STEWART ENTERPRISES INC
10-Q, 2000-03-16
PERSONAL SERVICES
Previous: NEOSE TECHNOLOGIES INC, 424B1, 2000-03-16
Next: STEWART ENTERPRISES INC, 8-K, 2000-03-16



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

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

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

                                 FORM 10-Q

(X)  QUARTERLY  REPORT  PURSUANT  TO  SECTION 13 OR 15(D) OF THE SECURITIES
     EXCHANGE ACT OF 1934
              FOR THE QUARTERLY PERIOD ENDED JANUARY 31, 2000

( )  TRANSITION REPORT PURSUANT TO SECTION  13  OR  15(D) OF THE SECURITIES
     EXCHANGE ACT OF 1934
              FOR THE TRANSITION PERIOD FROM ________ TO _______


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


                     COMMISSION FILE NUMBER:  0-19508


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

                         STEWART ENTERPRISES, INC.
          (Exact name of registrant as specified in its charter)

           LOUISIANA                         72-0693290
(State  or  other  jurisdiction           (I.R.S. Employer
of incorporation or organization)         Identification No.)

110 VETERANS MEMORIAL BOULEVARD
      METAIRIE, LOUISIANA                       70005
(Address of principal executive offices)     (Zip Code)

    REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:  (504) 837-5880


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


   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

   The number of shares of the Registrant's Class  A  Common  Stock, no par
value  per  share,  and  Class  B  Common  Stock,  no  par value per share,
outstanding   as   of  March  13,  2000,  was  103,132,826  and  3,555,020,
respectively.

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




<PAGE>


                         STEWART ENTERPRISES, INC.
                             AND SUBSIDIARIES

                                   INDEX


PART I.   FINANCIAL INFORMATION                                        PAGE

          Item 1. Financial Statements

          Consolidated Statements of Earnings -
            Three Months Ended January 31, 2000 and 1999.............   3

          Consolidated Balance Sheets -
            January 31, 2000 and October 31, 1999....................   4

          Consolidated Statement of Shareholders' Equity -
            Three Months Ended January 31, 2000......................   6

          Consolidated Statements of Cash Flows -
            Three Months Ended January 31, 2000 and 1999.............   7

          Notes to Consolidated Financial Statements.................   9

          Item 2. Management's Discussion and Analysis of
                  Financial Condition and Results of Operations......  15

          Item 3. Quantitative and Qualitative Disclosures
                  About Market Risk..................................  20


PART II.  OTHER INFORMATION

          Item 1. Legal Proceedings..................................  22

          Item 5. Other Information..................................  22

          Item 6. Exhibits and Reports on Form 8-K...................  26

          SIGNATURES.................................................  28
<PAGE>


                         STEWART ENTERPRISES, INC.
                             AND SUBSIDIARIES

                    CONSOLIDATED STATEMENTS OF EARNINGS
                                (UNAUDITED)
             (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                THREE  MONTHS ENDED JANUARY 31,
                                                -------------------------------
                                                     2000             1999
                                                   --------         --------
<S>                                               <C>              <C>
Revenues:
   Funeral....................................... $ 122,646        $ 106,734
   Cemetery......................................    70,314           71,438
                                                  ---------        ---------
                                                    192,960          178,172
                                                  ---------        ---------
Costs and expenses:
   Funeral.......................................    87,913           73,258
   Cemetery......................................    56,339           50,673
                                                  ---------        ---------
                                                    144,252          123,931
                                                  ---------        ---------
   Gross profit..................................    48,708           54,241
Corporate general and administrative expenses....     5,260            4,015
                                                  ---------        ---------
   Operating earnings............................    43,448           50,226
Interest expense, net............................   (14,583)         (13,806)
Other income.....................................       806              590
                                                  ---------        ---------
   Earnings before income taxes and cumulative
     effect of change in accounting principle....    29,671           37,010
Income taxes.....................................    10,830           13,509
                                                  ---------        ---------
   Earnings before cumulative effect of change in
     accounting principle........................    18,841           23,501
   Cumulative effect of change in accounting
     principle (net of $28,798 income tax
     benefit) (Note 2)...........................         -          (50,101)
                                                  ---------        ---------
   Net earnings (loss)........................... $  18,841        $ (26,600)
                                                  =========        =========

Basic earnings per common share:
   Earnings before cumulative effect of change in
     accounting principle........................ $     .18        $     .24
   Cumulative effect of change in accounting
     principle...................................         -             (.51)
                                                  ---------        ---------
   Net earnings (loss)........................... $     .18        $    (.27)
                                                  =========        =========

Diluted earnings per common share:
   Earnings before cumulative effect of change in
     accounting principle........................ $     .18        $     .24
   Cumulative effect of change in accounting
     principle...................................         -             (.51)
                                                  ---------        ---------
   Net earnings (loss)........................... $     .18        $    (.27)
                                                  =========        =========

Weighted average common shares outstanding
   (in thousands):
   Basic.........................................   106,273           98,045
                                                  =========        =========
   Diluted.......................................   106,273           98,721
                                                  =========        =========

Dividends declared per common share.............. $     .02        $     .02
                                                  =========        =========
</TABLE>
       See accompanying notes to consolidated financial statements.
<PAGE>


                         STEWART ENTERPRISES, INC.
                             AND SUBSIDIARIES

                        CONSOLIDATED BALANCE SHEETS
                                (UNAUDITED)
             (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                               JANUARY  31,           OCTOBER 31,
              ASSETS                               2000                  1999
              ------                           ------------           -----------
<S>                                            <C>                    <C>
Current assets:
   Cash and cash equivalent investments......  $   36,421             $   30,877
   Marketable securities.....................      10,629                 46,549
   Receivables, net of allowances............     179,179                176,215
   Inventories...............................      52,945                 51,431
   Prepaid expenses..........................       5,326                  5,997
                                               ----------             ----------
     Total current assets....................     284,500                311,069

Receivables due beyond one year, net of
  allowances.................................     240,342                237,578
Intangible assets............................     686,140                673,361
Deferred charges.............................     118,608                109,436
Cemetery property, at cost...................     442,026                424,032
Property and equipment, at cost:
   Land......................................      83,256                 83,237
   Buildings.................................     337,451                329,721
   Equipment and other.......................     159,741                158,722
                                               ----------             ----------
                                                  580,448                571,680
   Less accumulated depreciation.............     131,169                124,635
                                               ----------             ----------
   Net property and equipment................     449,279                447,045
Long-term investments........................      18,382                 16,812
Merchandise trust, less estimated cost to
  deliver....................................      61,606                 58,999
Other assets.................................       7,431                  5,548
                                               ----------             ----------
                                               $2,308,314             $2,283,880
                                               ==========             ==========
</TABLE>
                                                               (continued)


<PAGE>


                         STEWART ENTERPRISES, INC.
                              AND SUBSIDIARIES

                        CONSOLIDATED BALANCE SHEETS
                                (UNAUDITED)
              (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                               JANUARY  31,           OCTOBER 31,
LIABILITIES AND SHAREHOLDERS' EQUITY               2000                  1999
- ------------------------------------           ------------           -----------
<S>                                            <C>                    <C>
Current liabilities:
   Current maturities of long-term debt......  $   32,384             $   12,582
   Accounts payable..........................      22,653                 21,802
   Accrued payroll...........................      20,589                 21,784
   Accrued insurance.........................      12,950                 11,535
   Accrued interest..........................       6,332                 16,757
   Accrued other.............................      20,993                 26,328
   Income taxes payable......................       4,604                  5,495
   Deferred income taxes.....................      17,203                 17,193
                                               ----------             ----------
     Total current liabilities...............     137,708                133,476
Long-term debt, less current maturities......     933,190                938,831
Deferred income taxes........................      63,462                 81,434
Deferred revenue.............................      97,286                 64,961
Other long-term liabilities..................       9,114                  8,566
                                               ----------             ----------
     Total liabilities.......................   1,240,760              1,227,268
                                               ----------             ----------

Commitments and contingencies (Note 4)

Shareholders' equity:
   Preferred stock, $1.00 par value,
     5,000,000 shares authorized; no shares
     issued..................................           -                      -
   Common stock, $1.00 stated value:
     Class A authorized 150,000,000 shares;
        issued and outstanding 102,823,717
        and 102,664,572 shares at January
        31, 2000, and October 31, 1999,
        respectively.........................     102,824                102,664
     Class B authorized 5,000,000 shares;
        issued and outstanding 3,555,020
        shares at January 31, 2000, and
        October 31, 1999; 10 votes per
        share; convertible into an equal
        number of Class A shares.............       3,555                  3,555
   Additional paid-in capital................     672,384                671,891
   Retained earnings.........................     363,715                347,002
   Cumulative foreign translation adjustment.     (70,345)               (65,152)
   Unrealized depreciation of investments....      (4,579)                (3,348)
                                               ----------             ----------
     Total shareholders' equity..............   1,067,554              1,056,612
                                               ----------             ----------
                                               $2,308,314             $2,283,880
                                               ==========             ==========

</TABLE>




        See accompanying notes to consolidated financial statements.
<PAGE>


                           STEWART ENTERPRISES, INC.
                               AND SUBSIDIARIES

                CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                                  (UNAUDITED)
               (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


