           |   | 2004 |          
|Net sales:                  |  |                            |         |   |                           |         |   |      |           |   |      |           |  
|Global Consumer Products    |  | $                          | 329,608 |   |                           | 289,478 |   |      | 963,537   |   |      | 865,186   |  
|Beauty Supply Distribution: |  |                            |         |   |                           |         |   |      |           |   |      |           |  
|Sally Beauty Supply         |  |                            | 346,177 |   |                           | 328,756 |   |      | 1,020,086 |   |      | 965,782   |  
|Beauty Systems Group        |  |                            | 230,446 |   |                           | 211,546 |   |      | 667,875   |   |      | 594,297   |  
|                            |  |                            |         |   |                           |         |   |      |           |   |      |           |  
|Total                       |  |                            | 576,623 |   |                           | 540,302 |   |      | 1,687,961 |   |      | 1,560,079 |  
|Eliminations                |  |                            | (7,352  | ) |                           | (6,556  | ) |      | (21,010   | ) |      | (17,969   | )
|                            |  |                            |         |   |                           |         |   |      |           |   |      |           |  
|                            |  | $                          | 898,879 |   |                           | 823,224 |   |      | 2,630,488 |   |      | 2,407,296 |  
|                            |  |                            |         |   |                           |         |   |      |           |   |      |           |  



(continued)



9



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



Notes to Consolidated Financial Statements (continued)



(8) BUSINESS SEGMENT INFORMATION (continued)



|                                                                            |  |                            |        |   |                           |        |   |      |         |   |      |         |  
|--------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ------------------------- | ------ | - | ---- | ------- | - | ---- | ------- | -
|                                                                            |  | Three Months Ended June 30 |        |   | Nine Months Ended June 30 |       
|                                                                            |  | 2005                       |        |   | 2004                      |        |   | 2005 |         |   | 2004 |        
|Earnings before provision for income taxes:                                 |  |                            |        |   |                           |        |   |      |         |   |      |         |  
|Global Consumer Products                                                    |  | $                          | 29,883 |   |                           | 29,012 |   |      | 87,389  |   |      | 77,791  |  
|Beauty Supply Distribution:                                                 |  |                            |        |   |                           |        |   |      |         |   |      |         |  
|Sally Beauty Supply                                                         |  |                            | 45,021 |   |                           | 40,569 |   |      | 127,945 |   |      | 116,067 |  
|Beauty Systems Group                                                        |  |                            | 15,287 |   |                           | 19,198 |   |      | 41,485  |   |      | 52,642  |  
|                                                                            |  |                            |        |   |                           |        |   |      |         |   |      |         |  
|Total                                                                       |  |                            | 60,308 |   |                           | 59,767 |   |      | 169,430 |   |      | 168,709 |  
|                                                                            |  |                            |        |   |                           |        |   |      |         |   |      |         |  
|Segment operating profit                                                    |  |                            | 90,191 |   |                           | 88,779 |   |      | 256,819 |   |      | 246,500 |  
|Unallocated expenses, net                                                   |  |                            | (2,298 | ) |                           | (5,165 | ) |      | (6,043  | ) |      | (15,291 | )
|Non-cash charge related to conversion to one class of common stock (note 2) |  |                            | (3,680 | ) |                           | (7,769 | ) |      | (11,058 | ) |      | (79,039 | )
|Gain on sale of business (note 3)                                           |  |                            |       |   |                           | 10,147 |   |      |        |   |      | 10,147  |  
|Interest expense, net of interest income                                    |  |                            | (2,002 | ) |                           | (5,507 | ) |      | (5,974  | ) |      | (16,716 | )
|                                                                            |  |                            |        |   |                           |        |   |      |         |   |      |         |  
|                                                                            |  | $                          | 82,211 |   |                           | 80,485 |   |      | 233,744 |   |      | 145,601 |  
|                                                                            |  |                            |        |   |                           |        |   |      |         |   |      |         |  



The lease accounting adjustment
discussed in Note 11 reduced earnings before provision for income taxes for the nine months ended June 30, 2005 by $683,000 for Global Consumer Products, $1.2 million for Sally Beauty Supply and $564,000 for Beauty Systems Group.



(9) GOODWILL AND TRADE NAMES



The change in the carrying amount of goodwill by operating segment for the nine months ended
June 30, 2005 is as follows (in thousands):



|                                             |  |                        |         |   |                   |        |   |                    |         |       |         |  
|-------------------------------------------- |  | ---------------------- | ------- | - | ----------------- | ------ | - | ------------------ | ------- | ----- | ------- | -
|                                             |  | GlobalConsumerProducts |         |   | SallyBeautySupply |        |   | BeautySystemsGroup |         | Total |        
|Balance as of September 30, 2004             |  | $                      | 163,002 |   |                   | 9,275  |   |                    | 295,532 |       | 467,809 |  
|Additions, net of purchase price adjustments |  |                        | 46,720  |   |                   | 762    |   |                    | 65,901  |       | 113,383 |  
|Foreign currency translation                 |  |                        | (2,174  | ) |                   | (8     | ) |                    | 1,050   |       | (1,132  | )
|                                             |  |                        |         |   |                   |        |   |                    |         |       |         |  
|Balance as of June 30, 2005                  |  | $                      | 207,548 |   |                   | 10,029 |   |                    | 362,483 |       | 580,060 |  
|                                             |  |                        |         |   |                   |        |   |                    |         |       |         |  



The increase for Global Consumer
Products was primarily due to $37.1 million of goodwill recorded in connection with the acquisition of Nexxus and the $9.6 million of goodwill recorded in connection with the acquisition of Paramedical. The $65.9 million increase in Beauty Systems
Groups goodwill was primarily due to $75.3 million of goodwill recorded in connection with the acquisition of CosmoProf, partially offset by a decrease in goodwill resulting from purchase price adjustments, primarily related to West Coast
Beauty Supply. See note 10 for further discussion of these acquisitions.



