SENECA FOODS CORP /NY/
10-Q, 1996-02-13
CANNED, FRUITS, VEG, PRESERVES, JAMS & JELLIES
Previous: SEARS ROEBUCK ACCEPTANCE CORP, 424B2, 1996-02-13
Next: SHAW INDUSTRIES INC, SC 13G/A, 1996-02-13





                                    Form 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549


                   QUARTERLY REPORT UNDER SECTION 13 OF 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934



      For the Quarter Ended December 30, 1995 Commission File Number 0-1989

                            Seneca Foods Corporation
             (Exact name of registrant as specified in its charter)

                               New York 16-0733425
               (State or other jurisdiction of (I. R. S. Employer
               incorporation or organization) Identification No.)

              1162 Pittsford-Victor Road, Pittsford, New York 14534
               (Address of principal executive offices) (Zip Code)


Registrant's telephone number, including area code          716/385-9500


                                 Not Applicable
               Former name, former address and former fiscal year,
                          if changed since last report

Check mark indicates whether registrant (1) has filed all reports required to be
filed by Section 13 of 15(d) of the  Securities 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 outstanding of each of the issuer's classes of common stock
at the latest practical date are:

          Class                    Shares Outstanding at January 31, 1996

 Common Stock Class A, $.25 Par                    2,796,555
 Common Stock Class B, $.25 Par                    2,796,555


<PAGE>
<TABLE>


                          PART I FINANCIAL INFORMATION
                    SENECA FOODS CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                            (In Thousands of Dollars)
<CAPTION>

                                                                                                    12/30/95           3/31/95
                                                                                                    ________           _______
<S>                                                                                          <C>               <C>        
ASSETS

Current Assets:
    Cash and Short-term Investments                                                          $         2,529   $        26,538
    Accounts Receivable, Net                                                                          31,624            32,601
    Inventories:
        Finished Goods                                                                               188,507            64,613
        Work in Process                                                                               29,007            19,531
        Raw Materials                                                                                 41,259            48,260
                                                                                              --------------   ---------------
                                                                                                     258,773           132,404
    Off-Season Reserve (Note 3)                                                                      (38,982)                -
    Deferred Tax (Net)                                                                                 1,933             1,933
    Other Current Assets                                                                               4,501               801
                                                                                              --------------   ---------------
        Total Current Assets                                                                         260,378           194,277
Property, Plant and Equipment, Net                                                                   221,158           179,718
Common Stock of Moog Inc.                                                                             13,333             7,494
Other Assets                                                                                             512               237
                                                                                              --------------   ---------------
                                                                                                    $495,381          $381,726
                                                                                                    ========          ========

             LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
    Notes Payable                                                                            $       120,950   $             -
    Accounts Payable                                                                                  32,888            36,089
    Accrued Expenses                                                                                  16,114            19,599
    Income Taxes                                                                                           -               125
    Current Portion of Long-Term Debt and Capital
        Lease Obligations                                                                                618             5,594
                                                                                             ---------------   ---------------

        Total Current Liabilities                                                                    170,570            61,407
Long-Term Debt                                                                                       222,959           220,677
Capital Lease Obligations                                                                              9,660               803
Deferred Income Taxes                                                                                 11,265            11,490
10% Preferred Stock, Series A, Voting, Cumulative,
    Convertible, $.025 Par Value Per Share                                                                10                10
10% Preferred Stock, Series B, Voting, Cumulative,
    Convertible, $.025 Par Value Per Share                                                                10                10
6% Preferred Stock, Voting, Cumulative,
    $.25 Par Value Per Share                                                                              50                50
Common Stock                                                                                           2,579             1,880
Net Unrealized Gain on Available-For-Sale Securities                                                   4,570               892
Retained Earnings                                                                                     73,708            84,507
                                                                                             ---------------   ---------------
        Stockholders' Equity                                                                          80,927            87,349
                                                                                             ---------------   ---------------
                                                                                                    $495,381          $381,726
                                                                                                    ========          ======== 
<FN>