<TABLE>
<CAPTION>

                                       COMMON  STOCK                                   CUMULATIVE     UNREALIZED
                                ----------------------------   ADDITIONAL                FOREIGN     DEPRECIATION      TOTAL
                                    SHARES -                    PAID-IN     RETAINED   TRANSLATION        OF        SHAREHOLDERS'
                                CLASSES A AND B(1)   AMOUNT     CAPITAL     EARNINGS   ADJUSTMENT    INVESTMENTS       EQUITY
                                ------------------  --------   ----------   --------   -----------   ------------   -------------
                                  (IN THOUSANDS)
<S>                             <C>                 <C>        <C>          <C>        <C>           <C>            <C>
Balance October 31, 1999.......      106,219        $ 106,219  $ 671,891    $ 347,002  $ (65,152)    $  (3,348)     $ 1,056,612

Comprehensive income:
  Net earnings.................                                                18,841                                    18,841

  Other comprehensive income:
    Foreign translation
      adjustment...............                                                           (5,193)                        (5,193)
    Unrealized depreciation of
      investments..............                                                                         (1,939)          (1,939)
    Deferred income tax benefit
      on unrealized
      depreciation of
      investments..............                                                                            708              708
                                     -------        ---------  ---------    ---------  ---------     ---------      -----------
    Total other comprehensive
      income...................                                                           (5,193)       (1,231)          (6,424)
                                     -------        ---------  ---------    ---------  ---------     ---------      -----------
  Total comprehensive income...                                                18,841     (5,193)       (1,231)          12,417

Sales of common stock..........          160              160        493                                                    653

Dividends ($.02 per share).....                                                (2,128)                                   (2,128)
                                     -------        ---------  ---------    ---------  ---------     ---------      -----------
Balance  January 31, 2000......      106,379        $ 106,379  $ 672,384    $ 363,715  $ (70,345)    $  (4,579)     $ 1,067,554
                                     =======        =========  =========    =========  =========     =========      ===========

</TABLE>
- --------------------------------
(1)    Includes 3,555 shares (in thousands) of Class B Common Stock.



         See accompanying notes to consolidated financial statements.
<PAGE>


                         STEWART ENTERPRISES, INC.
                             AND SUBSIDIARIES

                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (UNAUDITED)
             (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                     THREE  MONTHS ENDED JANUARY 31,
                                                     -------------------------------
                                                         2000               1999
                                                       --------           --------
<S>                                                    <C>              <C>
Cash flows from operating activities:
   Net earnings (loss).............................    $ 18,841         $ (26,600)
   Adjustments to reconcile net earnings (loss) to
    net cash provided by (used in) operating
    activities:
     Depreciation and amortization.................      15,172            11,332
     Provision for doubtful accounts...............      11,575             7,653
     Cumulative effect of change in accounting
      principle....................................           -            50,101
     Net gains on sales of marketable securities...        (780)           (1,129)
     Benefit for deferred income taxes.............      (1,233)           (2,676)
Changes in assets and liabilities net of effects
  from acquisitions:
       Increase in other receivables...............     (17,692)          (28,279)
       Increase  in  other  deferred charges and
        intangible assets..........................      (2,385)             (950)
       Increase in inventories and cemetery
        property...................................      (3,372)             (578)
       Increase (decrease) in accounts payable and
        accrued expenses...........................      (9,936)            1,786
       Increase in merchandise trust, less
        estimated cost to deliver merchandise......      (5,872)          (13,929)
       Decrease in other...........................      (1,576)           (3,424)
                                                       --------         ---------
       Net cash provided by (used in) operating
        activities.................................       2,742            (6,693)
                                                       --------         ---------

Cash flows from investing activities:
   Changes in prearranged funeral contracts, net...     (17,293)           (3,939)
   Proceeds from sales of marketable securities....      42,432             6,883
   Purchases of marketable securities  and
     long-term  investments........................      (7,331)           (9,429)
   Purchases of subsidiaries, net of cash, seller
     financing and stock issued....................           -           (31,186)
   Additions to property and equipment.............     (11,691)          (10,785)
   Other...........................................         141               309
                                                       --------         ---------
       Net cash provided by (used in) investing
        activities.................................       6,258           (48,147)
                                                       --------         ---------
</TABLE>
                                                                (continued)









                         STEWART ENTERPRISES, INC.
                             AND SUBSIDIARIES

                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (UNAUDITED)
             (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                      THREE  MONTHS ENDED JANUARY 31,
                                                      -------------------------------
                                                         2000             1999
                                                       --------         --------
<S>                                                    <C>              <C>
Cash flows from financing activities:
   Proceeds from long-term debt...................     $  8,366         $  58,562
   Repayments of long-term debt...................       (8,103)          (11,319)
   Issuance of common stock.......................          653               936
   Dividends......................................       (2,128)           (1,962)
                                                       --------         ---------
     Net cash provided by (used in) financing
      activities..................................       (1,212)           46,217
                                                       --------         ---------

Effect of exchange rates on cash and cash
 equivalents......................................       (2,244)             (757)
                                                       --------         ---------

Net increase (decrease) in cash...................        5,544            (9,380)
Cash and cash equivalents, beginning of period....       30,877            30,733
                                                       --------         ---------
Cash and cash equivalents, end of period..........     $ 36,421         $  21,353
                                                       ========         =========

Supplemental cash flow information:
   Cash paid during the period for:
     Income taxes.................................     $  1,300         $   8,200
     Interest.....................................     $ 25,300         $  21,500

   Noncash investing and financing activity:
     Subsidiaries acquired through seller
      financing...................................     $ 13,900         $     700
</TABLE>

       See accompanying notes to consolidated financial statements.
<PAGE>


                         STEWART ENTERPRISES, INC.
                             AND SUBSIDIARIES

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (UNAUDITED)
             (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


(1) BASIS OF PRESENTATION

   (a) THE COMPANY

   Stewart  Enterprises, Inc. (the "Company") is the third largest provider
of products and  services  in  the  death  care  industry in North America.
Through  its subsidiaries, the Company offers a complete  line  of  funeral
merchandise  and  services,  along  with cemetery property, merchandise and
services.

   As of January 31, 2000, the Company owned and operated 632 funeral homes
and 161 cemeteries in 30 states within  the  United  States,  and in Puerto
Rico,  Mexico,  Australia,  New  Zealand,  Canada,  Spain,  Portugal,   the
Netherlands,  Argentina,  France  and  Belgium.  For the three months ended
January 31, 2000, foreign operations contributed  approximately  21 percent
of total revenue and, as of January 31, 2000, represented approximately  20
percent of total assets.

   (b) PRINCIPLES OF CONSOLIDATION

   The  accompanying  consolidated financial statements include the Company
and  its  subsidiaries.    All   significant   intercompany   balances  and
transactions have been eliminated.

   (c) INTERIM DISCLOSURES

   The  information as of January 31, 2000, and for the three months  ended
January  31,  2000   and  1999,  is  unaudited,  but,  in  the  opinion  of
management,  reflects  all  adjustments,  which  are  of a normal recurring
nature, necessary for a fair presentation of financial position and results
of  operations  for  the  interim  periods.  The accompanying  consolidated
financial statements should be read  in  conjunction  with the consolidated
financial  statements and notes thereto contained in the  Company's  Annual
Report on Form 10-K for the fiscal year ended October 31, 1999.

   The results  of  operations for the three months ended January 31, 2000,
are not necessarily indicative of the results to be expected for the fiscal
year ending October 31, 2000.

   (d) FOREIGN CURRENCY TRANSLATION

   All assets and liabilities  of  the  Company's  foreign subsidiaries are
translated into U.S. dollars at the exchange rate in  effect  at the end of
the  period,  and revenues and expenses are translated at average  exchange
rates prevailing  during the period.  The resulting translation adjustments
are reflected in a separate component of shareholders' equity.

   (e)  USE OF ESTIMATES

   The preparation  of  financial  statements  in conformity with generally
accepted accounting principles requires management  to  make  estimates and
assumptions that affect the reported amounts of assets and liabilities  and
disclosure  of  contingent  assets  and  liabilities  at  the  date  of the
financial  statements  and  the  reported  amounts of revenues and expenses
during  the  reporting  period.  Actual results  could  differ  from  those
estimates.



                         STEWART ENTERPRISES, INC.
                             AND SUBSIDIARIES

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (UNAUDITED)
             (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


(1) BASIS OF PRESENTATION--(CONTINUED)

   (f) RECLASSIFICATIONS

   Certain reclassifications  have  been  made  to  the  1999  consolidated
financial  statements  to  conform  to  the  presentation used in the  2000
consolidated financial statements.  These reclassifications  had  no effect
on net earnings or shareholders' equity.

(2) CHANGE IN ACCOUNTING PRINCIPLE

   Effective  November  1,  1998, the Company changed its accounting method
with respect to earnings realized  by  its  irrevocable prearranged funeral
trust  funds  and  escrow accounts.  The Company  now  defers  all  of  the
earnings realized by irrevocable prearranged funeral trust funds and escrow
accounts until the underlying  funeral  service  is delivered.  Previously,
the  Company  recognized  a  portion  of those earnings  and  deferred  the
remainder  to  offset  the  estimated future  effects  of  inflation.   The
accounting change was made principally  to  match  revenue recognition more
closely  with  cash receipts and also to improve the comparability  of  the
Company's earnings  with  those  of its principal competitors.  For further
details, refer to the Company's Annual  Report  on  Form  10-K for the year
ended October 31, 1999.

