MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------



                                  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 Nov. 30, 2004

                                       or

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

                        Commission file number 001-16167


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

               Delaware                                43-1878297
(State or other jurisdiction               (I.R.S. Employer Identification No.)
 of incorporation or organization)

            800 North Lindbergh Blvd.,                   63167
                  St. Louis, MO                        (Zip Code)
   (Address of principal executive offices)

                                 (314) 694-1000
              (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 [ ]

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [X] No [ ]

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest practicable date: 266,273,747 shares of Common
Stock, $0.01 par value, outstanding as of Jan. 4, 2005.


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




MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------




TABLE OF CONTENTS

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

                                                                                                                      
PART I--FINANCIAL INFORMATION                                                                                            Page
-----------------------------------------------------------------------------------------------------------------------------
Item 1.               Financial Statements                                                                                2
                          Statement of Consolidated Operations                                                            3
                          Condensed Statement of Consolidated Financial Position                                          4
                          Statement of Consolidated Cash Flows                                                            5
                          Notes to Consolidated Financial Statements                                                      6
Item 2.               Management's Discussion and Analysis of Financial Condition and Results of Operations              19
                          Overview                                                                                       19
                          Results of Operations -- First Quarter Fiscal Year 2005                                        21
                          Seeds and Genomics Segment                                                                     24
                          Agricultural Productivity Segment                                                              25
                          Restructuring                                                                                  27
                          Financial Condition, Liquidity, and Capital Resources                                          28
                          Outlook                                                                                        31
                          Critical Accounting Policies and Estimates                                                     35
                          New Accounting Standards                                                                       36
                          Cautionary Statements: Risk Factors Regarding Forward-Looking Statements                       36
Item 3.               Quantitative and Qualitative Disclosures About Market Risk                                         40
Item 4.               Controls and Procedures                                                                            40

PART II--OTHER INFORMATION
-----------------------------------------------------------------------------------------------------------------------------
Item 1.               Legal Proceedings                                                                                  41
Item 2.               Unregistered Sales of Equity Securities and Use of Proceeds                                        43
Item 5.               Other Information                                                                                  43
Item 6.               Exhibits                                                                                           44
SIGNATURE                                                                                                                45
EXHIBIT INDEX                                                                                                            46



                                       1


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

PART I--FINANCIAL INFORMATION

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


Item 1. FINANCIAL STATEMENTS

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

The Statement of Consolidated  Operations of Monsanto  Company and  subsidiaries
for the three  months ended Nov. 30,  2004,  and Nov.  30, 2003,  the  Condensed
Statement of Consolidated  Financial  Position as of Nov. 30, 2004, and Aug. 31,
2004, the Statement of  Consolidated  Cash Flows for the three months ended Nov.
30,  2004,  and Nov.  30,  2003,  and related  Notes to  Consolidated  Financial
Statements follow. Unless otherwise indicated,  "Monsanto" and "the company" are
used interchangeably to refer to Monsanto Company or to Monsanto Company and its
consolidated subsidiaries,  as appropriate to the context. Monsanto includes the
operations,  assets  and  liabilities  that  were  previously  the  agricultural
business of Pharmacia  Corporation  (Pharmacia),  which is now a  subsidiary  of
Pfizer Inc. Unless  otherwise  indicated,  "earnings  (loss) per share" and "per
share" mean diluted  earnings (loss) per share. In the notes to the consolidated
financial  statements,  all dollars are expressed in millions,  except per share
amounts.  Trademarks owned or licensed by Monsanto or its subsidiaries are shown
in all capital  letters.  Unless  otherwise  indicated,  references  to "ROUNDUP
herbicides" mean ROUNDUP branded and other branded glyphosate-based  herbicides,
excluding  all  lawn-and-garden  herbicides;  references  to "ROUNDUP  and other
glyphosate-based  herbicides" mean both branded and non-branded glyphosate-based
herbicides, excluding all lawn-and-garden herbicide products.

                                       2




MONSANTO COMPANY                                                                                 FIRST QUARTER 2005 FORM 10-Q
-----------------------------------------------------------------------------------------------------------------------------


Statement of Consolidated Operations

------------------------------------------------------------------------------------------------- ---------------------------
Unaudited                                                                                             Three Months Ended
                                                                                                           Nov. 30,
                                                                                                  ------------- -------------
(Dollars in millions, except per share amounts)                                                       2004          2003
------------------------------------------------------------------------------------------------- ------------- -------------
                                                                                                          
Net Sales                                                                                         $  1,098      $  1,028
  Cost of goods sold                                                                                   598           560
------------------------------------------------------------------------------------------------- ------------- -------------
Gross Profit                                                                                           500           468
Operating Expenses:
  Selling, general and administrative expenses                                                         260           277
  Bad-debt expense                                                                                      10            18
  Research and development expenses                                                                    132           116
  Adjustment of goodwill                                                                                --            69
  Restructuring charges -- net                                                                           1            29
------------------------------------------------------------------------------------------------- ------------- -------------
Total Operating Expenses                                                                               403           509
Income (Loss) from Operations                                                                           97           (41)
  Interest expense                                                                                      25            21
  Interest income                                                                                        5             4
  Solutia-related charge (see Note 15)                                                                 284            --
  Other expense -- net                                                                                  23            25
------------------------------------------------------------------------------------------------- ------------- -------------
Loss from Continuing Operations Before Income Taxes                                                   (230)          (83)
  Income tax benefit                                                                                  (104)           (6)
------------------------------------------------------------------------------------------------- ------------- -------------
Loss from Continuing Operations                                                                       (126)          (77)
------------------------------------------------------------------------------------------------- ------------- -------------
------------------------------------------------------------------------------------------------- ------------- -------------
Discontinued Operations (see Note 17):
  Loss from operations of discontinued businesses                                                       --           (28)
  Income tax benefit                                                                                   (86)           (8)
------------------------------------------------------------------------------------------------- ------------- -------------
------------------------------------------------------------------------------------------------- ------------- -------------
Income (Loss) on Discontinued Operations                                                                86           (20)
------------------------------------------------------------------------------------------------- ------------- -------------
------------------------------------------------------------------------------------------------- ------------- -------------
Net Loss                                                                                          $    (40)     $    (97)
------------------------------------------------------------------------------------------------- ------------- -------------

Basic and Diluted Earnings (Loss) per Share:
  Loss from continuing operations                                                                 $ (0.48)      $  (0.29)
  Income (loss) on discontinued operations                                                           0.33          (0.08)
------------------------------------------------------------------------------------------------- ------------- -------------
Net Loss                                                                                          $ (0.15)      $  (0.37)
------------------------------------------------------------------------------------------------- ------------- -------------


Weighted Average Shares Outstanding:
  Basic and Diluted                                                                                  264.6          262.1


Dividends per Share                                                                               $    --       $    0.13



The accompanying notes are an integral part of these consolidated financial
statements.

                                       3





MONSANTO COMPANY                                                                                FIRST QUARTER 2005 FORM 10-Q
----------------------------------------------------------------------------------------------------------------------------

Condensed Statement of Consolidated Financial Position

----------------------------------------------------------------------------------------------------------------------------
                                                                                             As of Nov. 30,   As of Aug. 31,
Unaudited                                                                                    --------------   --------------
(Dollars in millions, except share amounts)                                                      2004             2004
-----------------------------------------------------------------------------------------------------------   --------------
                                                                                                        
Assets
Current Assets:
  Cash and cash equivalents                                                                  $  1,553         $  1,037
  Short-term investments                                                                          100              300
  Trade receivables -- net of allowances of $251 and $250, respectively                         1,397            1,684
  Miscellaneous receivables                                                                       321              295
  Deferred tax assets                                                                             460              397
  Inventories (see Note 6)                                                                      1,452            1,154
  Other current assets                                                                             90               64
----------------------------------------------------------------------------------------------------------    --------------
Total Current Assets                                                                            5,373            4,931
Property, Plant and Equipment -- Net                                                            2,084            2,087
Goodwill -- Net (see Note 7)                                                                      868              720
Other Intangible Assets -- Net (see Note 7)                                                       471              454
Other Assets                                                                                    1,203              972
----------------------------------------------------------------------------------------------------------    --------------
Total Assets                                                                                 $  9,999         $  9,164
----------------------------------------------------------------------------------------------------------    --------------
Liabilities and Shareowners' Equity
Current Liabilities:
  Short-term debt                                                                            $    239         $    433
  Accounts payable                                                                                373              326
  Deferred revenues                                                                               549               16
  Grower accruals                                                                                 102                1
  Miscellaneous short-term accruals                                                             1,141            1,118
----------------------------------------------------------------------------------------------------------    --------------
----------------------------------------------------------------------------------------------------------    --------------
Total Current Liabilities                                                                       2,404            1,894
Long-Term Debt                                                                                  1,070            1,075
Postretirement Liabilities                                                                        651              687
Solutia-Related Reserve (see Note 15)                                                             223               --
Other Liabilities                                                                                 265              250
Commitments and Contingencies (see Note 15)
Shareowners' Equity:
  Common stock (authorized: 1,500,000,000 shares, par value $0.01)
     Issued 274,778,879 and 272,682,836 shares, respectively;
     Outstanding 265,530,637 and 264,413,343 shares, respectively                                   3                3
  Treasury stock, 9,248,242 and 8,269,493 shares, respectively, at cost                          (301)            (266)
  Additional contributed capital                                                                8,373            8,315
  Retained deficit                                                                             (1,685)          (1,645)
  Accumulated other comprehensive loss                                                           (986)          (1,132)
  Reserve for ESOP debt retirement                                                                (18)             (17)
----------------------------------------------------------------------------------------------------------    --------------
Total Shareowners' Equity                                                                       5,386            5,258
----------------------------------------------------------------------------------------------------------    --------------
Total Liabilities and Shareowners' Equity                                                    $  9,999         $  9,164
----------------------------------------------------------------------------------------------------------    --------------



The accompanying notes are an integral part of these consolidated financial
statements.

                                       4





MONSANTO COMPANY                                                                                 FIRST QUARTER 2005 FORM 10-Q
-----------------------------------------------------------------------------------------------------------------------------

Statement of Consolidated Cash Flows

-----------------------------------------------------------------------------------------------------------------------------
Unaudited                                                                                             Three Months Ended
                                                                                                           Nov. 30,
                                                                                                  ---------------------------
(Dollars in millions)                                                                                 2004          2003
-----------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Operating Activities:
 Net Loss                                                                                         $    (40)     $    (97)
 Adjustments to reconcile cash provided (required) by operations:
  Items that did not require (provide) cash:
   Depreciation and amortization expense                                                               109           114
   Adjustment to goodwill                                                                               --            69
   Impairment of assets included in discontinued operations                                             --            29
   Bad-debt expense                                                                                     10            18
   Noncash restructuring                                                                                --            13
   Deferred income taxes                                                                              (249)          139
   Gain on disposal of investments and property -- net                                                  (4)           --
   Equity affiliate expense -- net                                                                       6            11
   Solutia-related charge (see Note 15)                                                                284            --
   Other items that did not require (provide) cash                                                      11            --
Changes in assets and liabilities that provided (required) cash, net of
acquisitions:
   Trade receivables                                                                                   893           981
   Inventories                                                                                        (221)         (123)
   Accounts payable and accrued liabilities                                                              6           (72)
   PCB litigation settlement payments                                                                   --          (400)
   Solutia-related payments (see Note 15)                                                              (21)           --
   Pension contributions                                                                               (60)          (25)
   Other items                                                                                          45             4
-----------------------------------------------------------------------------------------------------------------------------
Net Cash Provided by Operations                                                                        769           661
-----------------------------------------------------------------------------------------------------------------------------
Cash Flows Provided (Required) by Investing Activities:
Maturities of short-term investments                                                                   201           230
Acquisition of businesses, net of cash acquired                                                       (158)           --
Technology and other investments                                                                        (9)          (11)
Capital expenditures                                                                                   (39)          (51)
Other investments and property disposal proceeds                                                         6             7
-----------------------------------------------------------------------------------------------------------------------------
Net Cash Provided by Investing Activities                                                                1           175
-----------------------------------------------------------------------------------------------------------------------------
Cash Flows Provided (Required) by Financing Activities:
Net change in short-term financing                                                                     (22)          (73)
Long-term debt proceeds                                                                                  5            80
Long-term debt reductions                                                                             (208)          (26)
Payments on other financing                                                                             (1)           (1)
Treasury stock purchases                                                                               (35)          (55)
Stock option exercises                                                                                  45            28
Dividend payments                                                                                      (38)          (34)
-----------------------------------------------------------------------------------------------------------------------------
Net Cash Required by Financing Activities                                                             (254)          (81)
-----------------------------------------------------------------------------------------------------------------------------
Net Increase in Cash and Cash Equivalents                                                              516           755
Cash and Cash Equivalents at Beginning of Period                                                     1,037           281
-----------------------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Period                                                        $  1,553      $  1,036
-----------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------


See Note 14 -- Supplemental Cash Flow Information -- for further details.

The accompanying notes are an integral part of these consolidated financial
statements.

                                       5



MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

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


NOTE 1.        BACKGROUND AND BASIS OF PRESENTATION

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

Monsanto  Company is a leading  global  provider of  agricultural  products  for
farmers. Monsanto produces leading seed brands, including DEKALB and ASGROW, and
develops  biotechnology  traits that assist farmers in  controlling  insects and
weeds.  Monsanto  provides  other  seed  companies  with  genetic  material  and
biotechnology  traits for their seed  brands.  The  company  also makes  ROUNDUP
herbicide and other herbicides.  Monsanto's seeds,  biotechnology trait products
and herbicides  provide  growers with solutions  that improve  productivity  and
reduce the costs of farming.  Monsanto also provides  lawn-and-garden  herbicide
products for the residential market and animal agricultural  products focused on
improving dairy cow productivity and swine genetics.

Monsanto  manages  its  business  in  two  segments:  Seeds  and  Genomics,  and
Agricultural Productivity. The Seeds and Genomics segment consists of the global
seeds and traits businesses and genetic technology  platforms.  The Agricultural
Productivity   segment  consists  of  the  crop  protection   products,   animal
agriculture,  lawn-and-garden herbicide products, and environmental technologies
businesses.  In  fiscal  year  2004,  the  company  announced  plans to exit the
European  breeding and seed business for wheat and barley and to discontinue the
plant-made pharmaceuticals program, and the assets associated with the company's
European  wheat and barley  business  were sold.  As a result of the exit plans,
these businesses have been presented as discontinued operations.  See Note 17 --
Discontinued   Operations  --  for  further  details.   The  restated  financial
statements  have been prepared in compliance with the provisions of Statement of
Financial  Accounting  Standards  No.  144,  Accounting  for the  Impairment  or
Disposal of  Long-Lived  Assets  (SFAS 144).  Accordingly,  for the three months
ended Nov. 30, 2004, and Nov. 30, 2003, the Statement of Consolidated Operations
has been  conformed  to this  presentation.  These  businesses  were  previously
reported as part of the Seeds and Genomics segment.

Monsanto  includes the operations,  assets and liabilities  that were previously
the  agricultural  business of  Pharmacia,  which is now a subsidiary of Pfizer.
Unless   otherwise   indicated,   "Monsanto"   and   "the   company"   are  used
interchangeably  to refer to  Monsanto  Company or to  Monsanto  Company and its
consolidated subsidiaries, as appropriate to the context.

The  accompanying  consolidated  financial  statements have not been audited but
have been prepared in conformity with accounting  principles  generally accepted
in the United States for interim financial  information and with instructions to
Form 10-Q and Article 10 of Regulation S-X. In the opinion of management,  these
unaudited consolidated financial statements contain all adjustments necessary to
present fairly the financial position,  results of operations and cash flows for
the interim periods reported.  This Quarterly Report on Form 10-Q should be read
in conjunction with the audited  consolidated  financial statements as presented
in  Monsanto's  Report on Form 10-K for the fiscal  year ended  Aug.  31,  2004.
Financial  information for the first three months of fiscal year 2005 should not
be annualized because of the seasonality of the company's business.


NOTE 2.        NEW ACCOUNTING STANDARDS

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

In December 2004, the Financial  Accounting  Standards  Board (FASB) issued SFAS
No. 123 (revised 2004), Share-Based Payment (SFAS 123R). SFAS 123R replaced SFAS
No. 123,  Accounting  for  Stock-Based  Compensation  (SFAS 123), and superseded
Accounting  Principles  Board  Opinion No. 25,  Accounting  for Stock  Issued to
Employees  (APB  25).  SFAS 123R  will  require  compensation  cost  related  to
share-based payment  transactions to be recognized in the financial  statements.
As  permitted  by SFAS 123,  Monsanto  elected to follow the guidance of APB 25,
which allowed companies to use the intrinsic value method of accounting to value
their share-based  payment  transactions  with employees.  Based on this method,
Monsanto did not recognize  compensation  expense in its financial statements as
the stock options  granted had an exercise  price equal to the fair market value
of the  underlying  common  stock on the date of the grant.  SFAS 123R  requires
measurement of the cost of share-based payment  transactions to employees at the
fair value of the award on the grant date and  recognition  of expense  over the
requisite service or vesting period. SFAS 123R requires  implementation  using a
modified version of prospective  application,  under which compensation  expense
for the unvested portion of previously granted awards and all new awards will be
recognized on or after the date of adoption.  SFAS 123R also allows companies to
adopt SFAS 123R by restating previously issued financial statements,  basing the
amounts on the expense  previously  calculated  and  reported in their pro forma
footnote  disclosures  required under SFAS 123. The provisions of SFAS 123R will
be adopted by Monsanto using the modified  prospective method beginning Sept. 1,
2005.

                                       6



MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED (continued)

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

In December 2004, the FASB issued FASB Staff Position No. 109-1,  Application of
FASB  Statement  No. 109 (SFAS 109),  Accounting  for Income  Taxes,  to the Tax
Deduction  on Qualified  Production  Activities  Provided by the  American  Jobs
Creation Act of 2004 (FSP 109-1).  FSP 109-1  clarifies that the  manufacturer's
deduction  provided  for under the  American  Jobs  Creation  Act of 2004 (AJCA)
should be accounted for as a special  deduction in accordance  with SFAS 109 and
not as a tax rate  reduction.  The  adoption of FSP 109-1 will have no impact on
Monsanto's  results of  operations  or  financial  position for fiscal year 2005
because the  manufacturer's  deduction is not available to Monsanto until fiscal
year  2006.   The  company  is   currently   evaluating   the  effect  that  the
manufacturer's  deduction  will have in subsequent  years.  The FASB also issued
FASB Staff  Position  No.  109-2,  Accounting  and  Disclosure  Guidance for the
Foreign Earnings Repatriation Provision within the American Jobs Creation Act of
2004 (FSP 109-2).  The AJCA  introduces a special  one-time  dividends  received
deduction on the  repatriation  of certain foreign  earnings to a U.S.  taxpayer
(repatriation provision),  provided certain criteria are met. FSP 109-2 provides
accounting and disclosure guidance for the repatriation provision.  Although FSP
109-2 is  effective  immediately,  until the  Treasury  Department  or  Congress
provides  additional  clarifying  language on key  elements of the  repatriation
provision,  the amount of foreign  earnings to be repatriated by Monsanto cannot
be  determined.  See Note 8 -- Income  Taxes -- for  additional  disclosures  in
accordance with FSP 109-2.

In May 2004,  the FASB issued FASB Staff  Position  No.  106-2,  Accounting  and
Disclosure  Requirements Related to the Medicare Prescription Drug,  Improvement
and Modernization Act of 2003 (FSP 106-2), which superseded FSP 106-1. FSP 106-2
provides  authoritative  guidance  on the  accounting  for  the  effects  of the
Medicare Prescription Drug, Improvement and Modernization Act of 2003 (the Act),
which  was  signed  into law on Dec.  8,  2003,  and  specifies  the  disclosure
requirements  for  employers  who have adopted FSP 106-2.  The Act  introduced a
prescription  drug  benefit  under  Medicare,  as well as a federal  subsidy  to
sponsors of retiree  health care benefit plans that provide a benefit that is at
least  actuarially  equivalent to Medicare.  Detailed  regulations  necessary to
implement the Act have not been issued,  including  those that would specify the
manner in which actuarial equivalency must be determined,  the evidence required
to  demonstrate  actuarial  equivalency,   and  the  documentation  requirements
necessary to be entitled to the subsidy.  FSP 106-2 was effective for Monsanto's
first  quarter of fiscal year 2005.  Monsanto  has  estimated a reduction of the
postretirement benefit obligation of approximately $14 million. The reduction in
annual   benefit  cost  is  estimated  at   approximately   $2  million.   Final
authoritative  guidance could require the company to change previously  reported
information.


NOTE 3.  BUSINESS COMBINATIONS

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

In September  2004,  Monsanto  acquired the canola seed assets of Advanta  Seeds
(Advanta) from Advanta B.V., including the Advanta Seeds brand in Canada and the
Interstate Seed brand in the United States, for $50 million in cash (net of cash
acquired).  The addition of these canola seed businesses  reinforces  Monsanto's
commitment  to the canola  industry  and is  intended to  strengthen  Monsanto's
ability  to bring  continued  technology  innovations  to  canola  growers.  The
transaction  was completed on Sept. 8, 2004, from which time the results of this
acquisition were included in the company's  consolidated  financial  statements.
Advanta's  business  operations and employees were integrated into the Seeds and
Genomics segment upon acquisition.

In first quarter 2005,  Monsanto formed  American  Seeds,  Inc. (ASI), a holding
company  established to support regional seed businesses with capital,  genetics
and technology  investments.  In November  2004, ASI acquired  Channel Bio Corp.
(Channel  Bio),  for $104 million in cash (net of cash acquired) and $15 million
in assumed  liabilities  to be paid at a later date.  Channel Bio is a U.S. seed
company that sells, markets and distributes corn and soybean seeds through three
brands:  Crow's  Hybrid Corn  Company,  Midwest Seed  Genetics,  Inc. and Wilson
Seeds.  The  acquisition  of Channel Bio is expected  to provide  Monsanto  with
additional  opportunity  for growth by  accelerating  the delivery of technology
advances through Channel Bio's strong customer  relationships,  local brands and
quality service. The transaction was completed on Nov. 15, 2004, from which time
the results of this  acquisition  were  included in the  company's  consolidated
financial  statements.  As part of ASI,  Channel Bio's business  operations were
added to the Seeds and Genomics segment results upon acquisition.

The purchase price  allocations for Advanta and Channel Bio as of Nov. 30, 2004,
were preliminary and are summarized in the aggregate in the following table. Pro
forma  information  related to these  acquisitions  is not included  because the
impact of these acquisitions,  either  individually or in the aggregate,  on the
company's   consolidated   results  of  operations  was  not  considered  to  be
significant.