Indefinite-lived trade names by operating segment at June 30, 2005 and September 30, 2004 were as follows (in thousands):



|                         |  |               |         |                    |       
|------------------------ |  | ------------- | ------- | ------------------ | ------
|                         |  | June 30, 2005 |         | September 30, 2004
|Global Consumer Products |  | $             | 91,707  |                    | 93,470
|Sally Beauty Supply      |  |               | 613     |                    | 613   
|Beauty Systems Group     |  |               | 10,300  |                    | 3,900 
|                         |  |               |         |                    |       
|                         |  | $             | 102,620 |                    | 97,983
|                         |  |               |         |                    |       



(continued)



10



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



Notes to Consolidated Financial Statements (continued)



(9) GOODWILL AND TRADE NAMES (continued)



The increase in Beauty Systems Groups trade names was mainly attributable to the finalization of the purchase price allocation related
to the acquisition of West Coast Beauty Supply. The company has not finalized the purchase price allocations for Nexxus, which was acquired on May 18, 2005, CosmoProf, which was acquired on December 31, 2004, or Paramedical, which was acquired on
January 14, 2005, and, as a result, no value has been assigned to trade names.



(10) ACQUISITIONS



On December 1, 2003, the company acquired the net assets of West Coast Beauty Supply, a full-service distributor of professional beauty products, in order to expand the
geographic area served by Beauty Systems Group. The total amount paid for the acquisition was $128.1 million. In addition, approximately $9.2 million may be paid over future periods in accordance with the purchase agreement. The acquisition was
accounted for using the purchase method and, accordingly, the results of operations of West Coast Beauty Supply have been included in the consolidated financial statements from the date of acquisition. West Coast Beauty Supply is included in the
companys Beauty Systems Group segment.



The following table provides
pro-forma consolidated results for the nine months ended June 30, 2005 and 2004 as if West Coast Beauty Supply had been acquired on October 1, 2003 (pro-forma information for the three months ended June 30, 2005 and 2004 is not provided since West
Coast Beauty Supplys results of operations are included for the full period in each of these quarters). Anticipated cost savings and other effects of the planned integration of West Coast Beauty Supply are not included in the pro-forma
results. The pro-forma amounts presented are not necessarily indicative of the results that would have occurred had the acquisition been completed as of October 1, 2003, nor are the pro-forma amounts necessarily indicative of future results.



|                                 |  |                           |           |      |          
|-------------------------------- |  | ------------------------- | --------- | ---- | ---------
|                                 |  | Nine Months Ended June 30
|(in thousands)                   |  | 2005                      |           | 2004
|Pro-forma net sales              |  | $                         | 2,630,488 |      | 2,437,712
|                                 |  |                          
|Pro-forma net earnings           |  |                           | 151,933   |      | 94,498   
|                                 |  |                          
|Pro-forma net earnings per share |  |                           |           |      |          
|Basic                            |  | $                         | 1.66      |      | 1.05     
|Diluted                          |  | $                         | 1.63      |      | 1.03     



The pro-forma amounts for the nine
months ended June 30, 2005 and 2004 include the non-cash charge related to the conversion to a single class of common stock and the gain on the sale of Indola. The non-cash charge reduced net earnings by $7.2 million and $51.4 million in the first
nine months of fiscal years 2005 and 2004, respectively. The gain on the sale of Indola increased net earnings by $5.7 million in the first nine months of fiscal year 2004. Basic and diluted net earnings per share were lowered by eight cents for the
first nine months of fiscal year 2005 for the non-cash charge and by 51 cents and 50 cents, respectively, for the first nine months of fiscal year 2004 as a result of the non-cash charge and the gain on the sale of Indola.



On December 31, 2004, the company acquired CosmoProf, a full-service distributor of
professional beauty products, in order to expand the geographic area served by Beauty Systems Group. The total purchase price was $92.6 million, with $84.8 million of this amount paid at closing. The remaining $7.8 million of purchase price was paid
in the third quarter of fiscal year 2005 upon finalization of the closing balance sheet. The acquisition was accounted for using the purchase method and, accordingly, the results of operations of CosmoProf are included in the consolidated financial
statements starting January 1, 2005. CosmoProf is included in the companys Beauty Systems Group segment. Pro-forma information for CosmoProf is not provided since it is not material to the companys consolidated results of operations.



(continued)



11



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



Notes to Consolidated Financial Statements (continued)



(10) ACQUISITIONS (continued)



On May 18, 2005, the company acquired substantially all the assets of Nexxus Products Company related to its Nexxus line of hair care
products in order to expand the companys market share in the hair care category with higher margin products. The total estimated purchase price of $45.0 million was paid at closing, and is subject to adjustment upon finalization of the closing
balance sheet. Additional consideration of up to $55.0 million may be paid over the next ten years based on a percentage of sales of Nexxus branded products in accordance with the purchase agreement. The acquisition was accounted for using the
purchase method and, accordingly the results of operations of Nexxus have been included in the consolidated financial statements from the date of acquisition. Nexxus is included in the companys Global Consumer Products segment. Pro-forma
information for Nexxus is not provided since it is not material to the companys consolidated results of operations.



(11) LEASE ACCOUNTING ADJUSTMENT



In February, 2005, the Securities and Exchange Commission (SEC) issued a letter expressing its interpretations of certain lease accounting issues relating to the
amortization of leasehold improvements, the recognition of rent expense when leases have rent holidays and allowances received by tenants for leasehold improvements. As a result of a review of its historical lease accounting practices, the company
found some deviations to these interpretations and recorded a pre-tax, non-cash charge in the second quarter of fiscal year 2005 of $2.45 million ($1.6 million after taxes) which reduced basic and diluted earnings per share by two cents. In
addition, net fixed assets were increased by $2.0 million and other liabilities were increased by $4.5 million.