(3) ACQUISITIONS

   During  the  three months ended January 31, 2000, the Company  purchased
four cemeteries,  compared  to  twenty  funeral  homes and three cemeteries
purchased during the three months ended January 31, 1999.

   These acquisitions have been accounted for by the  purchase  method, and
their  results  of operations are included in the accompanying consolidated
financial statements  from  the  dates  of acquisition.  The purchase price
allocations  for certain of these acquisitions  are  based  on  preliminary
information.

   The following  table  reflects,  on  an  unaudited  pro forma basis, the
combined operations of the Company and the businesses acquired  during  the
three  months  ended  January  31,  2000, as if such acquisitions had taken
place at the beginning of the respective  periods  presented.   Appropriate
adjustments  have  been  made  to  reflect  the  accounting  basis  used in
recording the acquisitions.  These pro forma results have been prepared for
comparative  purposes  only  and  do  not  purport  to be indicative of the
results of operations that would have resulted had the combinations been in
effect  on  the  dates  indicated, that have resulted since  the  dates  of
acquisition, or that may result in the future.

<PAGE>
                         STEWART ENTERPRISES, INC.
                             AND SUBSIDIARIES

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (UNAUDITED)
             (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


(3) ACQUISITIONS--(CONTINUED)

<TABLE>
<CAPTION>
                                                  THREE MONTHS ENDED JANUARY 31,
                                                  ------------------------------
                                                     2000             1999
                                                  ---------------  -------------
                                                            (Unaudited)
<S>                                               <C>              <C>
   Revenues...................................    $ 193,224        $ 179,268
                                                  =========        =========
   Operating earnings.........................    $  43,487        $  50,389
                                                  =========        =========
   Earnings before cumulative effect of change
     in accounting principle..................    $  18,862        $  23,589
                                                  =========        =========
   Net earnings (loss)........................    $  18,862        $ (26,512)
                                                  =========        =========
   Basic earnings per share:
     Earnings before cumulative effect of change
       in accounting principle................    $     .18        $     .24
                                                  =========        =========
     Net earnings (loss)......................    $     .18        $    (.27)
                                                  =========        =========
   Diluted earnings per share:
     Earnings before cumulative effect of change
       in accounting principle................    $     .18        $     .24
                                                  =========        =========
     Net earnings (loss)......................    $     .18        $    (.27)
                                                  =========        =========
   Weighted average shares outstanding
     (in thousands):
     Basic....................................      106,273           98,045
                                                  =========        =========
     Diluted..................................      106,273           98,721
                                                  =========        =========
</TABLE>
   The  effect  of  acquisitions  at dates of purchase on the  consolidated
financial statements was as follows:

<TABLE>
<CAPTION>
                                                  THREE MONTHS ENDED JANUARY 31,
                                                  ------------------------------
                                                       2000            1999
                                                  ---------------  -------------
                                                            (Unaudited)
<S>                                               <C>              <C>
   Current assets.............................    $       -        $     575
   Cemetery property..........................       15,898           15,507
   Property and equipment, net................            -            1,602
   Deferred charges and other assets..........        5,569                -
   Intangible assets, net.....................       21,143           15,514
   Deferred tax asset.........................       16,489                -
   Current liabilities........................            -           (1,166)
   Long-term debt.............................      (13,898)            (743)
   Deferred revenue...........................      (45,201)               -
   Other long-term liabilities................            -             (103)
                                                  ---------        ---------
   Cash used for acquisitions.................    $       -        $  31,186
                                                  =========        =========
</TABLE>
                          STEWART ENTERPRISES, INC.
                             AND SUBSIDIARIES

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (UNAUDITED)
             (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


(4) CONTINGENCIES

   During  the fall of 1999, 16 putative securities class  action  lawsuits
were filed against  the  Company, certain of its directors and officers and
the Company's underwriters  in  relation  to  its January 1999 common stock
offering.  The suits have been consolidated, and  the  court  has appointed
lead plaintiffs as well as lead and liaison counsel for the plaintiffs.

   The  consolidated  amended  complaint alleges violations of Section  11,
12(a)(2) and 15 of the Securities  Act of 1933 and Sections 10(b) and 20(a)
of  the  Securities  Exchange  Act  of  1934  and  Rule  10b-5  promulgated
thereunder on behalf of purchasers of the Company's common stock during the
period  October  1,  1998 through August 12,  1999.   Plaintiffs  generally
allege that the defendants  made false and misleading statements and failed
to disclose allegedly material  information  in  the prospectus relating to
the  January  1999 common stock offering and in certain  of  the  Company's
other public filings  and  announcements.   The plaintiffs also allege that
these allegedly false and misleading statements and omissions permitted the
Chairman  of  the Company to sell Company common  stock  during  the  class
period at inflated  market  prices.  The plaintiffs seek remedies including
certification of the putative  class,  unspecified damages, attorneys' fees
and costs, rescission to the extent any members of the class still hold the
Company's common stock, and such other relief as the court may deem proper.
On February 25, 2000, the Company and the other defendants filed motions to
dismiss the complaint.

   This action is in its earliest stages, and the outcome of the action and
costs  of  defending it cannot be predicted  at  this  time.   The  Company
believes that  the  claims  are  without merit and intends to defend itself
vigorously.

(5) RECENT ACCOUNTING STANDARDS

   Statement of Financial Accounting  Standards  SFAS  No. 133, "Accounting
for Derivative Instruments and Hedging Activities," establishes  accounting
and  reporting standards for derivative instruments and is required  to  be
implemented  in  the  first  quarter of the Company's fiscal year 2001. The
Company  has begun its analysis  of  the  impact  of  SFAS  No. 133 on  its
consolidated  financial condition and results of operations, and the effect
is not expected  to  be  material.   The  Company  is  reviewing  SEC Staff
Accounting  Bulletin  (SAB)  No.  101,  "Revenue  Recognition  in Financial
Statements."   However,  at  this time, the effect of the bulletin  on  the
Company's consolidated financial  condition  and  results of operations has
not been determined, and it is not known if the impact, if  any,  would  be
material.

   Effective  November  1,  1999,  the  Company  implemented  Statement  of
Position  98-5, "Reporting on the Costs of Start-Up Activities" (SOP 98-5),
which requires costs  of  start-up  activities and organization costs to be
expensed as incurred.  The implementation  of  SOP  98-5  did  not  have  a
material   impact  on  the  Company's  financial  position  or  results  of
operations.
<PAGE>


                         STEWART ENTERPRISES, INC.
                             AND SUBSIDIARIES

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (UNAUDITED)
             (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


(6) RECONCILIATION OF BASIC AND DILUTED PER SHARE DATA

<TABLE>
<CAPTION>
                                                         EARNINGS          SHARES       PER SHARE
                                                        (NUMERATOR)     (DENOMINATOR)      DATA
   THREE MONTHS ENDED JANUARY 31, 2000                  -----------     -------------   ---------
   -----------------------------------
<S>                                                     <C>             <C>             <C>
   Net earnings....................................     $ 18,841
                                                        ========
   Basic earnings per share:
     Net earnings available to common shareholders.     $ 18,841        106,273         $ .18
                                                                                        =====
   Effect of dilutive securities:
     Time-vest stock options assumed exercised.....            -              -
                                                        --------        -------
   Diluted earnings per share:
     Net earnings available to common shareholders
       plus time-vest stock options assumed exercised   $ 18,841        106,273        $ .18
                                                        ========        =======        =====

                                                         EARNINGS          SHARES       PER SHARE
                                                        (NUMERATOR)     (DENOMINATOR)      DATA
   THREE MONTHS ENDED JANUARY 31, 1999                  -----------     -------------   ---------
   -----------------------------------
   Earnings before cumulative effect of change in
     accounting principle..........................     $ 23,501
                                                        ========
   Basic earnings per share:
     Earnings available to common shareholders.....     $ 23,501         98,045        $ .24
                                                                                       =====
   Effect of dilutive securities:
     Time-vest stock options assumed exercised.....            -            676
                                                        --------         ------
   Diluted earnings per share:
     Earnings available to common shareholders
       plus  time-vest  stock options assumed
       exercised...................................     $ 23,501         98,721        $ .24
                                                        ========         ======        =====

</TABLE>
   As of January 31, 2000,  the  Company  has options outstanding under the
1995 Incentive Compensation Plan (1995 Plan)  and  the 1996 Directors' Plan
with respect to 9,020,640 shares.  Included  in that number are options  to
purchase a total of 4,018,168 shares of Class A common stock under the 1995
Plan  and  72,000  shares of Class A common stock under the 1996 Directors'
Plan, all of which were granted since the end of the last fiscal year.  All
of  the  options  granted  since the  end of the last fiscal year under the
1995 Plan vest at the rate of 25 percent  per year over four years, have an
exercise price of $5.50 and must be exercised  by January 21, 2005.  All of
the options granted under the 1996 Directors' Plan vest  immediately,  have
an exercise price of $6.00 and must be exercised by January 31, 2005.

   Options  to purchase 4,117,777 shares of common stock at prices  ranging
from $5.50 to  $27.25 were outstanding during the first quarter of 2000 but
were not included  in the computation of diluted earnings per share because
the exercise prices  of  the  options  were greater than the average market
price of the common shares.  The options,  which expire between October 31,
2001, and January 31, 2005, were still outstanding as of January 31, 2000.