                                       7




MONSANTO COMPANY                                                                                FIRST QUARTER 2005 FORM 10-Q
----------------------------------------------------------------------------------------------------------------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED (continued)

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

----------------------------------------------------------------------------------------------------------------------------
                                                                                                               Aggregate
(Dollars in millions)                                                                                        Acquisitions
----------------------------------------------------------------------------------------------------------------------------
                                                                                                         
Current assets                                                                                              $       84
Property, plant and equipment                                                                                        5
Goodwill                                                                                                           134
Other intangible assets                                                                                             42
In-process research and development                                                                                 12
----------------------------------------------------------------------------------------------------------------------------
Total assets acquired                                                                                              277
----------------------------------------------------------------------------------------------------------------------------
Current liabilities                                                                                                 77
Other liabilities                                                                                                   25
----------------------------------------------------------------------------------------------------------------------------
Total liabilities assumed                                                                                          102
----------------------------------------------------------------------------------------------------------------------------
Net assets acquired                                                                                         $      175
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------


These acquisitions were accounted for as purchase transactions, and accordingly,
the assets and  liabilities  of the  acquired  entities  were  recorded at their
estimated  fair  values at the dates of the  acquisitions.  In  addition  to the
purchase amounts stated above, the company paid transaction  costs of $4 million
and recorded estimated  integration costs of $2 million.  The primary items that
generated the goodwill are the direct-to-farmer  distribution network of Channel
Bio, the value of the acquired assembled workforces, and the premium paid by the
company for the right to control the businesses  acquired.  None of the goodwill
is deductible for tax purposes.

The   acquired   identifiable   intangible   assets  of  $42   million   have  a
weighted-average  useful life of approximately  10 years. The intangible  assets
that make up that amount include acquired biotechnology intellectual property of
$23 million to be amortized  on a  straight-line  basis over lives  ranging from
four to seven years, germplasm of $10 million to be amortized on a straight-line
basis over 20 years,  and trademarks  and other  intangibles of $9 million to be
amortized  on a  straight-line  basis over lives  ranging from four to 12 years.
Charges of $12 million were recorded in research and development  (R&D) expenses
in first  quarter  2005 for the  write-off of acquired  in-process  R&D (IPR&D).
Management  believes  the  technological  feasibility  of the IPR&D has not been
established and that the research has no alternative  future uses.  Accordingly,
the amounts  allocated  to IPR&D are required to be expensed  immediately  under
generally accepted accounting principles.




NOTE 4.        RESTRUCTURING

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

Restructuring charges were recorded in the Statement of Consolidated Operations as follows:

-----------------------------------------------------------------------------------------------------------------------------
                                                                                                  Three Months Ended Nov. 30,
                                                                                                  ---------------------------
(Dollars in millions)                                                                                 2004          2003
-----------------------------------------------------------------------------------------------------------------------------
                                                                                                           
Cost of goods sold                                                                                $     --      $     --
Adjustment of goodwill                                                                                  --           (69)
Restructuring charges -- net(1, 2)                                                                      (1)          (29)
-----------------------------------------------------------------------------------------------------------------------------
Loss from Continuing Operations Before Income Taxes                                                     (1)          (98)
Income tax benefit                                                                                      20            11
-----------------------------------------------------------------------------------------------------------------------------
Income (Loss) from Continuing Operations                                                                19           (87)
Loss from operations of discontinued businesses(3)                                                      --           (33)
Income tax benefit                                                                                      --             9
-----------------------------------------------------------------------------------------------------------------------------
Loss on Discontinued Operations                                                                         --           (24)
-----------------------------------------------------------------------------------------------------------------------------
Net Income (Loss)                                                                                 $     19      $   (111)
-----------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------

(1)  The restructuring charges for the three months ended Nov. 30, 2003, include
     reversals of $1 million related to the 2000 restructuring plan.
(2)  The $1 million of restructuring charges for the three months ended Nov. 30,
     2004, was recorded in the Agricultural Productivity segment.
(3)  First quarter of fiscal year 2004 contains restructuring charges related to
     discontinued businesses (see Note 17 - Discontinued Operations). These
     restructuring charges were recorded in discontinued operations.

Fiscal Year 2004 Restructuring Plan

On Oct. 15, 2003, Monsanto announced plans to continue to reduce costs primarily
associated  with its  agricultural  chemistry  business as that  sector  matures
globally. The company has further concentrated its resources on its core seeds

                                       8


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED (continued)

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

and traits  businesses.  These plans included (1) reducing costs associated with
the company's ROUNDUP herbicide business,  (2) exiting the European breeding and
seed  business  for wheat  and  barley,  and (3)  discontinuing  the  plant-made
pharmaceuticals  program.  In fiscal  year  2004,  total  restructuring  charges
related to these  actions were $165  million  pretax  ($105  million  aftertax).
Additionally,  the  approved  plan  included the  impairment  of goodwill in the
global  wheat  business  of $69  million  (see  Note  7 --  Goodwill  and  Other
Intangible  Assets).  In fiscal year 2005,  the company  incurred  charges of $1
million pretax to complete the restructuring actions under this plan. No further
actions are planned in 2005.

In first quarter 2005, Monsanto recorded a deferred tax benefit of $106 million,
of which $20 million was recorded in continuing operations and the remaining $86
million was  recorded in  discontinued  operations.  The $20 million tax benefit
recorded in continuing  operations  was related to the impairment of goodwill in
the global wheat business as part of the fiscal year 2004 restructuring plan. As
such, the benefit amount  recorded in continuing  operations is reflected in the
table  above.  See  Note 8 --  Income  Taxes  --  and  Note  17 --  Discontinued
Operations -- for further  discussion of the $86 million tax benefit recorded in
discontinued operations.

First quarter  fiscal year 2004 pretax  charges of $63 million were comprised of
$56 million related to the Seeds and Genomics segment ($23 million in continuing
operations and $33 million in discontinued operations) and $7 million related to
the Agricultural  Productivity segment. These charges include $20 million pretax
related  to work  force  reductions,  $42  million  pretax in asset  impairments
(excluding  the $69 million  impairment of goodwill  related to the global wheat
reporting  unit),  and $1  million  pretax  in costs  associated  with  facility
closures.

Charges incurred in connection with the fiscal year 2004 restructuring plan were
accounted for under SFAS 144 and SFAS No. 146,  Accounting for Costs  Associated
with Exit or  Disposal  Activities  (SFAS  146).  The  company's  written  human
resource policies are indicative of an ongoing benefit arrangement in respect to
severance packages. Benefits paid pursuant to an ongoing benefit arrangement are
specifically  excluded from the scope of SFAS 146 and should be accounted for in
accordance  with  the  accounting  pronouncement  applicable  to  the  company's
arrangement.  Monsanto  accounted for its severance  packages under SFAS No. 88,
Employers'  Accounting  for  Settlements  and  Curtailments  of Defined  Benefit
Pension Plans and for Termination  Benefits,  which addresses the accounting for
other employee benefits.

The following  table  displays a roll forward of the liability  established  for
restructuring expense from Sept. 1, 2004, to Nov. 30, 2004:


----------------------------------------------------------------------------------------------------------------------------
                                                                           Work Force         Facility
(Dollars in millions)                                                      Reductions         Closures           Total
----------------------------------------------------------------------------------------------------------------------------
                                                                                                    
Continuing Operations:
   Beginning liability as of Aug. 31, 2004                               $      44         $       1         $     45
   Restructuring liability                                                       1                --                1
   Cash payments                                                               (12)               (1)             (13)
   Reclassification of reserves to other balance sheet accounts:
    Long-term liability                                                         (5)               --               (5)
----------------------------------------------------------------------------------------------------------------------------
Ending liability as of Nov. 30, 2004                                     $      28         $      --         $     28
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------



NOTE 5.        CUSTOMER FINANCING PROGRAM

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

In April 2002,  Monsanto  established  a new $500  million  revolving  financing
program for selected customers through a third-party specialty lender. Under the
financing program,  Monsanto  originates customer loans on behalf of the lender,
which is a special purpose entity (SPE) that Monsanto consolidates,  pursuant to
Monsanto's  credit and other  underwriting  guidelines  approved  by the lender.
Monsanto  services the loans and  provides a first-loss  guarantee of up to $100
million.  Following origination,  the lender transfers the loans to multi-seller
commercial paper conduits through a nonconsolidated  qualifying  special purpose
entity (QSPE).  Monsanto  accounts for this transaction as a sale, in accordance
with SFAS No. 140,  Accounting  for Transfers and Servicing of Financial  Assets
and Extinguishment of Liabilities.

Monsanto has no ownership  interest in the lender, in the QSPE, or in the loans.
However,  because  Monsanto  substantively  originates the loans through the SPE
(which it  consolidates)  and  partially  guarantees  and  services  the  loans,
Monsanto  accounts for the program as if it were the originator of the loans and
the transferor selling the loans to the QSPE.

                                       9



MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED (continued)

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


Monsanto records its guarantee liability at a value that approximates fair value
(except that it does not discount credit losses because of the short term of the
loans),  primarily  related to expected future credit losses.  Monsanto does not
recognize any servicing asset or liability because the servicing fee is adequate
compensation for the servicing activities. Discounts on the sale of the customer
loans and servicing  revenues  collected and earned were not significant  during
the three months ended Nov. 30, 2004, and Nov. 30, 2003.

Customer  loans sold through the financing  program  totaled $60 million for the
first  quarter  of fiscal  year 2005 and $15  million  for the first  quarter of
fiscal year 2004. The loan balance outstanding as of Nov. 30, 2004, and Aug. 31,
2004, was $150 million and $222 million,  respectively. The first-loss guarantee
will  be in  place  throughout  the  financing  program.  Loans  are  considered
delinquent  when  payments  are 31 days past due. If a customer  fails to pay an
obligation  when due,  Monsanto  would  incur a liability  to perform  under the
first-loss  guarantee.  As of Nov.  30, 2004,  and Aug.  31, 2004,  less than $1
million of loans sold through this financing program were delinquent. As of Nov.
30, 2004, and Aug. 31, 2004,  Monsanto recorded its guarantee  liability at less
than $1 million,  based on the company's historical  collection  experience with
these customers and the company's current assessment of credit exposure. Adverse
changes in the actual loss rate would  increase  the  liability.  If Monsanto is
called upon to make payments under the first-loss  guarantee,  it would have the
benefit under the financing program of any amounts  subsequently  collected from
the customer.

In January 2003, the FASB issued FASB  Interpretation  No. 46,  Consolidation of
Variable  Interest  Entities  (FIN 46),  and  amended it by  issuing  FIN 46R in
December  2003.  The  SPE  is  included  in  Monsanto's  consolidated  financial
statements.  Because  QSPEs are excluded  from the scope of FIN 46R and Monsanto
does not have the unilateral  right to liquidate the QSPE,  this  interpretation
does not have an effect on  Monsanto's  accounting  for the  customer  financing
program.




NOTE 6.        INVENTORIES

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

Components of inventories were:

-----------------------------------------------------------------------------------------------------------------------------
                                                                                              As of Nov. 30,   As of Aug. 31,
                                                                                              --------------   --------------
(Dollars in millions)                                                                             2004             2004
-----------------------------------------------------------------------------------------------------------    -------------
                                                                                                         
Finished Goods                                                                                $    679         $    477
Goods In Process                                                                                   528              436
Raw Materials and Supplies                                                                         270              266
-----------------------------------------------------------------------------------------------------------    -------------
Inventories at FIFO Cost                                                                         1,477            1,179
Excess of FIFO over LIFO Cost                                                                      (25)             (25)
-----------------------------------------------------------------------------------------------------------    -------------
Total                                                                                         $  1,452         $  1,154
-----------------------------------------------------------------------------------------------------------    -------------
-----------------------------------------------------------------------------------------------------------    -------------



NOTE 7.        GOODWILL AND OTHER INTANGIBLE ASSETS

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

In first quarter 2004,  the  company's  decision to exit the European  wheat and
barley business required an evaluation for potential  impairment of goodwill and
other  intangible  assets related to the company's  global wheat business.  Fair
value  calculations  using  a  discounted  cash  flow  methodology  indicated  a
potential goodwill impairment,  which required the company to perform the second
step  of the  goodwill  impairment  test.  The  second  step  of the  impairment
assessment was completed during the quarter ended Nov. 30, 2003, and resulted in
the $69 million impairment of goodwill specific to the wheat reporting unit. The
fiscal year 2004 annual  goodwill  impairment  test was performed as of March 1,
2004, and no indications of goodwill impairment existed as of that date.




Changes in the net carrying amount of goodwill for the first quarter of fiscal year 2005, by segment, are as follows:

----------------------------------------------------------------------------------------------------------------------------
                                                                                    Seeds and    Agricultural
(Dollars in millions)                                                                Genomics    Productivity     Total
----------------------------------------------------------------------------------------------------------------------------
                                                                                                      
Balance as of Aug. 31, 2004                                                        $    645      $     75      $    720
Acquisition Activity (see Note 3)                                                       134            --           134
Effect of Foreign Currency Translation Adjustments                                       14            --            14
----------------------------------------------------------------------------------------------------------------------------
Balance as of Nov. 30, 2004                                                        $    793      $     75      $    868
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------


                                       10



MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED (continued)

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



Information regarding the company's other intangible assets is as follows:

----------------------------------------------------------------------------------------------------------------------------
                                       As of Nov. 30, 2004                                As of Aug. 31, 2004
                          -----------------------------------------------    -----------------------------------------------
                            Carrying       Accumulated                          Carrying       Accumulated
(Dollars in millions)        Amount        Amortization        Net               Amount        Amortization        Net
-------------------------------------------------------------------------    -----------------------------------------------
                                                                                            
Germplasm                 $    606      $     (441)       $    165           $    590       $     (423)       $    167
Acquired Biotechnology
  Intellectual Property        447            (231)            216                423             (218)            205
Trademarks                      89             (28)             61                 85              (26)             59
Other                           48             (19)             29                 42              (19)             23
-------------------------------------------------------------------------    -----------------------------------------------
Total                     $  1,190      $     (719)       $    471           $  1,140       $     (686)       $    454
-------------------------------------------------------------------------    -----------------------------------------------
-------------------------------------------------------------------------    -----------------------------------------------


The  increases  in other  intangible  assets  during  the first  quarter of 2005
primarily  resulted from the acquisitions of Advanta and Channel Bio. See Note 3
-- Business Combinations -- for further discussion of these acquisitions.

Total  amortization  expense of other intangible assets was $28 million in first
quarter of fiscal year 2005 and $31 million in first quarter of fiscal year 2004
(exclusive  of  $1  million   amortization   expense  recorded  in  discontinued
operations in first  quarter  2004).  Estimated  intangible  asset  amortization
expense  for  each  of  the  five  succeeding   fiscal  years  has  not  changed
significantly  from the amounts  disclosed in Monsanto's Report on Form 10-K for
the fiscal year ended Aug. 31, 2004.


NOTE 8.        INCOME TAXES

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

The sale of the European wheat and barley business in fiscal year 2004 generated
a tax loss  deductible in either the United Kingdom or the United States.  As of
Aug.  31,  2004,  a deferred  tax asset had not been  recorded  for the tax loss
incurred  in  the  United  States  because  of  the  existence  of a  number  of
uncertainties. These uncertainties diminished with the enactment of the American
Jobs  Creation  Act of 2004  (AJCA) on Oct.  22,  2004.  As a  result,  Monsanto
recorded a deferred tax benefit of $106 million in first  quarter  2005. Of this
tax benefit,  $20 million was recorded in continuing  operations  related to the
impairment  of goodwill in the global wheat  business  recorded in first quarter
2004.  The  remaining  $86  million  recorded  in  discontinued  operations  was
primarily related to the goodwill  write-off at the date of adoption of SFAS No.
142, Goodwill and Other Intangible Assets (SFAS 142), on Jan. 1, 2002, which was
recorded  as a  cumulative  effect  of a change  in  accounting  principle.  The
recognition  of this tax  benefit in the  United  States  effectively  precludes
Monsanto from claiming any U.K. benefit for the U.K. tax loss. Accordingly,  the
U.K.  deferred tax asset of $71 million,  which had a full  valuation  allowance
against it, has been written off during the quarter ended Nov. 30, 2004.

The AJCA created a temporary  incentive  for U.S.  multinationals  to repatriate
accumulated  earnings  outside  the  United  States by  providing  an 85 percent
dividends  received  deduction for certain  dividends  from  controlled  foreign
corporations.  Monsanto may elect to apply this provision to qualifying earnings
repatriations  in either the  remainder  of fiscal  year 2005 or in fiscal  year
2006. As of Nov. 30, 2004,  Monsanto has not recorded  deferred taxes on foreign
earnings because any taxes on dividends would be substantially offset by foreign
tax credits or because Monsanto intends to reinvest those earnings indefinitely.
Due to the  complexity  of the  repatriation  provision,  the  company  is still
evaluating the effects of this provision on its plan for repatriation of foreign
earnings and does not expect to be able to complete this evaluation  until after
Congress or the Treasury  Department provides additional guidance clarifying key
elements of the  provision.  The range of possible  amounts  that the company is
currently  considering  eligible  for  repatriation  is  between  zero  and $500
million.  As of Nov. 30, 2004, the related  potential range of income tax cannot
be reasonably estimated.


NOTE 9.        ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

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

Monsanto's  business  and  activities  expose it to a variety  of market  risks,
including  risks  related to changes in  commodity  prices for seed  inventories
purchased from growers,  foreign-currency exchange rates, interest rates and, to
a lesser  degree,  security  prices and  natural  gas  prices.  These  financial
exposures  are  monitored  and managed by the company as an integral part of its
market risk management program.  This program recognizes the unpredictability of
financial  markets  and seeks to reduce the  potentially  adverse  effects  that
market volatility could have on operating results.  Monsanto's overall objective

                                       11



MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED (continued)

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

in holding  derivatives  is to  minimize  the risks by using the most  effective
methods to eliminate or reduce the effects of these exposures. Monsanto accounts
for its derivatives in accordance  with SFAS No. 133,  Accounting for Derivative
Instruments and Hedging Activities, and SFAS No. 149, Amendment of Statement 133
Derivative Instruments and Hedging Activities.

The company hedges a portion of its net investment in Brazilian subsidiaries and
reported  after-tax  losses of $8 million and $3 million in the first quarter of
fiscal year 2005 and fiscal year 2004,  respectively.  These losses are included
in accumulated other comprehensive loss.


NOTE 10.       POSTRETIREMENT BENEFITS -- PENSIONS, HEALTH CARE AND OTHER

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

The majority of  Monsanto's  employees  are covered by  noncontributory  pension
plans sponsored by the company. The company also provides certain postretirement
health care and life insurance  benefits for retired employees through insurance
contracts.

In  December  2003,  the FASB  issued SFAS No. 132  (Revised  2003),  Employers'
Disclosures about Pensions and Other Postretirement Benefits, which enhanced the
required disclosures about pension plans and other postretirement benefit plans,
but did not change the  measurement or  recognition  principles for those plans.
The  statement  requires  additional  interim and annual  disclosures  about the
assets,  obligations,  cash  flows,  and net  periodic  benefit  cost of defined
benefit pension plans and other defined benefit postretirement plans.

The company's net periodic  benefit cost for pension  benefits,  and health care
and other postretirement benefits include the following components:


----------------------------------------------------------------------------------------------------------------------------
Pension Benefits                                                                                 Three Months Ended Nov. 30,
                                                                                                 ---------------------------
(Dollars in millions)                                                                                 2004         2003
----------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Service Cost for Benefits Earned During the Period                                                $      9      $      7
Interest Cost on Benefit Obligation                                                                     23            22
Assumed Return on Plan Assets                                                                          (27)          (24)
Amortization of Unrecognized Net Loss                                                                    9             6
----------------------------------------------------------------------------------------------------------------------------
Total Net Periodic Benefit Cost                                                                   $     14      $     11
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------




----------------------------------------------------------------------------------------------------------------------------
Health Care and Other Postretirement Benefits                                                    Three Months Ended Nov. 30,
                                                                                                 ---------------------------
(Dollars in millions)                                                                                 2004          2003
----------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Service Cost for Benefits Earned During the Period                                                $      3      $      2
Interest Cost on Benefit Obligation                                                                      5             5
Amortization of Unrecognized Net Loss                                                                    1             1
-----------------------------------------------------------------------------------------------------------------------------
Total Net Periodic Benefit Cost                                                                   $      9      $      8
-----------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------


Monsanto  contributed  $60 million to its pension plan in the three months ended
Nov. 30, 2004. As of Nov. 30, 2004,  management does not plan to make additional
contributions  to the  company's  pension  plan in fiscal  year  2005.  However,
pending management's  assessment of 2005 results of operations,  the company may
reassess  planned  contributions  to its pension plan. In the three months ended
Nov. 30, 2003, pension plan contributions were $25 million.


NOTE 11.       STOCK-BASED COMPENSATION PLANS

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

As permitted by current accounting literature, the company has elected to follow
the  guidance  of  APB  25  for  measuring  and   recognizing   its  stock-based
transactions with employees. Accordingly, no compensation expense was recognized
in relation to any of the  Monsanto  option  plans in which  Monsanto  employees
participate.  For further details, please refer to the disclosures in Monsanto's
Report on Form 10-K for the fiscal year ended Aug. 31, 2004.

Had stock-based  compensation  expense for these plans been determined  based on
the  fair  value  consistent  with  the  method  of  SFAS  148,  Accounting  for

                                       12


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED (continued)

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

Stock-Based  Compensation -- Transition and  Disclosure,  which amends SFAS 123,
Accounting for  Stock-Based  Compensation,  Monsanto's net loss and net loss per
share would have been adjusted to the pro forma amounts indicated as follows:



-----------------------------------------------------------------------------------------------------------------------------
                                                                                                  Three Months Ended Nov. 30,
                                                                                                  ---------------------------
(Dollars in millions, except per share amounts)                                                       2004          2003
-----------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Net Loss:
  As reported                                                                                     $    (40)     $    (97)
  Less: Total stock-based employee compensation expense
  determined under fair-value-based method for all awards, net of tax                                   (6)           (2)
-----------------------------------------------------------------------------------------------------------------------------
  Pro forma                                                                                       $    (46)     $    (99)
-----------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------
Basic and Diluted Loss per Share:
  As reported                                                                                     $  (0.15)     $   (0.37)
  Pro forma                                                                                          (0.17)         (0.38)
-----------------------------------------------------------------------------------------------------------------------------


As  discussed  in Note 2 -- New  Accounting  Standards,  SFAS 123R was issued in
December  2004,  which  replaced  SFAS 123.  SFAS 123R is effective for Monsanto
beginning Sept. 1, 2005.