(12) AUCTION RATE SECURITIES



The company regularly invests in auction rate securities (ARS) which typically are bonds with 20-30 year maturities that have interest rates which reset at short
intervals through an auction process. Prior to March 31, 2005, the company had consistently classified these investments as cash equivalents. As a result of interpretations on the balance sheet classification of ARS that were released during the
second quarter of fiscal year 2005, the company has changed its previous practice and has classified $31.7 million and $102.9 million of ARS as available for sale short-term investments as of June 30, 2005 and September 30, 2004, respectively. In
addition, Proceeds from sales of short-term investments, net of purchases, included in the accompanying Consolidated Statements of Cash Flows, has been revised to reflect the purchase and sale of ARS during the periods presented.



(13) NEW ACCOUNTING PRONOUNCEMENTS



In December, 2004, the FASB issued SFAS No. 123(R), Share-Based
Payment, which replaces SFAS No. 123 and supersedes APB No. 25. The Statement requires that the cost resulting from all share-based compensation arrangements, such as the companys stock option and restricted stock plans, be recognized in
the financial statements based on their fair value. The provisions of SFAS No. 123(R), as amended by the SEC on April 15, 2005, are required to be applied beginning with the first interim reporting period of the first fiscal year beginning
on or after June 15, 2005. Accordingly, the company will adopt the provisions of SFAS No. 123(R) at the beginning of fiscal year 2006. SFAS No. 123(R) requires companies to adopt its provisions prospectively by recognizing compensation expense for
the unvested portion of previously granted awards and all new awards granted after the adoption date over the respective vesting periods. SFAS No. 123(R) also allows companies the alternative to restate previously issued financial statements for all
years beginning after December 15, 1994.



The adoption of SFAS No. 123(R) will
not affect the companys net cash flows, but it will reduce net earnings and basic and diluted net earnings per share. While the company currently discloses the pro-forma net earnings effects of its stock-based awards (see note 6), it is in the
process of evaluating the alternative methods of adoption and the effects that the implementation guidance and revisions included in SFAS No. 123(R) will have on its consolidated financial statements.



12



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



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



DESCRIPTION OF BUSINESS



Alberto-Culver Company and its consolidated subsidiaries (the company)
operate two businesses: Global Consumer Products and Beauty Supply Distribution. The Global Consumer Products business consists of two divisions: (1) Alberto-Culver Consumer Products Worldwide, which develops, manufactures, distributes and
markets branded beauty care products as well as branded food and household products in the United States and more than 120 other countries, and (2) Cederroth International, which manufactures, markets and distributes beauty and health care products
throughout Scandinavia and in Europe. For reporting purposes, these two divisions are included in the Global Consumer Products segment. The companys Beauty Supply Distribution business includes two segments: (1) Sally Beauty Supply, a domestic
and international chain of cash-and-carry stores offering professional beauty supplies to both salon professionals and retail consumers, and (2) Beauty Systems Group (BSG), a full-service beauty supply distributor offering professional brands
directly to salons through its own sales force and professional-only stores in exclusive geographical territories in North America.



OVERVIEW



As discussed in note 2 to the Consolidated Financial Statements, on October 22, 2003, the Board of Directors approved the conversion of all of the issued shares of Class
A common stock into Class B common stock on a one share-for-one share basis in accordance with the terms of the companys certificate of incorporation. The conversion became effective after the close of business on November 5, 2003. Following
the conversion, all outstanding options to purchase shares of Class A common stock became options to purchase an equal number of shares of Class B common stock. On January 22, 2004, all shares of Class B common stock were redesignated as common
stock. The single class of common stock continues to trade on the New York Stock Exchange under the symbol ACV.



The company accounts for stock compensation expense in accordance with Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to
Employees. Under these rules, the conversion to one class of common stock requires the company to recognize a non-cash charge from the remeasurement of the intrinsic value of all Class A stock options outstanding on the conversion date (herein
referred to as non-cash charge). A portion of this non-cash charge was recognized on the conversion date for vested stock options and the remaining non-cash charges related to unvested stock options and restricted shares will be recognized over the
remaining vesting periods. As a result, the company will record a non-cash charge against pre-tax earnings of approximately $103.7 million ($67.4 million after taxes), of which $85.6 million ($55.6 million after taxes) was recognized in fiscal year
2004 ($7.8 million, or $5.1 million after taxes, was recognized in the third quarter of fiscal year 2004 and $79.0 million, or $51.4 million after taxes, was recognized in the first nine months of fiscal year 2004); $3.7 million ($2.4 million after
taxes) was recognized in the third quarter of fiscal year 2005, with $11.1 million ($7.2 million after taxes) recognized in the first nine months of fiscal year 2005; $3.7 million ($2.4 million after taxes) will be recognized during the fourth
quarter of fiscal year 2005; and $3.4 million ($2.2 million after taxes) will be recognized over the following two fiscal years in diminishing amounts. The non-cash charges reduce operating earnings, provision for income taxes, net earnings and
basic and diluted net earnings per share. The balance sheet effects of the options remeasurement increased total stockholders equity by $30.0 million in fiscal year 2004 and $3.9 million in the first nine months of fiscal year 2005, with $1.3
million of that amount in the third quarter, and resulted in the recognition of deferred tax assets for the same amounts. Thereafter, the remaining non-cash charges will increase total stockholders equity and result in the recognition of
additional deferred tax assets of $1.3 million during the fourth quarter of fiscal year 2005 and $1.2 million over the following two fiscal years in diminishing amounts.



In June, 2004, the company sold its Indola European professional hair care business. As a result of the sale, the company recorded a $10.1
million gain ($5.7 million after taxes) or six cents basic and diluted net earnings per share in the third quarter of fiscal 2004.