The accompanying notes are an integral part of these financial statements.
</FN>
</TABLE>


<PAGE>
<TABLE>



                    SENECA FOODS CORPORATION AND SUBSIDIARIES

                   CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                                   (Unaudited)
                        (In Thousands, except Share Data)

<CAPTION>

                                                                                       Three Months Ended
                                                                                       __________________
                                                                                12/30/95               12/24/94
                                                                                ________               ________
<S>                                                                       <C>                      <C>

Net Sales                                                                 $          201,032       $          96,852
Other Income (See Notes)                                                               4,279                       -
                                                                          ------------------       -----------------

Total Revenue                                                                        205,311                  96,852

Costs and Expenses:
Cost of Product Sold                                                                 190,195                  85,452
Selling, General, and Administrative                                                   7,790                   8,680
Interest Expense                                                                       7,669                   1,736
Nonrecurring Charge (See Notes)                                                       (1,416)                      -
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           204,238                  95,868
                                                                          ------------------       -----------------

Earnings Before Income Taxes                                                           1,073                     984

Income Taxes                                                                             855                     365
                                                                          ------------------       -----------------

Earnings from Continuing Operations                                                      218                     619
Extraordinary Losses
  Net of Income Taxes                                                                      -                       -
                                                                          ------------------       -----------------

Net Earnings                                                              $              218       $             619
                                                                          ==================       =================

Net Earnings from Continuing Operations
  Applicable to Common Stock                                              $              212       $             613
Net Earnings Applicable to
  Common Stock                                                                           212                     613
Weighted Average Common
  Shares Outstanding                                                               5,593,110               5,593,110

Primary and Fully Diluted Earnings Per
    Share of Common Stock (Exhibit II):

  Earnings from Continuing Operations                                     $              .04       $              .11
  Extraordinary Loss                                                                       -                        -
                                                                          ------------------       ------------------

  Net Earnings (Loss)                                                      $              .04       $              .11
                                                                          ==================       ==================

<FN>

The  accompanying  notes  are an  integral  part of  these  condensed  financial
statements.
</FN>
</TABLE>


<PAGE>
<TABLE>


                    SENECA FOODS CORPORATION AND SUBSIDIARIES
                   CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                                   (Unaudited)
                        (In Thousands, except Share Data)
<CAPTION>

                                                                                        Nine Months Ended
                                                                                        _________________
                                                                                12/30/95               12/24/94
                                                                                ________               ________
<S>                                                                       <C>                      <C> 

Net Sales                                                                 $          414,956       $         239,938
Other Income (See Notes)                                                               4,279                       -
                                                                          ------------------       -----------------
Total Revenue                                                                        419,235                 239,938

Costs and Expenses:
Cost of Product Sold                                                                 377,048                 209,324
Selling, General, and Administrative                                                  23,758                  22,389
Interest Expense                                                                      20,034                   4,465
Nonrecurring Charge (See Notes)                                                       13,662                       -
                                                                          ------------------       -----------------
  Total Costs and Expenses                                                           434,502                 236,178
                                                                          ------------------       -----------------

Earnings Before Income Taxes                                                         (15,267)                  3,760
Income Taxes                                                                          (5,191)                  1,104
                                                                          ------------------       -----------------

Earnings (loss) from Continuing Operations                                           (10,076)                  2,656

Earnings from Discontinued Operations                                                      -                       6
Gain on the Sale of Discontinued Operations
  Net of Income Taxes                                                                      -                     172
Extraordinary Losses
  Net of Income Taxes                                                                      -                    (606)
                                                                          ------------------       -----------------

Net Earnings (Loss)                                                       $          (10,076)      $           2,228
                                                                          ==================       =================

Net Earnings from Continuing Operations
  Applicable to Common Stock                                              $          (10,093)      $           2,639
Net Earnings Applicable to
  Common Stock                                                                       (10,093)                  2,211
Weighted Average Common
  Shares Outstanding                                                               5,593,110               5,593,776