NOTE 12.       COMPREHENSIVE INCOME (LOSS)

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

Comprehensive  income (loss)  includes all  nonshareowner  changes in equity and
consists  of  net  income  (loss),  foreign  currency  translation  adjustments,
unrealized gains and losses on available-for-sale securities, additional minimum
pension  liability  adjustments,  and accumulated  derivative gains or losses on
cash flow hedges not yet realized.  Information  regarding  comprehensive income
(loss) is as follows:



----------------------------------------------------------------------------------------------------------------------------
                                                                                               Three Months Ended Nov. 30,
                                                                                               -----------------------------
(Dollars in millions)                                                                             2004             2003
----------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Comprehensive income (loss)                                                                    $    106         $    (26)
----------------------------------------------------------------------------------------------------------------------------


The components of accumulated other comprehensive loss are as follows:



----------------------------------------------------------------------------------------------------------------------------
                                                                                              As of Nov. 30,  As of Aug. 31,
                                                                                              --------------  --------------
(Dollars in millions)                                                                             2004             2004
------------------------------------------------------------------------------------------------------------  --------------
                                                                                                          
Accumulated foreign currency translations                                                      $   (649)        $   (824)
Net unrealized gains on investments, net of taxes                                                     8                9
Net accumulated derivative loss, net of taxes                                                       (46)             (18)
Minimum pension liability, net of taxes                                                            (299)            (299)
------------------------------------------------------------------------------------------------------------    ------------
Accumulated Other Comprehensive Loss                                                           $   (986)        $ (1,132)
------------------------------------------------------------------------------------------------------------    ------------



NOTE 13.       LOSS PER SHARE

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

Because Monsanto reported a loss from continuing operations for the three months
ended Nov.  30,  2004,  and Nov.  30,  2003,  SFAS No. 128,  Earnings per Share,
requires diluted loss per share to be calculated using  weighted-average  common
shares  outstanding,  excluding dilutive potential common shares. If diluted EPS
were  computed  taking  into  account the effect of  dilutive  potential  common
shares,  the  number of shares  that would be  included  in the  calculation  of
dilutive EPS is noted in the table below.  Potential  common  shares  consist of
stock options  using the treasury  stock method and are excluded if their effect
is  antidilutive.  Dilutive  potential  common  shares noted below exclude stock
options of approximately  1.9 million and 1.8 million for the three months ended
Nov. 30, 2004, and Nov. 30, 2003,  respectively.  These potential  common shares
were excluded because the options' exercise prices were greater than the average
market  price  of  the  common  shares  and,  therefore,  the  effect  would  be
antidilutive.

                                       13



MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED (continued)

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


----------------------------------------------------------------------------------------------------------------------------
                                                                                                 Three Months Ended Nov. 30,
                                                                                                 ---------------------------
                                                                                                     2004          2003
----------------------------------------------------------------------------------------------------------------------------
                                                                                                         
Weighted-average number of common shares                                                             264.6        262.1
Dilutive potential common shares                                                                       5.0          3.7
----------------------------------------------------------------------------------------------------------------------------


NOTE 14.       SUPPLEMENTAL CASH FLOW INFORMATION

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

The  effect  of  exchange  rate  changes  on cash and cash  equivalents  was not
material. Cash payments for interest and taxes were as follows:


----------------------------------------------------------------------------------------------------------------------------
                                                                                                 Three Months Ended Nov. 30,
                                                                                                 ---------------------------
(Dollars in millions)                                                                                2004          2003
----------------------------------------------------------------------------------------------------------------------------
                                                                                                         
Interest                                                                                          $      9     $     10
Taxes                                                                                                   15           62
----------------------------------------------------------------------------------------------------------------------------


On July 31, 2003, the Executive  Committee of the board of directors  authorized
the  purchase  of up to  $500  million  of the  company's  common  stock  over a
three-year  period.  Through Nov. 30, 2004,  the company  purchased  9.2 million
shares for $301 million.

NOTE 15.       COMMITMENTS AND CONTINGENCIES

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

Solutia Inc.:  The  following  discussion  provides new and updated  information
regarding proceedings related to Solutia Inc. (Solutia).  Other information with
respect to Solutia  matters  appears in  Monsanto's  Report on Form 10-K for the
fiscal year ended Aug. 31, 2004.

As  described in  Monsanto's  Report on Form 10-K for the fiscal year ended Aug.
31, 2004, pursuant to the Sept. 1, 2000,  Separation  Agreement between Monsanto
and  Pharmacia,  as amended  (Separation  Agreement),  Monsanto  was required to
indemnify  Pharmacia for liabilities that Solutia assumed from Pharmacia under a
Distribution  Agreement  entered into between those companies in connection with
the spinoff of Solutia on Sept. 1, 1997, as amended (Distribution Agreement), to
the extent that Solutia fails to pay,  perform or discharge  those  liabilities.
Those liabilities are referred to as "Solutia's Assumed Liabilities."  Solutia's
Assumed  Liabilities  may  include,  among  others,  litigation,   environmental
remediation,  and certain retiree  liabilities  relating to individuals who were
employed by Pharmacia prior to the Solutia spinoff.

The following  updates some of the  proceedings in Solutia's  bankruptcy:

o    The stay of all  litigation  agreed  to by all  parties  in the  bankruptcy
     proceedings  remains in force and effect,  subject to any party's  right to
     issue a  termination  notice.  As of the  filing  date of this  report,  no
     termination notice has been issued by any party.

o    Monsanto timely filed its proof of claim on Nov. 29, 2004. Monsanto alleged
     claims against Solutia for (i) breach of the Distribution  Agreement;  (ii)
     failure  to  defend,  indemnify  and hold  Monsanto  harmless  for all tort
     liabilities and obligations associated with the chemicals business formerly
     operated by Pharmacia; (iii) failure to defend, indemnify and hold Monsanto
     harmless for all environmental  liabilities and obligations associated with
     the chemicals  business  formerly  operated by  Pharmacia;  (iv) failure to
     perform all of its obligations under a global settlement  agreement entered
     into in  connection  with the  Abernathy  and  Tolbert  cases,  and related
     agreements  in certain  lawsuits  which were  pending in federal  and state
     courts  in  Alabama;   (v)  Solutia's  potential  failure  to  fulfill  all
     obligations  related  to retiree  benefits  associated  with the  chemicals
     business  formerly  operated by  Pharmacia;  and (vi) other claims  arising
     based upon Solutia's  failure to pay,  perform or discharge  obligations to
     Monsanto,  including  payment for goods,  services,  and commitments  under
     appeal  bonds.  The  claim  was  filed in an  amount  of not less  than $90

                                       14

MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED (continued)

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

     million,  together with additional damages in amounts yet to be determined.
     Due to the complexity of Monsanto's  claims,  the Bankruptcy  Court's order
     establishing  a claims bar date  expressly  permits  Monsanto  the right to
     amend its claim under certain conditions.

Both immediately prior to and since its Chapter 11 filing, Solutia has failed to
perform its  obligations  relating  to some of  Solutia's  Assumed  Liabilities.
Monsanto  believes Solutia is required to meet its obligations  unless and until
those obligations are discharged by the Bankruptcy Court.  However,  in order to
protect  Pharmacia's  and  Monsanto's  interests  until that issue is  resolved,
pursuant to  Monsanto's  obligation to indemnify  Pharmacia,  Monsanto has on an
interim basis assumed the  management  and defense of certain  third-party  tort
litigation  and  funded  some of  Solutia's  environmental  obligations.  In the
process of managing such litigation and environmental  liabilities,  and through
Monsanto's  involvement in the bankruptcy process,  Monsanto has determined that
it is probable that Monsanto  will incur some  expenses  related to  third-party
tort litigation and environmental  liabilities and that the amount of certain of
these expenses can now be reasonably estimated. In December, Monsanto determined
that it is  appropriate  to establish a reserve for such  expenses  based on the
best  estimates  by  Monsanto's  management  with input from its legal and other
outside  advisors.  Accordingly,  a charge  in the  amount of $284  million  was
recorded in Monsanto's first quarter fiscal 2005 results,  of which $263 million
was  accrued  ($40  million in  current  liabilities  and $223  million in other
liabilities)  and $21  million  was paid in  cash.  Monsanto  believes  that the
charge, based on what is known at the time of filing this report, represents the
discounted  cost that Monsanto  would expect to incur in  connection  with these
litigation and environmental matters.  However, the degree to which Monsanto may
ultimately be responsible for the particular  matters reflected in the charge is
uncertain.  Discussions  between and among the various  parties  involved in the
Solutia bankruptcy will continue for some time and a formal  reorganization plan
must ultimately be affirmed by several  constituencies and the Bankruptcy Court.
Monsanto's actual costs may be materially different from this estimate.

The potential  liabilities  reflected in the charge relate to  third-party  tort
litigation  and  environmental  remediation  for sites  Solutia  never  owned or
operated and for sites beyond the property lines of its current operations.  See
below for a description of some of the significant  litigation and environmental
matters  reflected in the charge.  Monsanto  expects to pay for such liabilities
over time as the various  legal  proceedings  are  resolved and  remediation  is
performed at the various environmental sites.

The charge does not  reflect  any  insurance  reimbursements  or any  recoveries
Monsanto might receive  through the  bankruptcy  process and may not reflect all
potential  liabilities  and expenses that Monsanto may incur in connection  with
Solutia's  bankruptcy.  In particular,  additional  litigation or  environmental
matters  that are not  reflected  in the  charge  may arise in the  future,  and
Monsanto may also assume the management of, settle,  or pay judgments or damages
with  respect  to  litigation  or  environmental  matters  in order to  mitigate
contingent  potential  liability and protect Pharmacia and Monsanto,  if Solutia
refuses to do so.

Solutia  Litigation  Obligations:  Included  in the  Solutia-related  charge are
amounts related to certain of Solutia's  third-party tort litigation,  and below
is disclosure of the significant  third-party tort proceedings reflected in such
charge. The following  proceedings were previously  described in Item 3 -- Legal
Proceedings of Monsanto's Report on Form 10-K for the fiscal year ended Aug. 31,
2004.

Twelve cases pending in federal or state court in Alabama, which involve a total
of 41 plaintiffs,  claim personal  injury or property damage  allegedly  arising
from exposure to  polychlorinated  biphenyls (PCBs) discharged from an Anniston,
Alabama,  plant site that was formerly owned by Pharmacia and was transferred to
Solutia.  One such case,  Cole v.  Monsanto,  was filed by 12 plaintiffs in U.S.
District Court for the Northern  District of Alabama as a purported class action
involving  a class of  individuals  allegedly  not  included  within  the global
settlement for the Tolbert and Abernathy cases.

Pharmacia is a defendant to a case filed by the  Commonwealth  of  Pennsylvania,
which is pending in the  Commonwealth  Court of Pennsylvania  and related to the
Transportation and Safety Building (T & S Building) in Harrisburg, Pennsylvania.
In June 1994, a fire broke out in the T & S Building.  The  Commonwealth  claims
that  PCBs  in  the  building's  fireproofing   contaminated  the  building  and
necessitated its demolition and temporary relocation of Commonwealth  employees.
The  Commonwealth  seeks the cost of  constructing a new building on the site of
the T & S Building.  Solutia defended the litigation pursuant to its obligations
under the  Distribution  Agreement.  The jury  returned a verdict of $90 million
against Pharmacia,  which was reduced to $45 million by the trial court. Solutia
appealed  the  verdict  to the  Supreme  Court of  Pennsylvania,  for which oral
argument was heard on May 11, 2004.

                                       15


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED (continued)

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

Seventeen PCB cases are now pending in Mississippi  seeking damages for personal
injury and/or property damage caused by exposure to PCBs, including compensatory
and punitive damages, in unspecified  amounts.  All of these cases were filed in
state court in Hinds County and Copiah  County.  The 1,654  plaintiffs  in 16 of
these cases are either present or former employees of an electrical  transformer
manufacturing  facility located in Crystal Springs,  Mississippi,  or present or
former residents of the Crystal Springs  community.  All cases have been removed
to the U.S. District Court for the Southern District of Mississippi.  Motions to
remand have been filed in each removed  case.  On Sept.  29, 2004,  in the first
case removed to federal court, the District Court denied the plaintiffs'  motion
to remand.  In  addition,  on Dec.  30,  2003,  a wrongful  death case was filed
against  Monsanto  in the  Circuit  Court of Hinds  County  on  behalf  of three
beneficiaries for damages  allegedly  arising from their decedent's  exposure to
PCBs in the course of his work as an  electrician  in the  Ingall's  shipyard in
Pascagoula,  Mississippi. The case was removed to federal court, and a motion to
remand  was  recently  denied by the  federal  court.  No trial  dates have been
scheduled.

Miscellaneous  receivables  of $80 million  remain  recorded as of Nov. 30, 2004
($19  million was  recorded  in  miscellaneous  receivables  and $61 million was
recorded in other assets),  for the anticipated  insurance  reimbursement  for a
portion of the settlement  amount paid by Monsanto in connection with the global
settlement of the Abernathy and Tolbert cases,  which is described in our Report
on Form 10-K for the fiscal year ended Aug. 31, 2004.

Solutia Environmental  Obligations:  Included in the Solutia-related  charge are
amounts related to certain of Solutia's environmental liabilities,  and below is
disclosure of the significant environmental matters reflected in the charge. The
following  environmental  matters were  previously  described in Item 3 -- Legal
Proceedings of Monsanto's Report on Form 10-K for the fiscal year ended Aug. 31,
2004.

In May 2002, the U.S.  Environmental  Protection  Agency (EPA) sent Monsanto and
Solutia a "notice of  potential  liability  and offer to  negotiate  for removal
action"  regarding  dioxin in the Kanawha River in Putnam and Kanawha  counties,
West Virginia, which was premised on Pharmacia's former operations at its Nitro,
West  Virginia,  manufacturing  facility.  The EPA,  Monsanto and Pharmacia have
negotiated a consent  order under which  Monsanto is  preparing  an  Engineering
Evaluation/Cost  Analysis  Report,  which will contain the results of Monsanto's
investigation of dioxin  contamination in the Kanawha River, the sources of such
contamination,  an evaluation of removal options,  and a recommended approach to
removing or otherwise addressing the contaminated sediments. The degree to which
Monsanto,  Solutia and Pharmacia,  as opposed to third parties, could ultimately
be responsible for costs associated with this matter is unclear.

Based on Solutia's  failure to perform its environmental  obligations,  on March
25, 2004, Monsanto,  acting on behalf of Pharmacia,  entered into an arrangement
with the EPA and Solutia to perform  certain  environmental  obligations  at the
Sauget,  Illinois, and Anniston,  Alabama sites under existing orders where both
Solutia and Pharmacia are named parties. As a part of this arrangement, Monsanto
has agreed with the EPA to perform certain  remedial work until Monsanto invokes
a 60-day  notice of  termination  provision,  which  Monsanto  has not  invoked.
Monsanto  anticipates  that work will continue under the  administrative  orders
related to Sauget through  calendar year 2005,  after which Monsanto expects the
EPA to issue a Record of Decision identifying further remedial activities.

Other  Litigation:  Monsanto is defending and prosecuting  litigation in its own
name. Monsanto is also defending and prosecuting certain cases that were brought
in Pharmacia's  name and for which  Monsanto  assumed  responsibility  under the
Separation  Agreement.  Such matters relate to a variety of issues.  Some of the
lawsuits seek damages in very large  amounts,  or seek to restrict the company's
business activities. While the ultimate liabilities resulting from such lawsuits
and  claims  may be  significant  to  profitability  in the  period  recognized,
management  does not  anticipate  they will have a  material  adverse  effect on
Monsanto's consolidated financial position or liquidity.

The  determination  to disclose  the  following  proceeding  in this note to the
consolidated  financial  statements  was  made  after  consideration  of  recent
developments in the case and consideration of Monsanto's criteria for evaluating
the likelihood of incurring a liability.

On June 3,  1999,  AgrEvo  Environmental  Health,  n/k/a  Aventis  Environmental
Science  (AgrEvo)  filed a suit in the  U.S.  District  Court  for the  Southern
District of New York against The Scotts Company  (Scotts) and Pharmacia  seeking
damages and  injunctive  relief for alleged  antitrust  violations by Scotts and
Pharmacia  and alleged  tortious  interference  of contract  by  Pharmacia  that

                                       16


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED (continued)

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

included a supply agreement for the active ingredient for the Finale(R) consumer
herbicide.  AgrEvo  claims  that  Scotts'  subsequent  agreement  to become  the
exclusive  sales and marketing  agent for  Pharmacia's  ROUNDUP  lawn-and-garden
business violated its agreement with AgrEvo and that Pharmacia and Scotts agreed
that Scotts would divest Finale(R) to a weaker competitor in connection with the
ROUNDUP  deal.  Pursuant  to its  obligation  under  the  Separation  Agreement,
Monsanto is  defending  Pharmacia in this  matter.  On Oct. 25, 2004,  the court
granted  Monsanto  summary  judgment  on the state law  claims  but  denied  the
defendants'  motions for summary  judgment on the antitrust  claims.  A trial is
scheduled for Feb. 22, 2005.

Guarantees:  There  have  been no  significant  changes  to  guarantees  made by
Monsanto since Aug. 31, 2004.  Disclosures  regarding  these  guarantees made by
Monsanto  can be found in Note 22 --  Commitments  and  Contingencies  -- of the
notes to consolidated  financial  statements  contained in Monsanto's  Report on
Form 10-K for the fiscal year ended Aug.  31,  2004.  Disclosure  regarding  the
guarantee  Monsanto provides to a specialty finance company for certain customer
loans can be found in Note 5 -- Customer Financing Program -- of this Form 10-Q.
Information regarding Monsanto's indemnification  obligations to Pharmacia under
the Separation  Agreement relating to Solutia's Assumed Liabilities can be found
above.

NOTE 16.       SEGMENT INFORMATION

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

Monsanto  manages  its  business  in  two  segments:  Seeds  and  Genomics,  and
Agricultural Productivity. The Seeds and Genomics segment consists of the global
seeds  and  related  traits   businesses  and   biotechnology   platforms.   The
Agricultural  Productivity  segment  consists of the crop  protection  products,
animal  agriculture,  residential  lawn-and-garden  products,  and environmental
technologies  businesses.  Sales between segments were not significant.  Segment
data is presented in the table that follows.



----------------------------------------------------------------------------------------------------------------------------
                                                                                                 Three Months Ended Nov. 30,
                                                                                                 ---------------------------
(Dollars in millions)                                                                                2004          2003
----------------------------------------------------------------------------------------------------------------------------
                                                                                                         
Net Sales(1)
    Corn seed and traits                                                                          $    224     $    186
    Soybean seed and traits                                                                            177          169
    All other crops seeds and traits                                                                    60           30
----------------------------------------------------------------------------------------------------------------------------
  Total Seeds and Genomics                                                                        $    461     $    385
----------------------------------------------------------------------------------------------------------------------------
    ROUNDUP and other glyphosate-based herbicides                                                 $    429     $    429
    All other agricultural productivity products                                                       208          214
----------------------------------------------------------------------------------------------------------------------------
  Total Agricultural Productivity                                                                 $    637     $    643
----------------------------------------------------------------------------------------------------------------------------
  Total                                                                                           $  1,098     $  1,028
----------------------------------------------------------------------------------------------------------------------------


EBIT(2)
  Seeds and Genomics                                                                              $     15     $    (96)
  Agricultural Productivity                                                                           (225)          30
----------------------------------------------------------------------------------------------------------------------------
  Total                                                                                           $   (210)    $    (66)
----------------------------------------------------------------------------------------------------------------------------


Depreciation and Amortization Expense
  Seeds and Genomics(3)                                                                           $     63     $     65
  Agricultural Productivity                                                                             46           49
----------------------------------------------------------------------------------------------------------------------------
  Total                                                                                           $    109     $    114
----------------------------------------------------------------------------------------------------------------------------


(1)  Represents net sales from continuing operations.
(2)  Earnings (loss) from continuing operations before cumulative effect of
     accounting change, interest and income taxes; see the following table for
     reconciliation.
(3)  Does not include the $69 million adjustment of goodwill in fiscal year
     2004.
                                       17



MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED (continued)

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


A reconciliation of EBIT to net income (loss) for each quarter follows:


----------------------------------------------------------------------------------------------------------------------------
                                                                                                 Three Months Ended Nov. 30,
                                                                                                 ---------------------------
(Dollars in millions)                                                                                2004          2003
----------------------------------------------------------------------------------------------------------------------------
                                                                                                         
EBIT                                                                                              $   (210)    $    (66)
Interest Expense -- Net                                                                                (20)         (17)
Income Tax Benefit                                                                                    (104)          (6)
----------------------------------------------------------------------------------------------------------------------------
Loss from Continuing Operations                                                                       (126)         (77)
Discontinued Operations:
  Loss from operations of discontinued businesses                                                       --          (28)
  Income tax benefit                                                                                   (86)          (8)
----------------------------------------------------------------------------------------------------------------------------
Income (Loss) on Discontinued Businesses                                                                86          (20)
----------------------------------------------------------------------------------------------------------------------------
Net Loss                                                                                          $    (40)    $    (97)
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------


NOTE 17.       DISCONTINUED OPERATIONS

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

As discussed  earlier in Note 4 --  Restructuring,  on Oct.  15, 2003,  Monsanto
announced  plans to (1) exit the European  breeding and seed  business for wheat
and barley and (2)  discontinue  the plant-made  pharmaceuticals  program.  As a
result,  under SFAS 144, these  businesses  have been presented as  discontinued
operations.  Accordingly, for the three months ended Nov. 30, 2004, and Nov. 30,
2003,  the  Statement  of  Consolidated  Operations  has been  conformed to this
presentation.  As  of  Nov.  30,  2004,  there  were  no  remaining  assets  and
liabilities of these  businesses,  and thus there was no impact on the Condensed
Statement of Consolidated  Financial Position.  These businesses were previously
reported as part of the Seeds and Genomics segment.

The following  amounts related to the European wheat and barley business and the
plant-made   pharmaceuticals   program  have  been  segregated  from  continuing
operations and reflected as discontinued operations:


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

                                                                                                Three Months Ended Nov. 30,
----------------------------------------------------------------------------------------------------------------------------
(Dollars in millions)                                                                               2004           2003
----------------------------------------------------------------------------------------------------------------------------
                                                                                                         
Net sales                                                                                        $    --       $     15
Loss from operations of discontinued businesses                                                       --            (28)
Income tax benefit                                                                                   (86)            (8)
----------------------------------------------------------------------------------------------------------------------------
Income (loss) on discontinued operations                                                         $    86       $    (20)
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------



In fiscal year 2004, the sale of assets  associated  with the European wheat and
barley  business  to  Rodez,   France-based  RAGT  Genetique,  S.A.  (RAGT)  was
finalized.  This divestiture  resulted in a net loss of approximately $3 million
before taxes recorded in loss from operations of discontinued businesses,  after
accounting for currency  translation  adjustments and  transactional  costs. The
divestiture also generated a tax loss deductible in either the United Kingdom or
the United  States.  In first  quarter  2005,  Monsanto  recorded a deferred tax
benefit  of $106  million,  of which $20  million  was  recorded  in  continuing
operations,   and  the  remaining  $86  million  was  recorded  in  discontinued
operations.  The tax benefit of $86 million recorded in discontinued  operations
was primarily related to the wheat reporting unit goodwill write-off at the date
of  adoption  of SFAS 142 on Jan. 1, 2002,  which was  recorded as a  cumulative
effect of a change in accounting  principle.  See Note 4 -- Restructuring -- for
discussion of the $20 million tax benefit recorded in continuing  operations and
Note 8 -- Income Taxes -- for further discussion of the tax benefit.

                                       18




MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

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

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

OVERVIEW

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

Background

Monsanto  Company is a leading  global  provider of  agricultural  products  for
farmers.  We produce leading seed brands,  including  DEKALB and ASGROW,  and we
develop  biotechnology  traits that assist  farmers in  controlling  insects and
weeds. We provide other seed companies with genetic  material and  biotechnology
traits  for  their  seed  brands.  We also  make  ROUNDUP  herbicide  and  other
herbicides.  Our seeds,  biotechnology  trait  products and  herbicides  provide
growers  with  solutions  that  improve  productivity  and  reduce  the costs of
farming. We also provide lawn-and-garden  herbicide products for the residential
market  and  animal  agricultural   products  focused  on  improving  dairy  cow
productivity and swine genetics.  Unless otherwise  indicated,  "Monsanto," "the
company,"  "we," "our," and "us" are used  interchangeably  to refer to Monsanto
Company and its consolidated subsidiaries, as appropriate to the context.