13



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



OVERVIEW (continued)



Net earnings excluding the non-cash charge and gain on the sale of Indola, basic net earnings per share excluding the
non-cash charge and gain on the sale of Indola and diluted net earnings per share excluding the non-cash charge and gain on the sale of Indola are used in the Results of Operations section of Managements
Discussion and Analysis of Financial Condition and Results of Operations (MD&A). These measures are non-GAAP financial measures as defined by Regulation G of the Securities and Exchange Commission. The non-cash charge relates to a
change in the capital structure of the company rather than the normal operations of the companys core businesses. The gain on the sale of Indola represents the effect of a specific divestiture transaction rather than the normal ongoing
operations of the companys businesses. Management uses the non-GAAP financial measures, which exclude the non-cash charge and gain on the sale of Indola, to evaluate the operating results of the company and believes the presentation of these
amounts provides the reader with information necessary to analyze the companys normal operations over various periods. Reconciliations of these measures to the most directly comparable financial measures under generally accepted accounting
principles in the United States (GAAP) are provided in the Reconciliation of Non-GAAP Financial Measures section of MD&A.



In September, 2004, the company redeemed its $200 million of 8.25% senior notes due November 1, 2005 under the redemption provisions of the notes. In connection with the
buyback, the company recorded a pre-tax charge in the fourth quarter of fiscal year 2004 of $12.6 million ($8.2 million after taxes) or nine cents basic and diluted net earnings per share consisting primarily of a make-whole premium. As part of the
redemption, the company also paid $6.1 million of interest accrued through the redemption date.



On January 21, 2004, the Board of Directors approved a 3-for-2 stock split in the form of a 50% stock dividend. The additional shares were distributed February 20, 2004 to shareholders of record at the close of
business on February 2, 2004. The stock dividend was distributed on outstanding shares and not on shares held in treasury. All share and per share information in this report, except for treasury shares, has been restated to reflect the 50% stock
dividend.



In February, 2005, the Securities and Exchange Commission (SEC)
issued a letter expressing its interpretations of certain lease accounting issues relating to the amortization of leasehold improvements, the recognition of rent expense when leases have rent holidays and allowances received by tenants for leasehold
improvements. As a result of a review of its historical lease accounting practices, the company found some deviations to these interpretations and recorded a pre-tax, non-cash charge in the second quarter of fiscal year 2005 of $2.45 million ($1.6
million after taxes) which reduced basic and diluted earnings per share by two cents. In addition, net fixed assets were increased by $2.0 million and other liabilities were increased by $4.5 million.



The company regularly invests in auction rate securities (ARS) which typically are bonds with
20-30 year maturities that have interest rates which reset at short intervals through an auction process. Prior to March 31, 2005, the company had consistently classified these investments as cash equivalents. As a result of interpretations on the
balance sheet classification of ARS that were released during the second quarter of fiscal year 2005, the company has changed its previous practice and has classified $31.7 million and $102.9 million of ARS as available for sale short-term
investments as of June 30, 2005 and September 30, 2004, respectively. In addition, Proceeds from sales of short-term investments, net of purchases, included in the accompanying Consolidated Statements of Cash Flows, has been revised to
reflect the purchase and sale of ARS during the periods presented.



14



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



RESULTS OF OPERATIONS



Third Fiscal Quarter and Nine Months Ended June 30, 2005 versus Third Fiscal Quarter and Nine Months
Ended June 30, 2004



The company achieved record third quarter net sales
of $898.9 million in fiscal year 2005, up $75.7 million or 9.2% over the comparable period of the prior year. For the nine-month period ended June 30, 2005, net sales reached a new high of $2.63 billion, representing a 9.3% increase compared to last
years nine-month period. The effect of foreign exchange rates increased sales by 1.2% in the third quarter and 1.4% in the first nine months of fiscal year 2005. Organic sales, which exclude the effects of foreign exchange rates, acquisitions
and a divestiture, grew 5.8% during the quarter and 5.6% for the first nine months of fiscal year 2005. Management uses organic sales, a non-GAAP financial measure, to evaluate the operating results of the company and believes the presentation of
organic sales provides the reader with information necessary to analyze the companys operations over various periods. See the Reconciliation of Non-GAAP Financial Measures section of MD&A for a reconciliation of organic sales
to the most directly comparable financial measure under GAAP.



Net earnings
were $53.4 million for the three months ended June 30, 2005 versus $51.5 million in the prior year. Net earnings for the third quarter of fiscal years 2005 and 2004 were reduced by $2.4 million and $5.1 million, net of income taxes, respectively, as
a result of the non-cash charge net of income taxes discussed in the Overview section of MD&A. In addition, net earnings for the third quarter of fiscal year 2004 were increased by $5.7 million, net of income taxes, as a result of
the gain on the sale of Indola, discussed in the Overview section of MD&A. Basic earnings per share were 58 cents in the third quarter of fiscal year 2005 versus 57 cents in the same period of fiscal year 2004. Diluted earnings per
share for the current quarter increased to 57 cents from 56 cents in the same period of the prior year. In the third quarter of fiscal year 2005, the non-cash charge decreased basic and diluted earnings per share by three cents. In the third quarter
of fiscal year 2004, the non-cash charge and gain on the sale of Indola increased basic and diluted earnings per share by one cent.



Excluding the non-cash charge and gain on the sale of Indola, net earnings were $55.8 million for the three months ended June 30, 2005 or 10.0% higher than the prior year
periods net earnings of $50.8 million. Basic earnings per share excluding the non-cash charge and gain on the sale of Indola were 61 cents in the third quarter of fiscal year 2005, which was five cents or 8.9% higher than the same period of
fiscal year 2004. Diluted earnings per share excluding the non-cash charge and gain on the sale of Indola for the current quarter increased 9.1% to 60 cents from 55 cents in the same period of the prior year.



Net earnings for the nine months ended June 30, 2005 were $151.9 million versus $93.8 million
in the prior year. Net earnings were lowered by $7.2 million and $51.4 million in the first nine months of fiscal years 2005 and 2004, respectively, as a result of the non-cash charge net of income taxes. In addition, net earnings for the first nine
months of fiscal year 2004 were increased by $5.7 million, net of income taxes, as a result of the gain on the sale of Indola. As a result, basic earnings per share were $1.66 in the first nine months versus $1.04 last year and diluted earnings per
share were $1.63 in fiscal year 2005 compared to $1.02 in the prior year. In the first nine months of fiscal year 2005, the non-cash charge reduced basic and diluted earnings per share by eight cents. In the first nine months of fiscal year 2004,
the non-cash charge and gain on the sale of Indola reduced basic and diluted earnings per share by 51 cents and 50 cents, respectively.