   Options to purchase 1,410,536 shares of common  stock  at prices ranging
from $21.375 to $27.25 were outstanding during the first quarter  of  1999,
but were not included in the computation of diluted earnings per share

                         STEWART ENTERPRISES, INC.
                             AND SUBSIDIARIES

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                (UNAUDITED)
             (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


(6) RECONCILIATION OF BASIC AND DILUTED PER SHARE DATA--(CONTINUED)

because  the  exercise  prices of the options were greater than the average
market price of the common  shares.   The  options, which expire on October
31, 2001, and July 31, 2004, were still outstanding at January 31, 1999.

(7) SEGMENT DATA

   The table below presents information about reported segments for the
three months ended:

<TABLE>
<CAPTION>                                                             CONSOLIDATED
                                               FUNERAL      CEMETERY     TOTALS
                                               -------      --------  ------------
<S>                                            <C>          <C>       <C>
Revenues from external customers
 January 31, 2000..........................    $ 122,646    70,314    $ 192,960
 January 31, 1999..........................    $ 106,734    71,438    $ 178,172

Gross profit
 January 31, 2000..........................    $  34,733    13,975    $  48,708
 January 31, 1999..........................    $  33,476    20,765    $  54,241
</TABLE>

   A  reconciliation of total segment gross profit to total earnings before
income  taxes  and  cumulative effect of change in accounting principle for
the three months ended January 31, 2000 and 1999, is as follows:
<TABLE>
<CAPTION>
                                                THREE  MONTHS ENDED JANUARY 31,
                                                -------------------------------
                                                     2000               1999
                                                -------------       -----------
<S>                                             <C>                 <C>
Gross profit for reportable segments.........   $ 48,708            $ 54,241
Corporate general and administrative expenses     (5,260)             (4,015)
Interest expense, net........................    (14,583)            (13,806)
Other income.................................        806                 590
                                                -------------       -----------
Earnings before income taxes and cumulative
 effect of change in accounting principle       $ 29,671            $ 37,010
                                                =============       ===========
</TABLE>
<PAGE>


                         STEWART ENTERPRISES, INC.
                             AND SUBSIDIARIES

                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
               FINANCIAL CONDITION AND RESULTS OF OPERATIONS

INTRODUCTION

 Effective November 1, 1998, the Company changed its accounting  method  with
respect  to  earnings  realized  by its irrevocable prearranged funeral trust
funds  and escrow accounts.  The Company  now  defers  all  of  the  earnings
realized  by  irrevocable prearranged funeral trust funds and escrow accounts
until the underlying  funeral  service is delivered.  Previously, the Company
recognized a portion of those earnings  and  deferred the remainder to offset
the estimated future effects of inflation.  The  accounting  change  was made
principally to match revenue recognition more closely with cash receipts  and
also to improve the comparability of the Company's earnings with those of its
principal  competitors.   For  further details, refer to the Company's Annual
Report on Form 10-K for the year ended October 31, 1999.

 For purposes of the following discussion, funeral homes and cemeteries owned
and operated for the entirety of  both periods being compared are referred to
as  "Existing Operations."  Correspondingly,  funeral  homes  and  cemeteries
acquired  or  opened  during  either period being compared are referred to as
"Acquired Operations."

 The  Company's  funeral and cemetery  business  includes  prearranged  sales
funded through trust  and  escrow  arrangements,  as  well  as maintenance of
cemetery   grounds  funded  through  perpetual  care  funds.   The  Company's
investment strategy  for  these  funds  is,  among  other criteria, partially
dependent on the ability to withdraw net realized capital  gains  from  these
funds.   However,  withdrawal of capital gains is not permitted for perpetual
care  funds  in  certain   jurisdictions   in  which  the  Company  operates.
Accordingly, funds for which net capital gains  are permitted to be withdrawn
typically are invested in a diversified portfolio  consisting  principally of
U.S.  government securities, other interest-bearing securities and  preferred
stocks  rated  A  or better, "blue chip" publicly-traded common stocks, money
market funds and other short-term investments.

 Income from funds,  especially those invested partially in common stock, can
be materially affected  by  prevailing  interest rates and the performance of
the stock market.  In managing its North  American  funds (including those in
Puerto  Rico  and  Canada  but  excluding  those  in Mexico),  which  include
investments  in  common stock, the Company seeks an overall  annual  rate  of
return of approximately 8.5 percent to 9.0 percent.  In the past three years,
such funds have generated  overall  annual  rates  of  return  in that range.
However,  no  assurance  can be given that the Company will be successful  in
achieving any particular rate of return.

RESULTS OF OPERATIONS

THREE MONTHS ENDED JANUARY  31,  2000  COMPARED TO THREE MONTHS ENDED JANUARY
31, 1999

FUNERAL SEGMENT

<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED
                                                              JANUARY 31,
                                                        ---------------------
                                                          2000         1999     INCREASE
                                                        ---------    --------   --------
                                                                  (In millions)
   FUNERAL REVENUE
   ---------------
<S>                                                     <C>          <C>        <C>
   Existing Operations................................  $ 112.0      $ 105.7    $  6.3
   Acquired Operations................................     10.6          1.0       9.6
                                                        -------      -------    ------
                                                        $ 122.6      $ 106.7    $ 15.9
                                                        =======      =======    ======
   FUNERAL COSTS
   -------------
   Existing Operations................................  $ 79.5       $ 72.3     $  7.2
   Acquired Operations................................     8.4          1.0        7.4
                                                        ------       ------     ------
                                                        $ 87.9       $ 73.3     $ 14.6
                                                        ======       ======     ======
   Funeral Segment Profit.............................  $ 34.7       $ 33.4     $  1.3
                                                        ======       ======     ======

</TABLE>

   Funeral  revenue  increased  $15.9  million,  or 15 percent, for the three
months ended January 31, 2000, compared to the corresponding  period in 1999.
The  Company  experienced a $6.3 million, or 6 percent, increase  in  revenue
from Existing Operations  primarily  as a result of a 5.2 percent increase in
the  average  revenue  per domestic funeral  service  performed  by  Existing
Operations (5.5 percent  increase  worldwide, excluding the effect of foreign
currency translation) and a 3.9 percent  (725  events) increase in the number
of domestic funeral services performed by Existing  Operations  (2.7  percent
(900  events)  increase  worldwide).   The  increase  in  average revenue per
funeral   service   was   primarily  due  to  price  increases  and  improved
merchandising.

   Funeral profit margin from Existing Operations decreased from 31.6 percent
in 1999 to 29.0 percent in 2000 due in part to excessive costs incurred, such
as  overtime, part-time help and removal fees, as a result of  the  increased
number of funeral services performed by the Company's businesses as described
above.  Consequently, the Company did not capitalize on its cluster synergies
as  effectively  as  it  believes  is possible.  Additionally, there was to a
rebate received by  the  Company  from  contract  negotiations with a primary
vendor in 1999 not received in 2000.   The Company is continually  evaluating
the costs to run its businesses and looking for  ways  to  improve  in  those
areas where it sees opportunities.

   The increase  in  revenue  and  costs  from  Acquired  Operations resulted
primarily from the Company's acquisition of funeral homes from  February 1999
through  January  2000  which  are not reflected in the 1999 period presented
above.

   Historically, one of the Company's  goals has been to achieve 5 percent to
7  percent  increases annually in the average  revenue  per  funeral  service
performed by Existing Operations through a combination of price increases and
improvements  in  merchandising.   For  the  year ended October 31, 1999, the
average  revenue  per funeral service performed  by  existing  funeral  homes
increased 0.7 percent  domestically  and 3.1 percent worldwide, excluding the
effect  of foreign currency translation,  which  was  below  this  objective.
Because of  intense and growing competition from low-cost funeral service and
merchandise providers  in  certain key markets, the Company lowered its goals
for increases in the average  revenue per funeral service performed to 2 to 3
percent annually.  For the three  months  ended January 31, 2000, the average
revenue per funeral service performed by existing funeral homes increased 5.2
percent  domestically  and 5.5 percent worldwide,  excluding  the  effect  of
foreign   currency   translation.   Although  these  results  exceed  current
expectations,  the Company still anticipates increases in average revenue per
funeral  service  performed  of  2  to  3 percent for the fiscal  year  2000.
Furthermore, it is too soon to  tell if the increases in  average revenue per
call  for  the  first  quarter  are indicative of a trend.  See the Company's
forward-looking statements in Part II, Item 5.

CEMETERY SEGMENT

<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED
                                                              JANUARY 31,
                                                        ---------------------    INCREASE
                                                          2000         1999     (DECREASE)
                                                        ---------    --------   ----------
                                                             (In millions)
   CEMETERY REVENUE
   ----------------
<S>                                                     <C>          <C>        <C>
   Existing Operations..............................    $ 63.5       $ 69.5     $ (6.0)
   Acquired Operations..............................       6.8          1.9        4.9
                                                        ------       ------     ------
                                                        $ 70.3       $ 71.4     $ (1.1)
                                                        ------       ------     ------

   CEMETERY COSTS
   --------------
   Existing Operations..............................    $ 50.5       $ 49.4     $  1.1
   Acquired Operations..............................       5.8          1.3        4.5
                                                        ------       ------     ------
                                                        $ 56.3       $ 50.7     $  5.6
                                                        ------       ------     ------
   Cemetery Segment Profit..........................    $ 14.0       $ 20.7     $ (6.7)
                                                        ======       ======     ======
</TABLE>

   Cemetery  revenue  decreased  $1.1  million, or 2 percent, for  the  three
months ended January 31, 2000, compared  to the corresponding period in 1999.
The Company experienced a $6.0 million, or  9  percent,  decrease  in revenue
from  Existing  Operations  resulting primarily from reduced preneed property
and  merchandise  sales.  Partially  offsetting  this  decrease  was  a  $1.3
million, or 19 percent,  increase  in  revenue  from cemetery trust funds and
escrow  accounts to $8.3 million.  This increase was  due  to  a  14  percent
growth in  the  average  balance  in  the  funds, resulting from current year
customer payments deposited into the funds, coupled with a slight increase in
the average yield on the funds.  The yield for the quarter was slightly below
the Company's goal of 8.5 percent to 9.0 percent.