We manage our business in two  segments:  Seeds and Genomics,  and  Agricultural
Productivity.  The Seeds and Genomics  segment  consists of the global seeds and
traits   businesses,   and  genetic  technology   platforms.   The  Agricultural
Productivity   segment  consists  of  the  crop  protection   products,   animal
agriculture,  lawn-and-garden herbicide products, and environmental technologies
businesses.  In  fiscal  year  2004,  we  announced  plans to exit the  European
breeding  and  seed  business  for  wheat  and  barley  and to  discontinue  the
plant-made  pharmaceuticals program, and the assets associated with our European
wheat and  barley  business  were  sold.  As a result of the exit  plans,  these
businesses  have  been  presented  as  discontinued  operations.  See Note 17 --
Discontinued   Operations  --  for  further  details.   The  restated  financial
statements  have been  prepared in compliance  with the  provisions of SFAS 144.
Accordingly,  for the three months ended Nov. 30, 2004,  and Nov. 30, 2003,  the
Statement of  Consolidated  Operations has been conformed to this  presentation.
These  businesses  were  previously  reported as part of the Seeds and  Genomics
segment.

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations  (MD&A) should be read in conjunction  with  Monsanto's  consolidated
financial  statements and the accompanying  notes. This Quarterly Report on Form
10-Q should also be read in conjunction with Monsanto's  Report on Form 10-K for
the fiscal year ended Aug. 31, 2004.  Financial  information for the first three
months of fiscal year 2005 should not be annualized  because of the  seasonality
of our business.  Unless  otherwise noted, all amounts and analyses are based on
continuing  operations.  The notes to the consolidated financial statements that
are  referenced  throughout  MD&A are  included in Part I -- Item 1 -- Financial
Statements -- of this Quarterly Report on Form 10-Q.

Financial Measures

The  primary  operating  performance  measure for our two  business  segments is
earnings  (loss)  from  continuing   operations   before  cumulative  effect  of
accounting  change,  interest and income taxes  (EBIT).  We believe that EBIT is
useful to investors and management to demonstrate the operational  profitability
of our segments by  excluding  interest and income  taxes,  which are  generally
accounted for across the entire  company on a consolidated  basis.  EBIT is also
one  of the  measures  used  by  Monsanto  management  in  determining  resource
allocations within the company.

We also provide  information  regarding  free cash flow, an important  liquidity
measure for Monsanto. We define free cash flow as the total of net cash provided
or required by operations and provided or required by investing  activities.  We
believe that free cash flow is useful to investors  and  management as a measure
of the ability of our business to generate  cash.  This cash can be used to meet
business needs and obligations, to reinvest in the company for future growth, or
to return to our shareowners  through  dividend  payments or share  repurchases.
Free cash flow is also used by management as one of the performance  measures in
determining incentive compensation.

The  presentation  of EBIT  and  free  cash  flow  information  is  intended  to
supplement investors'  understanding of our operating performance and liquidity.
Our EBIT and free cash flow measures may not be  comparable to other  companies'
EBIT and free cash flow measures.  Furthermore,  these measures are not intended
to replace net income (loss), cash flows,  financial position,  or comprehensive
income (loss), as determined in accordance with accounting  principles generally
accepted in the United States.

                                       19


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

Executive Summary

Consolidated  Operating  Results -- Net sales increased to $1.1 billion in first
quarter  2005  from $1  billion  in the  comparable  prior-year  quarter.  Sales
increased $76 million in the Seeds and Genomics segment and decreased $6 million
in the Agricultural  Productivity  segment. We experienced sales improvements in
corn seed in Europe and Brazil,  corn and soybean  traits in the United  States,
and cotton  traits in  Australia.  Sales of ROUNDUP  and other  glyphosate-based
herbicides  were flat in the  quarter-over-quarter  comparison.  Higher sales of
ROUNDUP and other  glyphosate-based  herbicides in Brazil and Europe were offset
by lower sales of ROUNDUP in the United States.  Sales of all other agricultural
productivity  products  slightly  declined  primarily  because of lower  POSILAC
bovine  somatotropin  sales,  which were  nearly  offset by higher  sales in our
environmental  technologies businesses.  Total company gross profit as a percent
of sales was flat for the  quarter-over-quarter  comparison despite a decline in
gross profit as a percent of sales for the  Agricultural  Productivity  segment.
First quarter 2005  operating  expenses  decreased 21 percent,  or $106 million,
primarily  because of the global wheat  goodwill  impairment  of $69 million and
higher restructuring charges of $28 million in first quarter 2004. We recorded a
charge of $284 million, or $0.68 per share,  associated with certain liabilities
in connection with the Solutia  bankruptcy in first quarter 2005 (see Note 15 --
Commitments  and  Contingencies).  Also,  in first  quarter  2005, we recorded a
deferred  tax benefit of $106  million,  or $0.40 per share,  as a result of the
loss  incurred on the European  wheat and barley  business (see Note 8 -- Income
Taxes). Of this tax benefit, $20 million was recorded in continuing  operations,
and $86 million was recorded in discontinued operations.  The first quarter 2005
net loss of $40  million,  or $0.15 per share,  improved  from a net loss of $97
million, or $0.37 per share, in the comparable  prior-year quarter.  For further
details,  see the "Results of  Operations,"  "Seeds and Genomics  Segment,"  and
"Agricultural Productivity Segment" sections of MD&A.

Financial  Condition,  Liquidity,  and Capital Resources -- As of Nov. 30, 2004,
the  balance  of cash and cash  equivalents  was more than $1.5  billion,  which
increased  when  compared with the balance  outstanding  as of Aug. 31, 2004, of
approximately $1 billion.  In first quarter 2005, we formed American Seeds, Inc.
(ASI), which acquired Channel Bio Corp. (Channel Bio), and we acquired the North
American  canola seed assets of Advanta Seeds  (Advanta) from Advanta B.V. These
acquisitions required a cash outlay of $158 million. We also made $60 million in
voluntary pension contributions and purchased $35 million of our shares in first
quarter 2005. In first quarter 2004, we contributed  $400 million toward the PCB
litigation settlement,  purchased $55 million of our shares and made $25 million
in voluntary pension contributions. For first quarter 2005, net cash provided by
operations  was $769  million  compared  with  $661  million  in the  comparable
prior-year quarter.  Net cash provided by investing activities was $1 million in
2005 and $175 million in the comparable 2004 quarter. As a result, our free cash
flow as defined in the  "Financial  Measures"  section was $770 million in first
quarter 2005 compared with $836 million in the  comparable  2004 quarter.  Total
debt outstanding decreased approximately $200 million between Nov. 30, 2004, and
Aug. 31, 2004,  primarily  because  certain  medium-term  notes matured in first
quarter 2005. See the "Financial  Condition,  Liquidity,  and Capital Resources"
section of MD&A for a more detailed discussion.

Outlook -- We are  continuing  to evolve to a company  led by its  strengths  in
seeds and biotechnology  traits as a means of delivering value to our customers.
We aim to continually  improve our products to maintain market leadership and to
support  near-term  performance.  We are focused on solving problems in new ways
for  farmers  and  bringing  second-generation  traits  to the  market,  such as
BOLLGARD II, and pipeline  products in advanced  stages,  such as ROUNDUP  READY
Flex cotton. We are also focused on providing farmers with multiple solutions in
one seed,  or  "stacking"  more than one trait in a seed.  Our  capabilities  in
biotechnology  research are generating a rich product  pipeline that is expected
to drive  long-term  growth.  We aspire to bring new solutions to our customers'
unmet needs,  for example  crops with improved oil and protein  composition  and
with drought tolerance. The viability of our product pipeline depends in part on
the speed of regulatory approvals globally.  As a key determinant of our ability
to launch  new  products,  we have  focused  on  aspects  of the  process we can
control.  This has resulted in programs such as the Brazil value capture system,
which makes it possible to collect a royalty on our ROUNDUP READY  soybeans even
though the longer-term regulatory system there is still evolving.  Concurrent to
this activity in the Seeds and Genomics segment,  we are focused on reducing the
costs associated with our agricultural chemistry business as that sector matures
globally.  ROUNDUP remains the market leader; however, the mix of our glyphosate
products sold reflects the increased competitive dynamics of the marketplace.

We are required to indemnify Pharmacia for Solutia's Assumed Liabilities, to the
extent that Solutia fails to pay, perform or discharge those liabilities.  Prior
to and following its filing for  bankruptcy  protection,  Solutia has disclaimed
responsibility  for  some  of  Solutia's  Assumed  Liabilities.  See  Note 15 --
Commitments  and  Contingencies  and Part II -- Item 1 -- Legal  Proceedings for
further  details.  Accordingly,  we  recorded  a  charge  of  $284  million  for
litigation and  environmental  liabilities we expect to incur in connection with
Solutia's  bankruptcy  of which $21  million  was paid in cash in first  quarter

                                       20


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

2005. The charge may not reflect all potential  liabilities and expenses that we
may incur in  connection  with  Solutia's  bankruptcy  and does not  reflect any
insurance   reimbursement  or  any  recoveries  we  might  receive  through  the
bankruptcy process.

Refer to the  "Outlook"  section of MD&A for a more  detailed  discussion of the
opportunities, challenges and risks we have identified for our business.

In October  2004,  we  announced  that  return on capital  (ROC)  would be a new
financial measure starting in fiscal year 2005. We intend to improve ROC through
continued optimization of the ROUNDUP business, while accelerating the seeds and
traits  businesses.  Additionally,  we expect our compounded annual earnings per
share growth rate to somewhat  increase in fiscal year 2005 from the fiscal year
2004 earnings per share base,  excluding  restructuring  charges for both years,
the  Solutia-related  charge and the tax  benefit on the loss from the  European
wheat and barley business in 2005, and the goodwill  impairment and discontinued
operations  in 2004.  We expect the  earnings  per share  growth to be driven by
greater acreage  penetration of biotech  traits,  the use of more than one trait
per acre,  and  pricing  flexibility  in our seeds and  traits  businesses.  The
factors  described  in  the  "Cautionary  Statements:   Risk  Factors  Regarding
Forward-Looking  Statements" section of MD&A represent  continuing risks to this
expectation.



RESULTS OF OPERATIONS -- FIRST QUARTER FISCAL YEAR 2005

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

----------------------------------------------------------------------------------------------------------------------------
                                                                                                          Three Months Ended
                                                                                                                Nov. 30,
                                                                                                          ------------------
                                                                                                            2004     2003
----------------------------------------------------------------------------------------------------------------------------
                                                                                                               
Net Sales                                                                                                 $  1,098   $ 1,028
Gross Profit                                                                                                   500       468
Operating Expenses:
  Selling, general and administrative expenses                                                                 260       277
  Bad-debt expense                                                                                              10        18
  Research and development expenses                                                                            132       116
  Adjustment of goodwill                                                                                        --        69
  Restructuring charges -- net                                                                                   1        29
----------------------------------------------------------------------------------------------------------------------------
Total Operating Expenses                                                                                       403       509
----------------------------------------------------------------------------------------------------------------------------
Income (Loss) from Operations                                                                                   97       (41)
  Interest expense -- net                                                                                       20        17
  Solutia-related charge (see Note 15)                                                                         284        --
  Other expense -- net                                                                                          23        25
----------------------------------------------------------------------------------------------------------------------------
Loss from Continuing Operations Before Income Taxes                                                           (230)      (83)
  Income tax benefit                                                                                          (104)       (6)
----------------------------------------------------------------------------------------------------------------------------
Loss from Continuing Operations                                                                               (126)      (77)
Discontinued Operations:
    Loss from operations of discontinued businesses                                                             --       (28)
    Income tax benefit                                                                                         (86)       (8)
----------------------------------------------------------------------------------------------------------------------------
Income (Loss) on Discontinued Operations                                                                        86       (20)
----------------------------------------------------------------------------------------------------------------------------
Net Loss                                                                                                  $    (40)  $   (97)
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------
Diluted Earnings (Loss) per Share:
  Loss from continuing operations                                                                         $  (0.48)  $ (0.29)
  Income (loss) on discontinued operations                                                                    0.33     (0.08)
----------------------------------------------------------------------------------------------------------------------------
Net Loss                                                                                                  $  (0.15)  $ (0.37)
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------


The following factors affected the  quarter-to-quarter  comparison of Monsanto's
first quarter continuing operations:

Net sales increased 7 percent in first quarter 2005 from the same quarter a year
ago.  Our Seeds and  Genomics  segment net sales  improved 20 percent,  and were
slightly  offset by a 1 percent sales decline in our  Agricultural  Productivity
segment.  For a more detailed  discussion of the factors affecting the net sales
comparison,  see the "Executive  Summary," "Seeds and Genomics  Segment" and the
"Agricultural Productivity Segment" sections.

Gross profit also  increased 7 percent in first  quarter  2005. In first quarter
2005, the Seeds and Genomics segment represented 42 percent of total company net
sales and 57 percent of total company  gross profit.  Total company gross profit
as a percent of sales was 46 percent for both three-month periods.  Gross profit
as a percent of sales for the Seeds and Genomics segment was 61 percent for both
three-month  periods.  Higher  cotton trait  revenues in Australia and increased
ROUNDUP  READY soybean trait pricing in the United States in first quarter 2005,

                                       21


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

and the  favorable  quarter-over-quarter  effect  of the  decision  to exit  the
Argentine  soybean seed business in first quarter 2004,  offset higher inventory
handling expenses for corn seed in the United States and Europe. Gross profit as
a  percent  of sales  for the  Agricultural  Productivity  segment  decreased  2
percentage  points to 34 percent in first quarter 2005 primarily  because of the
POSILAC product  allocation  (see the  "Agricultural  Productivity  Segment" and
"Outlook"  sections of MD&A for a more detailed  explanation) and an unfavorable
product mix in first quarter 2005 for the environmental technologies businesses.

Operating  expenses decreased 21 percent,  or $106 million,  in first quarter of
2005 from the  prior-year  comparable  quarter  primarily  because of the global
wheat goodwill impairment and higher restructuring charges in 2004.

Selling,  general and administrative (SG&A) expenses decreased 6 percent, or $17
million, for the three-month comparison primarily because of 2005 savings in the
United  States and Europe as a result of  restructuring  charges in fiscal 2004,
lower  selling  expenses in the United  States,  and lower  overall  spending in
Argentina. The European savings related to prior-year restructuring actions were
nearly offset by the effect of exchange rates on European SG&A expenses in first
quarter  2005. As a percent of net sales,  SG&A expenses  decreased 3 percentage
points to 24 percent in first quarter 2005.

Bad-debt expense  decreased $8 million,  or 44 percent,  to $10 million in first
quarter  2005  compared  with the same quarter a year ago.  Bad-debt  expense in
first quarter 2005 was recorded in the normal course of business  across various
world  areas.  We recorded  higher  bad-debt  expense in first  quarter 2004 for
exposures related to estimated uncollectible Argentine accounts receivable after
performing a thorough review of our past-due trade  receivables.  In fiscal year
2004, we continued to  restructure  our Argentine  business model and to monitor
unfavorable economic and business conditions.

Research and development (R&D) expenses increased 14 percent, or $16 million, in
first  quarter 2005 from the  comparable  prior-year  quarter.  In first quarter
2005, we formed ASI, which acquired  Channel Bio, and acquired Advanta (see Note
3 -- Business Combinations -- for additional details of these acquisitions).  We
recorded charges of $12 million related to these  acquisitions for the write-off
of acquired  in-process  R&D  (IPR&D).  Management  believes  the  technological
feasibility of the acquired IPR&D has not been established and that the research
has no alternative future uses. Accordingly,  the amounts allocated to IPR&D are
required  to  be  expensed   immediately  under  generally  accepted  accounting
principles. As a percent of net sales, R&D expenses increased 1 percentage point
to 12 percent in first quarter 2005.

In first  quarter of fiscal  year 2004,  we  recognized  a $69  million  noncash
goodwill  adjustment related to our global wheat business.  Our decision to exit
the European wheat business  required us to re-evaluate the goodwill  related to
the  wheat  reporting  unit for  impairment.  See Note 7 --  Goodwill  and Other
Intangible Assets -- for additional information.

Restructuring  charges -- net were  recorded  in both  three-month  periods.  We
recorded $1 million of  restructuring  charges in first quarter 2005 to complete
the restructuring  actions under our fiscal year 2004 restructuring  plan. We do
not expect additional charges related to our fiscal year 2004 restructuring plan
in 2005. In the prior-year  quarter,  we began recording  charges related to our
fiscal year 2004 restructuring plan, with $30 million recorded within continuing
operations and $33 million recorded within  discontinued  operations.  Our first
quarter 2004  restructuring  charges were reduced by $1 million in restructuring
reversals related to our past restructuring plans. For a further discussion, see
the "Restructuring" section of MD&A.

In first  quarter  2005,  we recorded a  Solutia-related  charge of $284 million
pretax in  anticipation  of certain  litigation  and  environmental  liabilities
reverting to Pharmacia,  and by extension,  to Monsanto. This charge is based on
the best estimates by our management with input from our legal and other outside
advisors.  Discussions  between  and among the various  parties  involved in the
Solutia bankruptcy will continue for some time, and a formal reorganization plan
must ultimately be affirmed by several  constituencies and the bankruptcy court.
We believe that this  charge,  based on what is known at the time of filing this
report,  represents  the  discounted  cost  that we  would  expect  to  incur in
connection with these litigation and environmental  matters.  However, given the
current status of Solutia's bankruptcy proceedings,  actual costs to the company
may be materially  different from this estimate.  See Note 15 -- Commitments and
Contingencies -- for further details.

Other  expense -- net  decreased $2 million for the quarter to $23 million.  The
quarter-over-quarter    fluctuations   for   equity   affiliate    expense   and
foreign-currency  transaction  losses were each  favorable  by $5  million.  Our
equity affiliate expense, primarily related to our Renessen LLC (Renessen) joint
venture,  decreased  $5 million to $6 million in first  quarter  2005 because of
lower  payroll  costs as a result of a prior-year  reorganization,  and improved
cost  management.  This joint  venture is owned and funded  50-50 with  Cargill,
Incorporated.  It was  formed  to  develop  and  market  products  for the grain

                                       22


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

processing and animal feed industries.  Net foreign-currency  transaction losses
decreased $5 million to $3 million.  Further,  we recognized $4 million of other
income  during first  quarter 2005 related to gains that were  realized upon the
sale of equity  securities.  In first quarter 2005, we established a $15 million
reserve for legal proceedings  (unrelated to Solutia's Assumed Liabilities) that
we believed were probable and reasonably estimable as of Nov. 30, 2004.

Income tax benefit  increased  $98 million  quarter  over  quarter,  whereas the
effective  tax rate  increased  to 45 percent  from 7 percent in the  prior-year
quarter.  The  current-year  quarter  includes a tax  benefit of $20  million in
continuing operations as a result of the loss incurred on the European wheat and
barley business (see the discontinued  operations discussion in this section and
Note 8 -- Income  Taxes).  The first  quarter 2005  effective  tax rate was also
affected  by the  $284  million  Solutia-related  charge  and  the  $12  million
nondeductible  IPR&D write-off.  In first quarter 2004, the $69 million goodwill
adjustment  and,  to a lesser  extent,  charges  related to our fiscal year 2004
restructuring  plan  significantly  affected the  quarterly  effective  tax rate
comparison.  Without  these  items,  our  effective  tax rate would have been 30
percent  in first  quarter  2005,  which  would  have been an  improvement  of 2
percentage  points over first quarter 2004.  This  improvement was primarily the
result of a realignment of the company's European business operations.

The factors  above  explain the change in loss from  continuing  operations.  In
first  quarter  2005,  we  recorded  income on  discontinued  operations  of $86
million.  As  discussed  in Note 8, the sale of the  European  wheat and  barley
business  in fiscal  year 2004  generated  a tax loss  deductible  in either the
United Kingdom or the United  States.  As of Aug. 31, 2004, a deferred tax asset
had not been recorded for the tax loss incurred in the United States  because of
the existence of a number of uncertainties.  These uncertainties diminished with
the enactment of the American Jobs Creation Act of 2004 (AJCA) on Oct. 22, 2004.
As a result,  Monsanto recorded a deferred tax benefit of $106 million, or $0.40
per share, in first quarter 2005. Of this tax benefit,  $20 million was recorded
in  continuing  operations,  and the  remaining  $86  million  was  recorded  in
discontinued  operations.  The tax benefit of $20 million recorded in continuing
operations  was related to the $69 million  goodwill  adjustment  related to our
global wheat  business  recorded in  continuing  operations in fiscal year 2004.
Since the goodwill adjustment was recorded in continuing operations, the related
tax benefit was also recorded in continuing  operations.  The tax benefit of $86
million recorded in discontinued  operations was primarily  related to the wheat
reporting unit goodwill write-off at the date of adoption of SFAS 142 on Jan. 1,
2002,  which was  recorded  as a  cumulative  effect  of a change in  accounting
principle.  The recognition of this tax benefit in the United States effectively
precludes  Monsanto  from  claiming  any U.K.  benefit  for the U.K.  tax  loss.
Accordingly,  the U.K.  deferred  tax  asset of $71  million,  which  had a full
valuation  allowance  against it, has been written off during the quarter  ended
Nov. 30, 2004.

The loss on  discontinued  operations  was $20 million in first quarter of 2004,
reflecting  a portion  of our  fiscal  year  2004  restructuring  plan  charges.
Operating  activities slightly offset these charges.  For further details of our
discontinued operations, see Note 17 -- Discontinued Operations.

                                       23



MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------



SEEDS AND GENOMICS SEGMENT

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

----------------------------------------------------------------------------------------------------------------------------
                                                                                                       Three Months Ended
                                                                                                            Nov. 30,
                                                                                                    ------------------------
                                                                                                        2004        2003
----------------------------------------------------------------------------------------------------------------------------
                                                                                                            
Net Sales
  Corn seed and traits                                                                              $    224      $    186
  Soybean seed and traits                                                                                177           169
  All other crops seeds and traits                                                                        60            30
----------------------------------------------------------------------------------------------------------------------------
Total Net Sales                                                                                     $    461      $    385
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------
Gross Profit
  Corn seed and traits                                                                              $    129      $    120
  Soybean seed and traits                                                                                115            99
  All other crops seeds and traits                                                                        39            16
----------------------------------------------------------------------------------------------------------------------------
Total Gross Profit                                                                                  $    283      $    235
----------------------------------------------------------------------------------------------------------------------------
EBIT(1)                                                                                             $     15      $    (96)
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------


(1)  Earnings  (loss) from continuing  operations  before  cumulative  effect of
     accounting  change,  interest  and  income  taxes.  See Note 16 --  Segment
     Information  -- and the  "Financial  Measures"  section of MD&A for further
     details.