Net earnings excluding the non-cash charge and gain on the sale of Indola were $159.1 million for the nine months ended June 30, 2005 or 14.1% higher than the prior
years first nine months net earnings of $139.4 million. Basic earnings per share excluding the non-cash charge and gain on the sale of Indola were $1.74 in the first nine months of fiscal year 2005, which was 19 cents or 12.3% higher than the
same period of fiscal year 2004. Diluted earnings per share excluding the non-cash charge and gain on the sale of Indola for the first nine months of fiscal 2005 increased 12.5% to $1.71 from $1.52 in the same period of the prior year.



15



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



RESULTS OF OPERATIONS (continued)



Compared to the same periods of the prior year, sales of Global Consumer Products increased 13.9% and 11.4% in the third quarter and first
nine months of fiscal year 2005, respectively. The third quarter and first nine months increases benefited from the effect of foreign exchange rates, which increased sales by 2.5% and 2.9% in the third quarter and first nine months of fiscal year
2005, respectively. The remaining third quarter and first nine month increases were primarily due to higher sales of TRESemmé shampoos, conditioners and styling products (9.8% for the third quarter and 8.9% for the first nine months),
principally due to its initial launch in the United Kingdom during the third quarter of fiscal year 2004 and continued growth in the United States. Global Consumer Products also had higher sales of Alberto VO5 hair care products (0.1% for the third
quarter and 1.1% for the first nine months), including the launch of the Red styling line in the U.S. in the second quarter, St. Ives skin care products (0.4% for the third quarter and 0.8% for the first nine months), primarily due to the launch of
Apricot Radiance Cleansers in the U.S. and Pro-Line ethnic hair care products (0.9% for the third quarter and 0.5% for the first nine months), mainly due to increased sales of the Motions product line. In addition, sales increased for custom label
filling operations (0.6% for the third quarter and 0.7% for the first nine months) and acquisitions added approximately 1.4% and 0.9% to sales for the third quarter and first nine months, respectively. These increases were partially offset by the
loss of sales resulting from the divestiture of the Indola European professional hair care business in June, 2004 (3.4% for the third quarter and 3.9% for the first nine months).



Sales of the Beauty Supply Distribution business, composed of Sally Beauty Supply and BSG, were $576.6 million in the third quarter and
$1.69 billion for the first nine months of fiscal year 2005, representing an increase of 6.7% for the third quarter and 8.2% for the nine-month period versus the prior year.



Sales of Sally Beauty Supply increased to $346.2 million in the third quarter and $1.02 billion for the first nine months of fiscal year
2005, compared to $328.8 million and $965.8 million for the respective periods in the prior year. The sales increases of 5.3% for the third quarter and 5.6% for the first nine months of fiscal year 2005 were primarily attributable to the opening of
new stores, including 61 net new stores during the last twelve months (2.1% for the third quarter and 2.3% for the first nine months), the effect of foreign exchange rates (0.3% for the third quarter and 0.5% for the first nine months) and the
growth of its existing business which primarily represents same store sales.



Sales of BSG were $230.4 million in the third quarter and $667.9 million for the first nine months of fiscal year 2005 compared to $211.5 million for the third quarter and $594.3 million for the first nine months of the prior year. The
sales increase of 8.9% for the third quarter of fiscal year 2005 was mainly attributable to acquisitions (11.7%), the opening of 47 net new stores during the last twelve months (1.4%) and the impact of foreign exchange rates (0.9%). These increases
were partially offset by a decrease in sales for existing BSG store business and lower sales from its professional distributor sales consultants principally resulting from certain suppliers decisions to begin selling their products directly to
salons. The sales increase of 12.4% for the first nine months of fiscal year 2005 was primarily attributable to acquisitions (13.9%), the opening of 47 net new stores during the last twelve months (1.3%), the impact of foreign exchange rates (0.9%)
and the growth of existing BSG store business, partially offset by lower sales from professional distributor sales consultants principally resulting from certain suppliers decisions to begin selling their products directly to salons.



Cost of products sold as a percentage of net sales was 50.0% for the third
quarter and 49.8% for the first nine months of fiscal year 2005 compared to 49.1% for the third quarter and 49.4% for the first nine months of the prior year. The higher cost of products sold percentages in the third quarter and first nine months of
fiscal year 2005 were primarily attributable to higher material costs, increased use of special packs, increased trade spending (which reduced net sales), and product mix for Global Consumer Products, partially offset by improved vendor pricing and
lower store inventory shrinkage for the Beauty Supply Distribution business.



Compared to the prior year, advertising, marketing, selling and administrative expenses in fiscal year 2005 increased $26.3 million or 7.8% for the third quarter and $83.4 million or 8.4% for the first nine months. The increases primarily
resulted from the higher selling and administrative costs associated with the growth of the Sally Beauty Supply and BSG businesses, including the acquisition



16



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



RESULTS OF OPERATIONS (continued)



of CosmoProf in December, 2004 and West Coast Beauty Supply in December, 2003, and higher expenditures for advertising and marketing. In
addition, a portion of the increase for the first nine months of fiscal year 2005 relates to the $2.45 million lease accounting adjustment (discussed in the Overview section of MD&A) that was recorded in the second quarter of fiscal
year 2005.



