<PAGE>

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

                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                                   FORM 10-Q

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

                 For the quarterly period ended March 31, 2000

                                      OR

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

              For the transition period from          to

                         Commission File No. 333-76055

                         UNITED INDUSTRIES CORPORATION
            (Exact name of registrant as specified in its charter)

               Delaware                              43-1025604
    (State or other jurisdiction of               (I.R.S. Employer
    incorporation or organization)               Identification No.)

                              8825 Page Boulevard
                           St. Louis, Missouri 63114
          (Address of principal executive office, including zip code)

                                (314) 427-0780
             (Registrant's telephone number, including area code)

  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 [_]

  There is no established public market for the Registrant's common stock.

  As of May 12, 2000, the Registrant had 27,650,000 Class A voting and
27,650,000 Class B non-voting shares of common stock outstanding.

  Documents Incorporated by Reference: None

-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
<PAGE>

                                     PART 1

                             FINANCIAL INFORMATION
                         UNITED INDUSTRIES CORPORATION

ITEM 1. Financial Statements

                                       2
<PAGE>

                         UNITED INDUSTRIES CORPORATION

                                 BALANCE SHEETS

                      March 31, 2000 and December 31, 1999
                             (Dollars in thousands)
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                        March 31,  December 31,
                                                          2000         1999
                                                        ---------  ------------
<S>                                                     <C>        <C>
ASSETS
Current assets:
  Cash and cash equivalents............................ $      --   $      --
  Accounts receivable (less allowance for doubtful
   accounts of $1,187 at March 31, 2000 and $1,031
   December 31, 1999)..................................    70,083      19,165
  Inventories..........................................    56,250      53,243
  Prepaid expenses.....................................     2,854       3,501
                                                        ---------   ---------
    Total current assets...............................   129,187      75,909
Equipment and leasehold improvements, net..............    33,590      27,860
Deferred income tax....................................   116,268     116,268
Other assets...........................................    21,123      20,870
                                                        ---------   ---------
    Total assets....................................... $ 300,168   $ 240,907
                                                        =========   =========
LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities:
  Current maturities of long-term debt and capital
   lease obligation.................................... $  12,570   $  12,178
  Accounts payable.....................................    30,103      25,507
  Accrued expenses.....................................    38,957      27,464
  Short-term borrowings................................    35,550          --
                                                        ---------   ---------
    Total current liabilities..........................   117,180      65,149
Long-term debt.........................................   346,250     349,125
Capital lease obligations..............................    13,169       7,952
Other liabilities......................................     6,555       5,483
                                                        ---------   ---------
    Total liabilities..................................   483,154     427,709
Commitments and contingencies (see Notes 9 & 10)
Stockholders' deficit
  Common stock.........................................       554         554
  Additional paid-in capital...........................   126,865     126,865
  Accumulated deficit..................................  (307,705)   (311,521)
  Common stock held in grantor trust...................    (2,700)     (2,700)
  Treasury stock.......................................        --          --
                                                        ---------   ---------
    Total stockholders' deficit........................  (182,986)   (186,802)
                                                        ---------   ---------
    Total liabilities and stockholders' deficit........ $ 300,168   $ 240,907
                                                        =========   =========
</TABLE>

                See accompanying notes to financial statements.

                                       3
<PAGE>

                         UNITED INDUSTRIES CORPORATION

                            STATEMENTS OF OPERATIONS

                       March 31, 2000 and March 31, 1999
                             (Dollars in thousands)
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                Three Months Ended
                                                                    March 31,
                                                                ------------------
                                                                    2000     1999
                                                                ------------------
<S>                                                             <C>      <C>
Net sales...................................................... $ 88,546 $  96,593
                                                                -------- ---------
Operating costs and expenses:
  Cost of goods sold...........................................   43,837    48,055
  Advertising and promotion expenses...........................    9,747    11,638
  Selling, general and administrative expenses.................   19,543    18,320
  Recapitalization transaction fees............................       --    10,690
  Change of control bonuses....................................       --     8,645
  Non-recurring litigation charges.............................       --     1,500
                                                                -------- ---------
    Total operating costs and expenses.........................   73,127    98,848
                                                                -------- ---------
Operating income (loss)........................................   15,419    (2,255)
Interest expense...............................................   10,605     7,906
                                                                -------- ---------
Income (loss) before provision for income taxes, and
 extraordinary item............................................    4,814   (10,161)
Income tax expense.............................................      997     2,719
                                                                -------- ---------
Income (loss) before extraordinary item........................    3,817   (12,880)
Extraordinary loss from early extinguishment of debt,
 net of income tax benefit of $1,425...........................       --    (2,325)
                                                                -------- ---------
Net income (loss).............................................. $  3,817 $ (15,205)
                                                                ======== =========
</TABLE>



                See accompanying notes to financial statements.