   During  the  first  quarter of 2000, the Company made adjustments  to  the
terms and conditions of  its  preneed cemetery contracts to improve cash flow
and the quality of its receivables.   The  Company  anticipated the resulting
decline in preneed sales mentioned above as the sales  force  adjusted to the
changes.  The  Company  is  committed  to improving its preneed sales and has
developed  a  new  division, the Sales and Marketing Division, to enhance its
sales effectiveness  and  to  create  consistency  in its marketing programs,
sales and  management  training.

     Cemetery  profit  margin  from  Existing Operations decreased from  28.9
percent  in  1999  to 20.5 percent in 2000.   The  decline  was  attributable
principally to the reduced  preneed  property and merchandise sales mentioned
above, coupled with the high fixed-cost nature of the cemetery business.

   The  increase  in  revenue  and costs from  Acquired  Operations  resulted
primarily from the Company's acquisition  of  cemeteries  from  February 1999
through  January  2000, which are not reflected in the 1999 period  presented
above.

OTHER

    Corporate general  and  administrative expenses increased $1.2 million to
2.7  percent of revenue in the  three  months  ended  January  31,  2000,  as
compared  to  2.3  percent in the same period in 1999.  The increase in these
expenses is primarily  the  result  of a $750,000 increase in consulting fees
related to the Company's consumer market research project.

   Net interest expense increased $.8  million  during  the  first quarter of
fiscal  year  2000 compared to the same period in 1999, as the  result  of  a
slight  increase  in  average  borrowings  and  a  slight increase in average
interest rates  from  6.1  percent  in  1999 to 6.2 percent in 2000.

   In December 1998, the Company entered into an interest rate swap agreement
on a notional amount of $200 million.   Under  the  terms  of  the agreement,
effective March 4, 1999, the Company pays a fixed rate of 4.915  percent  and
receives three-month LIBOR.  The swap expires on March 4, 2002.

   As  of  January  31,  2000,  the  Company's outstanding borrowings totaled
$965.6  million.   Of  the total amount outstanding,  including  the  portion
subject to the interest  rate  swap  agreement,  approximately 65 percent was
fixed-rate debt, with the remaining 35 percent subject to short-term variable
interest rates averaging approximately 6.2 percent.

LIQUIDITY AND CAPITAL RESOURCES

   Cash  and  marketable  securities  of the Company were  $47.1  million  at
January 31, 2000, a decrease of approximately  $30.4 million from October 31,
1999.  The Company provided cash of $2.7 million  in  its  operations for the
three months ended January 31, 2000, compared to using cash  of  $6.7 million
in its operations for the corresponding period in 1999, due principally to an
increase in net earnings and a smaller increase in receivables, offset  by  a
decrease  in  accounts payable and accrued expenses and other working capital
changes.  Furthermore,  the  Company's  cash  flow  from  operations  of $2.7
million  reflects several unusual items including a $3.3 million increase  in
receivables due to cemetery  acquisitions  made  after  October 31, 1998, and
$4.0 million  of  1999  interest  payments  made in the first quarter of 2000
because October 31, 1999, was on a Sunday.   Without these unusual items, the
Company would have provided  cash of $10.0 million in its operations  for the
three months ended January 31, 2000.

   Long-term debt at January 31, 2000, increased to $965.6  million  compared
to  $951.4  million at October  31,  1999, as a result of one seller-financed
acquisition  which  closed in the first quarter of 2000, although it had been
completed in 1999.   The Company's long-term debt consisted of $537.4 million
under the Company's revolving credit  facilities, $393.6 million of long-term
notes and $34.6 million of term notes incurred principally in connection with
the  acquisition  of  funeral  home  and  cemetery  properties.   All  of the
Company's debt is uncollateralized,  except  for approximately $16.5  million
of term notes incurred principally in connection with acquisitions.

   The most restrictive  of  the  Company's  credit agreements requires it to
maintain a debt-to-equity ratio no higher than 1.25 to 1.00.  The Company has
managed its capitalization within that limit and  had  a ratio of total debt-
to-equity of .9 to 1.0 as  of January 31, 2000, and October 31, 1999.  As  of
March 10, 2000, the Company had a debt-to-equity ratio of approximately .9 to
1.0 and $369.2 million of additional borrowing capacity  within  the  1.25 to
1.0 debt-to-equity parameter, $67.9 million of which was available under  its
revolving credit facilities.

   The  Company's  ratio  of earnings to fixed charges was as follows for the
years and period indicated:


                                                    THREE MONTHS
               YEARS ENDED OCTOBER 31,                  ENDED
     --------------------------------------------    JANUARY 31,
     1995      1996      1997      1998      1999       2000
     ----      ----      ----      ----      ----    -----------
     2.72(1)   3.98      3.65(2)   2.38(3)   3.43(2)    2.85


(1) Pretax  earnings  for fiscal  year  1995  include  a  nonrecurring, noncash
    charge of $17.3 million in connection with the vesting of performance-based
    stock options.  Excluding the charge, the Company's ratio  of  earnings  to
    fixed charges for fiscal year 1995 would have been 3.43.
(2) Excludes the cumulative effect of change in accounting principles.
(3) Pretax  earnings  for  fiscal year 1998  include  a  nonrecurring,  noncash
    charge of $76.8 million in connection with the vesting of performance-based
    stock options.  Excluding the  charge,  the  Company's ratio of earnings to
    fixed charges for fiscal year 1998 would have been 4.01.

   For purposes of computing the ratio of earnings  to fixed charges, earnings
consist of pretax earnings plus fixed charges (excluding  interest capitalized
during  the  period).  Fixed charges consist of interest expense,  capitalized
interest, amortization of debt expense and discount or premium relating to any
indebtedness, and the portion of rental expense that management believes to be
representative  of the interest component of rental expense.  Fiscal year 1999
reflects the 1999  change  in accounting principle; fiscal years 1998 and 1997
reflect the 1997 change in accounting  principles;  fiscal years 1996 and 1995
reflect the Company's previous accounting methods which were in effect at that
time.

   As detailed in Note 3 of the Company's consolidated  financial  statements,
during  the  three  months  ended January 31, 2000, the Company completed  the
acquisition of  four cemeteries  through  seller financing  at a  net purchase
price of $5.3 million.

   Historically, the Company's  growth  has  been primarily from acquisitions.
This trend began to change in late fiscal year  1999.   As industry conditions
reduced  the  number of major consolidators participating in  the  acquisition
market, those that  remained  generally  applied significantly tighter pricing
criteria, and many potential sellers withdrew their businesses from the market
rather than pursuing transactions at lower prices.

   As a result, the Company's acquisition activity has decreased substantially
from  prior  quarters,  and, as  of March 13, 2000, the Company had no pending
acquisitions.  The  Company's  growth  expectations  for  fiscal year 2000 and
beyond include no acquisitions.

   Although the Company  has no  material commitments for capital expenditures
(other than approximately  $15  million in commitments related to construction
of the archdiocese of Los Angeles  funeral  homes),  the  Company contemplates
capital expenditures of approximately $43.5 million for the fiscal year ending
October  31, 2000, which  includes $25 million in internal growth  initiatives
(including   the   construction   of   the  Los  Angeles  funeral  homes)  and
approximately $18.5 million for maintenance capital expenditures.

   Management  expects  that future capital  requirements  will  be  satisfied
with  internally  generated cash.  Additional debt and equity financing may be
required in connection with future growth strategies.

   On December 8, 1999, Moody's Investors  Service  ("Moody's") announced that
it had lowered the Company's credit rating to Ba2, and  on  February 22, 2000,
Standard  & Poor's ("S&P") announced that it had lowered the Company's  credit
rating to BB+.   Previously, the Company's credit ratings from Moody's and S&P
were  Baa3 and BBB,  respectively.   Interest  paid  by  the  Company  on  its
revolving  line  of credit is based in part on its credit ratings from Moody's
and S&P; however,  the  downgrades are not expected to have a material effect,
less than $1 million, on the Company's net earnings.

INFLATION

   Inflation has not had a significant impact on the Company's operations over
the past three years, nor  is  it expected to have a significant impact in the
foreseeable future.

OTHER

RECENT ACCOUNTING STANDARDS

   SFAS  No.  133,  "Accounting  for   Derivative  Instruments   and   Hedging
Activities,"  establishes  accounting  and  reporting standards for derivative
instruments and is required to be implemented  in  the  first  quarter  of the
Company's  fiscal year 2001.  The Company has begun its analysis of the impact
of  SFAS No. 133 on  its  consolidated  financial  condition  and  results  of
operations,  and  the  effect  of  the  pronouncement  is  not  expected to be
material.