Primary and Fully Diluted Earnings Per
    Share of Common Stock (Exhibit II):
  Earnings from Continuing Operations                                     $           (1.80)       $             .48
  Earnings from Discontinued Operations                                                    -                     .00
  Gain on the Sales of Discontinued
    Operations                                                                             -                     .03
  Extraordinary Loss                                                                       -                    (.11)
                                                                          ------------------         ---------------

  Net Earnings (Loss)                                                     $           (1.80)       $             .40
                                                                          ==================         ===============
<FN>

The  accompanying  notes  are an  integral  part of  these  condensed  financial
statements.
</FN>
</TABLE>


<PAGE>
<TABLE>


                    SENECA FOODS CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (In Thousands)
<CAPTION>

                                                                                       Three Months Ended
                                                                                       __________________    
                                                                                12/30/95               12/24/94
                                                                                ________               ________
<S>                                                                       <C>                     <C>  
Cash Flows From Operating Activities:
    Net Earnings                                                          $              218      $              619
    Adjustments to Reconcile Net Earnings to
      Net Cash Used by Operating Activities:
        Depreciation and Amortization                                                  6,331                   2,438
        Deferred Income Taxes                                                         (2,350)                     58
        Changes in Working Capital:
          Accounts Receivable                                                          9,441                  (2,565)
          Inventories                                                                 77,886                   5,168
          Off-Season Reserve                                                           2,351                      61
          Other Current Assets                                                            81                     770
          Income Taxes                                                                 2,915                   1,212
          Accounts Payable and
            Accrued Expenses                                                        (115,235)                (15,891)
                                                                          ------------------       -----------------
        Net Cash Used in Operations                                                  (18,362)                 (8,130)
                                                                          ------------------       -----------------

Cash Flows From Investing Activities:
    Additions to Property, Plant,
      and Equipment                                                                   (3,385)                 (7,457)
    Disposals of Property, Plant,
      and Equipment                                                                    4,631                     178
                                                                          ------------------       -----------------
  Net Cash Provided (Used)
    in Investing Activities                                                            1,246                  (7,279)
                                                                          ------------------       -----------------

Cash Flows From Financing Activities:
    Notes Payable                                                                     11,850                  16,650
    Payments and Current Portion of Long-Term
      Debt and Capital Lease Obligations                                              (2,769)                   (157)
    Other                                                                               (164)                      3
    Dividends                                                                            (12)                    (12)
    Common Stock Retirement                                                                -                       -
                                                                          ------------------       -----------------
    Net Cash Provided by
        Financing Activities                                                           8,905                  16,484
                                                                          ------------------       -----------------

Net Increase (Decrease) in Cash and Short-
    Term Investments                                                                  (8,211)                  1,075
Cash and Short-Term Investments,
Beginning of Period                                                                   10,470                   1,498
                                                                          ------------------       -----------------
Cash and Short-Term Investments,
    End of Period                                                         $            2,529      $            2,573
                                                                          ==================      ==================
<FN>

The  accompanying  notes  are an  integral  part of  these  condensed  financial
statements.
</FN>
</TABLE>


<PAGE>
<TABLE>


                    SENECA FOODS CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (In Thousands)
<CAPTION>

                                                                                       Nine Months Ended
                                                                                       _________________
                                                                                12/30/95               12/24/94
                                                                                ________               ________
<S>                                                                       <C>                     <C>   

Cash Flows From Operating Activities:
    Net Earnings (Loss)                                                   $          (10,076)     $            2,228
    Adjustments to Reconcile Net Earnings to
      Net Cash Used by Operating Activities:
        Depreciation and Amortization                                                 16,689                   7,394
        Deferred Income Taxes                                                         (2,385)                  1,482
        Changes in Working Capital:
          Accounts Receivable                                                            977                  (7,155)
          Inventories                                                               (126,369)                (50,866)
          Off-Season Reserve                                                          38,982                   7,766
          Other Current Assets                                                           124                      34
          Income Taxes                                                                (3,949)                 (2,953)
          Accounts Payable and
            Accrued Expenses                                                          (6,686)                 11,343
                                                                          ------------------       -----------------
        Net Cash Used in Operations                                                  (92,693)                (30,727)
                                                                          ------------------       -----------------