                                       4
<PAGE>

                         UNITED INDUSTRIES CORPORATION

                            STATEMENTS OF CASH FLOWS

                       March 31, 2000 and March 31, 1999
                             (Dollars in thousands)
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                              For the Three
                                                               Months Ended
                                                                March 31,
                                                             -----------------
                                                              2000      1999
                                                             -------  --------
<S>                                                          <C>      <C>
Cash flows from operating activities:
  Net income (loss)......................................... $ 3,817  $(15,205)
    Loss from early extinguishment of debt..................      --     3,750
  Adjustments to reconcile net income (loss) to net cash
   used for operating activities:
    Deferred compensation...................................      --     2,700
    Depreciation and amortization...........................   1,447       848
    Recapitalization transaction fees.......................      --    10,690
    Amortization of deferred financing fees.................     565       465
    Provision for deferred income tax expense...............     997     1,294
    Changes in assets and liabilities:
      (Increase) in accounts receivable..................... (50,918)  (51,597)
      (Increase) in inventories.............................  (3,007)  (13,754)
      Decrease in prepaid expenses..........................     647       552
      Increase in accounts payable and accrued expenses.....  16,089    23,336
      Decrease in other assets..............................      29       994
      Other, net............................................      75       335
                                                             -------  --------
        Net cash used for operating activities.............. (30,259)  (35,592)
Investing activities:
  Purchases of equipment and leasehold improvements.........  (1,254)     (353)
                                                             -------  --------
        Net cash used for investing activities..............  (1,254)     (353)
Financing activities:
  Redemption of treasury stock..............................      --  (337,896)
  Transaction costs related to the redemption of common
   stock....................................................      --   (11,378)
  Recapitalization transactions with affiliate..............      --    (5,700)
  Issuance of common stock..................................      --     1,806
  Shareholder equity contribution...........................      --     8,425
  Debt issuance costs.......................................    (902)  (18,517)
  Proceeds from the issuance of debt........................  35,550   451,355
  Payments on debt..........................................  (3,135)  (52,150)
                                                             -------  --------
        Net cash provided by financing activities...........  31,513    35,945
Net increase (decrease) in cash and cash equivalents........      --        --
Cash and cash equivalents--beginning of period..............      --        --
                                                             -------  --------
Cash and cash equivalents--end of period.................... $    --  $     --
                                                             =======  ========
  Noncash financing activity:
    Execution of capital lease.............................. $ 5,869  $  9,215
</TABLE>

                See accompanying notes to financial statements.

                                       5
<PAGE>

                         UNITED INDUSTRIES CORPORATION

                         NOTES TO FINANCIAL STATEMENTS

                            (Dollars in thousands)
                                  (Unaudited)

Note 1--Basis of presentation

  The accompanying unaudited financial statements have been prepared in
accordance with the instructions for Form 10-Q and do not include all of the
information and footnotes required by U.S. generally accepted accounting
principles for complete financial statements. In the opinion of management,
all adjustments considered necessary for a fair presentation have been
included. Operating results for any quarter are not necessarily indicative of
the results for any other quarter or for the full year. These statements
should be read in conjunction with the financial statements and notes thereto
included in the annual report on form 10-K of United Industries Corporation
(the "Company") for the year ended December 31, 1999. Certain balance sheet
accounts have been restated from the December 31, 1999 balance sheet in order
to provide a consistent comparison with the March 31, 2000 balance sheet.

Note 2--Recapitalization of the Company and non-recurring charges

  On January 20, 1999, pursuant to a Recapitalization agreement with UIC
Holdings, L.L.C. (the "Equity Investor"), which is owned by Thomas H. Lee
Equity Fund IV, L.P. ("THL Fund IV" and, together with its affiliates, the
"THL Parties"), the Company was recapitalized (the "Recapitalization") in a
transaction in which: (i) the Equity Investor purchased common stock from the
Company's existing stockholders for approximately $254,700; (ii) the Company's
senior managers purchased common stock from the Company's existing
stockholders for approximately $5,700; and (iii) the Company used the net
proceeds of a senior subordinated facility (the "Senior Subordinated
Facility") and borrowings under a Senior Credit Facility (the "Senior Credit
Facility") to redeem a portion of the common stock held by the Company's
existing stockholders. Following the Recapitalization, the Equity Investor
owned approximately 91.9% of the Company's issued and outstanding common
stock, the existing stockholders retained approximately 6.0% and the Company's
senior managers owned approximately 2.1%. On January 20, 1999, the total
transaction value of the Recapitalization was approximately $652,000,
including related fees and expenses, and the implied total equity value
following the Recapitalization was approximately $277,000. The total
consideration paid to redeem the Company's common stock was subject to both
upward and downward adjustments based on the Company's working capital on the
date of the Recapitalization and excess taxes of certain stockholders arising
from the Company's Section 338(h)(10) election. In December 1999, the Company
recorded a $7,200 charge to equity to finalize the costs associated with the
Recapitalization increasing the total transaction value to $659,200.

  On January 20, 1999, the Recapitalization was funded by: (i) $225,000 of
borrowings under the Senior Credit Facility; (ii) $150,000 of borrowings under
the Senior Subordinated Facility; (iii) $254,700 equity investment by the THL
Parties through the Equity Investor; (iv) $5,700 equity investment by the
Company's senior management team; and (v) equity retained by the Company's
existing stockholders having an implied fair market value of approximately
$16,600.

  The Recapitalization was accounted for as a leveraged recapitalization,
which had no impact on the Company's historical basis of assets and
liabilities for financial reporting purposes.