   The  Company  is  reviewing  SEC  Staff Accounting Bulletin (SAB) No.  101,
"Revenue Recognition in Financial Statements."   However,  at  this  time, the
effect  of the bulletin on the Company's consolidated financial condition  and
results of  operations  has  not  been  determined, and it is not known if the
impact, if any, would be material.

   Effective November 1, 1999, the Company  implemented  Statement of Position
98-5,  "Reporting  on  the  Costs  of  Start-Up Activities" (SOP  98-5), which
requires costs of start-up activities and organization costs to be expensed as
incurred.  The implementation of SOP 98-5  did  not  have a material impact on
the Company's financial position or results of operations.
<PAGE>


                          STEWART ENTERPRISES, INC.
                               AND SUBSIDIARIES


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

   Quantitative and qualitative disclosure about market  risk  is presented in
Item 7A to the Company's Annual Report on Form 10-K for the fiscal  year ended
October 31, 1999, filed with the Securities and Exchange Commission on January
27,  2000.   The following disclosure discusses only those instances in  which
the  market risk  has  changed  by  more  than  10  percent  from  the  annual
disclosure.

   The market risk inherent in the Company's market risk sensitive instruments
and positions  is  the potential change arising from increases or decreases in
the prices of marketable  equity  securities, foreign currency exchange  rates
and interest rates as discussed below.   Generally,  the Company's market risk
sensitive instruments and positions are characterized as "other than trading."
The  Company's exposure to market risk as discussed below  includes  "forward-
looking  statements"  and  represents  an estimate of possible changes in fair
value  or  future  earnings  that  would occur  assuming  hypothetical  future
movements  in equity markets, foreign  currency  exchange  rates  or  interest
rates.  The  Company's  views on market risk are not necessarily indicative of
actual results that may occur  and do not represent the maximum possible gains
and losses that may occur, since  actual  gains  and  losses  will differ from
those  estimated,  based  on  actual  fluctuations in equity markets,  foreign
currency exchange rates, interest rates and the timing of transactions.

MARKETABLE EQUITY SECURITIES

   As of January 31, 2000, and October  31,  1999,  the  Company's  marketable
equity  securities  subject  to market risk consist principally of investments
held by its prearranged funeral,  merchandise  and  perpetual  care  trust and
escrow  accounts,  and  had  fair values of $404.9 million and $447.9 million,
respectively, determined using  final  sale  prices quoted on stock exchanges.
Each 10 percent change in the average market prices  of  the equity securities
held in such accounts would result in a change of approximately  $40.5 million
and $44.8 million, respectively, in the fair value of such accounts.

   The  Company's  prearranged  funeral, merchandise and perpetual care  trust
funds and escrow accounts are detailed  in  Notes  5  and  6  to the Company's
consolidated financial statements included in the Company's Annual  Report  on
Form  10-K  for  the  fiscal  year  ended  October  31,  1999.  Generally, the
Company's  wholly-owned  subsidiary, Investors Trust, Inc. ("ITI"), serves  as
investment adviser on these trust and escrow accounts.  ITI manages the mix of
equities and fixed-income  securities  in accordance with an investment policy
established by the Investment Committee  of  the  Company's Board of Directors
with  the assistance of third-party professional financial  consultants.   The
policy emphasizes conservation, diversification and preservation of principal,
while seeking  appropriate  levels of current income and capital appreciation.
ITI  is  registered with the Securities  and  Exchange  Commission  under  the
Investment Advisers Act of 1940.

INTEREST

   The  Company  has  entered  into  various  fixed-  and  variable-rate  debt
obligations,  which  are  detailed  in  Note  11 to the Company's consolidated
financial statements included in the Company's  Annual Report on Form 10-K for
the fiscal year ended October 31, 1999.

   As of January 31, 2000, and October 31, 1999,  the  carrying  values of the
Company's  long-term  fixed-rate  debt,  including  accrued  interest and  the
unamortized  portion  of  the  ROARS option premium, was approximately  $434.0
million and $435.0 million, respectively,  compared  to  fair values of $344.9
million and $372.6 million, respectively.  Fair values were  determined  using
quoted  market  prices,  where  applicable, or future cash flows discounted at
market rates for similar types of borrowing arrangements.  Each approximate 10
percent change in the average interest  rates applicable to such debt, 165 and
125 basis points for January 31, 2000, and  October  31,  1999,  respectively,
would  result  in  changes  of  approximately $13.3 million and $12.0 million,
respectively, in the fair values  of  these instruments.  If these instruments
are held to maturity, no change in fair value will be realized.

   As of January 31, 2000, the carrying  value  of  the  Company's  borrowings
outstanding under its revolving credit facilities, including accrued interest,
was $537.0 million compared to a fair value of $528.2 million.  Fair value was
determined  using  future  cash  flows  discounted at market rates for similar
types  of borrowing arrangements.  Of the  borrowings  outstanding  under  the
revolving  credit  facilities,  $337.0  million was not hedged by the interest
rate  swap  and  was  subject  to short-term variable  interest  rates.   Each
approximate 10 percent, or 75 basis point, change in the average interest rate
applicable to this debt would result  in a change of approximately $.6 million
in the Company's pre-tax earnings.  As of October 31, 1999, the carrying value
of the Company's variable-rate debt, including  accrued  interest,  was $533.1
million  compared  to  a  fair  value  of  $524.9  million.  Of the borrowings
outstanding  under  the  revolving credit facilities, $329.0 million  was  not
hedged by the interest rate  swap  and  was  subject  to  short-term  variable
interest  rates.   Each  approximate 10 percent, or 75 basis point, change  in
average interest rates applicable to such debt would have resulted in a change
of approximately $1.2 million in the Company's pre-tax earnings.

   The Company monitors its  mix  of fixed- and variable-rate debt obligations
in light of changing market conditions  and  from  time to time may alter that
mix by, for example, refinancing balances outstanding  under its variable-rate
revolving credit facilities with fixed-rate debt or by entering  into interest
rate swaps.
<PAGE>


PART II. OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS

   IN  RE  STEWART  ENTERPRISES,  INC.  SECURITIES  LITIGATION,  United States
District  Court  for  the Eastern District of Louisiana.  During the  fall  of
1999, 16 putative securities  class  action  lawsuits  were  filed against the
Company, certain of its directors and officers and the Company's  underwriters
in  its January 1999 common stock offering.  The suits have been consolidated,
and the  court  has  appointed  lead  plaintiffs  as  well as lead and liaison
counsel for the plaintiffs.

   The  consolidated  amended  complaint  alleges violations  of  Section  11,
12(a)(2) and 15 of the Securities Act of 1933  and Sections 10(b) and 20(a) of
the Securities Exchange Act of 1934 and Rule 10b-5  promulgated  thereunder on
behalf  of purchasers of the Company's common stock during the period  October
1, 1998 through  August  12,  1999.   Plaintiffs  generally  allege  that  the
defendants  made  false  and  misleading  statements  and  failed  to disclose
allegedly material information in the prospectus relating to the January  1999
common stock offering and in certain of the Company's other public filings and
announcements.   The  plaintiffs  also  allege  that these allegedly false and
misleading statements and omissions permitted the  Chairman  of the Company to
sell Company common stock during the class period at inflated  market  prices.
The  plaintiffs  seek  remedies including certification of the putative class,
unspecified damages, attorneys'  fees  and costs, rescission to the extent any
members of the class still hold the Company's  common  stock,  and  such other
relief  as  the court may deem proper.  On February 25, 2000, the Company  and
the other defendants filed motions to dismiss the complaint.

   This action  is in  its  earliest stages, and the outcome of the action and
costs of defending it cannot be  predicted at this time.  The Company believes
that the claims are without merit and intends to defend itself vigorously.

ITEM 5. OTHER INFORMATION

FORWARD-LOOKING STATEMENTS

   Certain statements made herein  or  elsewhere  by,  or  on  behalf  of, the
Company  that  are  not  historical  facts  are intended to be forward-looking
statements within the meaning of the safe harbor  provisions  of  the  Private
Securities Litigation Reform Act of 1995.

   As  previously  announced,  the  Company  recently  revised  its short- and
medium-term outlook and goals.  The Company currently anticipates  that fiscal
year 2000 will be a year of transition, from a period of rapid growth,  fueled
primarily by acquisitions, to a period of moderate growth, driven primarily by
internal  growth  strategies  and  a  more  intense  focus  on  improving  the
operations  of businesses acquired.  In this regard, management's current goal
is to grow revenue  in  fiscal  year 2000 at about 1 percent from 1999 amounts
with  relatively flat, to slightly  down,  earnings  before  interest,  taxes,
depreciation  and  amortization  (EBITDA)   from  1999  amounts.  Management's
current earnings per share goal for fiscal year 2000 is in  the  $.68  -  $.72
range.   Fiscal  year 2000 goals also include spending $25 million on internal
growth initiatives.   The current tax rate anticipated for fiscal year 2000 is
36.5 percent, and the Company's  weighted  average  cost of debt as of January
31, 2000, was 6.3 percent.

   The  Company's  current  goal for annual earnings per  share  growth  after
fiscal year 2000 is 10 percent.   The  Company's goal is to attain that growth
primarily by achieving 2 percent to 4 percent growth in revenues, keeping cost
increases in the 1 percent to 3 percent  range  and  improving  cash  flow  to
reduce  debt.  The Company's cash flow from operations is expected to improve,
as its fiscal  year 2000 estimates include only $25 million in internal growth
initiatives, and cemetery revenue, which is the principal driver for increases
in installment receivables, is anticipated to be relatively flat.