Seeds and Genomics Financial Performance -- First Quarter Fiscal Year 2005

Net sales of corn seed and traits increased 20 percent, or $38 million, in first
quarter 2005. Higher corn seed sales in Europe and Brazil,  and corn trait sales
in  the  United  States  drove  the  sales  increase.  Corn  seed  sales  in the
Europe-Africa  region,  primarily  South Africa,  increased  because of stronger
market performance and timing. The sales timing was a shift in sales volume from
fourth  quarter  2004  to  first  quarter  2005  versus  sales  recorded  in the
comparable  prior-year periods. The average net selling price increased in South
Africa  because of the favorable  effect of the South African rand exchange rate
and  improved  product  mix.  Net sales of corn seed in Brazil  increased in the
quarter-over-quarter comparison because of an increase in branded volume related
to timing.  As a result of farmers  delaying  their  planting  decisions,  sales
shifted from fourth  quarter 2004 to first quarter 2005 versus sales recorded in
the  comparable  prior-year  periods.  An  improved  product mix  consisting  of
higher-value products also contributed to the Brazilian corn seed sales increase
in first  quarter  2005.  Sales of corn  traits in the  United  States  improved
because of a fiscal year 2005  increase in ROUNDUP READY corn trait pricing and,
to a lesser  extent,  higher  licensed  trait  volume  as a result  of growth in
stacked  traits and increased  trait  penetration.  Gross profit as a percent of
sales for corn seed and traits  decreased 7  percentage  points to 58 percent in
the  quarter-over-quarter  comparison  primarily  because  of  higher  inventory
handling expenses recorded in the United States and Europe.

Soybean  seed and trait net sales  increased 5 percent,  or $8  million,  in the
current-year  quarter.  This increase was primarily driven by a fiscal year 2005
price  increase for ROUNDUP READY  soybean  traits in the United  States,  which
resulted  in both higher  trait  royalties  from  licensees  and  branded  trait
revenues.  The sales  increase in the United  States was somewhat  offset by the
quarter-over-quarter  impact of deciding to exit the  soybean  seed  business in
Argentina in December  2003,  which was completed in fiscal year 2004.  However,
the decision to exit the Argentine  soybean seed business had a positive  impact
on the gross  profit  comparison  from a  quarter-over-quarter  perspective,  in
addition to the trait  price  increase in the United  States.  Gross  profit for
soybean seed and traits increased 16 percentage points, or $16 million, in first
quarter  2005,  and gross  profit as a percent of sales  increased 6  percentage
points to 65 percent in the quarter-over-quarter comparison.

All other  crops seed and trait net sales of $60 million in first  quarter  2005
doubled compared with $30 million in the prior-year quarter primarily because of
higher  cotton  trait sales in  Australia.  The number of hectares  planted with
cotton in Australia in first  quarter 2005  increased  substantially  from first
quarter 2004  primarily  because of drought  weather  conditions and the related
lack of available  water for  irrigation  in 2004.  The majority of  Australia's
cotton is grown with the use of irrigated water.  The market  penetration of our
cotton traits doubled in the  quarter-over-quarter  comparison.  In addition, in
first quarter  2005,  BOLLGARD II comprised  all of our  insect-protected  trait
acreage in Australia,  whereas in 2004, in its introductory year, it was half of
the  insect-protected   trait  acreage.  Prior  to  BOLLGARD  II  approval,  the
Australian  government  had  restricted  cotton  plantings with a single Bt gene
trait to a maximum 30 percent  of the  country's  total  cotton  plantings.  The
combination  of  removing  this  cap  on  biotechnology  cotton  plantings  with
increased farmer  experience and acceptance of our BOLLGARD II cotton traits and
a higher  availability  of product  supply in first quarter 2005 resulted in the
increased cotton trait penetration.  We also increased the price of our BOLLGARD
II cotton traits in fiscal year 2005.

                                       24


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

EBIT for the Seeds and Genomics segment increased $111 million to $15 million in
first quarter 2005 compared with a loss of $96 million in the 2004 quarter.  The
sales increases discussed throughout this section resulted in $48 million higher
gross profit in first quarter 2005, which contributed  significantly  toward the
EBIT  improvement.  Gross profit as a percent of sales for this segment was flat
in the  quarter-over-quarter  comparison at 61 percent. Total operating expenses
for the Seeds and Genomics segment decreased $56 million. In first quarter 2004,
we recorded a goodwill  adjustment  related to our global wheat  business of $69
million and $23 million in restructuring charges related to the fiscal year 2004
restructuring  plan.  Somewhat  offsetting  the  quarter-over-quarter  operating
expense  improvement,  SG&A and R&D  expenses  increased  in first  quarter 2005
because of higher sales and marketing  expenses and the IPR&D write-off  related
to the Channel Bio and Advanta acquisitions.



AGRICULTURAL PRODUCTIVITY SEGMENT
----------------------------------------------------------------------------------------------------------------------------

----------------------------------------------------------------------------------------------------------------------------
                                                                                                       Three Months Ended
                                                                                                            Nov. 30,
                                                                                                    ------------------------
                                                                                                        2004        2003
----------------------------------------------------------------------------------------------------------------------------
                                                                                                            
Net Sales
ROUNDUP and other glyphosate-based herbicides                                                       $    429      $    429
All other agricultural productivity products                                                             208           214
----------------------------------------------------------------------------------------------------------------------------
    Total Net Sales                                                                                 $    637      $    643
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------
Gross Profit
ROUNDUP and other glyphosate-based herbicides                                                       $    154      $    156
All other agricultural productivity products                                                              63            77
----------------------------------------------------------------------------------------------------------------------------
    Total Gross Profit                                                                              $    217      $    233
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------
EBIT(1)                                                                                             $   (225)     $     30
----------------------------------------------------------------------------------------------------------------------------


(1)  Earnings  (loss) from continuing  operations  before  cumulative  effect of
     accounting  change,  interest  and  income  taxes.  See Note 16 --  Segment
     Information  -- and the  "Financial  Measures"  section of MD&A for further
     details.

Agricultural Productivity Financial Performance--First Quarter Fiscal Year 2005

Net sales of ROUNDUP  and other  glyphosate-based  herbicides  were flat for the
quarter-to-quarter    comparison.   Sales   volumes   of   ROUNDUP   and   other
glyphosate-based herbicides increased approximately 10 percent while the average
net selling price declined approximately 9 percent in first quarter 2005. Brazil
and Europe were the largest  contributors  to the sales  volume  improvement  of
ROUNDUP  and other  glyphosate-based  herbicides.  The  decline in  average  net
selling price was primarily related to an unfavorable mix shift and, to a lesser
extent,  a price  reduction of certain  mid-tier  products in the United States.
Excluding  the United  States,  the  average  net  selling  price of ROUNDUP and
other-glyphosate-based  herbicides  improved  primarily because of the worldwide
supply of and demand for generic glyphosate in addition to various other factors
discussed below.  The supply of generic  glyphosate from China continued to grow
somewhat, but was constrained because of major energy and raw material shortages
and accompanying price increases.

Sales volumes of ROUNDUP  herbicides in Brazil increased  substantially in first
quarter  2005  compared  with the same  quarter  in 2004  because  of timing and
improved  market  conditions.  As a result of farmers  delaying  their  planting
decisions,  sales shifted from fourth  quarter 2004 to first quarter 2005 versus
sales  recorded in the  comparable  prior-year  periods.  Also,  the average net
selling price of ROUNDUP  increased in Brazil because of price increases for our
branded  products  and a  shift  in our  product  mix to  higher-priced  branded
products. ROUNDUP and other glyphosate-based herbicide sales increased in Europe
primarily   because   of   favorable    foreign   exchange   rates,    favorable
quarter-over-quarter  weather conditions and timing. The weather conditions most
notably  improved  in France  where we  experienced  drought  conditions  in the
prior-year quarter compared with more normal conditions in the 2005 quarter.  We
experienced a delay in the German season in fiscal year 2004 as farmers  awaited
the launch of a new  formulation,  which  shifted  sales  from first  quarter to
second quarter 2004.

Quarter-over-quarter  sales of ROUNDUP herbicides in the United States decreased
substantially  primarily  because of a shift of sales volume to our lower-priced
branded products and non-branded products. Additionally, the average net selling
price of ROUNDUP  herbicides  declined  significantly in first quarter 2005 as a
result of the mix shift and, to a lesser extent, a price decrease that was taken
in August 2004 for certain mid-tier branded products. In the prior-year quarter,
we sold higher volumes of our high-tier ROUNDUP WEATHERMAX product in the United
States.  Whereas in the  current-year  quarter,  sales  volumes  of our  ROUNDUP
ORIGINAL  MAX  product  in the  United  States  increased  over the  comparative
prior-year quarter.  ROUNDUP ORIGINAL MAX was introduced in the United States in
first  quarter  2004.  The first  fiscal  quarter is not the primary  glyphosate
selling season in the United States.  However,  in the United States,  we expect

                                       25


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

the fiscal year 2005 mix to continue to be unfavorable  compared with the mix of
fiscal year 2004 and the  average  net  selling  price of ROUNDUP to be slightly
lower in fiscal year 2005.

Sales of animal  agriculture  products  decreased because of the POSILAC product
allocation  due to a combination of factors,  including our  supplier's  need to
make  corrections  and  improvements at its  manufacturing  facility in Austria.
Sandoz GmbH  manufactures  the finished dose  formulation  of POSILAC and is our
sole  supplier of the finished dose  formulation  until we receive U.S. Food and
Drug Administration (FDA) approval at our Augusta,  Georgia facility.  Sandoz is
making corrections and improvements at its facility in response to issues raised
by the FDA during and following a November 2003 inspection of Sandoz's  facility
and  further  identified  in a March  2004 FDA  warning  letter to  Sandoz.  The
reduction  in doses of POSILAC  available  for sale has  required us to allocate
available  supplies.  In second  quarter  fiscal  year  2004,  we  notified  our
customers that supplies of POSILAC would be temporarily  limited.  We expect the
supply of POSILAC to be limited  well into 2005 with  incremental  increases  in
supply  occurring  over time.  This  allocation  is  expected to have a material
adverse effect on POSILAC revenues as long as it continues. The sales decline of
the POSILAC business was nearly offset by sales increases for the  environmental
technologies  businesses.  The environmental  technologies  businesses net sales
increased in first quarter 2005 because of several  major  projects that were in
progress  in the United  States and China;  there were no major  projects in the
comparable prior-year quarter.

EBIT for the Agricultural  Productivity segment decreased $255 million to a loss
of $225 million in first quarter 2005.  The largest  driver of the EBIT downside
was the $284 million  Solutia-related  charge  recorded in first  quarter  2005.
Gross  profit as a percent of sales for the  Agricultural  Productivity  segment
declined  2  percentage  points to 34 percent in first  quarter  2005  primarily
because of the POSILAC  product  allocation  and an  unfavorable  product mix in
first quarter 2005 for the environmental technologies businesses. Offsetting the
gross profit  decline were lower  operating  expenses of $50 million.  Operating
expenses for the Agricultural Productivity segment declined primarily because of
lower SG&A expenses in the United States and Argentina  and, to a lesser extent,
lower first quarter 2005 bad-debt expense in Argentina.

Our Agreement with Scotts

In 1998,  Pharmacia  (f/k/a  Monsanto  Company),  which was transferred to us in
connection  with our  separation  from  Pharmacia,  entered  into an agency  and
marketing  agreement  with The  Scotts  Company  (Scotts)  with  respect  to the
lawn-and-garden herbicide business. Under the agreement, beginning in the fourth
quarter of 1998,  Scotts was  obligated  to pay us a $20 million  fixed fee each
year to  defray  costs  associated  with the  lawn-and-garden  business.  Scotts
deferred a specified  amount of this fee,  owed in each of the first three years
of the agreement, and it is required to be paid in full, with interest, at later
dates.  We are accruing  interest on the amounts owed by Scotts and including it
in interest income. The total amount owed by Scotts, including accrued interest,
was  approximately  $47 million as of Nov. 30, 2004,  and $49 million as of Aug.
31, 2004.  Scotts began  paying these  deferred  amounts ($5 million per year in
monthly installments) in October 2002. Additionally, if certain earnings targets
are  exceeded,  Scotts'  required  payment  may be  increased  above $25 million
annually.

                                       26



MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------


RESTRUCTURING

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

Our results include  restructuring  activities that  significantly  affected net
income  (loss).   Restructuring  charges  were  recorded  in  the  Statement  of
Consolidated Operations as follows:


-----------------------------------------------------------------------------------------------------------------------------
                                                                                                  Three Months Ended Nov. 30,
                                                                                                  ---------------------------
(Dollars in millions)                                                                                 2004          2003
-----------------------------------------------------------------------------------------------------------------------------
                                                                                                           
Cost of goods sold                                                                                $     --       $     --
Adjustment of goodwill                                                                                  --            (69)
Restructuring charges -- net(1, 2)                                                                      (1)           (29)
-----------------------------------------------------------------------------------------------------------------------------
Loss from Continuing Operations Before Income Taxes                                                     (1)           (98)
Income tax benefit                                                                                      20             11
-----------------------------------------------------------------------------------------------------------------------------
Income (Loss) from Continuing Operations                                                                19            (87)
Loss from operations of discontinued businesses(3)                                                      --            (33)
Income tax benefit                                                                                      --              9
-----------------------------------------------------------------------------------------------------------------------------
Loss on Discontinued Operations                                                                         --            (24)
-----------------------------------------------------------------------------------------------------------------------------
Net Income (Loss)                                                                                 $     19       $   (111)
-----------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------


(1)  The restructuring charges for the three months ended Nov. 30, 2003, include
     reversals of $1 million related to the 2000 restructuring plan.
(2)  The $1 million of restructuring charges for the three months ended Nov. 30,
     2004, was recorded in the Agricultural Productivity segment.
(3)  First quarter of fiscal year 2004 contains restructuring charges related to
     discontinued  businesses  (see Note 17 -  Discontinued  Operations).  These
     restructuring charges were recorded in discontinued operations.

Fiscal Year 2004  Restructuring  Plan: In October  2003,  we announced  plans to
continue to reduce costs primarily  associated with our  agricultural  chemistry
business as that sector matures  globally.  These plans  included:  (1) reducing
costs associated with our ROUNDUP herbicide  business,  (2) exiting the European
breeding  and seed  business  for wheat and barley,  and (3)  discontinuing  the
plant-made pharmaceuticals program. Additionally, the approved plan included the
$69 million  impairment  of goodwill in the global wheat  business (see Note 7 -
Goodwill and Other Intangible Assets).  Total  restructuring  charges related to
these actions were $165 million  pretax ($105  million  aftertax) in fiscal year
2004.  We incurred  charges of $1 million  pretax in the three months ended Nov.
30, 2004,  to complete the  restructuring  actions  under this plan.  No further
actions are planned in fiscal year 2005  related to this plan.  We followed  the
accounting  guidance in SFAS 88, SFAS 144  and SFAS 146 to record these  actions
(these  accounting  standards  are defined in Notes 1 and 3 to the  consolidated
financial statements).

In first quarter  2005,  we recorded a deferred tax benefit of $106 million,  of
which $20 million was recorded in continuing  operations,  and the remaining $86
million was  recorded in  discontinued  operations.  The $20 million tax benefit
recorded in continuing  operations  was related to the impairment of goodwill in
the global wheat business as part of the fiscal year 2004 restructuring plan. As
such, the benefit amount  recorded in continuing  operations is reflected in the
table  above.  See  Note  17 --  Discontinued  Operations  and the  "Results  of
Operations"  section of MD&A for a further  discussion  of the $86  million  tax
benefit recorded in discontinued operations.  See Note 4 -- Restructuring -- for
the roll forward of the restructuring  liability related to this plan from Sept.
1, 2004, to Nov. 30, 2004.

First quarter 2004 pretax  charges of $63 million were  comprised of $56 million
related to the Seeds and Genomics segment ($23 million in continuing  operations
and $33  million  in  discontinued  operations)  and $7  million  related to the
Agricultural  Productivity  segment.  These charges  included $20 million pretax
related  to work  force  reductions,  $42  million  pretax in asset  impairments
(excluding the $69 million goodwill impairment),  and $1 million pretax in costs
associated with facility closures.

The actions relating to this  restructuring plan resulted in aftertax savings of
approximately  $40 million in fiscal year 2004, and they are expected to produce
aftertax  savings of  approximately  $80  million to $95  million in fiscal year
2005, and  approximately  $90 million to $105 million in fiscal year 2006,  with
continuing  savings  thereafter.  We expect  that these  actions  will lower our
costs, primarily SG&A, as a percent of sales.

                                       27


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------


FINANCIAL CONDITION, LIQUIDITY, AND CAPITAL RESOURCES

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

Working Capital and Financial Condition

----------------------------------------------------------------------------------------------------------------------------
                                                                                                                   As of
                                                                                      As of Nov. 30,             Aug. 31,
                                                                                ---------------------------     ------------
(Dollars in millions, except current ratio)                                         2004          2003             2004
-----------------------------------------------------------------------------------------------------------     ------------
                                                                                                       
Cash and cash equivalents                                                       $  1,553      $  1,036          $  1,037
Short-term investments                                                               100            --               300
Trade receivables -- net                                                           1,397         1,586             1,684
Inventories                                                                        1,452         1,350             1,154
Other current assets(1)                                                              871           861               756
-----------------------------------------------------------------------------------------------------------     ------------
Total Current Assets                                                            $  5,373      $  4,833          $  4,931
-----------------------------------------------------------------------------------------------------------     ------------
Short-term debt                                                                 $    239      $    288          $    433
Accounts payable                                                                     373           290               326
Accrued liabilities(2)                                                             1,792         1,304             1,135
-----------------------------------------------------------------------------------------------------------     ------------
Total Current Liabilities                                                       $  2,404      $  1,882          $  1,894
-----------------------------------------------------------------------------------------------------------     ------------
Working Capital(3)                                                              $  2,969      $  2,951          $  3,037
Current Ratio(3)                                                                  2.24:1        2.57:1            2.60:1
-----------------------------------------------------------------------------------------------------------     ------------
-----------------------------------------------------------------------------------------------------------     ------------

(1)  Includes miscellaneous  receivables,  current deferred tax assets and other
     current assets.
(2)  Includes accrued  compensation and benefits,  accrued  marketing  programs,
     deferred  revenues,  and  miscellaneous  short-term  accruals.
(3)  Working  capital is total current  assets less total  current  liabilities;
     current  ratio  represents  total current  assets  divided by total current
     liabilities.

Nov.  30, 2004,  compared  with Aug. 31, 2004:  Working  capital  decreased  $68
million  between  Aug. 31,  2004,  and Nov.  30, 2004, because of the  following
factors:

     o    Accrued liabilities  increased over $650 million of which $533 million
          was because of deferred  revenues,  which was driven by U.S.  customer
          prepayments in first quarter 2005.

     o    Trade receivables decreased $287 million. Collections in first quarter
          2005 exceeded our sales. A portion of the  collections  was related to
          customer prepayments in the United States.

     o    We had lower investments of $200 million in short-term securities.

The  decreases to working  capital as of Nov. 30, 2004,  compared  with Aug. 31,
2004, were offset by these factors:

     o    Cash and cash equivalents  increased $516 million.  We had strong cash
          collections throughout first quarter 2005. Customer prepayments in the
          U.S.  seed and  traits  business  for the  upcoming  growing  season's
          products  increased  significantly.  Customers paid for their products
          earlier in the season because of a stronger agricultural economy.

     o    Inventory increased  approximately $300 million between the respective
          periods primarily because the seasonality of our U.S. seed business in
          which the fall harvest of seed products occurs in first quarter of the
          fiscal year  resulting  in a higher  inventory  balance as of Nov. 30,
          2004, and, to a lesser extent,  because of the Channel Bio and Advanta
          acquisitions.

     o    Short-term debt declined $194 million, which is discussed below in the
          "Capital Resources and Liquidity" section of MD&A.

Nov.  30, 2004,  compared  with Nov. 30, 2003:  Working  capital  increased  $18
million in the  comparison  between  Nov.  30,  2004,  and Nov.  30,  2003.  The
following factors  increased working capital as of Nov. 30, 2004,  compared with
Nov. 30, 2003:

     o    Cash and cash equivalents of approximately $1.6 billion as of Nov. 30,
          2004,  was evidence of the strong cash  collections  throughout  first
          quarter 2005. In addition,  as noted above,  customer  prepayments for
          the upcoming growing season's  products in the United States increased
          significantly.  There  was also an  increase  in  quarter-over-quarter
          customer  prepayments  because  of  growth  in our  seeds  and  traits
          businesses.

                                       28


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

     o    Inventory increased  approximately $100 million between the respective
          periods primarily because of higher U.S. seed inventory as a result of
          higher  yields  for  corn  and  soybeans  and in  order  to  meet  the
          requirements of the growing  business.  To a lesser extent,  inventory
          increased because of the Channel Bio and Advanta acquisitions. POSILAC
          inventories  increased in order to establish adequate inventory levels
          to support incremental  increases in product supply and were offset by
          lower  chemical   inventories  as  a  result  of  improved   inventory
          management and SKU reductions.

The working capital increases were offset by these factors:

     o    Accrued  liabilities  increased $488 million because of an increase in
          quarter-over-quarter customer prepayments. Additionally, the reduction
          in the  Nov.  30,  2003,  current  tax  liability  related  to the PCB
          litigation settlement was moved to the deferred tax asset account.

     o    November-over-November  trade  receivables were lower by $189 million,
          which was partially  attributable to a lower beginning balance despite
          higher net sales. Quarter-over-quarter collections decreased 3 percent
          in the  current-year  quarter.  A decrease in collections for the U.S.
          chemicals business was somewhat offset by higher customer  prepayments
          in the U.S. seeds and traits businesses. As discussed in the Report on
          Form 10-K for the fiscal year ended Aug.  31,  2004,  fiscal year 2004
          collections improved in the United States because more customers chose
          not to take  advantage  of  extended  terms in fiscal  2004.  A higher
          amount  of U.S.  fourth  quarter  2003  sales  was  collected  in 2004
          compared  with fourth  quarter  2004 sales that were  collected in the
          same fiscal year as the sale.

Customer  Financing  Program:  Monsanto  refers certain of its  interested  U.S.
customers  to a  third-party  specialty  lender  that makes  loans  directly  to
Monsanto's  customers.  This $500 million  revolving  financing  program  allows
certain  U.S.  customers  to finance  their  product  purchases,  royalties  and
licensing  fee  obligations,  and allows us to reduce our reliance on commercial
paper  borrowings.  We received $60 million  during  first  quarter 2005 and $15
million  during  first  quarter  2004  from the  proceeds  of loans  made to our
customers  through this financing  program.  Monsanto  originates these customer
loans on behalf of the third-party  specialty  lender,  a special purpose entity
(SPE) that Monsanto consolidates, using Monsanto's credit guidelines approved by
the lender. The loans are sold to multiseller  commercial paper conduits through
a nonconsolidated qualifying special purpose entity (QSPE). We have no ownership
interest in the lender, the QSPE, or the loans. We service the loans and provide
a first-loss guarantee of up to $100 million.

As of Nov. 30, 2004,  Aug. 31, 2004,  and Nov. 30, 2003, the customer loans held
by the QSPE and the QSPE's  liability  to the conduits  was $150  million,  $222
million, and $95 million,  respectively. The lender or the conduits may restrict
or  discontinue  the facility at any time.  If the facility  were to  terminate,
existing  loans  would be  collected  by the QSPE  over  their  remaining  terms
(generally  12 months  or less),  and we would  revert to our past  practice  of
providing these  customers with direct credit purchase terms.  Our servicing fee
revenues from the program were not significant.  As of Nov. 30, 2004, Monsanto's
recorded guarantee  liability was less than $1 million,  based on our historical
collection  experience with these customers and our current assessment of credit
exposure. Adverse changes in the actual loss rate would increase the liability.

In January  2003,  the FASB  issued FIN 46 and  amended it by issuing FIN 46R in
December 2003.  The SPE is included in our  consolidated  financial  statements.
Because  QSPE's  are  excluded  from the scope of FIN 46R and we do not have the
unilateral  right to liquidate the QSPE,  this  interpretation  does not have an
effect on our accounting for the customer financing program.

                                       29



MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------



Cash Flow

----------------------------------------------------------------------------------------------------------------------------
                                                                                                 Three Months Ended Nov. 30,
                                                                                                 ---------------------------
(Dollars in millions)                                                                                 2004         2003
----------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Net Cash Provided by Operations                                                                   $    769      $    661
Net Cash Provided by Investing Activities                                                                1           175
----------------------------------------------------------------------------------------------------------------------------
Free Cash Flow(1)                                                                                      770           836
Net Cash Required by Financing Activities                                                             (254)          (81)
----------------------------------------------------------------------------------------------------------------------------
Net Increase in Cash and Cash Equivalents                                                              516           755
Cash and Cash Equivalents at Beginning of Period                                                     1,037           281
----------------------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Period                                                        $  1,553      $  1,036
----------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------


(1)  Free cash flow  represents  the total of net cash  provided  or required by
     operations  and  provided  or  required by  investing  activities  (see the
     "Financial Measures" section in MD&A for a further discussion).

Cash  provided by operations  improved $108 million in the  quarter-over-quarter
comparison.  In  first  quarter  2004,  we used  cash of  $400  million  to fund
Solutia's PCB litigation  settlement as discussed in the Report on Form 10-K for
the fiscal year ended Aug. 31, 2004.  This amount was accrued in August 2003 and
paid in September  2003.  For the three months ended Nov. 30, 2004, and Nov. 30,
2003, we made voluntary  pension  contributions  of $60 million and $25 million,
respectively.  At the time of filing this  report,  we are not  planning to make
additional  pension  contributions  in fiscal year 2005.  Cash required from the
change in inventory  increased $98 million in fiscal year 2005 because of higher
yields and  increased  requirements  as a result of growing  the U.S.  corn seed
business and, to a lesser extent, the impact of the acquisitions.  Cash provided
from the change in trade  receivables  decreased $88 million in fiscal year 2005
primarily because of more normalized  collections in fiscal year 2005.  Further,
the timing of our  employee  incentives  negatively  impacted  cash  provided by
operations in the current-year  quarter.  Employee incentives were paid in first
quarter 2005, and no incentives  were paid in the prior-year  quarter because of
the fiscal year change and a related change to the timing of paying our employee
incentive liabilities.

Cash provided by investing  activities  decreased  $174 million in first quarter
2005. We used cash of $158 million for the Channel Bio and Advanta  acquisitions
in first quarter 2005.  These  acquisitions  are explained in more detail in the
"Capital Resources and Liquidity" section below. The timing of the maturities of
our short-term  investments provided $29 million less cash in first quarter 2005
compared with the prior-year quarter. Cash provided by maturities of investments
was  $201  million  in 2005 and  $230  million  in  2004.  Lastly,  our  capital
expenditures  were 24  percent,  or $12  million,  lower in first  quarter  2005
compared with the prior-year  quarter  because of timing.  We expect fiscal 2005
capital expenditures to be in the range of $250 million to $300 million compared
with fiscal year 2004 capital spending of $210 million.

The amount of cash required by financing  activities  increased  $173 million to
$254 million in first quarter 2005.  Cash required for long-term debt reductions
was $208  million  in first  quarter  2005  compared  with $26  million in first
quarter 2004 (see the following section for a further explanation). We purchased
shares  under  our  three-year  $500  million  share  purchase  program  in both
quarters:  $35 million in first  quarter  2005 and $55 million in first  quarter
2004. As of Nov. 30, 2004,  $199 million was available for share  purchase under
the $500 million authorized amount.  Stock option exercises provided $17 million
of additional cash in the  quarter-over-quarter  comparison.  Dividend  payments
increased 12 percent,  or $4 million,  in first quarter  2005. In May 2004,  the
board of directors  approved an increase in the quarterly dividend from 13 cents
per share to 14.5 cents per share, and in December 2004, approved an increase in
the quarterly dividend to 17 cents per share.



Capital Resources and Liquidity

---------------------------------------------------------------------------------------------------------------------------
                                                                               As of Nov. 30,               As of Aug. 31,
                                                                          -------------------------------------------------
(Dollars in millions, except debt-to-capital ratio)                           2004             2003                2004
---------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Short-term debt                                                           $    239         $    288           $    433
Long-term debt                                                               1,070            1,222              1,075
Debt-to-capital ratio                                                          20%              23%                22%
---------------------------------------------------------------------------------------------------------------------------


Total debt  outstanding  decreased  approximately  $200 million between Nov. 30,
2004, and Aug. 31, 2004,  primarily because certain medium-term notes matured in
first quarter 2005. These  medium-term  notes were classified as short-term debt
as of  Aug.  31,  2004.  Further,  in  first  quarter  2005,  the  Statement  of
Consolidated  Cash Flows presents the  maturities as long-term  debt  reductions
because  the  medium-term  notes  had  maturities  of  greater  than one year at
inception.

Acquisitions:  In September  2004, we acquired the canola seed assets of Advanta
from  Advanta  B.V.,  including  the  Advanta  Seeds  brand  in  Canada  and the

                                       30


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

Interstate Seed brand in the United States, for $50 million in cash (net of cash
acquired).   The  addition  of  these  canola  seed  businesses  reinforces  our
commitment to the canola  industry and is intended to strengthen  our ability to
bring continued  technology  innovations to canola growers.  The transaction was
completed on Sept. 8, 2004, from which time the results of this acquisition were
included in our consolidated financial statements. Advanta's business operations
and  employees  were  integrated  into  the  Seeds  and  Genomics  segment  upon
acquisition.

In first quarter 2005, we formed American  Seeds,  Inc. (ASI), a holding company
established  to support  regional seed  businesses  with  capital,  genetics and
technology  investments.  In November 2004,  ASI acquired  Channel Bio, for $104
million in cash (net of cash acquired) and $15 million in assumed liabilities to
be paid at a later date. Channel Bio is a U.S. seed company that sells,  markets
and distributes corn and soybean seeds through three brands:  Crow's Hybrid Corn
Company,  Midwest Seed  Genetics,  Inc. and Wilson  Seeds.  The  acquisition  of
Channel Bio is expected to provide us with additional  opportunity for growth by
accelerating  the delivery of technology  advances  through Channel Bio's strong
customer  relationships,  local brands and quality service.  The transaction was
completed on Nov. 15, 2004, from which time the results of this acquisition were
included in our consolidated financial statements. As part of ASI, Channel Bio's
business  operations  were added to the Seeds and Genomics  segment results upon
acquisition.

In addition to cash paid  related to the  first-quarter  2005  acquisitions,  we
incurred $4 million for transaction  costs.  The purchase price allocation as of
Nov.  30,  2004,  was  preliminary  and is  summarized  in  Note  3 --  Business
Combinations.  Pro  forma  information  related  to  these  acquisitions  is not
included because the impact of these acquisitions, either individually or in the
aggregate,  on our  consolidated  results of operations was not considered to be
significant.  See Note 3 for a further  discussion  of the  purchase  accounting
surrounding these acquisitions.

Contingent Liabilities Relating to Solutia Inc. (Off-Balance Sheet Arrangement)

Under the  Separation  Agreement,  we are  required to indemnify  Pharmacia  for
Solutia's Assumed Liabilities,  to the extent that Solutia fails to pay, perform
or discharge those  liabilities.  Solutia and 14 of its U.S.  subsidiaries  have
filed a  voluntary  petition  for  reorganization  under  Chapter 11 of the U.S.
Bankruptcy  Code  and  are  seeking  relief  from  paying  certain  liabilities,
including Solutia's Assumed Liabilities.  Solutia has disclaimed its obligations
to defend pending or future litigation relating to Solutia's Assumed Liabilities
and has taken the  position  that the  bankruptcy  proceeding  prevents  it from
continuing  to  perform  its  environmental   obligations,   except  within  the
boundaries of its current  operations.  On an interim basis, we have assumed the
management and defense of certain of Solutia's  third-party  tort litigation and
environmental   matters.   In  the  process  of  managing  such  litigation  and
environmental  liabilities,  we have determined that it is probable that we will
incur some expenses related to such litigation and environmental liabilities and
that the amount of such expenses can be reasonably  estimated.  Accordingly,  we
have recorded a charge in the amount of $284 million based on the best estimates
by our  management  with input  from our legal and other  outside  advisors.  We
believe  that the  charge,  based on what is  known at the time of  filing  this
report,  represents  the  discounted  cost  that we  would  expect  to  incur in
connection with these litigation and environmental matters.  However, our actual
costs may be materially  different from this estimate.  Further,  the charge may
not  reflect  all  potential  liabilities  and  expenses  that we may  incur  in
connection  with  Solutia's  bankruptcy  and  does  not  reflect  any  insurance
reimbursements  or any  recoveries  we  might  receive  through  the  bankruptcy
process.  Under the rules of the Securities and Exchange Commission (SEC), these
contingent  liabilities are considered to be an off-balance  sheet  arrangement.
See  Part I -- Item 1 -- Note 15 --  Commitments  and  Contingencies  under  the
subheading  "Solutia Inc." for further  information  regarding Solutia's Assumed
Liabilities and the charge discussed above.  Also see Part II -- Item 1 -- Legal
Proceedings  and  Item 5 --  Relationships  Among  Monsanto  Company,  Pharmacia
Corporation, Pfizer Inc. and Solutia Inc. for further information.


OUTLOOK

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

Focused Strategy

Monsanto has established leadership in agricultural markets by applying advanced
technology  to develop  high-value  products  ahead of its  competitors,  and by
reinforcing strong brands and customer relationships. We continually improve our
products to maintain market leadership and to support near-term performance. Our
capabilities in  biotechnology  research are generating a rich product  pipeline
that is expected to drive long-term growth. We believe that our focused approach
to our  business  and the  value  we  bring to our  customers  will  allow us to
maintain an industry leadership position in a highly competitive environment.

                                       31


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

Our  strategic  actions will allow us to focus on continued  growth in our seeds
and traits businesses,  while ROUNDUP and our other herbicides  continue to make
strong  contributions to cash flow and income.  Monsanto is continuing to evolve
into a company led by its strengths in seeds and biotechnology traits as a means
of delivering  solutions to our customers.  As we  concentrate  our resources on
this growth sector of the agricultural  industry,  we are taking steps to reduce
SG&A costs --  particularly  those  associated with our  agricultural  chemistry
business  as  that  sector  matures  globally.   Monsanto  remains  the  leading
manufacturer of the best-selling herbicide, ROUNDUP, and maintains a very strong
manufacturing cost position.

As part of this seed and technology-based  strategic initiative, we are focusing
on projects that we believe have the best  commercial  potential.  To date,  our
research and marketing focus on crops grown on significant acreage: corn, cotton
and oilseeds,  which includes  soybeans and canola. In fiscal year 2004, we made
the decision to realign our research and  development  investments to accelerate
the development of new and improved traits in these crops.

We will also focus geographically on our top agricultural markets,  where we can
bring  together a broad  complement  of our  products  and  technologies,  while
pursuing ways to best participate in other markets.  We have accordingly adopted
different  business  models for  different  markets.  These  actions allow us to
diversify our exposure to risk from changes in the marketplace.

Our financial  strategy will continue to emphasize  both earnings and cash flow,
and we believe that Monsanto is positioned to sustain earnings growth and strong
cash flow. We remain committed to returning cash to shareowners through vehicles
such as investments  that grow and expand the business,  increasing our dividend
rate  and  share  repurchases.  We have  recently  used our  cash  position  for
strategic acquisitions and technology investments, and will continue to evaluate
acquisition   opportunities   that  meet  our  strategic  needs  and  technology
arrangements   that  have  the   potential  to  increase  the   efficiency   and
effectiveness  of our research and development  efforts.  Our board of directors
increased  our dividend  rate three times (in April 2003,  May 2004 and December
2004) by a  cumulative  total of 42 percent  since  Monsanto  was spun off as an
independent  company in August 2002.  We began our share  repurchase  program in
fiscal year 2004. We expect to continue the share  repurchase  program until the
earlier of July 2006 or such time as we have  reached  the $500  million  amount
authorized  by the board of directors.  Lastly,  we also applied our strong cash
position to continue to make voluntary contributions to our pension plan.

We have taken  decisive  steps to address  key risks in our  business  position.
These  include the measures  noted  above,  reducing  costs in our  agricultural
chemistry  business and pursuing the evolution of our business to an emphasis on
seeds and  traits.  We have also taken steps to reduce  risk and  stabilize  our
business  position  in  Latin  America.  We  remain  focused  on cost  and  cash
management  both to support the progress we have made in managing our investment
in working  capital -- in  particular,  receivables  and  inventories  -- and to
realize the full earnings potential of our businesses.  We will continue to seek
additional external financing opportunities for our customers.

Seeds and Genomics

Monsanto  has built a leading  global  position  in  seeds,  and the  successful
integration  of seed  businesses  acquired in the 1990s by our former parent has
allowed us to improve our seed  portfolio.  We continue to make  improvements in
our base seed business, as advanced breeding techniques combined with production
practices and plant capital  investments have  significantly  improved germplasm
quality,  yields and cost. The performance of Monsanto germplasm is reflected in
market-share  gains for both our branded and licensed seed  businesses.  We also
use our  genetic  material to develop new  varieties  for other seed  companies'
brands.

In first quarter 2005, we formed ASI, a holding  company  established to support
regional seed businesses with capital, genetics and technology investments.  ASI
intends to invest in independent  seed businesses and operate them  autonomously
as subsidiaries.  These investments will allow the operating companies of ASI to
more  rapidly   connect   their   customers  to   significant   innovations   in
genetics-based  breeding and other new technologies  while continuing to operate
autonomously  and locally,  providing  service to their  customers  and building
value of their brands. Within our U.S. business, we now have three approaches to
the market,  each serving  unique  customers in unique ways:  we are selling our
branded  DEKALB  and Asgrow  seeds  through  the  distribution  channel;  we are
licensing to more than 250 regional  seed  companies  through our  Holden's/Corn
States  business;  and with the  addition of ASI,  we are now selling  direct to
farmers in localized  markets.  We more rapidly  provide farmers choices for the
newest technology in the distribution  channels they rely on. Channel Bio, which
was completed in first quarter 2005, was the first acquisition by ASI.

                                       32


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

Outstanding seed quality and leading  germplasm provide a vehicle for delivering
biotechnology  seed traits,  such as herbicide  tolerance and insect protection.
Biotechnology  traits offer  growers  several  benefits:  lower  costs,  greater
convenience  and   flexibility,   higher  yields,   and  the  ability  to  adopt
environmentally  responsible  practices such as conservation tillage and reduced
pesticide use.

We invest  more than 85 percent of our R&D in the areas of seeds,  genomics  and
biotechnology.  These  are  the  fastest-growing  segments  of  the  agriculture
industry. By shifting our focus to create value for farmers in seeds and traits,
we have set Monsanto on a path of sustainable  growth,  as we expect  increasing
gross profit from seeds and traits to more than offset a declining  contribution
from agricultural  chemicals.  At the same time, we expect to continue to reduce
seed production costs through higher yields on seed production acres and careful
management of our seed product portfolio.

ROUNDUP and other  glyphosate-based  herbicides  can be applied  over the top of
glyphosate-tolerant ROUNDUP READY crops, controlling weeds without injury to the
crop.  This  integration  of  agricultural  chemicals and enhanced  seeds offers
growers a cost-effective  solution for weed control. To date, we have introduced
ROUNDUP  READY traits in soybeans,  corn,  canola and cotton.  In addition,  our
insect-protection  seed  traits,  such as  YIELDGARD  for corn and  BOLLGARD and
BOLLGARD II for cotton, serve as alternatives to certain chemical pesticides.

Key near-term growth opportunities in our seeds and traits include:

          o    Continued  growth in Monsanto's  branded and licensed seed market
               shares,  through potential  acquisitions,  successful breeding of
               high-performance  germplasm  and  continuous  improvement  in the
               quality of our seeds;

          o    Continued growth in licensing of seed germplasm and biotechnology
               traits to other seed companies through our  Holden's/Corn  States
               business and Cotton States business;

          o    Expansion of existing traits, especially in corn, and stacking of
               additional traits in current biotechnology products; 

          o    Ability to have  flexibility to price our traits in line with the
               value  growers  have   experienced  and  expect  to  continue  to
               experience from our traits; and

          o    The  commercialization  of  second-generation   traits,  such  as
               BOLLGARD II cotton and ROUNDUP READY Flex cotton.

We can achieve  continued growth through  stacking and increased  penetration of
traits in approved  markets.  Trait stacking is a key growth driver in our seeds
and traits  business  because it allows  Monsanto to earn a greater share of the
farmer's  expenditures  on each acre. Our past  successes  provide a significant
competitive  advantage  in  delivering   stacked-trait  products  and  improved,
second-generation  traits.  Stacked-trait  cotton overtook  single-trait  cotton
products  in  Monsanto's  product  mix in 2004 and 2003.  We are seeing the same
trend in our corn seed  business,  where  higher-value,  stacked-trait  products
represent a growing share of total seed sales.

We have completed the regulatory approval processes in the United States,  Japan
and Canada for YIELDGARD  Plus with ROUNDUP READY Corn 2,  Monsanto's  three-way
stacked product that includes the YIELDGARD Corn Borer,  YIELDGARD  Rootworm and
ROUNDUP READY Corn 2 biotech  traits.  YIELDGARD  Plus with ROUNDUP READY Corn 2
hybrids will be available for sale and planting in limited  quantities in fiscal
year 2005 with broader  product  availability  in fiscal year 2006 in the United
States.  Monsanto corn products designed to be tolerant to the active ingredient
in ROUNDUP agricultural  herbicides are currently marketed as ROUNDUP READY Corn
2 in the United States.

We are working  toward  developing  products to generate  long-term  growth.  We
believe our strategic  head start in first- and  second-generation  input traits
will give us a  leadership  position in  developing  output  traits that provide
consumer  benefits  and create  value for the food  industry.  We are working to
achieve greater  acceptance and to secure additional  approvals for our existing
biotechnology   products  globally,   and  toward  the  development  and  timely
commercialization  of additional  products in our pipeline.  We are prioritizing
our efforts to gain approvals for biotechnology  crops, and while we continue to
gain new approvals in global  markets,  we are pursuing  strategies  that enable
growth even with  delays in some  global  regulatory  approvals.  The  Brazilian
government passed a measure legalizing the planting and harvest of ROUNDUP READY
soybeans  in  Brazil  for  the  2003-2004  crop  year.  In  October  2004,  this
legislation  was extended to the 2004-2005  crop year,  pending  approval by the
president  of  Brazil.  If he does  not sign the  provisional  measure,  or if a
recently added  provision on the  collection of payments is not removed,  it may
require  us to modify  the  collection  process  for the  unlicensed  use of our
technology. We are prepared to make such modifications,  if necessary.  Monsanto

                                       33


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

continues to work with the grain industry to collect payments for the use of our
technology in Brazil.  Soybean grain  containing the ROUNDUP READY trait is sold
to or by grain handlers into export  markets.  More than 95 percent of the grain
handlers in two southern  Brazilian  states have a contract to collect a payment
upon the delivery and sale of the soy grain  containing the ROUNDUP READY trait.
We have collected cash from grain handlers in these two states. The system had a
slightly negative effect on our earnings in fiscal year 2004 because of start-up
expenses and lower yields caused by drought.  In fiscal year 2005, we expect the
system to be a modest contributor to earnings. A similar grain-based system also
may be applicable to other parts of Latin  America.  However,  it is not certain
that payments on ROUNDUP  READY  soybeans will be collected and be profitable in
Brazil or other parts of Latin America.  We continue to work to obtain long-term
approval for the planing of ROUNDUP READY soybeans in Brazil.

Crop import  restrictions  in some key markets,  most notably the European Union
(EU), reduce potential  expansion of current and future  biotechnology  crops in
the  United  States and other  markets  where they are  approved.  However,  the
development of effective  systems to enable farmers  growing crops in the United
States to sell into elevator  systems that do not export to the EU is mitigating
the effect of these restrictions.  Additionally,  Monsanto is pursuing approvals
to enable the  importation  of corn and processed corn products that contain the
ROUNDUP READY and YIELDGARD  Rootworm traits into the EU, including those traits
as a part of  various  stacked-trait  combinations,  and has  recently  received
approval from the EU for human consumption,  and the import,  processing and use
in animal feed, of ROUNDUP READY Corn 2.

We are  committed to addressing  the concerns  raised by consumers and by public
interest  groups  and  the  questions  from  government   regulators   regarding
agricultural and food products developed through biotechnology. We also continue
to address concerns about the adventitious or certain  unintended trace presence
of  biotechnology  materials in seed,  grain or feed and food  products.  We are
responding to the issue of adventitious  presence in several ways. These include
seeking sound,  science-based  rules and regulations  that clarify and allow for
trace  amounts,  and  providing  industry  leadership  to establish  the highest
standards of purity reasonably  achievable and to establish global standards for
quality.  We are also working with the seed  industry to develop  strategies  on
production   interventions  that  may  reduce  the  likelihood  of  adventitious
presence.

Agricultural Productivity

In recent  years,  we have seen  reduced  revenues  and  earnings  from  ROUNDUP
herbicides, which reflect both the overall decline in the agricultural chemicals
market and the expiration of U.S. patent protection for the active ingredient in
ROUNDUP in 2000. By aligning our  infrastructure and costs with our expectations
for the glyphosate  herbicide market,  however,  we believe the ROUNDUP business
can  continue  to be a  significant  and  sustainable  source of cash and income
generation for Monsanto, even in the face of increased competition.

As  expected,  the  market  share  and net  average  selling  price  of  ROUNDUP
herbicides in the United States have declined  since the patent expired in 2000.
Although  prices may  continue  to decline in the  future,  we do not  currently
expect the decline in the future net average  selling price to be as significant
as it has been in recent  years.  We expect  the net  average  selling  price of
ROUNDUP in the United  States in fiscal 2005 to be  slightly  lower than the net
average selling price for fiscal 2004.  Further,  we expect the U.S. ROUNDUP net
average  selling  price in 2005 will start to settle in the range of  historical
pricing seen outside the United States.  We also believe that we will be able to
maintain  our  leadership  position  and  continue  to  generate  cash from this
business.  In  postpatent  markets  around the world,  ROUNDUP has  maintained a
leading  market  position and a price premium  compared with  generics.  We will
continue to support the market  leadership of ROUNDUP with product  innovations,
superior  customer  service  and  logistics,  low-cost  manufacturing,   further
expansion of ROUNDUP READY crops and the ROUNDUP Rewards program.

We  have  several  patents  on our  glyphosate  formulations  and  manufacturing
processes  in  the  United  States  and  in  other  countries.  We  continue  to
differentiate  ROUNDUP with innovations  using proprietary  technology.  We also
provide more  concentrated  formulations  that provide  greater  convenience for
farmers while  reducing  production and logistics  costs.  We offer a variety of
products to meet farmers' needs.  The U.S. launch of premium ROUNDUP  WEATHERMAX
was followed by the successful  launch of ROUNDUP ORIGINAL MAX, which offers key
brand advantages versus imitator products at a very competitive price.

Monsanto will support ROUNDUP  through  expansion of ROUNDUP READY crops and the
ROUNDUP Rewards  program.  ROUNDUP  Rewards offers added  protection and reduced
risk program  elements  for farmers who use certain  Monsanto  technologies  and
agricultural  herbicides.  Further  penetration  of  ROUNDUP  READY  crops  also
enhances  the market  position of ROUNDUP as a  brand-name  product that farmers
trust to avoid the risk of crop injury in over-the-top use on these crops.

                                       34


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

Monsanto  maintains  strong  distribution  relationships  and a unique bulk tank
system to support  retailers.  Monsanto  remains the primary global  producer of
glyphosate,  the  active  ingredient  in  ROUNDUP,  with  agreements  to  supply
glyphosate to many of our  competitors.  Our high volume  combined with patented
process  technology  allows us to maintain low unit costs. We continue to reduce
production  costs,  and we are also  achieving  reductions  in  working  capital
through  careful   management  of  inventories.   Several  years  ago,   ROUNDUP
distribution  channel  inventories had increased in the United States.  However,
U.S. ROUNDUP  distribution  channel  inventory  levels have been declining,  for
example levels as of Aug. 31, 2004, declined compared with Aug. 31, 2003.

Like most chemical  herbicides,  Monsanto's  selective herbicides face declining
markets and increasing  competitive  pressures,  but they continue to complement
our ability to offer fully integrated  solutions,  particularly in ROUNDUP READY
corn.  While rapid  penetration  of ROUNDUP  READY corn in the United States has
also had a negative  effect on sales of Monsanto's  selective  corn  herbicides,
gross  profit  from the ROUNDUP  READY trait and from the ROUNDUP  used on these
acres  are  significantly  higher  than the gross  profit on the lost  selective
herbicide sales.

Our  lawn-and-garden  herbicide  business  remains a strong cash  generator  and
supports Monsanto's brand equity in the marketplace.  Another key product in our
Agricultural Productivity segment is POSILAC bovine somatotropin, which improves
dairy cow  productivity.  The active ingredient for POSILAC is manufactured both
at our new plant in Augusta, Georgia, and by Sandoz GmbH in Austria. Sandoz also
manufactures the finished dose formulation of POSILAC,  and is our sole supplier
of the  finished  dose  formulation  until we  obtain  approval  from the FDA to
manufacture  the finished  dose  formulation  at Augusta.  In second  quarter of
fiscal year 2004,  we notified our  customers  that supplies of POSILAC would be
temporarily  limited  because of a  combination  of factors,  including the time
needed for Sandoz to complete  corrections  and  improvements at its facility in
cooperation  with the FDA. This  limitation has  temporarily  reduced volumes of
POSILAC available for sale and required us to allocate  available  supplies.  We
expect  the supply of  POSILAC  to be  limited  well into 2005 with  incremental
increases in supply  occurring  over time.  The allocation is expected to have a
material adverse effect on POSILAC revenues as long as it continues.

Other Information

As discussed in Item 1 -- Note 15 -- Commitments and  Contingencies  and Part II
-- Item 1 -- Legal Proceedings, Monsanto is involved in a number of lawsuits and
claims  relating  to a  variety  of  issues.  Many of these  lawsuits  relate to
intellectual  property  disputes.  We expect that such disputes will continue to
occur as the agricultural biotechnology industry evolves.

As mentioned in the  "Overview --  Executive  Summary"  section of MD&A,  we are
required  to  indemnify  Pharmacia  for  Solutia's  Assumed   Liabilities.   Our
obligation to indemnify Pharmacia for Solutia's Assumed Liabilities is discussed
in Note 15 and Part II -- Item 1 -- Legal Proceedings.

In late December  2004,  the company  received  notification  from Brazilian tax
authorities  stating that certain  value-added tax credits are not recoverable.
Tax credits that  potentially are not recoverable  because of this  notification
were approximately $18 million as of Nov. 30, 2004. We are currently  evaluating
the validity and the related financial impact, if any, of such notification.

For  additional  information  on  the  outlook  for  Monsanto,  see  "Cautionary
Statements: Risk Factors Regarding Forward-Looking Statements."


CRITICAL ACCOUNTING POLICIES AND ESTIMATES

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

In  preparing  our  financial  statements,  we must  select  and  apply  various
accounting  policies.  Our most significant policies are described in Part II --
Item 8 --  Note 2 --  Significant  Accounting  Policies  -- to the  consolidated
financial  statements  contained  in our Report on Form 10-K for the fiscal year
ended Aug. 31, 2004. In order to apply our accounting policies, we often need to
make estimates based on judgments about future events. In making such estimates,
we  rely  on  historical  experience,   market  and  other  conditions,  and  on
assumptions that we believe to be reasonable.  However,  the estimation  process
is, by its nature, uncertain given that estimates depend on events over which we
may not have control.  If market and other conditions  change from those that we
anticipate, our financial condition,  results of operations, or liquidity may be
affected  materially.  In addition,  if our assumptions  change,  we may need to
revise our estimates, or take other corrective actions, either of which may have
a  material  effect  on our  financial  condition,  results  of  operations,  or
liquidity.

The estimates that have a higher degree of inherent uncertainty and require our
most significant judgments are outlined in Management's Discussion and Analysis
of Financial Condition and Results of Operations contained in our Report on Form

                                       35


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

10-K for fiscal year ended Aug. 31, 2004. Had we used  estimates  different from
any of those  contained in such Report on Form 10-K,  our  financial  condition,
profitability,  or liquidity for the current  period could have been  materially
different from those presented.


NEW ACCOUNTING STANDARDS

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

In  December  2004,  the FASB issued SFAS No. 123  (revised  2004),  Share-Based
Payment (SFAS 123R). SFAS 123R replaced SFAS No. 123, Accounting for Stock-Based
Compensation (SFAS 123), and superseded  Accounting Principles Board Opinion No.
25,  Accounting  for Stock Issued to Employees  (APB 25). SFAS 123R will require
compensation cost related to share-based  payment  transactions to be recognized
in the financial statements.  As permitted by SFAS 123, we elected to follow the
guidance of APB 25, which allowed companies to use the intrinsic value method of
accounting to value their share-based payment transactions with employees. Based
on this  method,  we did not  recognize  compensation  expense in our  financial
statements as the stock options  granted had an exercise price equal to the fair
market value of the underlying  common stock on the date of the grant. SFAS 123R
requires  measurement  of  the  cost  of  share-based  payment  transactions  to
employees  at the fair value of the award on the grant date and  recognition  of
expense  over the  requisite  service  or  vesting  period.  SFAS 123R  requires
implementation using a modified version of prospective application,  under which
compensation  expense for the unvested portion of previously  granted awards and
all new awards will be  recognized  on or after the date of adoption.  SFAS 123R
also  allows  companies  to  adopt  SFAS  123R by  restating  previously  issued
financial  statements,  basing the amounts on the expense previously  calculated
and reported in their pro forma  footnote  disclosures  required under SFAS 123.
The provisions of SFAS 123R will be adopted by us using the modified prospective
method beginning Sept. 1, 2005.

In December 2004, the FASB issued FASB Staff Position No. 109-1,  Application of
FASB  Statement  No. 109 (SFAS 109),  Accounting  for Income  Taxes,  to the Tax
Deduction  on Qualified  Production  Activities  Provided by the  American  Jobs
Creation Act of 2004 (FSP 109-1).  FSP 109-1  clarifies that the  manufacturer's
deduction  provided  for under the  American  Jobs  Creation  Act of 2004 (AJCA)
should be accounted for as a special  deduction in accordance  with SFAS 109 and
not as a tax rate  reduction.  The  adoption of FSP 109-1 will have no impact on
our results of operations or financial position for fiscal year 2005 because the
manufacturer's  deduction is not  available to us until fiscal year 2006. We are
currently  evaluating the effect that the manufacturer's  deduction will have in
subsequent years. The FASB also issued FASB Staff Position No. 109-2, Accounting
and Disclosure Guidance for the Foreign Earnings  Repatriation  Provision within
the  American  Jobs  Creation  Act of 2004 (FSP  109-2).  The AJCA  introduces a
special  one-time  dividends  received  deduction on the repatriation of certain
foreign earnings to a U.S. taxpayer (repatriation  provision),  provided certain
criteria are met. FSP 109-2 provides  accounting and disclosure guidance for the
repatriation provision.  Although FSP 109-2 is effective immediately,  until the
Treasury Department or Congress provides  additional  clarifying language on key
elements of the  repatriation  provision,  the amount of foreign  earnings to be
repatriated  by us  cannot  be  determined.  See Note 8 --  Income  Taxes -- for
additional disclosures in accordance with FSP 109-2.

In May 2004,  the FASB issued FASB Staff  Position  No.  106-2,  Accounting  and
Disclosure  Requirements Related to the Medicare Prescription Drug,  Improvement
and Modernization Act of 2003 (FSP 106-2), which superseded FSP 106-1. FSP 106-2
provides  authoritative  guidance  on the  accounting  for  the  effects  of the
Medicare Prescription Drug, Improvement and Modernization Act of 2003 (the Act),
which  was  signed  into law on Dec.  8,  2003,  and  specifies  the  disclosure
requirements  for  employers  who have adopted FSP 106-2.  The Act  introduced a
prescription  drug  benefit  under  Medicare,  as well as a federal  subsidy  to
sponsors of retiree  health care benefit plans that provide a benefit that is at
least  actuarially  equivalent to Medicare.  Detailed  regulations  necessary to
implement the Act have not been issued,  including  those that would specify the
manner in which actuarial equivalency must be determined,  the evidence required
to  demonstrate  actuarial  equivalency,   and  the  documentation  requirements
necessary to be entitled to the subsidy.  FSP 106-2 was  effective for our first
quarter of fiscal year 2005. We have estimated a reduction of the postretirement
benefit obligation of approximately $14 million. The reduction in annual benefit
cost is estimated at  approximately  $2 million.  Final  authoritative  guidance
could require us to change previously reported information.


CAUTIONARY STATEMENTS: RISK FACTORS REGARDING FORWARD-LOOKING STATEMENTS

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

In this  report,  and from  time to time  throughout  the  year,  we  share  our
expectations  for  our  company's  future  performance.   These  forward-looking
statements  represent our best  estimates and  expectations  at the time that we
make those statements.  However, by their nature,  these types of statements are
uncertain and are not guarantees of our future  performance.  Many events beyond
our control will determine  whether our  expectations  will be realized.  In the

                                       36


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

interests of our investors,  and in accordance with the "safe harbor" provisions
of the U.S. Private  Securities  Litigation  Reform Act of 1995, this section of
our report  explains  some of the important  reasons that actual  results may be
materially different from those that we anticipate.

Our forward-looking statements include statements about: our business plans; the
potential  development,  regulatory  approval,  and  public  acceptance  of  our
products;  our expected financial  performance and the anticipated effect of our
strategic  actions;  domestic or  international  economic,  political and market
conditions;  and other  factors  that  could  affect our  future  operations  or
financial  position.  Any  statements  we make that are not  matters  of current
reportage  or  historical  fact  should  be  considered  forward-looking.   Such
statements  often  include  words  such as  "believe,"  "expect,"  "anticipate,"
"intend," "plan," "estimate," "will," and similar expressions.

Our  forward-looking  statements are current only as of the date of this report.
Circumstances change constantly,  often unpredictably,  and investors should not
place undue reliance on these  statements.  We disclaim any current intention or
obligation to revise or update any  forward-looking  statements,  or the factors
that may affect their realization,  whether in light of new information,  future
events or otherwise, and investors should not rely on us to do so.

Accounting  Policies and  Estimates:  Changes to our  accounting  policies could
affect future results.  In addition,  changes to generally  accepted  accounting
principles could require  adjustments to financial  statements for prior periods
and  changes  to our  policies  for  future  periods.  In  addition,  if  actual
experience differs from the estimates, judgments and assumptions that we used in
order to prepare our financial  statements,  adjustments will need to be made in
future periods, which may affect revenues and profitability. Finally, changes in
our  business  practices  may  result  in  changes  to the  way we  account  for
transactions, and may affect comparability between periods.

Adventitious  Presence of Biotechnology  Traits: The detection of unintended but
unavoidable  trace  amounts  (sometimes  called   "adventitious   presence")  of
commercial biotechnology traits in conventional  (non-biotechnology) seed, or in
the  grain  or  products  produced  from  conventional  or  organic  crops,  may
negatively  affect our  business  or results of  operations.  The  detection  of
adventitious  presence of traits not approved in the country where  detected may
result in the  withdrawal of seed lots from sale, or in compliance  actions such
as crop destruction or product recalls. Some growers of organic and conventional
crops have claimed that the adventitious presence of any biotechnology traits if
present in their crops could  cause them  commercial  harm.  The  potential  for
adventitious  presence  of  biotechnology  traits  is a factor  that can  affect
general public acceptance of these traits.  Concern about adventitious  presence
could lead to increased regulation, which may include: requirements for labeling
and  traceability;  liability  transfer  mechanisms which may include  financial
protection  insurance;  and  possible  restrictions  or  moratoria  on  testing,
planting or use of biotechnology traits.

Commodity Prices:  Fluctuations in commodity prices can affect our costs and our
sales. We purchase our seed inventories from production growers at market prices
and retain the seed in inventory until it is sold. We use hedging  strategies to
mitigate the risk of changes in these  prices.  Farmers'  income,  and therefore
their ability to purchase our herbicides,  seeds and traits, is also affected by
commodity prices.

Competition in Plant Biotechnology: Many companies engage in plant biotechnology
research. Their success could render our existing products less competitive.  In
addition,  a  company's  speed in  getting  its new  product  to market can be a
significant  competitive advantage.  We expect to see more competition in fiscal
year 2005 and future years, from agricultural biotechnology firms and from major
agrichemical,  seed and food companies, some of which have substantially greater
financial and marketing resources than we do.

Competition for ROUNDUP Herbicides:  We expect to face continued competition for
our branded ROUNDUP  herbicide  product line. The extent to which we can realize
cash and gross profit from these  products will depend on our ability to control
manufacturing and marketing costs without adversely  affecting sales, to predict
and respond  effectively to competitor  pricing,  to provide marketing  programs
meeting the needs of our customers and of the farmers who are our end users,  to
maintain an efficient  distribution system, and to develop new formulations with
features attractive to our end users.

Intellectual Property: Intellectual property rights are crucial to our business,
and we endeavor to obtain and protect these rights in jurisdictions in which our
products are produced or used and in  jurisdictions  into which our products are
imported.  Intellectual property rights are particularly  important with respect
to  our  Seeds  and  Genomics  segment.  However,  we may be  unable  to  obtain
protection  for  our  intellectual  property  in  key  jurisdictions.   Even  if
protection is obtained, competitors, growers, or others in the chain of commerce
may illegally  infringe on our rights and such  infringement may be difficult to
prevent or detect.  For example,  the  practice of saving seeds from  non-hybrid
crops  (including,  for example,  soybeans,  canola and cotton)  containing  our

                                       37


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

biotechnology  may prevent us from realizing the full value of our  intellectual
property,  particularly  outside  the United  States.  We must also  protect our
intellectual  property  against  legal  challenges  by  competitors.  Efforts to
protect  our  intellectual   property  rights  against  infringement  and  legal
challenges  can  increase  our costs and will not always  succeed.  In addition,
because of the rapid pace of technological  change,  and the  confidentiality of
patent  applications  in some  jurisdictions,  competitors may be issued patents
from applications that were unknown to us prior to issuance. These patents could
reduce the value of our  commercial or pipeline  products.  Because of the rapid
pace of change and the complexity of the legal and factual issues  involved,  we
could unknowingly rely on key technologies  that are or become  patent-protected
by others,  which would  require that we seek to obtain  licenses or cease using
the technology, no matter how valuable to our business.

Litigation  and  Contingencies:  We are  involved in major  lawsuits  concerning
contracts,  intellectual property,  biotechnology,  antitrust  allegations,  and
other matters. Adverse outcomes could subject us to substantial damages that may
be significant to profitability in the period recognized or limit our ability to
engage in our  business  activities.  In  addition,  pursuant to the  Separation
Agreement,  we  are  required  to  indemnify  Pharmacia  for  Solutia's  Assumed
Liabilities, to the extent that Solutia fails to pay, perform or discharge those
liabilities.  A charge in the amount of $284  million was  recorded in our first
quarter fiscal 2005 results for certain  expenses  related to  third-party  tort
litigation and environmental  matters that we are managing  following  Solutia's
refusal to manage such  matters.  We believe  that the charge,  based on what is
known at the time of filing this report,  represents the discounted cost that we
would expect to incur in  connection  with these  litigation  and  environmental
matters.  However,  the degree to which we may ultimately be responsible for the
particular matters reflected in the charge is uncertain. Our actual costs may be
materially different from this estimate. Further, the charge may not reflect all
potential  liabilities  and  expenses  that  we may  incur  in  connection  with
Solutia's  bankruptcy.  In particular,  additional  litigation or  environmental
matters that are not reflected in the charge may arise in the future, and we may
also assume the management of, settle,  or pay judgments or damages with respect
to litigation or environmental matters in order to mitigate contingent potential
liability and protect  Pharmacia and us, if Solutia refuses to do so. Additional
information about Solutia and other litigation  matters and the related risks to
our  business  may be  found in Part I -- Item 1 -- Note 15 --  Commitments  and
Contingencies and in other sections of this report.

Manufacturing:  Because we use  hazardous and other  regulated  materials in our
product  development  programs  and  chemical  manufacturing  processes,  we are
subject to risks of  accidental  environmental  contamination,  and therefore to
potential personal injury claims and fines. We are also subject to regulation of
air emissions, waste water discharges and solid waste. Compliance may be costly,
and failure to comply may result in penalties and  remediation  obligations.  In
addition,  lapses in quality or other  manufacturing  controls  could affect our
sales and result in claims for defective products.

Operations  Outside the United  States:  In fiscal year 2004,  sales outside the
United States  represent more than 45 percent of our revenues.  In addition,  we
engage in manufacturing, seed production, sales, and/or research and development
in many parts of the world.  Although  we have  operations  in  virtually  every
region,  our sales  outside  the  United  States  are  principally  to  external
customers  in  Argentina,   Brazil,  Canada,  France  and  Mexico.  Accordingly,
developments  in those  parts of the  world  generally  have a more  significant
effect on our operations than developments in other places.  Operations  outside
the United  States are  subject to  special  risks and  limitations,  including:
fluctuations in currency values and  foreign-currency  exchange rates;  exchange
control regulations;  changes in local political or economic conditions;  import
and  trade  restrictions;  import  or export  licensing  requirements  and trade
policy;  restrictions on the ability to repatriate  funds; and other potentially
detrimental  domestic and foreign  governmental  practices or policies affecting
U.S.  companies  doing  business  abroad.  Acts of terror or war may  impair our
ability to operate in particular  countries or regions,  and may impede the flow
of goods and services between countries.  Customers in weakened economies may be
unable to purchase our products, or we may be unable to collect receivables; and
imported products could become more expensive for customers to purchase in their
local  currency.  Changes in exchange  rates may affect our  earnings,  the book
value of our assets outside the United States, and our shareowners' equity.

Product  Distribution:  To market our products  successfully,  we must  estimate
growers' future needs,  and match our production and the level of product at our
distributors to those needs. However,  growers' decisions are affected by market
and  economic  conditions  that are not known in  advance.  Failure  to  provide
distributors  with  enough  inventory  of our  products  will reduce our current
sales.  However,  high product  inventory  levels at our distributors may reduce
sales in future periods,  as those  distributor  inventories are worked down. In
addition, inadequate distributor liquidity could affect distributors' ability to
pay for our products.

                                       38


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

Regulation  and  Legislation  Affecting  Agricultural  Products:  In addition to
regulation  and  legislation   specifically  affecting  our  seed  biotechnology
products,  agricultural  products and the manufacturers of agricultural products
are  subject  to other  government  regulation,  which  affects  our  sales  and
profitability.  These  regulations  affect  the  development,   manufacture  and
distribution  of our  products,  and  non-compliance  can  affect  our sales and
profitability.  Legislation encouraging or discouraging the planting of specific
crops can affect our sales. In addition, claims that increased use of glyphosate
herbicides  increases the potential for the development of  glyphosate-resistant
weeds  could  result  in  restrictions  on the use of  glyphosate  and of  seeds
containing our ROUNDUP READY traits and thereby reduce our sales.

Regulation and Public Acceptance of Agricultural  Biotechnology:  Regulatory and
legislative requirements affect the testing and planting of seeds containing our
biotechnology traits, and the import of crops grown from those seeds.  Obtaining
testing,  planting  and import  approvals  can be lengthy  and  costly,  with no
guarantee of success. Planting approvals may also include significant regulatory
requirements  that can  limit  our  sales.  Lack of  approval  to  import  crops
containing biotechnology traits into key markets can affect sales of our traits,
even  in  jurisdictions  where  planting  has  been  approved.   Legislation  or
regulation  may also  require the  tracking of  biotechnology  products  and the
labeling of food or feed products with  ingredients  grown from seeds containing
biotechnology traits. Such traceability and labeling requirements may cause food
processors   and   food   companies   to   avoid    biotechnology   and   select
non-biotechnology  crop sources, which can affect grower seed purchase decisions
and the sale of our products.  Some opponents of the  technology  actively raise
public concern with  speculation  about the potential for adverse effects of our
biotechnology  traits  on other  plants  and on the  environment,  and about the
potential for adverse  effects of crops  containing  these traits on animals and
human health.  Such concerns can affect  government  approvals and may adversely
affect  sales of our traits,  even after  approvals  are  granted.  In addition,
opponents  of  agricultural  biotechnology  have  attacked  facilities  used  by
agricultural  biotechnology companies, and may launch future attacks against our
field testing sites, and research, production, or other facilities.

Research and Development:  The continued  development and  commercialization  of
pipeline  products  is key to our  growth.  The ability to develop and bring new
products to market,  especially agricultural  biotechnology  products,  requires
adequately funded,  efficient and successful research and development  programs.
Inadequate  availability of funds, failure to focus R&D efforts efficiently,  or
lack of productivity in R&D, would hurt our future growth.

Short-Term  Financing:  We regularly  extend  credit to our customers in certain
areas of the world so that they can buy  agricultural  products at the beginning
of their growing seasons.  Because of these credit practices and the seasonality
of our sales, we may need to issue  short-term debt at certain times of the year
to fund our cash  flow  requirements.  The  amount  of  short-term  debt will be
greater to the extent that we are unable to collect  customer  receivables  when
due, to  repatriate  funds from  operations  outside the United  States,  and to
manage our costs and  expenses.  Any  downgrade in our credit  rating,  or other
limitation on our access to short-term financing or refinancing,  would increase
our interest cost and adversely affect our profitability.

Successful Operation of Recent Acquisitions: We have made acquisitions involving
seed companies.  These  transactions are designed to contribute to our long-term
growth.  We must fit such  acquisitions  into our growth  strategies to generate
sufficient  value  to  justify  their  cost.  Acquisitions  also  present  other
challenges, including geographical coordination,  personnel integration, and the
reconciliation of corporate  cultures.  Those operations could cause a temporary
interruption  of or  loss  of  momentum  in our  business  and  the  loss of key
personnel  from the  acquired  companies.  There  can be no  assurance  that the
diversion  of   management's   attention  to  such  matters  or  the  delays  or
difficulties  encountered in connection with  integrating  these operations will
not have an adverse effect on our business,  results of operations, or financial
condition.

Weather, Natural Disasters and Accidents: Our sales and profitability are
subject to significant risk from weather conditions and natural disasters that
affect commodity prices, seed yields and grower decisions about purchases of our
products. Weather conditions also affect the quality, cost and volumes of the
seed that we are able to produce and sell. Natural disasters or industrial
accidents could also affect our own manufacturing facilities, our major
suppliers or our major customers.

                                       39


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

ITEM 3.        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

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

There are no material  changes  related to market risk from the  disclosures  in
Monsanto's Report on Form 10-K for the fiscal year ended Aug. 31, 2004.


ITEM 4.        CONTROLS AND PROCEDURES

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

We maintain a  comprehensive  set of  disclosure  controls  and  procedures  (as
defined in Rules  13a-15(e) and 15d-15(e)  under the Securities  Exchange Act of
1934  (Exchange  Act))  designed  to  ensure  that  information  required  to be
disclosed  in  our  filings  under  the  Exchange  Act is  recorded,  processed,
summarized and reported  accurately and within the time periods specified in the
SEC's rules and forms. As of Nov. 30, 2004 (the Evaluation  Date), an evaluation
was  carried  out  under  the  supervision  and  with the  participation  of our
management,  including our Chief Executive Officer and Chief Financial  Officer,
of the effectiveness of the design and operation of our disclosure  controls and
procedures.  Based upon that evaluation,  the Chief Executive  Officer and Chief
Financial  Officer  concluded  that, as of the  Evaluation  Date, the design and
operation of these disclosure  controls and procedures were effective to provide
reasonable assurance of the achievement of the objectives described above.

During the quarter  that ended on the  Evaluation  Date,  there was no change in
internal  control over  financial  reporting (as defined in Rules  13a-15(f) and
15d-15(f) under the Exchange Act) that has materially affected, or is reasonably
likely to materially affect, our internal control over financial reporting.

                                       40



MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

PART II--OTHER INFORMATION

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


ITEM 1.        LEGAL PROCEEDINGS

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

This section of the Report on Form 10-Q provides information  regarding material
legal   proceedings  that  we  are  defending  or  prosecuting.   These  include
proceedings  to which we are  party  in our own  name and  proceedings  to which
Pharmacia  is a party but that we manage and for which we are  responsible,  and
proceedings that we are managing related to Solutia's  Assumed  Liabilities.  We
are also defending or prosecuting other legal proceedings, not described in this
section, which arise in the ordinary course of our business.

Information regarding another material legal proceeding and the possible effects
on our business of litigation we are defending,  excluding litigation related to
Solutia's  Assumed  Liabilities,  is disclosed in Part I -- Item 1 -- Note 15 --
Commitments and  Contingencies  under the subheading  "Other  Litigation" and is
incorporated  by reference  herein.  As discussed in Part I -- Item 1 -- Note 15
under the  subheading  "Solutia  Inc.," we have  recorded  a charge  related  to
certain of Solutia's  litigation and  environmental  obligations.  We believe we
have  meritorious  legal  arguments and will continue to represent our interests
vigorously  in all of the  proceedings  that we are  defending  or  prosecuting,
including those related to Solutia's Assumed Liabilities.

The following discussion provides new and updated information  regarding certain
proceedings  to which  Pharmacia  or  Monsanto  is a party  and for which we are
responsible.  Other information with respect to legal proceedings appears in our
Report on Form 10-K for the period ended Aug. 31, 2004.

Patent and Commercial Proceedings

As described in our Report on Form 10-K for the fiscal year ended Aug. 31, 2004,
Monsanto and Mycogen Plant Science,  Inc. (Mycogen Plant Science),  an affiliate
of Dow AgroSciences  LLC, have been involved in interference  proceedings in the
U.S. Patent and Trademark  Office to determine the first party to invent certain
technology  related to  synthetic Bt  technology.  Under U.S.  law,  patents are
issued to the first to invent,  not the first to file for a patent on, a subject
invention.  On Jan. 29, 2004,  the Board of Patent Appeals  determined  that our
scientists were the first to invent synthetic Bt genes for expression in plants.
As a result of this  decision,  we expect  that our  scientists  will  receive a
patent covering this technology.  On March 29, 2004, Mycogen Plant Science filed
with the U.S.  District Court for the Southern  District of Indiana an appeal in
which it seeks to have the decision of the Board of Patent Appeals  reversed.  A
trial on this matter is scheduled to begin on May 9, 2005.

As described in our Report on Form 10-K for the fiscal year ended Aug. 31, 2004,
on July 25, 2002,  Syngenta Seeds,  Inc.  (Syngenta  Seeds) filed a suit against
Monsanto,  our wholly owned  subsidiary  DEKALB Genetics  Corporation  (DEKALB),
Pioneer Hi-Bred  International,  Inc., Dow Agrosciences,  LLC, and Mycogen Plant
Science,  Inc. and Agrigenetics,  Inc.,  collectively Mycogen Seeds, in the U.S.
District  Court for the  District of  Delaware  alleging  infringement  of three
patents issued between June 2000 and June 2002. The patents allegedly pertain to
insect-protected  transgenic corn, including our  insect-protected  corn traits.
Syngenta Seeds seeks injunctive relief and monetary  damages.  On Nov. 29, 2004,
Pioneer  Hi-Bred  International,  Inc.  announced  that  it had  entered  into a
settlement  with Syngenta Seeds with respect to this lawsuit.  A trial on claims
against the remaining  parties was held  beginning on Nov. 29, 2004.  During the
course of the trial,  the Court ruled in favor of Monsanto  and DEKALB on two of
the  patents.  On Dec.  14,  2004,  the jury  returned  a verdict  in our favor,
determining that the third patent was invalid.

Agent Orange

As described in our Report on Form 10-K for the fiscal year ended Aug. 31, 2004,
various  manufacturers  of herbicides used by the U.S. armed services during the
Vietnam  War,  including  the  former  Monsanto  Company,  have been  parties to
lawsuits filed on behalf of veterans and others alleging injury from exposure to
the herbicides. In the United States, this litigation has been assigned to Judge
Weinstein of the U.S.  District  Court for the Eastern  District of New York, as
part of In re Agent  Orange  Product  Liability  Litigation,  MDL 381 (MDL).,  a
multidistrict  litigation  proceeding  established  in 1977 to coordinate  Agent
Orange-related litigation in the United States. In 1984, a settlement in the MDL
proceeding  concluded  all class action  litigation  filed on behalf of U.S. and
certain other groups of plaintiffs.  Approximately  30 suits filed by individual
U.S.  veterans  contesting  the denial of their claims  subsequent  to the class
action settlement have been consolidated in the MDL and are currently pending in

                                       41


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

the District Court.  On June 9, 2003, the U.S.  Supreme Court allowed two claims
(Isaacson  and  Stephenson)  to proceed  notwithstanding  the 1984 class  action
settlement.  On Nov. 17, 2004,  the  District  Court made final the  conditional
summary judgment it previously granted to all defendants  judgment on all claims
made in the Isaacson and Stephenson cases,  including Monsanto,  on the basis of
the government  contractor defense. The District Court has set a hearing on Feb.
28,  2005,  defendants'  motions for summary  judgment  in the  remaining  cases
arising out of claims from U.S. veterans.

As described in our Report on Form 10-K for the fiscal year ended Aug. 31, 2004,
on Feb. 5, 2004,  a putative  class  action suit was filed in the U.S.  District
Court for the  Eastern  District  of New York by  certain  citizens  of  Vietnam
alleging that the manufacturers of Agent Orange conspired with the United States
government to commit war crimes and crimes against  humanity in connection  with
the  spraying  of  Agent  Orange.  This  case has also  been  assigned  to Judge
Weinstein.  The District Court has set for hearing on Feb. 28, 2005, defendants'
motions to dismiss and for summary judgment in this case.

As described in our Report on Form 10-K for the fiscal year ended Aug. 31, 2004,
certain  Korean  veterans  of the  Vietnam  War have filed suit in Seoul,  South
Korea,  against  The Dow  Chemical  Company  and the  former  Monsanto  Company.
Plaintiffs  allege that they were exposed to herbicides,  and that they suffered
injuries or their children  suffered  birth defects as a result.  Three separate
complaints  filed in October 1999 are being handled  collectively  and currently
involve  approximately  16,700  plaintiffs.  The complaints  seek damages of 300
million won (approximately US$260,000) per plaintiff. On May 23, 2002, the Seoul
District Court ruled in favor of the  manufacturers  and dismissed all claims of
the  plaintiffs on the basis of lack of causation  and statutes of  limitations.
Plaintiffs  have  filed an  appeal de novo  with the  Seoul  High  Court and the
parties have engaged in the briefing  process  required by that court. The Seoul
High Court has held three  preparatory  hearings and a formal hearing to address
issues  on the  appeal.  Other  ancillary  actions  are also  pending  in Korea,
including  a request  for  provisional  relief  pending  resolution  of the main
action.

Activities Related to Indonesian Affiliates' Business

As previously disclosed, during an internal audit and follow-up review conducted
by management and outside  counsel,  we discovered and reported to the SEC Staff
and the  Department of Justice  (DOJ)  improper  payments and related  financial
irregularities  in connection  with our Indonesian  affiliates.  We have reached
resolution  with the SEC and DOJ on the resulting  related  investigations,  and
accept full  responsibility  for these improper  activities.  The total combined
amount of penalties  assessed by both agencies is $1.5 million.  Our  settlement
with the SEC requires us to cease and desist from any further  violations of the
Foreign Corrupt  Practices Act (FCPA) and to pay a penalty of $500,000.  We have
entered into a Deferred  Prosecution  Agreement (DPA) with DOJ, which is subject
to court  approval.  Under the DPA,  we agree to pay a penalty of $1 million and
continue our compliance program. Both the DPA and SEC Order require us to retain
for a period of three years an independent consultant to review and evaluate our
policies and  procedures to ensure  compliance  with the FCPA. If we comply with
the terms of the DPA for three years, the charges deferred under the DPA will be
permanently  dismissed.  Our  agreement  with DOJ centers on an illegal  $50,000
payment in 2002 to an Indonesian  government  official made by a former  outside
consultant of our Indonesian  affiliates at the direction of a former U.S. based
senior Monsanto manager.  The SEC Order includes charges for the  aforementioned
$50,000 payment and related books and records and internal controls  violations.
The Order also  includes  additional  charges for books and records and internal
controls  violations  involving  a series of  illegal or  questionable  payments
totaling  at least  $700,000  made to various  Indonesian  government  officials
between 1997 and 2002.

Tort Litigation

Virdie Allen, et al. v. Monsanto,  et al.: On Dec. 17, 2004, 15 plaintiffs filed
a purported class action lawsuit in the Putman County, West Virginia state court
against  Monsanto,  Pharmacia  and seven other  defendants.  We are named as the
successor  in interest  to the  liabilities  of  Pharmacia.  The  alleged  class
consists of all current and former residents, workers, and students who, between
1949 and the present, were allegedly exposed to dioxins/furans  contamination in
counties surrounding Nitro, West Virginia. The complaint alleges that the source
of the  contamination is a chemical plant in Nitro,  formerly owned and operated
by Pharmacia  and later by Flexsys,  a joint  venture  between  Solutia and Akzo
Nobel Chemicals,  Inc. (Akzo Nobel). Akzo Nobel and Flexsys are named defendants
in the case but Solutia is not, due to its pending  bankruptcy  proceeding.  The
suit seeks damages for property clean up costs, loss of real estate value, funds
to test property for contamination levels, funds to test for human contamination
and future  medical  monitoring  costs.  The complaint  also seeks an injunction
against further contamination and punitive damages.

                                       42


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

Proceedings Related to Solutia's Assumed Liabilities

Information  regarding  material legal proceedings  related to Solutia's Assumed
Liabilities,  which is disclosed  in Part I -- Item 1 -- Note 15 --  Commitments
and  Contingencies  -- Solutia Inc. under the  subheadings  "Solutia  Litigation
Obligations"  and  "Solutia   Environmental   Obligations"  is  incorporated  by
reference herein.

As described in our Report on Form 10-K for the fiscal year ended Aug. 31, 2004,
the   following   proceeding   alleges   damages   arising   from   exposure  to
polychlorinated  biphenyls (PCBs)  discharged from an Anniston,  Alabama,  plant
site that was formerly owned by Pharmacia and was transferred to Solutia as part
of the spinoff of Solutia from  Pharmacia:

o    Payton v.  Monsanto:  This case was brought in the Circuit  Court in Shelby
     County,  Alabama,  on July 15,  1997,  against  Pharmacia,  on  behalf of a
     purported class of owners,  lessees and licensees of properties  located on
     Lay Lake,  which is downstream from Lake Logan Martin on the Coosa River in
     Alabama.   Plaintiffs   claim  that  PCBs  in  Lay  Lake  entitle  them  to
     compensatory and punitive  damages in an unspecified  amount for an alleged
     increased risk of physical injury and illness, emotional distress caused by
     fear of future injury or illness,  medical  monitoring and  diminishment in
     the value of their properties and their water rights.  On Aug. 4, 2004, the
     class  representatives  and  Monsanto  (on behalf of  Pharmacia)  agreed to
     settle this class  action.  On Nov. 3, 2004,  a fairness  hearing was held,
     after which the Court entered an order approving the settlement.

See "MD&A --  Cautionary  Statements:  Risk  Factors  Regarding  Forward-Looking
Statements," in Part I -- Item 2 of this Form 10-Q, which is incorporated herein
by  reference,  for  information  regarding the risk factors that may affect any
forward-looking statements regarding our legal proceedings.

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

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

Issuer Purchases of Equity Securities

The following  table is a summary of any purchases of equity  securities  during
the first quarter of fiscal year 2005 by Monsanto and any affiliated purchasers,
pursuant to SEC rules.



-------------------------------------------------------------------------------------------------------------------------------
                                                                                       (c) Total Number      
                                                                                          of Shares         (d) Approximate
                                                                                        Purchased as Part   Dollar Value of
                                                                        (b) Average       of Publicly       Shares that May Yet
                                                 (a) Total Number of     Price Paid     Announced Plans     Be Purchased Under
Period                                            Shares Purchased        per Share        or Programs      the Plans or Programs
-------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
September 2004:                                      972,549(1)          $ 36.25               971,900          $ 199,191,335
   Sept. 1, 2004, through Sept. 30, 2004
October 2004:
   Oct. 1, 2004, through Oct. 31, 2004                 6,200             $ 38.53                 6,200          $ 198,952,449
November 2004:
   Nov. 1, 2004, through Nov. 30, 2004                  --               $   --                    --           $ 198,952,449
------------------------------------------------------------------------------------------------------------------------------
   Total                                             978,749             $ 36.26               978,100          $ 198,952,449
------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------

(1)  Includes  649  total  number of  restricted  shares  withheld  to cover the
     withholding taxes upon the vesting of restricted stock.

On July 31, 2003, the Executive  Committee of the board of directors  authorized
the  purchase  of up to  $500  million  of the  company's  common  stock  over a
three-year  period.  The plan  expires  on July 30,  2006.  There  were no other
publicly announced plans outstanding as of Nov. 30, 2004.

ITEM 5.        OTHER INFORMATION

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


RELATIONSHIPS AMONG MONSANTO COMPANY, PHARMACIA CORPORATION, PFIZER INC. AND
SOLUTIA INC.

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

Prior to Sept.  1, 1997, a corporation  that was then known as Monsanto  Company
(Former Monsanto) operated an agricultural  products business (the Ag Business),
a pharmaceuticals  and nutrition business (the  Pharmaceuticals  Business) and a
chemical  products business (the Chemicals  Business).  Former Monsanto is today

                                       43


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

known as  Pharmacia.  Pharmacia is now a wholly owned  subsidiary of Pfizer Inc.
(Pfizer),  which  together with its  subsidiaries  operates the  Pharmaceuticals
Business. Our business includes the operations, assets and liabilities that were
previously  the Ag  Business.  Solutia  comprises  the  operations,  assets  and
liabilities  that were  previously the Chemicals  Business.  The following table
sets forth a chronology  of events that  resulted in the  formation of Monsanto,
Pharmacia and Solutia as three separate and distinct corporations,  and provides
a brief background on the relationships among these corporations.




Date of Event                         Description of Event
------------------------------------- -----------------------------------------------------------------------------------------
                                   
Sept. 1, 1997                         o   Pharmacia (then known as Monsanto Company) entered into a Distribution
                                          Agreement (Distribution Agreement) with Solutia related to the transfer of the
                                          operations, assets and liabilities of the Chemical Business from Pharmacia (then
                                          known as Monsanto Company) to Solutia.
                                      o   Pursuant to the Distribution Agreement, Solutia assumed and agreed
                                          to indemnify Pharmacia (then known as Monsanto Company) for certain
                                          liabilities related to the Chemicals Business.
------------------------------------- -----------------------------------------------------------------------------------------
Dec. 19, 1999                         o   Pharmacia (then known as Monsanto Company) entered into an agreement with
                                          Pharmacia & Upjohn, Inc. (PNU) relating to a merger (the Merger).
------------------------------------- -----------------------------------------------------------------------------------------
Feb. 9, 2000                          o   We were incorporated in Delaware as a wholly owned subsidiary of Pharmacia
                                          (then known as Monsanto Company) under the name "Monsanto Ag Company."
------------------------------------- -----------------------------------------------------------------------------------------
March 31, 2000                        o   Effective date of the Merger.
                                      o   In connection with the Merger, (1) PNU became a wholly owned subsidiary of
                                          Pharmacia (then known as Monsanto Company); (2) Pharmacia (then known as
                                          Monsanto Company) changed its name from "Monsanto Company" to "Pharmacia
                                          Corporation;" and (3) we changed our name from "Monsanto Ag Company" to
                                          "Monsanto Company."
------------------------------------- -----------------------------------------------------------------------------------------
Sept. 1, 2000                         o   We entered into a Separation Agreement (Separation Agreement) with
                                          Pharmacia related to the transfer of the operations, assets and liabilities of
                                          the Ag Business from Pharmacia to us.
                                      o   Pursuant to the Separation Agreement, we were required to indemnify Pharmacia for any
                                          liabilities primarily related to the Ag Business or the Chemicals Business, and for
                                          liabilities assumed by Solutia pursuant to the Distribution Agreement, to the extent
                                          that Solutia fails to pay, perform or discharge those liabilities.
-------------------------------------------------------------------------------------------------------------------------------
Oct. 23, 2000                         o   We completed an initial public offering in which we sold approximately 15
                                          percent of the shares of our common stock to the public. Pharmacia continued to
                                          own 220 million shares of our common stock.
------------------------------------- -----------------------------------------------------------------------------------------
July 1, 2002                          o   Pharmacia, Solutia and we amended the Distribution Agreement to provide
                                          that Solutia will indemnify us for the same liabilities for which it had agreed
                                          to indemnify Pharmacia and to clarify the parties' rights and obligations.
                                      o   Pharmacia and we amended the Separation Agreement to clarify our respective rights
                                          and obligations relating to our indemnification obligations.
------------------------------------- -----------------------------------------------------------------------------------------
Aug. 13, 2002                         o   Pharmacia distributed the 220 million shares of our common stock that it
                                          owned to its shareowners via a tax-free stock dividend (the Monsanto Spinoff).
                                      o   As a result of the Monsanto Spinoff, Pharmacia no longer owns any equity
                                          interest in Monsanto.
------------------------------------- -----------------------------------------------------------------------------------------
April 16, 2003                        o   Pursuant to a merger transaction, Pharmacia became a wholly owned subsidiary of Pfizer.
------------------------------------- -----------------------------------------------------------------------------------------
Dec. 17, 2003                         o   Solutia and 14 of its U.S. subsidiaries filed a voluntary petition for reorganization
                                          under Chapter 11 of the U.S. Bankruptcy Code.
------------------------------------- -----------------------------------------------------------------------------------------


Part  II  --  Item  1  --  Legal  Proceedings  includes  information  concerning
litigation  matters that Monsanto is managing  pursuant to its obligation  under
the  Separation  Agreement to indemnify  Pharmacia.  Part I -- Item 1 -- Note 15
includes further information regarding litigation and environmental matters that
Monsanto is managing  pursuant to its obligation under the Separation  Agreement
to indemnify Pharmacia and regarding Solutia's bankruptcy, the related charge to
Monsanto  associated  with certain of  Solutia's  litigation  and  environmental
obligations, and other arrangements between Monsanto and Solutia.


ITEM 6.        EXHIBITS

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

Exhibits:  The  list  of  exhibits  in the  Exhibit  Index  to  this  Report  is
incorporated herein by reference.

                                       44


MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------

                                   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.

                                MONSANTO COMPANY
                                (Registrant)

                                By: /s/ RICHARD B. CLARK
                                    --------------------------------------
                                    Richard B. Clark
                                    Vice President and Controller
                                    (On behalf of the Registrant and as
                                     Principal Accounting Officer)


Date: Jan. 10, 2005


                                       45



MONSANTO COMPANY                                    FIRST QUARTER 2005 FORM 10-Q
--------------------------------------------------------------------------------
EXHIBIT INDEX

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


These Exhibits are numbered in accordance with the Exhibit Table of Item 601 of
Regulation S-K.

----------------- ----------- --------------------------------------------------
Exhibit
No.                 Description
------------------- ----------- ------------------------------------------------
2                 Omitted

3                 Omitted

4                 Omitted

10                Omitted

11                Omitted -- see Note 13 of Notes to Consolidated Financial
                  Statements -- Earnings (Loss) Per Share

15                Omitted

18                Omitted

19                Omitted

22                Omitted

23                Omitted

24                Omitted

31.1              Rule 13a-14(a)/15d-14(a) Certification (pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002), executed by the Chief
                  Executive Officer of Monsanto Company

31.2              Rule 13a-14(a)/15d-14(a) Certification (pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002), executed by the Chief
                  Financial Officer of Monsanto Company

32                18 U.S.C. Section 1350 Certifications (pursuant to Section 906
                  of the Sarbanes-Oxley Act of 2002), executed by the Chief
                  Executive Officer and the Chief Financial Officer of
                  Monsanto Company

99                Computation of Ratio of Earnings to Fixed Charges



                                       46