Cash Flows From Investing Activities:
    Additions to Property, Plant,
      and Equipment                                                                  (62,794)                (11,103)
    Acquisition                                                                            -                  (3,769)
    Disposals of Property, Plant,
      and Equipment                                                                    4,664                   1,037
                                                                          ------------------       -----------------
  Net Cash Used in Investing Activities                                              (58,130)                (13,835)
                                                                          ------------------       -----------------

Cash Flows From Financing Activities:
    Notes Payable                                                                    120,950                  44,550
    Long-Term Borrowing                                                                9,258                       -
    Payments and Current Portion of Long-Term
      Debt and Capital Lease Obligations                                              (3,095)                (17,718)
    Other                                                                               (275)                      9
    Dividends                                                                            (24)                    (24)
    Common Stock Retirement                                                                -                  (1,880)
                                                                          ------------------       ------------------
      Net Cash Provided by
        Financing Activities                                                         126,814                  24,937
                                                                          ------------------       -----------------

Net Decrease in Cash and Short-
    Term Investments                                                                 (24,009)                (19,625)
Cash and Short-Term Investments,
Beginning of Period                                                                   26,538                  22,198
                                                                          ------------------       -----------------
Cash and Short-Term Investments,
    End of Period                                                         $            2,529      $            2,573
                                                                          ==================      ==================
<FN>

The  accompanying  notes  are an  integral  part of  these  condensed  financial
statements.
</FN>
</TABLE>


<PAGE>


                    SENECA FOODS CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                December 30, 1995

1.      Consolidated Condensed Financial Statements


        In the opinion of management,  the accompanying  unaudited  consolidated
        condensed financial statements contain all adjustments, which are normal
        and  recurring  in nature,  necessary  to present  fairly the  financial
        position of the  Registrant  as of December  30, 1995 and March 31, 1995
        and results of  operations  for the three and nine month  periods  ended
        December 30, 1995 and December 24, 1994.  All  significant  intercompany
        transactions  and accounts have been  eliminated in  consolidation.  The
        March  31,  1995  balance  sheet  was  derived  from  audited  financial
        statements.

        The results of  operations  for the three and nine month  periods  ended
        December 30, 1995 and December 24, 1994 are not  necessarily  indicative
        of the results to be expected for the full year.

        The accounting policies followed by the Registrant are set forth in Note
        1 to the  Registrant's  financial  statements  in the 1995 Seneca  Foods
        Corporation Annual Report and 10-K.

        Other footnote  disclosures  normally  included in financial  statements
        prepared in accordance  with generally  accepted  accounting  principles
        have been condensed or omitted.  It is suggested that these consolidated
        condensed financial statements be read in conjunction with the financial
        statements  and  notes  included  in the  Registrant's  March  31,  1995
        financial report.

2.      Primary  earnings per share are based on the weighted  average number of
        common shares outstanding,  as the effect of common stock equivalents is
        anti-dilutive. 
        
3.      Off-Season  Reserve is the excess of  absorbed  expenses  over  incurred
        expenses  to  date.  The  seasonal  nature  of  the  Registrant's   Food
        Processing  business  results in a timing  difference  between  expenses
        (primarily  overhead  expenses) incurred and absorbed into product cost.
        All Off-Season Reserve balances are zero at fiscal year end.


4.     The Registrant changed its fiscal year end from July 31 to March 31
       during Fiscal 1995.  These financial statements reflect the prior year 
       as if the fiscal year ended March 31.


<PAGE>


                    SENECA FOODS CORPORATION AND SUBSIDIARIES
        NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (Continued)

                                December 30, 1995

5.   A proposed amendment to the Registrant's Certificate of Incorporation which
     effected a recapitalization of the Registrant by creating a second class of
     Common Stock (which is being distributed to all common  shareholders in the
     form of a stock  dividend) was adopted at the Annual Meeting held on August
     5, 1995.  This  recapitalization  amendment (i)  reclassifies  the existing
     Common  Stock as Class B  Common  Stock,  (ii)  authorizes  a new  class of
     10,000,000  shares designated as Class A Common Stock and (iii) establishes
     the express terms of the Class A Common Stock and the Class B Common Stock.
     The Class A Common  Stock and the Class B Common  Stock have  substantially
     identical  rights with respect to any dividends or distributions of cash or
     property  declared  on shares of common  stock and rank  equally  as to the
     right to receive  proceeds on  liquidation or dissolution of the Registrant
     after payment of the Registrant's indebtedness and liquidation right to the
     holders of  preferred  shares.  However,  holders  of Class B Common  Stock
     retain full vote per share whereas the holders of Class A Common Stock have
     voting  rights of 1/20th of one vote per share on all  matters  as to which
     shareholders of the Registrant are entitled to vote.

6.   The second quarter results  included a nonrecurring  charge of $15,078,000,
     before income tax benefit,  due to combination of start-up costs related to
     the Pillsbury  Alliance and severe drought  conditions  that New York State
     suffered  during the entire summer.  The Registrant  undertook an ambitious
     capital  expenditure  program  related to the  Pillsbury  Alliance.  In the
     relatively  short time between the February  1995 closing of the  Pillsbury
     Alliance  and  the  beginning of  the  1995   vegetable  pack, 37  separate
     major capital projects  needed to be completed.  There were some unforeseen
     problems related to a few of these projects, mostly in the New York plants.
     Some of the used equipment transferred from the closed plants had operating
     difficulties and was not always easily  repaired,  causing  downtime.  As a
     result,  plant  throughput  and  yields  were poor at some  plants  causing
     unfavorable  manufacturing  variances.  The problems  were  magnified  when
     drought and hot weather  conditions  forced the uneven timing of maturities
     of vegetables. The nonrecurring charge was reduced during the third quarter
     by  $1,416,000 to  $13,662,000.  This change is due to some of the expenses
     related to the  charge being estimates which, as time passes, are  becoming
     better defined.

<PAGE>


                    SENECA FOODS CORPORATION AND SUBSIDIARIES
        NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (Continued)

                                December 30, 1995

7.      During  the  second  quarter,  Pillsbury  agreed  to delay the first two
        principal payments on the $73,025,000 subordinated promissory note until
        October  1998  with  an  option  to  convert  the   payments   into  the
        Registrant's  equity.  Each payment was to be $3,000,000.  Pillsbury has
        exercised  its option to  convert  the first two  payments  into Class A
        Common Stock. The conversion price was $17.3125 per share. Consequently,
        Seneca will be issuing  346,570  shares to Pillsbury  when the necessary
        registration  papers have been filed and approved by the  Securities and
        Exchange Commission.

8.      During the second quarter,  the Registrant entered into a Sale/Leaseback
        transaction  where three of its wastewater  facilities in New York State
        were  sold to the  Wayne  County  Water  and  Sewer  Authority  with net
        proceeds of $9,000,000.

9.      During  the  third   quarter,   the   Registrant   sold  its  Peabody,
        Massachusetts  facility for cash,  resulting  in a gain of  $4,279,000
        before income tax expense.  The Registrant had leased this facility to
        a third party.

<PAGE>


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

                                  December 30, 1995

Results of Operations:

Sales:
Sales  reflect an  increase of 108.0% for the third  quarter  versus  1994.  The
higher sales, in large part, are due to higher canned vegetables quantities sold
than the previous period and acquisitions made within the last year.

Costs and Expenses:
The following table shows cost and expenses as a percentage of sales:
<TABLE>
<CAPTION>

                                                      Three Months Ended               Nine Months Ended
                                                      __________________               _________________
                                                   12/30/95         12/24/94       12/30/95          12/24/94
                                                   ________         ________       ________          ________
<S>                                                <C>              <C>            <C>               <C>  

Cost of Product Sold                                   92.7          88.3             89.9%            87.2%
Selling                                                 2.9           6.1              4.2              6.2
Administrative                                          0.9           2.8              1.4              3.1
Interest Expense                                        3.7           1.8              4.8              1.9
Nonrecurring Charge                                    (0.7)          -                3.3              -
                                                       --------------------------------------------------

                                                       99.5%         99.0%           103.6%            98.4%
                                                       ====================================================
</TABLE>

Higher Cost of Product Sold percentages (i.e. lower Gross Margins)  reflect,  in
part,  higher costs for vegetable and apple  products than in the prior year due
to the relatively short packs of vegetables throughout the U. S. and a worldwide
shortage of apple. The Interest Expense is higher largely due to the debt issued
to finance the  acquisitions and capital  expenditures  made over the last year.
Refer to the footnotes for the discussion of the Nonrecurring Charge.

Income Taxes:
The  effective  tax rate  used in fiscal  1996 is 34% and in  fiscal  1995 it is
29.4%.  1995  effective tax rate  reflects a year-end  adjustment to arrive at a
34.5% annual rate.

Financial Condition:
The financial  condition of the Registrant is summarized in the following  table
and explanatory review (In Thousands):
<TABLE>
<CAPTION>

                                                              For the Quarter                  For the Year
                                                              Ended December                    Ended March
                                                              _______________                  ____________
                                                             1995           1994             1995           1994
                                                             ____           ____             ____           ____
<S>                                                       <C>            <C>             <C>             <C>   

     Working Capital Balance                              $89,808        $56,743         $132,870        $78,180
     Quarter Change                                         3,187         (4,207)               -              -
     Notes Payable                                        120,950         44,550                -              -
     Long-Term Debt                                       232,619         51,394          221,480         68,546
     Current Ratio                                         1.53:1         1.57:1           3.16:1         2.67:1
     Inventory (Average) Turnover                             2.6            2.6              1.9            1.8
</TABLE>


<PAGE>


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

                             December 30, 1995

The  Working  Capital  Balance  is higher  than the prior  year  largely  due to
acquisition  of Green  Giant  assets  in the  prior  year.  When the  Registrant
acquired  the  Green  Giant  assets,  it did not  acquire  the  Finished  Goods.
Therefore,  as the Registrant  produces  finished  goods for Pillsbury,  working
capital  needs  increase  accordingly.  The increase in Working  Capital for the
quarter is due to part to the sale of the Peabody  facility  (see  footnotes for
discussion of the sale) which more than offset the Capital  Expenditures for the
quarter of $3,385,000.  Capital  Expenditures  related to the Pillsbury Alliance
exceeded  their  original  projected  costs due to  unforeseen  issues  and time
constraints.  Overtime  and outside  contractor  costs were high in an effort to
complete  the  projects by the pack  season (see  footnotes  for  discussion  of
Nonrecurring Charge).

The  Registrant  was not in compliance  with certain debt  covenants  related to
Long-Term Debt at December 30, 1995.  However,  subsequently all provisions have
been met or waived. The Registrant is in the process of renegotiating certain of
its Long-Term  Debt  covenants.  Any amendment is subject to the approval of the
short-term  lenders.  If the Long-Term Debt is not amended by February 28, 1996,
then certain  Short-Term  Debt  covenants  will also be out of  compliance.  The
Registrant anticipates the debt coventants will be amended by February 28, 1996.

See Consolidated Statements of Cash Flows for further details.



<PAGE>


                           PART II - OTHER INFORMATION


Item 1.               Legal Proceedings

                      None.

Item 2.               Changes in Securities

                      None.

Item 3.               Defaults on Senior Securities

                      None.

Item 4.               Submission of Matters to a Vote of Security Holders

                      None.

Item 5.               Other Information

                      None.

Item 6.               Exhibits and Reports on Form 8-K

                      (a) Exhibit 11 - (11) Computation of earnings per share

                      (b) Exhibit 27 - (27) Financial Data Schedules

                      (c) Reports on Form 8-K - None during the period.


<PAGE>


                                   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.





                                                       Seneca Foods Corporation
                                                       (Registrant)



                                                       /s/Kraig H. Kayser
                                                       _______________________
February 13, 1995                                      Kraig H. Kayser
                                                       President and
                                                       Chief Executive Officer


                                                       /s/Jeffrey L. Van Riper
                                                       ________________________
February 13, 1995                                      Jeffrey L. Van Riper
                                                       Controller and
                                                       Chief Accounting Officer



<PAGE>

<TABLE>

                                   EXHIBIT 11

                    SENECA FOODS CORPORATION AND SUBSIDIARIES
                        COMPUTATION OF EARNINGS PER SHARE

                        (In thousands except share data)


<CAPTION>


                                                                       Three Months Ended                   Nine Months Ended
                                                                       __________________                   _________________   
                                                                  12/30/95           12/24/94          12/30/95        12/24/94
                                                                  ________           ________          ________        ________
<S>                                                      <C>                 <C>              <C>               <C>    


Net Earnings Applicable to Common Stock:
Primary:
    Net Earnings                                         $              218  $           619  $        (10,076) $          2,228
    Deduct Preferred Cash Dividends                                       6                6                17                17
                                                          ----------------------------------------------------------------------
        Net Earnings Applicable to
      Common Stock                                       $              212  $           613  $        (10,093) $          2,211
                                                          =======================================================================

Weighted Average Common
  Shares Outstanding                                              5,593,110        5,593,110          5,593,110        5,593,776
Effect of Common Stock Equivalent                                         -                -                 -                 -
                                                          ----------------------------------------------------------------------
Weighted Average Common Shares Out-
  standing for Primary                                            5,593,110        5,593,110          5,593,110        5,593,776
                                                          ======================================================================

Primary Earnings Per Share                               $              .04    $         .11       $    (1.80)        $      .40
                                                          ======================================================================
</TABLE>



<PAGE>


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
Commercial and Industrial Companies
Article 5 of Regulation S-X
</LEGEND>
<MULTIPLIER> 1000
       
<S>                                        <C>
<PERIOD-TYPE>                              9-MOS
<FISCAL-YEAR-END>                          MAR-31-1996
<PERIOD-END>                               DEC-30-1995
<CASH>                                            2529
<SECURITIES>                                         0
<RECEIVABLES>                                    31799
<ALLOWANCES>                                       175
<INVENTORY>                                     258773
<CURRENT-ASSETS>                                360378
<PP&E>                                          341993
<DEPRECIATION>                                  120835
<TOTAL-ASSETS>                                  495381
<CURRENT-LIABILITIES>                           170570
<BONDS>                                         232619
                                0
                                         70
<COMMON>                                          2579
<OTHER-SE>                                       78278
<TOTAL-LIABILITY-AND-EQUITY>                    495381
<SALES>                                         414956
<TOTAL-REVENUES>                                419235
<CGS>                                           377049
<TOTAL-COSTS>                                   377049
<OTHER-EXPENSES>                                 37419
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               20034
<INCOME-PRETAX>                                (15267)
<INCOME-TAX>                                    (5191)
<INCOME-CONTINUING>                            (10076)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (10076)
<EPS-PRIMARY>                                   (1.80)
<EPS-DILUTED>                                   (1.80)
<FN>
Selling, General and Administrative Expenses 23758 and Nonrecurring charge 13661.
</FN>
        

</TABLE>


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