   The Company anticipates  implementing  cash flow initiatives for 2000 which
include  analysis  and possible re-deployment  of  excess  cemetery  property,
under-performing assets  and  real  estate  that  would  be  more  valuable if
converted to another use.

   In  response  to  changes  in  the acquisition market, the Company has  not
included acquisitions in its growth  expectations  for  fiscal  year  2000 and
beyond.

   Forward-looking statements are based on assumptions about future events and
are therefore inherently uncertain; actual results may differ materially  from
those projected.  See "Cautionary Statements" below.

CAUTIONARY STATEMENTS

   The  Company  cautions  readers that the following important factors, among
others, in some cases have affected,  and  in  the  future  could  affect, the
Company's  actual  consolidated  results and could cause the Company's  actual
consolidated results in the future  to  differ  materially  from the goals and
expectations  expressed  in the forward-looking statements above  and  in  any
other forward-looking statements made by or on behalf of the Company.

   (1)  The  Company's  ability   to   achieve   its  revenue  goals  and  the
corresponding cash flows from operations are affected  by  the volume, mix and
prices  of  the  properties,  products  and  services sold.  The annual  sales
targets set by the Company are aggressive, and the inability of the Company to
achieve planned levels in volume, mix or prices could cause the Company not to
meet anticipated revenue goals.  The ability of the Company to achieve planned
volume,  mix  or  price levels at any location depends  on  numerous  factors,
including the local  economy,  the  local death rate, competition and consumer
preferences.  Furthermore, the Company  is  adapting to pricing pressures from
low-cost  funeral  service  and merchandise providers,  which  may  result  in
reducing funeral service and  merchandise  prices in order to recapture market
share where appropriate.

   (2) Preneed cemetery sales are a significant  component  of  the  Company's
cemetery  revenue.   The  Company  sets very aggressive preneed sales targets.
The inability of the Company to achieve the planned level of sales could cause
a   shortfall  in  anticipated  levels  of  revenue.   Changes  in  the  sales
organization,  compensation  and  sales  terms and conditions of the Company's
preneed contracts  could  affect the  Company's ability to achieve its preneed
sales targets.

   (3) Morale is a key ingredient in any sales organization, and morale can be
adversely affected  by aggressive sales targets that make it difficult for the
Company's more than 3,500 commission sales counselors to achieve their goals.

   (4) When acquiring  a  business, the Company sets pro forma levels at which
it expects those businesses  to  perform  based  on  the  mix  of  traditional
services  and  cremation services the business has historically delivered  and
how the Company  expects that business to perform over the next 12 months.  As
the Company typically  charges a higher price for a traditional service than a
cremation service, material  changes  in  the  types of service delivered from
those assumed in the pro forma could affect the  level  of anticipated revenue
generated by those businesses.  Additionally, although a cremation service can
yield a higher margin than a traditional service, it generally  produces lower
revenue and a lower total gross profit.

   (5) The ability of the Company to increase or sustain current  price levels
and  retain  market  share  is  affected by local competition in the Company's
markets, including competition from  low-cost  funeral  providers  and  casket
stores, as well as consumer preferences.

   (6)  Another  important component of revenue is earnings from the Company's
cemetery trust funds and escrow accounts, which are determined by the size of,
and returns (which include dividends, interest and realized capital gains) on,
the funds.  The returns  on  the Company's prearranged funeral trust funds and
escrow accounts affect the Company's  future  revenue.  The performance of the
funds depends primarily on market conditions that are not within the Company's
control.  Additionally, the performance of the funds is affected by the mix of
fixed-income and equity securities.  The size of  the  funds  depends  on  the
level  of  sales,  funds added through acquisitions, if any, and the amount of
returns that are reinvested.

   (7) Future revenue  is  also  affected by the level of prearranged sales in
prior periods.  The level of prearranged  sales  may  be adversely affected by
numerous  factors,  including  deterioration  in  the  economy,  which  causes
individuals to have less discretionary income.

   (8)  The deathcare business is a highly fixed cost business.   Positive  or
negative  changes in revenue can have a disproportionately large effect on net
earnings.

   (9) The  Company's  planned cash flow initiatives for 2000 include analysis
and  possible re-deployment  of  excess  cemetery  property,  under-performing
assets  and  real  estate  that would be more valuable if converted to another
use.  No assurance can be given,  however, that any significant portion of the
Company's assets can be sold, re-deployed  or  converted on a profitable basis
or that doing so will not result, at least initially, in charges to earnings.

   (10) Revenue growth goals for fiscal year 2000  and  beyond  do not include
acquisition activity.  The actual level of acquisition activity,  if any, will
depend not only on the number of properties acquired, but also on the  size of
the   acquisitions;   for   example,  one  large  acquisition  could  increase
substantially the level of acquisition  activity  and, consequently, revenues.
Several  important  factors,  among others, affect the  Company's  ability  to
consummate acquisitions:

     (a)The Company may be unable  to  find  a sufficient number of businesses
        for sale at prices the Company is willing to pay, particularly in view
        of the Company's recently adjusted pricing  parameters  and  cash flow
        criteria.

     (b)In  most  of  its  existing markets and in many new markets, including
        foreign markets, that  the Company may seek to enter, the Company  may
        compete for acquisitions  with  the  other  publicly-traded death care
        firms and regional consolidators.  These competitors,  and others, may
        be  willing  to pay higher prices for businesses than the  Company  is
        willing to pay  or  may  cause  the  Company  to pay more to acquire a
        business than the Company would have to pay in  the  absence  of  such
        competition  or  may  cause  potential sellers to reject the Company's
        lower prices.  Thus, the aggressiveness  of  the Company's competitors
        in pricing acquisitions, may affect the Company's  ability to complete
        acquisitions at prices it finds attractive.

     (c)Acquisition  activity,  if  any,  will  also  depend on the  Company's
        ability to enter new markets, including foreign  markets.  Due in part
        to the Company's lack of experience operating in new  areas and to the
        presence of competitors who have been in certain markets  longer  than
        the  Company,  such  entry  may  be  more  difficult or expensive than
        anticipated by the Company.

   (11)  The Company first entered foreign markets in  the  fourth  quarter of
fiscal year 1994, and no assurance can be given that the Company will continue
to  be  successful  in expanding in foreign markets, or that any expansion  in
foreign markets will  yield  results  comparable to those realized through the
Company's expansion in the United States.

   (12) Historically, in order to support  its  rapid  growth, the Company has
periodically accessed the secondary equity and debt markets,  and  the Company
may  need  to  continue to do so in order to support future growth or to  meet
existing operating  and  debt  service  requirements  even  in  the absence of
significant  future  growth.   The  Company's ability to access these  capital
markets successfully in the future will  depend on numerous factors, including
the  Company's financial performance, stock  market  performance,  changes  in
interest rates, any changes in the Company's credit ratings and perceptions in
the capital  markets  regarding  the  death  care  industry  and the Company's
performance and future prospects.

   (13) In addition to the factors discussed above, earnings per  share may be
affected by other important factors, including the following:

     (a)The ability of the Company to achieve projected economies of  scale in
        markets where it has "clusters" or combined facilities.

     (b)Whether recently acquired businesses perform at pro forma levels  used
        by  management  in  the valuation process and whether, and the rate at
        which, management is  able  to  increase  the  profitability  of these
        recently acquired businesses.

     (c)The  ability  of  the  Company  to  manage  its  growth  in  terms  of
        implementing  internal controls and information gathering systems, and
        retaining or attracting key personnel, among other things.

     (d)The  amount  and   rate   of  growth  in  the  Company's  general  and
        administrative expenses.

     (e)Changes in interest rates and  the Company's credit ratings, which can
        increase or decrease the interest rates the Company pays on borrowings
        with variable rates of interest  and  the rates it will be required to
        pay on new fixed- or variable-rate debt.

     (f)The Company's debt-to-equity ratio, the  number  of  shares  of common
        stock  outstanding  and  the  portion  of  the Company's debt that has
        fixed- or variable-interest rates.

     (g)The  impact  on  the  Company's financial statements  of  nonrecurring
        accounting  charges  that   may  result  from  the  Company's  ongoing
        evaluation   of  its  business  strategies,   asset   valuations   and
        organizational structures.

     (h)Changes  in government  regulation,  including  tax  rates  and  their
        effects on corporate structure.

     (i)Changes in  inflation  and  other  general  economic  conditions  both
        domestically  and  internationally,  affecting financial markets (e.g.
        marketable security values as well as exchange rate fluctuations).

     (j)Unanticipated legal proceedings and unanticipated  outcomes  of  legal
        proceedings.

     (k)Changes  in  accounting  policies and practices adopted voluntarily or
        required to be adopted by generally accepted accounting principles.

  The Company also cautions readers that it assumes no obligation to update or
publicly release any revisions to  forward-looking  statements  made herein or
any other forward-looking statements made by or on behalf of the Company.