Advertising and marketing expenditures were $66.6 million in the
third quarter, an increase of 4.7% from $63.6 million in the prior year, and $203.3 million for the first nine months of fiscal year 2005, which was 9.7% higher than the $185.4 million for the first nine months of fiscal year 2004. These increases
were primarily due to higher advertising expenditures, which rose 6.2% in the third quarter and 13.2% in the first nine months, principally due to an increase for Global Consumer Products in the U.K. (2.0% for the third quarter and 6.6% for the
first nine months), primarily related to television advertising for TRESemmé hair care products, along with higher advertising for Sally Beauty Supply (2.0% for the third quarter and 2.7% for the first nine months) and Cederroth (1.3% for the
third quarter and 0.1% for the first nine months) and the effect of foreign exchange rates (0.9% for the third quarter and 2.1% for the first nine months).



Interest expense, net of interest income, was $2.0 million in the third quarter and $6.0 million for the first nine months of fiscal year 2005 compared to $5.5 million
for the third quarter and $16.7 million for the first nine months of fiscal year 2004. Interest expense was $2.6 million in the third quarter and $8.0 million for the first nine months of fiscal year 2005 versus $6.5 million for the third quarter
and $19.7 million for the first nine months of fiscal year 2004. The decrease for the third quarter and first nine months of fiscal year 2005 was primarily due to lower interest expense as a result of the redemption of the $200 million, 8.25% senior
notes in September, 2004. Interest income was $626,000 in the third quarter of fiscal year 2005 and $2.0 million for the first nine months of fiscal year 2005 compared to $991,000 for the third quarter and $3.0 million for the first nine months of
the prior year. The decreases in interest income were primarily due to lower cash and short-term investment balances in the current year.



The provision for income taxes as a percentage of earnings before income taxes was 35.0% for the third quarter and first nine months of fiscal year 2005 and 36.1% for the
third quarter and 35.6% for the first nine months of fiscal year 2004, respectively. The higher effective tax rate in fiscal year 2004 was due to the taxes on the gain on the sale of Indola, which increased the 2004 tax rate by 1.1% for the third
quarter and 0.6% for the first nine months.



FINANCIAL CONDITION



June
30, 2005 versus September 30, 2004



Working capital at June 30, 2005 was
$612.7 million, an increase of $26.7 million from $586.0 million at September 30, 2004. The resulting ratio of current assets to current liabilities was 2.19 to 1.00 at June 30, 2005 compared to 2.10 to 1.00 at September 30, 2004. The increase in
working capital was primarily due to working capital generated from operations along with working capital resulting from acquisitions, partially offset by cash outlays for the purchases of CosmoProf in December, 2004, Paramedical in January, 2005,
and Nexxus in May, 2005, as well as capital expenditures and cash dividends.



Cash, cash equivalents and short-term investments decreased $98.6 million to $103.3 million during the first nine months of fiscal year 2005 primarily due to cash outlays for the acquisitions of CosmoProf, Paramedical and Nexxus, capital
expenditures and cash dividends. These outflows were partially offset by cash flows provided by operating activities, cash received from exercises of employee stock options and the net increase in long-term debt.



Accounts receivable increased $23.1 million during the first nine months of fiscal year 2005
to $273.2 million. Trade receivables grew $17.4 million in the first nine months primarily due to higher sales of Global Consumer Products, including the launch of TRESemmé in the U.K., and the timing of customer payments. In addition, the
acquisitions of CosmoProf, Paramedical and Nexxus contributed to the increase in trade receivables. Other receivables increased $5.7 million during the first nine months of fiscal year 2005 principally due to the timing of collections from vendors
under various advertising and volume purchase programs for Beauty Supply Distribution. The allowance for doubtful accounts decreased $5.5 million during the first nine months of fiscal year 2005 primarily due to the write-off of fully reserved
receivable balances in Asia and lower bad debt provisions for Global Consumer Products.



17



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



FINANCIAL CONDITION (continued)



Inventories increased $84.6 million during the first nine months of fiscal year 2005 to $711.5 million. Sally Beauty Supply and BSG
inventories increased $47.4 million primarily due to the acquisition of CosmoProf, inventories related to new stores, strategic inventory purchases related to favorable pricing from vendors and the effect of foreign exchange rates. Inventories for
Global Consumer Products were $35.7 million higher principally due to increased finished goods inventories to support product launches and promotions, increased raw material inventories due to higher material costs and the acquisition of Nexxus.



Net property, plant and equipment increased $37.3 million during the first
nine months of fiscal year 2005 to $331.2 million at June 30, 2005. The increase resulted primarily from expenditures for additional Sally Beauty Supply and BSG stores, office facilities and warehouse expansions, the acquisition of CosmoProf and
Paramedical, the effect of foreign exchange rates and additional leasehold improvements resulting from the lease accounting adjustment discussed in the Overview section of MD&A, partially offset by depreciation during the nine-month
period.



Goodwill increased $112.3 million during the first nine months of
fiscal year 2005 to $580.1 million mainly due to the acquisitions of CosmoProf in December, 2004, Paramedical in January, 2005 and Nexxus in May, 2005.



During the first nine months of fiscal year 2005, trade names increased $4.6 million to $102.6 million primarily due to the finalization of the purchase price allocation
related to the acquisition of West Coast Beauty Supply.



Accrued expenses
decreased $13.9 million during the first nine months of fiscal year 2005 to $238.1 million mainly due to lower current year accruals for various incentive plans and the payment of incentives earned in the prior year. These decreases were partially
offset by accruals related to the acquisition of CosmoProf, advertising and promotion in the U.K. and higher insurance accruals.



Long-term debt increased $12.9 million in the first nine months of fiscal year 2005 to $134.2 million due to $10.0 million outstanding on the revolving credit facility
related to the Nexxus acquisition in May, 2005 and the assumption of long-term debt as a result of the Paramedical acquisition in January, 2005.



Other liabilities increased $5.1 million during the first nine months of fiscal year 2005 mainly due to deferred rent recorded as part of the lease accounting adjustment
discussed in the Overview section of MD&A.



LIQUIDITY AND CAPITAL RESOURCES



On
April 28, 2005, the Board of Directors authorized the company to purchase up to 5,000,000 shares of common stock. This authorization increased the previous share repurchase program that had 2,052,450 remaining authorized shares. No shares have been
purchased under the program as of June 30, 2005. Purchases may be made by the company through the open market and/or private transactions depending on various factors including market conditions, share price and other alternative uses of cash such
as acquisitions.



In July, 2005, subsequent to the end of the third quarter of
fiscal 2005, the company repaid $10.0 million that was outstanding on the revolving credit facility at June 30, 2005.



CRITICAL ACCOUNTING POLICIES



The companys significant accounting policies are described in note 1 of the Notes to the Consolidated Financial Statements included in the Annual Report on Form
10-K for the fiscal year ended September 30, 2004. A discussion of critical accounting policies is included in Managements Discussion and Analysis of Financial Condition and Results of Operations in the companys Annual Report on Form
10-K for the fiscal year ended September 30, 2004. There were no significant changes in the companys critical accounting policies during the nine months ended June 30, 2005.



18



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



RECONCILIATION OF NON-GAAP FINANCIAL MEASURES



Reconciliations of non-GAAP financial measures to their most directly comparable financial
measures under GAAP for the three and nine months ended June 30, 2005 and 2004 are as follows (in thousands, except per share data):



|                                                                                        |  |                            |        |      |                           |   |      |         |      |         |  
|--------------------------------------------------------------------------------------- |  | -------------------------- | ------ | ---- | ------------------------- | - | ---- | ------- | ---- | ------- | -
|                                                                                        |  | Three Months Ended June 30 |        |      | Nine Months Ended June 30 |  
|                                                                                        |  | 2005                       |        | 2004 |                           |   | 2005 |         | 2004 |        
|Net earnings, as reported                                                               |  | $                          | 53,437 |      | 51,464                    |   |      | 151,933 |      | 93,790  |  
|Non-cash charge related to conversion to one class of common stock, net of income taxes |  |                            | 2,392  |      | 5,050                     |   |      | 7,188   |      | 51,375  |  
|Gain on the sale of Indola, net of income taxes                                         |  |                            |       |      | (5,745                    | ) |      |        |      | (5,745  | )
|                                                                                        |  |                            |        |      |                           |   |      |         |      |         |  
|Net earnings excluding non-cash charge and gain on the sale of Indola                   |  | $                          | 55,829 |      | 50,769                    |   |      | 159,121 |      | 139,420 |  
|                                                                                        |  |                            |        |      |                           |   |      |         |      |         |  
|Basic net earnings per share, as reported                                               |  | $                          | .58    |      | .57                       |   |      | 1.66    |      | 1.04    |  
|Non-cash charge related to conversion to one class of common stock, net of income taxes |  |                            | .03    |      | .05                       |   |      | .08     |      | .57     |  
|Gain on the sale of Indola, net of income taxes                                         |  |                            |       |      | (.06                      | ) |      |        |      | (.06    | )
|                                                                                        |  |                            |        |      |                           |   |      |         |      |         |  
|Basic net earnings per share excluding non-cash charge and gain on the sale of Indola   |  | $                          | .61    |      | .56                       |   |      | 1.74    |      | 1.55    |  
|                                                                                        |  |                            |        |      |                           |   |      |         |      |         |  
|Diluted net earnings per share, as reported                                             |  | $                          | .57    |      | .56                       |   |      | 1.63    |      | 1.02    |  
|Non-cash charge related to conversion to one class of common stock, net of income taxes |  |                            | .03    |      | .05                       |   |      | .08     |      | .56     |  
|Gain on the sale of Indola, net of income taxes                                         |  |                            |       |      | (.06                      | ) |      |        |      | (.06    | )
|                                                                                        |  |                            |        |      |                           |   |      |         |      |         |  
|Diluted net earnings per share excluding non-cash charge and gain on the sale of Indola |  | $                          | .60    |      | .55                       |   |      | 1.71    |      | 1.52    |  
|                                                                                        |  |                            |        |      |                           |   |      |         |      |         |  



(continued)



19



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued)



A reconciliation of organic sales growth to its most directly comparable
financial measure under GAAP for the three and nine months ended June 30, 2005 and 2004 is as follows:



|                              |  |                           |   |  |                          |   |  |      |   |  |      |  
|----------------------------- |  | ------------------------- | - |  | ------------------------ | - |  | ---- | - |  | ---- | -
|                              |  | Three Months EndedJune 30 |   |  | Nine Months EndedJune 30 |  
|                              |  | 2005                      |   |  | 2004                     |   |  | 2005 |   |  | 2004 |  
|Net sales growth, as reported |  | 9.2                       | % |  | 11.8                     | % |  | 9.3  | % |  | 12.5 | %
|Effect of foreign exchange    |  | (1.2                      | ) |  | (1.3                     | ) |  | (1.4 | ) |  | (2.5 | )
|Effect of acquisitions        |  | (3.5                      | ) |  | (7.0                     | ) |  | (3.8 | ) |  | (5.4 | )
|Effect of divestiture         |  | 1.3                       |   |  | 0.5                      |   |  | 1.5  |   |  | 0.2  |  
|                              |  |                           |   |  |                          |   |  |      |   |  |      |  
|Organic sales growth          |  | 5.8                       | % |  | 4.0                      | % |  | 5.6  | % |  | 4.8  | %
|                              |  |                           |   |  |                          |   |  |      |   |  |      |  



Management uses these non-GAAP
financial measures to evaluate the performance of the company and believes the presentation of these amounts provides the reader with information necessary to analyze the companys normal operations for the periods presented.



NEW ACCOUNTING PRONOUNCEMENTS



In December, 2004, the Financial Accounting Standards Board issued Statement of Financial
Accounting Standards (SFAS)

No. 123(R), Share-Based Payment, which replaces SFAS No. 123 and supersedes APB No. 25. The Statement requires
that the cost resulting from all share-based compensation arrangements, such as the companys stock option and restricted stock plans, be recognized in the financial statements based on their fair value. The provisions of SFAS No. 123(R), as
amended by the SEC on April 15, 2005, are required to be applied beginning with the first interim reporting period of the first fiscal year beginning on or after June 15, 2005. Accordingly, the company will adopt the provisions of SFAS No. 123(R) at
the beginning of fiscal year 2006. SFAS No. 123(R) requires companies to adopt its provisions prospectively by recognizing compensation expense for the unvested portion of previously granted awards and all new awards granted after the adoption date
over the respective vesting periods. SFAS No. 123(R) also allows companies the alternative to restate previously issued financial statements for all years beginning after December 15, 1994.



The adoption of SFAS No. 123(R) will not affect the companys net cash flows, but it
will reduce net earnings and basic and diluted net earnings per share. While the company currently discloses the pro-forma net earnings effects of its stock-based awards (see note 6), it is in the process of evaluating the alternative methods of
adoption and the effects that the implementation guidance and revisions included in SFAS No. 123(R) will have on its consolidated financial statements.



20



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



FORWARD - LOOKING STATEMENTS



This Quarterly Report on Form 10-Q and the documents incorporated by reference herein, if any, may contain forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such statements are based on managements current expectations and assessments of risks and uncertainties and reflect various
assumptions concerning anticipated results, which may or may not prove to be correct. Some of the factors that could cause actual results to differ materially from estimates or projections contained in such forward-looking statements include: the
pattern of brand sales, including variations in sales volume within periods; competition within the relevant product markets, including the ability to develop and successfully introduce new products, ensuring product quality, pricing, promotional
activities, introduction of competing products and continuing customer acceptance of existing products; risks inherent in acquisitions and strategic alliances; the loss of one or more key employees; loss of distributorship rights; sales by
unauthorized distributors in the companys exclusive markets; the effects of a prolonged United States or global economic downturn or recession; changes in costs, including changes in labor costs, raw material prices or advertising and
marketing expenses; the costs and effects of unanticipated legal or administrative proceedings; health epidemics; and variations in political, economic or other factors such as currency exchange rates, inflation rates, interest rates, tax changes,
legal and regulatory changes or other external factors over which Alberto-Culver Company has no control. Alberto-Culver Company has no obligation to update any forward-looking statement in this Quarterly Report on Form 10-Q or any incorporated
document.



ITEM 3. QUANTITATIVE AND
QUALITATIVE DISCLOSURES ABOUT MARKET RISK



There have been no material
changes in the companys market risk during the nine months ended June 30, 2005.



ITEM 4. CONTROLS AND PROCEDURES



|(a) | As of the end of the period covered by this quarterly report on Form 10-Q, the company carried out an evaluation, under the supervision and with the participation of the
companys management, including the chief executive officer and the chief financial officer, of the effectiveness of the design and operation of the disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the
Securities Exchange Act of 1934 (the Exchange Act). Based upon that evaluation, the chief executive officer and the chief financial officer of the company have concluded that Alberto-Culver Companys disclosure controls and
procedures are effective to ensure that information required to be disclosed by the company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the
Securities and Exchange Commissions rules and forms.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | There were no changes in the companys internal control over financial reporting that occurred during the companys last fiscal quarter that have materially affected, or
are reasonably likely to materially affect, the companys internal control over financial reporting.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



21



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



PART II



ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS



During the three months ended June 30, 2005, the company acquired 1,119 shares of common stock that were either surrendered by employees in
connection with the payment of withholding taxes related to the vesting of restricted stock or purchased as directed by participants in the Deferred Compensation Plan For Non-Employee Directors. These shares are not subject to the companys
stock repurchase program.



The following table summarizes information with
respect to the above referenced purchases made by or on behalf of the company of shares of its common stock.



|                         |  |                                   |  |                              |        |                                                                                 |   |                                                                                |          
|------------------------ |  | --------------------------------- |  | ---------------------------- | ------ | ------------------------------------------------------------------------------- | - | ------------------------------------------------------------------------------ | ---------
|Period                   |  | (a) TotalNumberof SharesPurchased |  | (b)AveragePricePaid perShare |        | (c)Total Number ofShares Purchasedas Part of PubliclyAnnounced Plansor Programs |   | (d) Maximum Numberof Shares That MayYet Be PurchasedUnder the Plans orPrograms
|April 1  April 30, 2005 |  | 553                               |  | $                            | 43.925 |                                                                                 |  |                                                                                | 5,000,000
|May 1  May 31, 2005     |  | 566                               |  | $                            | 43.750 |                                                                                 |  |                                                                                | 5,000,000
|June 1  June 30, 2005   |  |                                  |  |                              |       |                                                                                 |  |                                                                                | 5,000,000
|                         |  |                                   |  |                              |        |                                                                                 |   |                                                                                |          
|Total                    |  | 1,119                             |  |                              |        |                                                                                 |  |                                                                                |          
|                         |  |                                   |  |                              |        |                                                                                 |   |                                                                                |          



On April 28, 2005, the Board of
Directors authorized the company to purchase up to 5,000,000 shares of common stock. This authorization increased the previous share repurchase program that had 2,052,450 remaining authorized shares. No shares have been purchased under the program
as of June 30, 2005.



22



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



ITEM 6. EXHIBITS



|(a) | Exhibits:
|--- | ---------



|      |  |                                                                                                                        
|----- |  | -----------------------------------------------------------------------------------------------------------------------
|31(a) |  | Certification pursuant to Rules 13a-14(a) and 15d-14(a) of the Exchange Act.                                           
|      | 
|31(b) |  | Certification pursuant to Rules 13a-14(a) and 15d-14(a) of the Exchange Act.                                           
|      | 
|32(a) |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|      | 
|32(b) |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



23



---

ALBERTO-CULVER COMPANY AND SUBSIDIARIES



SIGNATURE



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.



ALBERTO-CULVER COMPANY(Registrant)By:

/s/ William J. CernugelWilliam J. CernugelSenior Vice President and Chief Financial Officer(Principal Financial Officer)




August 5, 2005



24