  During 1999, the Company recorded $31,312 in fees and expenses associated
with the Recapitalization. The total fees and expenses consist of: (i) fees
and expenses related to the debt and equity transactions, including bank
commitment fees and underwriting discounts and commissions; (ii) professional,
advisory and investment banking fees and expenses; and (iii) miscellaneous
fees and expenses such as printing and filing fees. The fees and expenses that
could be specifically identified as relating to the issuance of debt were
capitalized and will be amortized over the life of the debt as interest
expense. The fees and expenses that could be specifically identified

                                       6
<PAGE>

                         UNITED INDUSTRIES CORPORATION

                  NOTES TO FINANCIAL STATEMENTS--(Continued)

                            (Dollars in thousands)
                                  (Unaudited)


Note 2--Recapitalization of the Company and non-recurring charges (continued)

as relating to the equity transactions were charged directly to equity. Other
transaction fees were allocated between debt and Recapitalization transaction
fees based on the Company's estimate of the effort spent in the activity
giving rise to the fee or expense. The allocation of fees and expenses to the
debt, equity and Recapitalization transaction fees is as follows:

<TABLE>
<CAPTION>
                                                       Recapitalization
                                                         Transaction
                                         Debt   Equity       Fees        Total
                                        ------- ------ ---------------- -------
<S>                                     <C>     <C>    <C>              <C>
Direct costs........................... $17,205  $688      $    --      $17,893
Allocated costs........................   2,729    --       10,690       13,419
                                        -------  ----      -------      -------
  Total fees and expenses.............. $19,934  $688      $10,690      $31,312
                                        =======  ====      =======      =======
</TABLE>

  During the first quarter of 1999, the Company recorded various non-recurring
charges as follows: (i) change of control bonuses to some members of senior
management totaling $8,645, which were contractually required as a result of
the Recapitalization (senior management reinvested $2,700 of their change in
control bonuses in the Company's common stock through a Grantor Trust); (ii)
$1,100 to cost of goods sold for the write-off of its "Citri-Glow" candle
inventory (the Company discontinued this product line during 1999 and chose to
dispose of the inventory by selling it through discount channels at prices
below cost); and (iii) $900 related to deductions taken by customers for
advertising and promotional spending in excess of contractual obligations for
which the Company elected not to pursue collection.

Note 3--Common stock and stock split

  The Company's articles of incorporation previously authorized 20 shares of
$1.00 par value Class A Voting shares and 20 shares of $1.00 par value Class B
Non-Voting shares. At December 31, 1998, .740 Class A Voting shares and .740
Class B Non-Voting shares were outstanding.

  On January 20, 1999, the Company's Board of Directors declared an
83,378.37838 to 1 stock split and increased the Company's authorized capital
to 65,000 shares, of which 32,500 have been designated as Class A Voting
Common Stock and 32,500 have been designated as Class B Non-Voting Common
Stock. As of January 20, 1999, there were 27,600 shares of Class A Voting
Common Stock outstanding and 27,600 shares of Class B Non-Voting Common Stock
outstanding. In conjunction with the stock split, the Company's board of
directors reduced the par value of both the Class A Voting shares and Class B
Non-Voting shares to $0.01 per share.

Note 4--Inventories

  Inventories are as follows:

<TABLE>
<CAPTION>
                                                          March 31, December 31,
                                                            2000        1999
                                                          --------- ------------
<S>                                                       <C>       <C>
Raw materials............................................  $10,142    $ 9,916
Finished goods...........................................   47,134     44,149
Allowance for obsolete and slow-moving inventory.........   (1,026)      (822)
                                                           -------    -------
  Total inventories......................................  $56,250    $53,243
                                                           =======    =======
</TABLE>


                                       7
<PAGE>

                         UNITED INDUSTRIES CORPORATION

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

                             (Dollars in thousands)
                                  (Unaudited)

Note 5--Equipment and leasehold improvements

  Equipment and leasehold improvements are as follows:

<TABLE>
<CAPTION>
                                                          March 31, December 31,
                                                            2000        1999
                                                          --------- ------------
<S>                                                       <C>       <C>
Machinery and equipment..................................  $27,195    $26,791
Office furniture and equipment...........................    9,077      9,606
Automobiles, trucks and aircraft.........................   15,521      9,573
Leasehold improvements...................................    6,878      6,848
                                                           -------    -------
                                                            58,671     52,818
Less: accumulated depreciation...........................   25,081     24,958
                                                           -------    -------
                                                           $33,590    $27,860
                                                           =======    =======
</TABLE>

Note 6--Other assets

  Other assets are as follows:

<TABLE>
<CAPTION>
                                                          March 31, December 31,
                                                            2000        1999
                                                          --------- ------------
<S>                                                       <C>       <C>
Goodwill.................................................  $ 7,988    $ 7,988
Accumulated amortization.................................   (2,019)    (1,964)
                                                           -------    -------
                                                             5,969      6,024
                                                           -------    -------
Deferred financing fees..................................   17,086     16,184
Accumulated amortization.................................   (2,557)    (1,991)
                                                           -------    -------
                                                            14,529     14,193
                                                           -------    -------
Other....................................................      625        653
                                                           -------    -------
  Total other assets.....................................  $21,123    $20,870
                                                           =======    =======
</TABLE>

Note 7--Accrued expenses

  Accrued expensed are as follows:

<TABLE>
<CAPTION>
                                                          March 31, December 31,
                                                            2000        1999
                                                          --------- ------------
<S>                                                       <C>       <C>
Recapitalization costs...................................  $13,000    $13,000
Advertising and promotional expenses.....................    8,119      4,799
Interest expense.........................................    8,144      3,840
Cash overdraft...........................................    5,774      2,078
Severance charges........................................    1,443      1,805
Settlement charges and litigation expenses...............       --        114
Other....................................................    2,220      1,828
                                                           -------    -------
  Total accrued expenses.................................  $38,957    $27,464
                                                           =======    =======
</TABLE>


                                       8
<PAGE>

                         UNITED INDUSTRIES CORPORATION

                  NOTES TO FINANCIAL STATEMENTS--(Continued)

                            (Dollars in thousands)
                                  (Unaudited)

Note 8--Long-term debt and credit facilities

  Long-term debt is comprised of the following:

<TABLE>
<CAPTION>
                                                          March 31,  December 31,
                                                            2000         1999
                                                          ---------  ------------
<S>                                                       <C>        <C>
Senior Credit Facility:
  Term loan A............................................ $ 60,000     $ 62,500
  Term loan B............................................  147,750      148,125
  Revolving credit facility..............................   35,550           --
9 7/8% Series B Registered Senior Subordinated Notes.....  150,000      150,000
                                                          --------     --------
                                                           393,300      360,625
Less portion due within one year.........................  (47,050)     (11,500)
                                                          --------     --------
Total long-term debt net of current portion.............. $346,250     $349,125
                                                          ========     ========
</TABLE>

  The Senior Credit Facility was provided by NationsBank, N.A., Morgan Stanley
Senior Funding, Inc. and CIBC Inc. and consists of (i) a $110,000 revolving
credit facility (the "Revolving Credit Facility"); (ii) a $75,000 term loan
facility ("Term Loan A"); and (iii) a $150,000 term loan facility ("Term Loan
B"). The Revolving Credit Facility and Term Loan A matures on January 20,
2005, and Term Loan B matures on January 20, 2006. The Revolving Credit
Facility is subject to a clean-down period during which the aggregate amount
outstanding under the Revolving Credit Facility shall not exceed $10,000 for
30 consecutive days occurring during the period between August 1 and November
30 in each calendar year. On March 31, 2000, $35,550 was outstanding under the
$110,000 revolving credit facility. There were no compensating balance
requirements for the $110,000 revolving credit facility at March 31, 2000.

  The principal amount of Term Loan A is to be repaid in twenty-three
consecutive quarterly installments commencing June 30, 1999 with a final
installment due January 20, 2005. $10,000 will be payable in each of the first
four years and $17,500 will be repaid in each of the last two years. The
principal amount of Term Loan B is to be repaid in twenty-seven consecutive
quarterly installments commencing June 30, 1999 with a final installment due
January 20, 2006. $1,500 will be paid in each of the first six years and
$141,000 will be payable in year seven.

  The Senior Credit Facility agreement contains restrictive affirmative,
negative and financial covenants. Affirmative and negative covenants put
restrictions on levels of investments, indebtedness, insurance and capital
expenditures. Financial covenants require the maintenance of certain financial
ratios at defined levels. At December 31, 1999, the Company was not in
compliance with certain financial covenants. On January 24, 2000 the Senior
Credit Facility agreement was amended to provide new provisions for financial
covenant requirements and a waiver of the covenant requirements at December
31, 1999. The amendment contains provisions for the increase in interest rates
upon reaching certain maximum leverage ratios. As part of the amended
agreement, the Company paid bank fees of $862, which were reflected as
deferred financing fees in January 2000 and will be amortized over the life of
the debt as interest expense.

  Under the new covenants, interest on the Revolving Credit Facility, Term
Loan A and Term Loan B ranges from 200 to 375 basis points above LIBOR
depending on certain financial ratios. Unused commitments under the Revolving
Credit Facility are subject to a 50 basis point annual commitment fee. LIBOR
was 6.14% at March 31, 2000. As of March 31, 2000 the Company was in
compliance with the amended financial covenant requirements.

                                       9
<PAGE>

                         UNITED INDUSTRIES CORPORATION

                  NOTES TO FINANCIAL STATEMENTS--(Continued)

                            (Dollars in thousands)
                                  (Unaudited)


Note 8--Long-term debt and credit facilities (continued)

  The Senior Credit Facility may be prepaid at any time in whole or in part
without premium or penalty. During 1999, principal payments on Term Loans A
and B of $12,500 and $1,875, respectively, were paid, which included optional
principal prepayments of $5,000 and $675 on Term Loan A and Term Loan B,
respectively. According to the Senior Credit Facility agreement, each
prepayment on Term Loan A and Term Loan B can be applied to the next principal
repayment installments.

  Obligations under the Senior Credit Facility are secured by substantially
all of the properties and assets of the Company and substantially all of the
properties and assets of the Company's future domestic subsidiaries.

  The Senior Subordinated Facility was redeemed through the issuance of 9 7/8%
Senior Subordinated Notes due April 1, 2009. In connection with this
redemption, the Company incurred an extraordinary loss from the early
extinguishment of debt, net of tax of $2,325. In the fourth quarter of 1999,
the Company exchanged the 9 7/8% Senior Subordinated Notes for new notes
registered under the Securities Act of 1933. The new notes are substantially
identical to the old notes.

  The carrying amount of the Company's obligation under the Senior Credit
Facility approximates fair value because the interest rates are based on
floating interest rates identified by reference to market rates.

  Aggregate maturities under the Senior Credit Facility (excluding the
revolving credit facility) and the Senior Subordinated Notes are as follows:

<TABLE>
      <S>                                                              <C>
      2000 Remainder of year.......................................... $  8,625
      2001............................................................   11,500
      2002............................................................   11,500
      2003............................................................   17,125
      2004............................................................   18,375
      Thereafter......................................................  290,625
                                                                       --------
                                                                       $357,750
                                                                       ========
</TABLE>

  The company entered into a capital lease agreement in March 1999 for $9,215,
which will subsequently be cancelled in May of 2000. A new capital lease
agreement was entered into in March of 2000 for $5,869.

Note 9--Commitments

  The Company leases the majority of its operating facilities from a company
owned by a significant shareholder of the Company under various operating
leases expiring December 31, 2010. The Company has options to terminate the
leases on a year-to-year basis by giving advance notice of at least twelve
months. The Company leases a portion of its operating facilities from the same
company under a sublease agreement expiring on December 31, 2005 with minimum
annual rentals ranging from $578 to $653. The Company has two five-year
options to renew this lease, beginning January 1, 2006. Management believes
that the terms and expenses associated with the related party leases described
above are similar to those negotiated by unrelated parties at arm's length.

  The Company is obligated under other operating leases for use of warehouse
space. The leases expire at various dates through December 1, 2006. Five of
the leases provide as many as five five-year options to renew.

                                      10
<PAGE>

                         UNITED INDUSTRIES CORPORATION

                  NOTES TO FINANCIAL STATEMENTS--(Continued)

                            (Dollars in thousands)
                                  (Unaudited)


Note 10--Contingencies

  In March 1999, the Company recorded a non-recurring litigation charge of
$1,500 to primarily reserve for the expected cost of an adverse judgement on a
counterclaim filed by defendants in the case of United Industries Corporation
vs. John Allman, Craig Jackman et al., pending in the U.S. District Court in
Detroit, Michigan; Case No. 97-76147. The Company alleged that defendants
breached contracts by failing to perform various services. Defendants
counterclaimed for sales commissions allegedly earned by them but not paid to
them by the Company. On July 29, 1999, the Company paid $900 in liquidated
damages and $112 in past commissions. The remaining amounts accrued in
connection with the $1,500 charge were primarily used to cover legal costs
associated with this case.

  The Company is involved in litigation and arbitration proceedings in the
normal course of business that assert product liability and other claims. The
Company is contesting all such claims. When it appears probable in
management's judgment that the Company will incur monetary damages or other
costs in connection with such claims and proceedings, and such costs can be
reasonably estimated, appropriate liabilities are recorded in the financial
statements and charges are made against earnings.

  Management believes the possibility of a material adverse effect on the
Company's consolidated financial position, results of operations and cash
flows from the claims and proceedings described above is remote.

                                      11
<PAGE>

ITEM 2: Management's Discussion and Analysis of Financial Condition and
Results of Operations

                          FORWARD-LOOKING STATEMENTS

  Certain statements contained herein constitute "forward-looking statements
within the meaning of Section 27A of the Securities Act of 1933, as amended,
and Section 21E of the Securities Exchange Act of 1934, as amended." All
statements other than statements of historical facts included in this report
regarding the Company's financial position, business strategy, budgets and
plans and objectives of management for future operations are forward-looking
statements. Although the management of the Company believes that the
expectations reflected in such forward-looking statements are reasonable, it
can give no assurance that such expectations will prove to have been correct.
Such forward-looking statements involve known and unknown risks, uncertainties
and other factors that may cause the actual results, performance or
achievements of the Company, or industry results, to be materially different
from those contemplated or projected, forecasted, estimated or budgeted in or
expressed or implied by such forward-looking statements. Such factors include,
among others, the risk and other factors set forth under "Risk Factors" in the
Company's Registration Statement on Form S-4 filed with the Commission and in
the Company's Annual Report on Form 10-K for 1999 as well as the following:
general economic and business conditions; industry trends; the loss of major
customers or suppliers; cost and availability of raw materials; changes in
business strategy or development plans; availability and quality of
management; and availability, terms and deployment of capital.

Overview

  The Company is the leading manufacturer and marketer of value-oriented
branded products for the consumer lawn and garden pesticide and household
insecticide markets in the United States. The Company manufactures and markets
one of the broadest lines of pesticides in the industry, including herbicides
and indoor and outdoor insecticides, as well as insect repellents and water-
soluble fertilizers, under a variety of brand names. The Company believes that
the key drivers of growth for the $2.7 billion consumer lawn and garden
pesticide and household insecticide retail markets include: (a) the aging of
the United State population; (b) growth in the home improvement center and
mass merchandiser channels; and (c) shifting consumers preferences' toward
value-oriented branded products.

  The following discussion and analysis of the Company's financial condition
and results of operations should be read in conjunction with the historical
financial information included in the unaudited quarterly financial statements
and the related notes to the unaudited quarterly financial statements.

Results of Operations

  The following discussion regarding results of operations refers to net
sales, cost of goods sold, advertising and promotion expense and selling and
general and administrative expenses which the Company defines as follows:

  .  Net sales are gross sales of products sold to customers upon shipment of
     product less any customer discounts from list price and customer
     returns.

  .  Cost of goods sold includes chemicals, container and packaging material
     costs as well as direct labor, outside labor, manufacturing overhead and
     freight.

  .  Advertising and promotion expense includes the cost of advertising of
     products through national and regional media as well as the advertising
     and promotion of products through cooperative programs with retailers.

  .  Selling and general and administrative expenses include all costs
     associated with the selling and distribution of product, product
     registrations, and administrative functions such as finance, information
     systems and human resources.


                                      12
<PAGE>

  The following table sets forth the percentage relationship of certain items
in the Company's income statement to net sales for the three months ended
March 31, 2000 and the three months ended March 31, 1999:

<TABLE>
<CAPTION>
                                                               Three Months
                                                                   Ended
                                                                 March 31,
                                                               --------------
                                                                2000    1999
                                                               ------  ------
<S>                                                            <C>     <C>
Net sales:
  Value Brands................................................   73.3%   78.2%
  Opening price point brands..................................   26.7    21.8
                                                               ------  ------
   Total net sales............................................  100.0   100.0
Operating costs and expenses:
  Cost of goods sold..........................................   49.5    49.7
  Advertising and promotion expenses..........................   11.0    12.0
  Selling, general and administrative expenses................   22.1    19.0
  Recapitalization transaction fees...........................     --    11.1
  Change of control bonuses...................................     --     8.9
  Non-recurring litigation charges............................     --     1.6
                                                               ------  ------
   Total operating costs and expenses.........................   82.6   102.3
                                                               ------  ------
Operating income (loss).......................................   17.4    (2.3)
Interest expense..............................................   12.0     8.2
                                                               ------  ------
Income (loss) before provision for income taxes and
 extraordinary item...........................................    5.4   (10.5)
Income tax expense............................................    1.0     2.8
                                                               ------  ------
Income (loss) before extraordinary item.......................    4.4%  (13.3)%
                                                               ======  ======
</TABLE>

Three Months Ended March 31, 2000 compared to Three Months Ended March 31,
1999

  Net Sales. Net sales decreased 8.4% to $88.5 million for the three months
ended March 31, 2000 from $96.6 million for the three months ended March 31,
1999. This decrease was driven by a combination of factors including:

  .  Decline in value brand sales due to the elimination of item listings at
     Home Depot.

  .  Retail inventory balancing issues affecting shipments.

  .  1999 Spectracide Pro(R) sales reflected initial sell-in to stock retail
     shelves.

  Net sales of the Company's value brands decreased 13.7% to $69.4 million for
the three months ended March 31, 2000 from $80.4 million for the three months
ended March 31, 1999. Value brand sales to Home Depot were impacted by Home
Depot's strategy to move more listings to our opening price point brands as
well as competitors' brands. Spectracide Terminate(TM) shipments were impacted
by high retail inventory levels. However, retail point of sale trends continue
to show improved consumer acceptance. Spectracide Pro's net sales decreased
52.5% to $1.6 million for the three months ended March 31, 2000 from 3.3
million for the three months ended March 31, 1999, as the first quarter of
1999 reflected the initial sell-in to stock retail shelves. Net sales of
opening price point brands increased 17.7% to $19.2 million for the three
months ended March 31, 2000 from $16.2 million for the three months ended
March 31, 1999. The increase was driven by an increase in opening price point
listings at Home Depot and continued same store and new store growth at Lowes.

  Gross Profit. Gross profit decreased 7.9% to $44.7 million for the three
months ended March 31, 2000 compared to $48.5 million for the three months
ended March 31, 1999. As a percentage of sales, gross profit increased to
50.5% as compared to 50.3% for the three months ended March 31, 1999. The
increase in gross

                                      13
<PAGE>

profit as a percentage of sales was the result of lower material costs
primarily driven by supplier rebates. Overall product mix changes will
determine if this favorable trend will continue for the remainder of the year.

  Advertising and Promotion Expenses. Advertising and promotion expenses
decreased 16.2% to $9.7 million for the three months ended March 31, 2000
compared to $11.6 million for the three months ended March 31, 1999. As a
percentage of net sales, advertising and promotion expenses decreased to 11.0%
for the three months ended March 31, 2000 from 12.0% for the three months
ended March 31, 1999. The reduction in advertising and promotion expense is
due to the shift from media spending to supporting in-store retail selling
programs. Additionally, a $0.9 million charge was taken in 1999 for customer
deductions taken in excess of contractual obligations, which the Company
elected not to pursue.

  Selling, General and Administrative Expenses. Selling, general and
administrative expenses increased 6.7% to $19.5 million for the three months
ended March 31, 2000 from $18.3 million for the three months ended March 31,
1999. As a percentage of net sales, selling, general and administrative
expenses increased to 22.1% for the three months ended March 31, 2000 from
19.0% for the three months ended March 31, 1999. The overall increase in
selling, general and administrative expenses was due to increased spending to
support retail selling programs.

  Recapitalization Transaction Fees. For the three months ended March 31,
1999, the Company recorded a charge of $10.7 million for recapitalization
transaction fees. Fees and expenses that could be specifically identified as
relating to the issuance of debt were capitalized and will be amortized over
the life of the debt as interest expense. The fees and expenses that could be
specifically identified as relating to the equity transactions were charged
directly to equity. Other transaction fees were allocated between debt and
recapitalization transaction fees expense based on the Company's estimate of
the effort spent in the activity giving rise to the fee or expense.

  Change of Control Bonuses. For the three months ended March 31, 1999, the
Company recorded charges for change of control bonuses paid to some members of
senior management amounting to $8.6 million, which were contractually required
as a result of the Recapitalization.

  Non-recurring Litigation charges. For the three months ended March 31, 1999,
the Company recorded a charge of $1.5 million to primarily reserve for the
expected cost of an adverse judgement on a counterclaim filed by defendants in
the case of United Industries Corporation vs. John Allman, Craig Jackman et
al. The Company alleged that defendants breached contracts by failing to
perform various services. Defendants counterclaimed for sales commissions
allegedly earned by them but not paid by the Company. On July 29, 1999, the
Company paid $0.9 million in liquidating damages and $0.1 million in past
commissions. The remaining amounts accrued in connection with the $1.5 million
charge was primarily used to cover legal costs associated with this matter.

  Operating Income. Operating income increased to $15.4 million for the three
months ended March 31, 2000 from a loss of $(2.3) million for the three months
ended March 31, 1999. As a percentage of net sales, operating income increased
to 17.4% for the three months ended March 31, 2000. Operating income in 1999
was negatively impacted due to costs associated with recapitalization
transaction fees of $10.7 million and change of control bonuses as a result of
the recapitalization of $8.6 million.

  Income tax expense. For the three months ended March 31, 2000, the Company's
effective income tax rate is 20.7%, which reflects the estimated utilization
of the goodwill deduction in fiscal year 2000. This benefit is related to the
step up in tax basis in conjunction with the Recapitalization. For the three
months ended March 31, 1999 income tax expense included the one-time impact of
the conversion of the Company from an "S" corporation to a "C" corporation of
$2.1 million. This conversion was in conjunction with the Recapitalization.

Liquidity and Capital Resources

  Historically, the Company has utilized internally generated funds and
borrowings under credit facilities to meet ongoing working capital and capital
expenditure requirements. As a result of the Recapitalization, the

                                      14
<PAGE>

Company has significantly increased cash requirements for debt service
relating to the Company's notes and Senior Credit Facility. As of December 31,
1999, the Company had total debt outstanding of $369.3 million. As of March
31, 2000, the Company had total debt outstanding of $407.5 million. The
increase in debt from December 31, 1999 is due to borrowings on the Revolving
Credit Facility to meet seasonal working capital requirements. The Company
will rely on internally generated funds and, to the extent necessary,
borrowings under the Company's Revolving Credit Facility to meet liquidity
needs.

  .  The Company's Senior Credit Facility consists of:

  .  The $110.0 million Revolving Credit Facility ($35.6 million outstanding
     at March 31, 2000); and

  .  The $75.0 million Term Loan A ($60.0 million outstanding at March 31,
     2000); and

  .  The $150.0 million Term Loan B ($147.75 million outstanding at March 31,
     2000).

  The Company's Revolving Credit Facility and the Term Loan A matures on
January 20, 2005 and the Term Loan B matures on January 20, 2006. The
Revolving Credit Facility is subject to a clean-down period during which the
aggregate amount outstanding under the revolving credit facility shall not
exceed $10.0 million for 30 consecutive days occurring during the period
August 1 and November 30 in a calendar year.

  On January 24, 2000 The Senior Credit Facility agreement was amended to
provide new provisions for financial covenant requirements and a waiver of the
covenant requirements at December 31, 1999. The amendment contains provisions
for the increase in interest rates upon reaching certain maximum leverage
ratios. As part of the amended agreement, the Company paid bank fees of $0.9
million, which will be reflected as deferred financing fees in January 2000
and will be amortized over the life of the debt as interest expense.

  The Senior Subordinated Facility was redeemed through the issuance of 9 7/8%
Senior Subordinated Notes due April 1, 2009. In connection with this
redemption, the Company incurred an extraordinary loss from the early
extinguishment of debt, net of tax of $2.3 million. In the fourth quarter of
1999, the Company exchanged the 9 7/8% Senior Subordinated Notes for new notes
registered under the Securities Act of 1933. The new notes are substantially
identical to the old notes.

  Principal on the Term Loan A is required to be repaid quarterly in annual
amounts of $10.0 million for years one through four and $17.5 million for
years five and six after the closing of the Senior Credit Facility. Principal
on the Term Loan B is required to be repaid quarterly in annual amounts of
$1.5 million for the first six years and $141.0 million for the seventh year
after the closing of the senior credit facility. On March 31, 2000, principal
payments on Term Loans A and B of $2.5 million and $375 thousand,
respectively, were paid.

  The Company's principal liquidity requirements are for working capital,
capital expenditures and debt service under the Senior Credit Facility and the
notes. Net cash used for operating activities was $30.3 million and $35.6
million for the three months ended March 31, 2000 and 1999, respectively. Net
cash used for operating activities fluctuates during the year as the seasonal
nature of the Company's sales results in a significant increase in working
capital (primarily accounts receivable and inventory) during the first half of
the year, with the second and third quarters being significant cash collection
periods.

  Capital expenditures are related to the enhancement of the Company's
existing facilities and the construction of additional production and
distribution capacity. Cash used for capital expenditures was $1.3 million and
$.4 million for the three months ended March 31, 2000 and 1999, respectively.
In addition, the Company entered into a capital lease agreement in March of
1999 for $9.2 million to lease a plane. This capital lease agreement will
subsequently be cancelled in May of 2000, and replaced by a second capital
lease agreement for a replacement plane in the amount of $5.9 million that was
entered into in March of 2000. Cash used for capital expenditures for the
remainder of 2000 is expected to be less than $5.0 million.

                                      15
<PAGE>

  The Company believes that cash flow from operations, together with available
borrowings under the Revolving Credit Facility, will be adequate to meet the
anticipated requirements for working capital, capital expenditures and
scheduled principal and interest payments for at least the next two years.
However, the Company cannot ensure that sufficient cash flow will be generated
from operations to repay the notes and amounts outstanding under the Senior
Credit Facility at maturity without requiring additional financing. The
Company's ability to meet debt service and clean-down obligations and reduce
debt will be dependent on the Company's future performance, which in turn,
will be subject to general economic conditions and to financial, business and
other factors, including factors beyond the Company's control. Because a
portion of the Company's debt bears interest at floating rates, the Company's
financial condition is and will continue to be affected by changes in
prevailing interest rates.

Seasonality

  The Company's business is highly seasonal because the Company's products are
used primarily in the spring and summer. For both of the past years ended
December 31, 1999 and 1998, approximately 75% of the Company's net sales have
occurred in the first and second quarters. The Company's working capital
needs, and correspondingly the Company's borrowings, peak near the end of the
Company's first quarter.

Year 2000 Compliance

  The year 2000 issue is the result of computer programs being written using
two digits rather than four to define the applicable year. Any of the
Company's computer programs that have date-sensitive software may recognize a
date using "00" as the year 1900 rather than year 2000. Costs related to the
year 2000 issue were incurred in conjunction with the $2.5 million management
information systems upgrade that occurred in 1999. The Company does not
anticipate any additional costs relating to the year 2000 issue which would
have a material adverse effect on the Company's financial condition or results
of operations.

  Through March 2000, the Company has not experienced any significant year
2000 business system issues. The company has not experienced any significant
product or service supply problems arising from the Company's vendors' year
2000 preparations.

  Although there is no guarantee that all year 2000 issues have been
identified and resolved, the Company believes that any issues arising will not
have a material impact on the Company's financial position, results of
operations or cash flows. The Company continues to monitor and correct any
issues related to the year 2000.

Recently Issued Accounting Pronouncements

  The Financial Accounting Standard Board issued SFAS No. 133, "Accounting for
Derivative Instruments and Hedging Activities" in June 1998. SFAS 133 provides
standards on accounting and disclosure for derivative instruments and requires
that all derivatives be measured at fair value and reported as either assets
or liabilities on the balance sheet. The Company will be required to adopt
this statement no later than the beginning of fiscal year 2001. The Company
has not completed the analysis to determine the impact of this statement on
the Company's financial statements; however, the impact is not expected to be
material.

                                      16
<PAGE>

ITEM 3. Quantitative and Qualitative Disclosures about Market Risk

Interest Rate

  The Company is exposed to market risks relating to changes in interest
rates. The Company does not enter into derivatives or other financial
instruments for trading or speculative purposes. The Company enters into
financial instruments to manage and reduce the impact of changes in interest
rates.

  The Company manages interest rate risk by balancing the amount of fixed and
variable debt. For fixed rate debt, interest rate changes affect the fair
market value of such debt but do not impact earnings or cash flows.
Conversely, for variable rate debt, interest rate changes generally do not
affect the fair market value of such debt but do impact future earnings and
cash flows, assuming other factors are held constant. At March 31, 2000,
variable rate debt was $243.4 million.

  Interest on Term Loan A and Term Loan B ranges from 200 to 375 basis points
above LIBOR depending on certain financial ratios. LIBOR was 6.14% as of March
31, 2000.

Exchange Rate

  The Company does not use derivative instruments to hedge against foreign
currency exposures related to transactions denominated in other than the
Company's functional currency. Substantially all foreign currency transactions
are denominated in United States dollars.

Commodity Price

  The Company does not use derivative instruments to hedge its exposures to
changes in commodity prices. The Company utilizes various commodity and
specialty chemicals in its production process. Purchasing procedures and
arrangements with major customers serve to mitigate its exposure to price
changes in commodity and specialty chemicals.

                                      17
<PAGE>

                                    PART II

                               OTHER INFORMATION

  There is no information required to be reported under any items.

Item 1. Legal Proceedings. The Company has no reportable legal proceedings in
the current period.

Item 2. Changes in Securities. None.

Item 3. Defaults Upon Senior Securities. None

Item 4. Submission of Matters to a Vote of Security Holders. No matters were
submitted.

Item 5. Other Information. None

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits

  Exhibit 27.1 Financial Data Schedule

(b) Report on Form 8-K

  None

                                      II-1
<PAGE>

                                   SIGNATURES

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

                                          United Industries Corporation

Dated: May 12, 2000                               /s/ Daniel J. Johnston
                                          By: _________________________________
                                            Name: Daniel J. Johnston
                                            Title: Chief Financial Officer

                                      II-2