<PAGE>

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits

3.1 Amended and Restated Articles of Incorporation of the Company,  as amended
    and restated as of November 5, 1999, (incorporated by reference to Exhibit
    3.1  to the Company's Annual Report on Form 10-K for the fiscal year ended
    October 31, 1999 (the "1999 10-K"))

3.2 By-laws  of  the  Company, as amended and restated as of October 28, 1999,
    (incorporated by reference to Exhibit 3.2 to the 1999 10-K)

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

         Management Contracts and Compensatory Plans or Arrangements

10.1  Amendment  No.  1 to Change of Control Agreement dated November  1,  1998,
      between the Company  and Joseph P. Henican, III (incorporated by reference
      to Exhibit 10.1 to the  Company's  Quarterly  Report  on Form 10-Q for the
      Quarter ended January 31, 1999)

10.2  Amendment  No.  1 to Change of Control Agreement dated November  1,  1998,
      between the Company  and  William  E.  Rowe  (incorporated by reference to
      Exhibit  10.2  to the Company's Quarterly Report  on  Form  10-Q  for  the
      Quarter ended January 31, 1999)

10.3  Amendment No. 2  to  Change  of  Control Agreement dated November 1, 1998,
      between the Company and Kenneth C.  Budde  (incorporated  by  reference to
      Exhibit  10.3  to  the  Company's  Quarterly  Report on Form 10-Q for  the
      Quarter ended January 31, 1999)

10.4  Amendment No. 2 to Change of Control Agreement  dated  November  1,  1998,
      between the Company and Richard O. Baldwin, Jr. (incorporated by reference
      to  Exhibit  10.4  to  the Company's Quarterly Report on Form 10-Q for the
      Quarter ended January 31, 1999)

10.5  Amendment No. 1 to Change  of  Control  Agreement  dated November 1, 1998,
      between  the Company and Brian J. Marlowe (incorporated  by  reference  to
      Exhibit 10.5  to  the  Company's  Quarterly  Report  on  Form 10-Q for the
      Quarter ended January 31, 1999)

10.6  Amendment  No.  2 to Change of Control Agreement dated November  1,  1998,
      between the Company  and  Brent  F.  Heffron (incorporated by reference to
      Exhibit  10.6 to the Company's Quarterly  Report  on  Form  10-Q  for  the
      Quarter ended January 31, 1999)

10.7  Amendment  No.  2  to  Change of Control Agreement dated November 1, 1998,
      between the Company and  Raymond C. Knopke, Jr. (incorporated by reference
      to Exhibit 10.7 to the Company's  Quarterly  Report  on  Form 10-Q for the
      Quarter ended January 31, 1999)

10.8  Amendment  No.  2 to Change of Control Agreement dated November  1,  1998,
      between the Company  and  Ronald  H.  Patron (incorporated by reference to
      Exhibit  10.8 to the Company's Quarterly  Report  on  Form  10-Q  for  the
      Quarter ended January 31, 1999)

10.9  Amendment  No.  1  to  Change of Control Agreement dated November 1, 1998,
      between the Company and  Gerard C. Alexander (incorporated by reference to
      Exhibit 10.9 to the Company's  Quarterly  Report  on  Form  10-Q  for  the
      Quarter ended January 31, 1999)

10.10 Amendment  No.  1  to Change of Control Agreement dated November 1, 1998,
      between the Company and  Charles  L.  Tilis  (incorporated by reference to
      Exhibit  10.10 to the Company's Quarterly Report  on  Form  10-Q  for  the
      Quarter ended January 31, 1999)

10.11 Amendment No. 2  to  Change  of Control Agreement dated November 1, 1998,
      between the Company and Lawrence  B. Hawkins (incorporated by reference to
      Exhibit 10.11 to the Company's Quarterly  Report  on  Form  10-Q  for  the
      Quarter ended January 31, 1999)

10.12 Amendment  No.  3  to  Employment  Agreement  dated  September 21, 1999,
      between the Company and Lawrence B. Hawkins


12    Calculation of Ratio of Earnings to Fixed Charges

27    Financial Data Schedule


(b)  Reports on Form 8-K

   The Company filed a Form 8-K on November 4, 1999, reporting, under "Item 5.
   Other  Events,"  the Board of Director's declaration of a dividend  of  one
   preferred stock purchase  right  for  each  outstanding share of Class A or
   Class B Common Stock and under "Item 7. Financial Statements and Exhibits,"
   the  Rights  Agreement,  dated  as  of October 28,  1999,  between  Stewart
   Enterprises, Inc. and ChaseMellon Shareholder  Services,  L.L.C.  and press
   release, dated November 3, 1999, discussing  the  adoption  of  the  rights
   plan.

   The  Company filed a Form 8-K on November 19, 1999, reporting, under  "Item
   5. Other Events," the announcement that Joseph P. Henican, III stepped down
   as Vice  Chairman  and Chief Executive Officer and William E. Rowe had been
   elected as President and Chief Executive Officer.

   The Company filed a  Form  8-K on December 14, 1999, reporting, under "Item
   5. Other Events," the announcement  that  Brian  J. Marlowe was named Chief
   Operating Officer.

   The Company filed a Form 8-K on December 17, 1999,  reporting,  under "Item
   5. Other Events," the earnings release for the year ended October 31, 1999.

   The Company filed a Form 8-K on January 6, 2000, reporting, under  "Item 5.
   Other  Events,"  pro  forma  consolidated statements of earnings for fiscal
   year 1998, for the three months ended January 31, 1999, April 30, 1999, and
   July 31, 1999, for the six months  ended  April  30, 1999, and for the nine
   months  ended  July  31,  1999,  to  reflect the change  in  the  Company's
   accounting method, as if such method had  been  in  effect during all prior
   periods.

<PAGE>


                          STEWART ENTERPRISES, INC.
                               AND SUBSIDIARIES

                                  SIGNATURES


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


                                   STEWART ENTERPRISES, INC.




                                   /s/ KENNETH C. BUDDE
                                   --------------------
                                   Kenneth C. Budde
                                   Executive Vice President
                                   Chief Financial Officer





                                   /s/ MICHAEL G. HYMEL
                                   --------------------
                                   Michael G. Hymel
                                   Vice President
                                   Corporate Controller
                                   Chief Accounting Officer





                                                                     Exhibit 12
                           STEWART ENTERPRISES, INC.
                               AND SUBSIDIARIES

               CALCULATION OF RATIO OF EARNINGS TO FIXED CHARGES
                            (DOLLARS IN THOUSANDS)
                                 (UNAUDITED)
<TABLE>
<CAPTION>


                                                                                                             THREE MONTHS
                                                        YEARS ENDED OCTOBER 31,                                  ENDED
                                        -----------------------------------------------------------------     JANUARY 31,
                                           1995         1996          1997          1998           1999           2000
                                        ---------     ---------     ---------     ---------     ---------     -----------
<S>                                     <C>           <C>           <C>           <C>           <C>           <C>
Earnings from operations
  before income taxes...............    $  41,500(1)  $  82,075     $ 106,477(2)  $  64,964(3)  $ 142,551(4)  $  29,671

Fixed charges:
  Interest charges..................       22,815        26,051        38,031        44,107        55,543        15,207
  Interest portion of lease expense         1,343         1,522         2,181         2,814         2,859           691
                                        ---------     ---------     ---------     ---------     ---------     ---------
Total fixed charges.................       24,158        27,573        40,212        46,921        58,402        15,898




Earnings from operations before
  income taxes and fixed charges,
  less capitalized interest.........    $  65,658(1)  $ 109,648     $ 146,689(2)  $ 111,599(3)  $ 200,118(4)  $  45,265
                                        =========     =========     =========     =========     =========     =========

Ratio of earnings to fixed charges..         2.72(1)       3.98          3.65(2)       2.38(3)       3.43(4)       2.85
                                        =========     =========     =========     =========     =========     =========

</TABLE>


- ---------------------------
(1) Includes a nonrecurring, noncash charge of $17,252 recorded in connection
    with the vesting of the Company's performance-based stock options.
(2) Excludes cumulative effect of change in accounting  principles  of $2,324
    (net of $2,230 income tax benefit).
(3) Includes a nonrecurring, noncash charge of $76,762 recorded in connection
    with the vesting of the Company's performance-based stock options.
(4) Excludes  cumulative effect of change in accounting principle of $50,101
    (net of $28,798 income tax benefit).

- ---------------------------
During the periods  presented  the  Company had no preferred stock outstanding.
Therefore,  the  ratio of earnings to combined  fixed  charges  and  preference
dividends was the  same  as  the ratio of earnings to fixed charges for each of
the periods presented.


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          OCT-31-2000
<PERIOD-END>                               JAN-31-2000
<CASH>                                          36,421
<SECURITIES>                                    10,629
<RECEIVABLES>                                  179,179
<ALLOWANCES>                                         0
<INVENTORY>                                     52,945
<CURRENT-ASSETS>                               284,500
<PP&E>                                         580,448
<DEPRECIATION>                                 131,169
<TOTAL-ASSETS>                               2,308,314
<CURRENT-LIABILITIES>                          137,708
<BONDS>                                        933,190
                                0
                                          0
<COMMON>                                       106,379
<OTHER-SE>                                     961,175
<TOTAL-LIABILITY-AND-EQUITY>                 2,308,314
<SALES>                                        192,960
<TOTAL-REVENUES>                               192,960
<CGS>                                          144,252
<TOTAL-COSTS>                                  144,252
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              14,583
<INCOME-PRETAX>                                 29,671
<INCOME-TAX>                                    10,830
<INCOME-CONTINUING>                             18,841
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    18,841
<EPS-BASIC>                                        .18
<EPS-DILUTED>                                      .18


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission