DELTA & PINE LAND CO
10-Q/A, 1996-07-17
AGRICULTURAL PRODUCTION-CROPS
Previous: RGB COMPUTER & VIDEO INC, S-3, 1996-07-17
Next: AMERIGON INC, 8-K, 1996-07-17



                             FORM 10-Q/A
                SECURITIES AND EXCHANGE COMMISSION
                       Washington, DC  20549


(x)Quarterly  Report Pursuant to Section 13 or 15(d) of  the
Securities Exchange Act of 1934
For the quarterly period ended May 31, 1996 or
( )Transition Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
For the transition period from      to

                 Commission File Number: 000-21788
                                 
            Exact name of registrant as specified in its charter:
                         DELTA AND PINE LAND COMPANY
                                 
                         State of Incorporation: Delaware
         I.R.S. Employer Identification Number: 62-1040440
                                 
    Address of Principal Executive Offices (including zip code)
             One Cotton Row, Scott, Mississippi 38772
                                 
        Registrant's telephone number, including area code:
                                 
                                 
                          (601) 742-4000
                                 
                                 
Indicate  by  check  mark whether 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 ( )

               APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate  the  number  of shares outstanding of  each  of  the
issuer's classes of common stock, as of the latest practicable
date.
Common  Stock,  $0.10 Par Value -- 20,998,130 shares outstanding
as  of June 25, 1996.

<PAGE>
          DELTA AND PINE LAND COMPANY AND SUBSIDIARIES
                             INDEX

PART I.  FINANCIAL INFORMATION

Item   1. Financial Statements (unaudited)

 Consolidated Balance Sheets -- May 31, 1995,
                 August 31, 1995, and May 31, 1996
                                 
 Consolidated Statements of Income -- Three Months Ended May 31,
       1995 and May 31, 1996
       
 Consolidated Statements of Income -- Nine Months Ended May 31,
       1995 and May 31, 1996

 Consolidated Statements of Cash Flows -- Nine Months Ended May 31,
       1995 and May 31, 1996
       
 Notes to Consolidated Financial Statements

Item 2.Management's Discussion and Analysis of Financial Condition
          and Results of Operations
          
          
PART II.  OTHER INFORMATION

SIGNATURES
</PAGE>
<PAGE>
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements (Unaudited)

          DELTA AND PINE LAND COMPANY AND SUBSIDIARIES
                  CONSOLIDATED BALANCE SHEETS
              (in thousands, except share amounts)

                                 (As          (As
                                Restated)    Restated)

                                  May 31,   August 31,     May 31,
                                   1995        1995         1996
ASSETS
CURRENT ASSETS:
Cash and cash equivalents        $  5,745   $  8,192     $  5,992
Receivables                        23,571      5,252       81,129
Inventories                        18,951     20,168       36,403
Prepaid expenses                      823      1,159        1,215
Deferred income taxes                 945      1,525        1,525

      Total current assets         50,035     36,296      126,264

PROPERTY, PLANT and EQUIPMENT, net 36,734     41,091       50,428

NOTES RECEIVABLE FROM EMPLOYEES     1,147        833          421
EXCESS OF COST OVER NET ASSETS OF
BUSINESSES ACQUIRED, net            1,472      1,463        5,988
INTANGIBLE ASSETS, net              3,173      3,236        3,260
OTHER ASSETS                        4,208      4,623        4,561

                                  $96,769    $87,542     $190,922

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
      Notes payable               $3,052   $    650       $19,437
      Accounts payable             6,281      6,142         9,186
      Accrued expenses            24,025     11,746        58,098
      Income taxes payable        10,013      6,157        10,882
      Total current liabilities   43,371     24,695        97,603

LONG-TERM DEBT                       810     12,814        16,677

DEFERRED INCOME TAXES              1,455      2,173         3,726

COMMITMENTS AND CONTINGENCIES (Note 5)

STOCKHOLDERS' EQUITY:
  Convertible preferred stock, par
    value $0.10 per share; 2,000,000
    shares authorized, 450,000 shares
    issued and outstanding             -             -         45
  Common stock, par value $0.10 per
   share; 50,000,000 shares
   authorized; 20,849,055,
   20,855,655 and 20,957,431
   shares issued and outstanding    2,085     2,086      2,096
  Capital in excess of par value   12,631    12,626     19,538
  Retained earnings                36,554    32,751     51,027
  Cumulative foreign currency
      translation adjustments        (137)      397        210
      Total stockholders' equity   51,133    47,860     72,916

                                  $96,769  $87,542    $190,922



The accompanying notes are an integral part of these balance sheets.
</PAGE>
<PAGE>
          DELTA AND PINE LAND COMPANY AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF INCOME
                   FOR THE THREE MONTHS ENDED
            (in thousands, except per share amounts)

                                        (As Restated)
                                            May 31,       May 31,
                                            1995           1996
                                            
                                            
                                            
NET SALES AND LICENSING FEES                49,189        83,061
COST OF SALES                               26,245        51,915

GROSS PROFIT                                22,944        31,146


OPERATING EXPENSES:
 Research and development                   1,828          2,954
 Selling                                    1,918          2,088
 General and administrative                 4,321          4,681

                                            8,067          9,723


OPERATING INCOME                           14,877         21,423
INTEREST EXPENSE, net                        (641)          (663)
OTHER                                          24            105
INCOME BEFORE INCOME TAXES                 14,260         20,865
PROVISION FOR INCOME TAXES                  4,984          7,499

NET INCOME                                  9,276         13,366
DIVIDENDS ON PREFERRED STOCK                 -               (13)

NET INCOME APPLICABLE TO COMMON SHARES     $ 9,276      $  13,353

PRIMARY EARNINGS PER SHARE:

NET INCOME PER SHARE                       $0.44        $    0.61
NUMBER OF SHARES USED IN PRIMARY EARNINGS
 PER SHARE CALCULATIONS                   21,148          21,996

FULLY DILUTED EARNINGS PER SHARE:

NET INCOME PER SHARE                       $ -           $   0.59
NUMBER OF SHARES USED IN FULLY DILUTED
EARNINGS PER SHARE CALCULATIONS              -             22,546

DIVIDENDS PER SHARE                       $0.02         $   0.03

 The accompanying notes are an integral part of these statements.
</PAGE>
<PAGE>                                 
              DELTA AND PINE LAND COMPANY AND SUBSIDIARIES
                   CONSOLIDATED STATEMENTS OF INCOME
                       FOR THE NINE MONTHS ENDED
             (in thousands, except per share amounts)
                                 
                                 
                                (As Restated)

                                      May 31,        May 31,
                                       1995            1996

NET SALES AND LICENSING FEES          $ 97,533    $ 151,379


COST OF SALES                           51,962        93,026

GROSS PROFIT                            45,571        58,353


OPERATING EXPENSES:
 Research and development                4,888         6,411
 Selling                                  4,822        6,262
 General and administrative              11,055       12,777

                                         20,765       25,450


OPERATING INCOME                          24,806      32,903
INTEREST EXPENSE, net                     (2,021)     (1,601)
OTHER                                        238         270
INCOME BEFORE INCOME TAXES                23,023      31,572
PROVISION FOR INCOME TAXES                 8,699      11,530

NET INCOME                                 14,324     20,042
DIVIDENDS ON PREFERRED STOCK                  -          (25)
NET INCOME APPLICABLE TO COMMON SHARES     $14,324   $20,017

PRIMARY EARNINGS PER SHARE:

NET INCOME PER SHARE                       $ 0.68      $0.92
NUMBER OF SHARES USED IN PRIMARY EARNINGS
 PER SHARE CALCULATIONS                    20,994     21,774
FULLY DILUTED EARNINGS PER SHARE:
NET INCOME PER SHARE                       $  -        $0.91
NUMBER OF SHARES USED IN FULLY DILUTED
EARNINGS PER SHARE CALCULATIONS               -       21,906
DIVIDENDS PER SHARE                        $0.06       $0.08



The accompanying notes are an integral part of these statements.
</PAGE>
<PAGE>
           DELTA AND PINE LAND COMPANY AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS
                        FOR THE NINE  MONTHS ENDED
                             (in thousands)


                                              (As Restated)

                                               May 31,    May 31,
                                                1995        1996


CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                      $14,324  $  20,042
Adjustments to reconcile net  income  to
net cash used in operating activities:
Depreciation and Amortization                     2,221      2,770
(Increase)  decrease in notes receivable
from employees                                     (119)       412
Decrease in intangible and other assets.            204        202
Changes in current assets and liabilities:
  Accounts and notes receivable                 (21,701)   (75,878)
  Inventories                                       975    (15,460)
  Prepaid expenses                                  373        (56)
  Accounts payable                                1,918      3,044
  Accrued expenses                               15,429     45,852
  Income taxes payable                            5,989      4,725
Other, net                                          113        (82)
     Net cash provided by (used in)
operating activities                             19,726    (14,429)

CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of business                          -        (1,035)
  Purchases of property and equipment           (5,614)     (9,783)
  Proceeds from the sale of  property
    and equipment                                  113         -

Net cash used in investing activities           (5,501)    (10,818)


CASH FLOWS FROM FINANCING ACTIVITIES:

Payments of short-term debt                     (28,731)   (21,698)
Payment of long-term debt                       (15,000)        -
Dividends paid                                   (1,158)    (1,684)
Proceeds from long-term debt                      3,109      3,863
Proceeds from short-term                         30,788     40,485
Proceeds  from exercise  of   stock
options and tax benefit
of stock option exercises                             -      2,081
Other                                              60         -

Net cash (used in) provided  by financing
activities                                    (10,932)      23,047

NET  INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS                                3,293       (2,200)
CASH  AND CASH EQUIVALENTS, as of
August 31                                       2,452        8,192

CASH AND CASH EQUIVALENTS, as of May 31        $ 5,745  $    5,992


SUPPLEMENTAL  DISCLOSURES OF  CASH  FLOW
INFORMATION:
Cash  paid  during the nine  months
for:

Interest                                  $ 1,800  $    1,600
Income taxes                              $ 2,600  $    6,400

The accompanying notes are an integral part of these statements.
</PAGE>
<PAGE>
          DELTA AND PINE LAND COMPANY AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
  (Amounts in thousands, except percentages and share amounts)

1.  BASIS OF PRESENTATION

The  accompanying unaudited financial statements have been
prepared  in accordance with the generally accepted accounting
principles for interim financial  information and Article 10 of
Regulation  S-X.   Accordingly, they  do  not  include all of the
information and footnotes required  by generally   accepted
accounting  principles  for  complete   financial statements.   In
the opinion of management, all adjustments  (consisting of   normal
recurring  accruals)  considered  necessary  for  the  fair
presentation  of  the  consolidated  financial  statements   have
been included.  Due to the seasonal nature of Delta and Pine Land
Company and subsidiaries'  (the "Company") business, the results of
operations  for the three or nine month periods ended May 31, 1995
and May 31, 1996, are not  necessarily indicative of the results to
be expected for  the  full year.   For  further  information
reference  should  be  made  to the consolidated financial
statements and footnotes thereto included in  the Company's Annual
Report to Stockholders on Form 10-K for the fiscal year ended
August 31, 1995.

In  October,  1995, the Board of Directors authorized a 4  for  3
stock split  effected  in the form of a dividend, with no change
in  the  par value per share, distributed on December 15, 1995 to
the stockholders of record  on  December  1, 1995.  In March 1996,
the  Board  of  Directors authorized  a  3  for  2  stock split for
common  and  preferred  shares outstanding to be effected in the
form of a dividend, with no change  in par  value  per share,
distributed on April 15, 1996 to stockholders  of record on March
29, 1996.  Both stock splits have been reflected in  the
accompanying financial statements.

The reported results for 1995 (as restated) and 1996 include the
results of operations of Arizona Processing, Inc., Ellis Brothers
Seed, Inc. and Mississippi  Seed,  Inc.  (the "Sure Grow
Companies"),  with  which  the Company merged in May 1996 in a
pooling-of-interests transaction.

2.  RECENT ACCOUNTING PRONOUNCEMENTS

Statement   of   Financial  Accounting  Standards  ("SFAS")   No.
116, "Accounting  for  Contributions Received  and  Contributions
Made",  is effective for fiscal years beginning after December 15,
1994.   Although the  Company periodically makes contributions to
universities and  other non-profit   organizations,   the
Company's   consolidated   financial statements are not
significantly affected by this statement.

SFAS  No.  114,  "Accounting by Creditors for  Impairment  of  a
Loan", requires the recognition of an impairment of a loan by a
creditor.  SFAS No. 118 subsequently amended SFAS No. 114.  The
Company was not affected by either of these statements.

SFAS  No.  121, "Accounting for the Impairment of Long-Lived Assets
and Long-Lived  Assets to be Disposed Of", was issued effective
for  fiscal years  beginning after December 15, 1995.  The Company
was not  affected by this statement.

SFAS  No.  123,  "Accounting for Stock-Based Compensation",  was
issued effective for fiscal years beginning December 15, 1995.  The
Company has not  yet implemented this statement, nor has it decided
which method  to use.   However, the Company does not think the
effects of this statement will  be  material  to  the Company's
consolidated financial  statements taken as a whole.

3.  INVENTORIES

Inventories consisted of the following (in thousands):

                             May 31,    August 31,   May 31,
                               1995      1995        1996

                              (As         (As
                             Restated)  Restated)

Finished goods              $  14,890 $  17,534  $   22,295
Raw materials                   4,980     3,975      15,418
Growing crops                     251       731         293
Supplies and other                794       750         955
                               20,915    22,290      38,961
Less reserves                 (1,964)   (2,822)     (2,558)
                            $  18,951 $  20,168  $   36,403

Substantially all finished goods and raw material inventory is
valued at the  lower  of  average cost or market.  Growing crops
are  recorded  at cost.


4.  PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment consisted of the following (in
thousands):

                               May 31,   August 31,   May 31,
                                1995      1995         1996

                                (As        (As
                              Restated)   Restated)

Land and improvements          $  3,287  $  3,349    $ 3,687
Buildings and improvements       16,474    16,943     22,081
Machinery and equipment          22,463    23,056     28,866
Germplasm,   breeder   and
  foundation seed                 8,000     8,000      9,500
Construction in progress          2,675     6,494      5,485
                                 52,899    57,842     69,619
Less accumulated
depreciation                    (16,165)  (16,751)   (19,191)

                              $   36,734  $ 41,091  $ 50,428

5.  CONTINGENCIES

A  corporation  owned  by  the  son of the Company's  former
Guatemalan distributor  sued  in  1989  asserting  that  the
Company  violated  an agreement with it by granting to another
entity an exclusive license  in certain  areas of Central America
and southern Mexico.  The  suit  seeks damages  of  5,300,000
quetzales  (approximately  $900,000  at  current exchange   rates)
and  an  injunction  preventing  the   Company   from distributing
seed  through  any other licensee  in  that  region.   The
Guatemalan court, where this action is proceeding, has twice
declined to approve  the  injunction sought. Management believes
the assertions  are without  merit.   The  Company continues  to
offer  seed  for  sale  in Guatemala.

The  Company is involved in various other claims arising in  the
normal course  of  business.  Management believes all such matters
are  without merit  and will be resolved without any material
effect on the Company's financial position or its results of
operations.
</PAGE>


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

OVERVIEW

Since  1915,  D&PL  has  bred, produced and/or  marketed  upland
picker varieties  of cotton planting seed for cotton varieties that
are  grown primarily  east  of  Texas and in Arizona.  In the
1980's,  D&PL  added soybean  and  hybrid  sorghum  seed to its
product  line  and  commenced distributing  corn hybrids acquired
from others.  In 1995,  the  Company sold  its corn and sorghum
business to Mycogen.  As a part of this sale, Mycogen  and D&PL
entered into a joint marketing agreement whereby  both companies
will sell D&PL's remaining corn and sorghum varieties  through
1997.  The two parties will exchange certain operating facilities
in the future   upon   the  satisfactory  completion  of
environmental site assessments and remediation procedures as
necessary.

In   May,  1996,  D&PL  acquired  Ellis  Brothers  Seed,  Inc.,
Arizona Processing, Inc. and Mississippi Seed, Inc. ( the "Sure
Grow Companies") in  a  stock  transaction  valued at approximately
$70  million. D&PL exchanged  1.5  million shares of its common
stock for  all  outstanding shares  of  the  three companies.  The
merger was  accounted  for  as  a pooling of interests. The
acquired companies will continue their current operations marketing
cotton seed under their existing brand, Sure  Grow. The  Sure Grow
breeding program will have immediate access to Monsanto's Bollgard
and  Roundup  Ready technologies.  The accompanying  financial
statements  have been restated to include the results of
operations of the acquired companies as if the merger had occurred
at the beginning of the  earliest period presented.  The acquired
companies are on a  fiscal year  ending June 30.  The quarterly and
year to date results as of  and for  the third quarter ended March
31, 1996 for these three subsidiaries are consolidated with the
Company's results as of and for the comparable period ended May 31,
1996.

Since  the  1940's, the Paymaster (Registered) and Lankart
(Registered) upland  stripper  cotton  seed varieties have  been
developed  for  and marketed primarily in the Texas High Plains.
In 1994, D&PL acquired the Paymaster  and  Lankart  varieties, all
related  cotton  planting  seed inventories,  germplasm, breeding
stocks, trademarks,  trade  names  and other  assets, for
approximately $14.0 million.  Although the  Paymaster varieties are
planted on approximately 80% of the estimated 4.0  to  5.0 million
cotton acres planted  in the Texas High Plains,  only  a  small
portion  of that seed is actually sold by Paymaster.  Farmer-saved
seed and  seed from other sources accounted for up to 85% of the
seed  needed to  plant the acreage in this market area. The seed
needed to plant  the remaining  acreage  is  sold by Paymaster and
its  12  sales  associates through  a  certified seed program.
Under this program, Paymaster  sold parent  seed to its contract
growers who planted, produced and harvested the  progeny of the
parent seed, which Paymaster then purchased from the growers.
The progeny of the parent seed was then sold by Paymaster to
the  sales associates who in turn delinted, conditioned, bagged and
sold it  to others as certified seed.  The sales associates pay a
royalty to Paymaster  on  certified  seed  sales.  The  Company
has  informed  its associates that, beginning in fiscal 1997,
unconditioned seed  will be supplied by Paymaster to contractors
who will delint, condition and  bag the  seed  for a tolling fee.
The seed will then be  sold  directly by Paymaster  through
distributors and dealers.  Current  associates  will have  the
option  to participate as contract delinters  for  Paymaster,
subject to meeting specified quality standards.

In  1994,  D&PL  acquired from the Supima Association  bulk  and
bagged inventory,  the  right  to use the Supima (Registered)
trade  name  and trademark  and  the right to distribute Pima extra
long  staple  (fiberlength) varieties.  D&PL also entered into a
research agreement with its university collaborator that allows
D&PL the right of first refusal  for any  Pima  varieties developed
under this program.  Pima  seed  will be produced, conditioned and
marketed directly by D&PL.

In  October,  1995,  the United States Environmental  Protection
Agency ("EPA")  completed its review process of the Bollgard
(Trademark)  gene technology,  thus clearing the way for Monsanto
and D&PL to license  the technology  and sell cotton planting seed
containing the Bollgard  gene. In the second quarter of 1996, D&PL
commenced commercial sales of NuCOTN varieties, which contain the
Bollgard gene, in accordance with the terms of the D&PL/Monsanto
collaborative biotechnology licensing agreements.

Since 1987, D&PL has conducted research using its technology along
with that  provided by DuPont to develop cotton and soybean plants
that  are tolerant  to  certain DuPont ALS (Registered)
herbicides.  Such  plants would  enable farmers to apply these
herbicides for weed control without adversely affecting the
agronomics of the cotton or soybean plants. In 1994, D&PL and
DuPont signed a commercialization agreement whereby  D&PL commenced
producing  quantities of seed  of  herbicide-tolerant  cotton
varieties  sufficient for their planned commercial introduction.
Since soybean  seed  containing  the  ALS  herbicide-tolerant
trait  was  not genetically  engineered, sale of this seed will not
require  government approval, although the herbicide to which they
express tolerance must be EPA  approved.   In February, 1996,
DuPont and D&PL mutually  terminated the   cotton
commercialization  agreement.   The  termination  of  this
agreement  did  not materially impact the Company's current results
of operations  and  management does not believe it will  materially
impact future operations.

D&PL  is  also  developing  transgenic  cotton  and  transgenic
soybean varieties  that are tolerant to Roundup, a herbicide sold
by  Monsanto. In  1996,  such Roundup Ready plants were approved by
the Food and  Drug Administration, the USDA, and the EPA.   D&PL
and Monsanto are currently negotiating  a commercialization
agreement for transgenic soybean  seed. In   1996,   D&PL   and
Monsanto  entered   a   Roundup   Ready gene commercialization
agreement for cotton.

The  Company and Monsanto formed D&M International LLC (D&M) in
1995,  a venture  through  which  they plan to introduce,  in
combination,  both D&PL's  cotton  seed delinting technology and
Monsanto's  Bollgard  gene technology.   D&M and certain Singapore
investors formed D&PL China  Pte Ltd  ("D&PL China") which is
continuing the efforts started by  D&PL in 1993 to form up to five
joint ventures in the People's Republic of China ("China"),  one
of  the  world's  largest  cotton-producing  countries. Currently,
the Company (through D&M or D&PL China) is negotiating  with three
parties to form joint ventures  to test, produce, condition, treat
and  distribute  high-quality  cotton planting  seed  in  China.
While initial  negotiations have been progressing,  no joint
venture operating agreements have been finalized in China.

In  1995, D&PL formed a branch in South Africa to take advantage of
the Southern  Hemisphere  growing season to accelerate  seed
production of cotton  varieties containing the Bollgard and Roundup
Ready  (Trademark) genes.  The growing season there occurs during
the Northern Hemisphere's winter  season.   In  addition, the South
African branch  will  work to develop the cotton seed market in Sub-
Saharan Africa.

In  South  America, D&PL continues its long-term strategy  of
producing cotton varieties that compliment Southern Hemisphere
growing conditions. In  addition, the Company is continuing its
development of  markets  for the  major cotton producing regions on
this continent.   D&PL Argentina, Inc.  was  formed in 1996 to
accelerate seed production of the Company's new varieties and to
further develop the South American market.

Revenues from domestic seed sales are generally recognized when
seed is shipped.  Revenues from Bollgard licensing fees are
recognized based on the number of acres estimated to be planted
with such seed when the seed is  shipped.   International revenues
are recognized upon the  later of when seed is shipped or when
letters of credit are cleared.  All of  the Company's domestic seed
products are subject to return or credit,  which vary  from year to
year. Generally, international sales are not  subject to  return.
The annual level of returns and, ultimately, net sales  are
influenced by various factors, principally weather conditions
occurring in  the  spring  planting season during the Company's
third  and  fourth quarters.   The Company provides for estimated
returns as  sales  occur. To  the  extent  actual  returns and
actual acreage  planted  with  seed containing the Bollgard gene
differ from estimates, adjustments  to  the Company's  operating
results are recorded when such  differences  become known.   All
significant returns occur or are accounted for  by  fiscal year
end.

Domestic  demand  for  D&PL's  seed will  continue  to  be affected
by government programs and, most importantly, by weather.  Demand
for  seed is  also influenced by commodity prices and the demand
for a crop's end uses  such  as  textiles,  animal  feed,  food
and  raw  materials  for industrial use.  These factors along with
weather influence the cost and availability  of  seed  for
subsequent seasons.   Weather  impacts  crop yields,  commodity
prices and the planting decisions that  farmers  make regarding
both  original  planting  commitments  and,  when  necessary,
replanting levels.


Further  growth  in  profitability will depend  on  weather
conditions, government  policies in all countries where the Company
sells  products, commodity  prices,  the  Company's  ability  to
successfully  open  new international  markets, the Company's
ability to  successfully  continue the development of the Texas
High Plains market, Monsanto's and DuPont's ability   to   obtain
timely government approval for additional biotechnology products on
which they and the Company are working and the Company's  ability
to produce sufficient commercial quantities  of  high quality
planting seed of these products.  Any delay in or inability  to
capitalize  on these projects may affect future profitability.
Due  to the  varying  levels  of  agricultural and  social
development  of  the international  markets  in which D&PL operates
and  because  of  factors within  the  particular international
markets targeted by  the  Company, international  profitability and
growth may  take  longer  and  be  less stable than domestic
profitability has been in the past.


RESULTS OF OPERATIONS

The following sets forth selected financial operating data of the
Company (in thousands):




                For the Three Months Ended   For the Nine Months Ended
                        May 31,     May 31,        May 31,     May 31,
                        1995         1996           1995        1996
                   (As Restated)                (As Restated)
Operating results -
Net sales and
  licensing fees      $ 49,189       $83,061      $ 97,533    $ 151,379
Gross profit            22,944        31,146        45,571       58,353
Operating expenses:
  Research and
    development          1,828         2,954         4,888        6,411
  Selling                1,918         2,088         4,822        6,262
  General and
    administrative       4,321         4,681        11,055       12,777
Operating income        14,877        21,423        24,806       32,903
Income before income
taxes                   14,260        20,865        23,023       31,572
Net income              9,276         13,366        14,324       20,042


The following sets forth selected balance sheet data of the Company
as of the following periods (in thousands):

                          May 31,     August 31,      May 31,
                           1995         1995          1996
                      (As Restated) (As Restated)

Balance sheet summary-

Current assets            $ 50,035    $ 36,296    $ 126,264
Current liabilities         43,371      24,695       97,603
Working capital              6,664      11,601       28,661
Property, plant and         36,734      41,091       50,428
equipment, net
Total assets                96,769      87,542      190,922
Outstanding                  3,862      13,464       36,114
borrowings
Stockholders' equity        51,133      47,860       72,916

Three months ended May 31, 1996, compared to three months ended May
31, 1995:

Net  sales  and licensing fees increased approximately $33.9
million  to $83.1  million  from  $49.2  million.  The increase  in
net  sales  and licensing  fees  is  the result of the introduction
of  transgenic  seed products  as  well  as  increased export seed
shipments  to  Mexico  and Greece. In addition, D&PL recognized
revenues of $2.5 million related to fees  from  Monsanto  during
the  third  quarter  relating  to  certain transgenic  seed
commercialization agreements.  Gross margins  decreased during  the
period  primarily related to the costs  of  the  transgenic
technology  associated with NuCOTN and higher raw material (fuzzy
seed) costs.    D&PL  records  the transgenic licensing fees  net
of  certain returns and allowances.  D&PL records fees paid to
Monsanto for Bollgard technology fees in cost of sales.

Operating expenses increased from $8.1 million in the third quarter
of 1995 to $9.7 million in 1996.  This expected increase is
attributable to increases in product development and promotional
costs related to NuCOTN sales as well as costs incurred for certain
acquisitions.

Nine months ended May 31, 1996, compared to nine months ended May
31, 1995:

Net  sales  and licensing fees increased approximately $53.9
million  to $151.4  million  from  $97.5 million.  The increase  in
net  sales  and licensing  fees  is  the  result  of  the
commercial  introduction   of transgenic  seed products as well as
increased export seed shipments  to Mexico  and  Greece.   In
addition, D&PL recognized  revenues  of  $2.5 million   from
Monsanto relating   to   certain   transgenic    seed
commercialization agreements.  Gross margins decreased during the
period primarily  related to the costs of the transgenic technology
associated with NuCOTN and higher raw material (fuzzy seed) costs.
D&PL records the transgenic  licensing fees net of certain returns
and allowances.   D&PL records  fees paid to Monsanto for Bollgard
technology fees in  cost  of sales.

Operating expenses increased from $20.8 million in 1995 to $25.4
million in 1996.  This expected increase is attributable to
increases in product development  and  promotional costs as well
as  expenses  incurred  for certain acquisitions.

Interest  expense  decreased by 20% to $1.6 million from  $2.0
million, attributable to higher outstanding borrowings, more than
offset by lower average interest rates and an increase in
capitalized interest.

LIQUIDITY AND CAPITAL RESOURCES

The seasonal nature of the Company's business significantly impacts
cash flow  and  working  capital requirements.  The Company
maintains  credit facilities,  uses  early  payments  by  customers
and  uses  cash  from operations  to fund working capital needs.
For more than 15 years  D&PL has  borrowed  on  a short-term basis
to meet seasonal  working  capital needs.

D&PL purchases seed from contract growers in its first and second
fiscal quarters. Seed conditioning, treating and packaging commence
late  in the  first fiscal quarter and continue through the third
fiscal quarter. Seasonal  borrowings normally commence in the first
fiscal  quarter  and peak in the third fiscal quarter.  Loan
repayments normally begin in the middle of the third fiscal quarter
and are typically completed early  in the  fourth fiscal quarter.
D&PL also offers distributors, dealers  and farmers financial
incentives to make early payments.  To the extent D&PL attracts
early payments from customers, bank borrowings under the credit
facility are reduced.

In January 1996, the Company and a financial institution entered
into  a new  agreement  that replaced the existing facility.  The
new  facility provided  for  unsecured borrowings consisting of a
base  commitment  of $15.0  million  and  a  seasonal  commitment
of  $45.0  million, plus additional  availability of $15.0 million
at the  Company's  discretion. In June 1996, the base commitment
was increased to $30.0 million and the seasonal  commitment
reduced  to  $30.0  million  to  accommodate   the anticipated
changes in borrowings related to the acquisition of the Sure Grow
Companies.  The base commitment is a long-term loan  that  may  be
borrowed  upon  at any time and is due January  1, 1999.   The
seasonal commitment  is  a  working capital loan that  may  be
drawn  upon  from September  1 through June 30 of each fiscal year
and expires January  1, 1999.    Commencing in January 1997 and in
each January thereafter, both facilities  are renewable for another
three year term.  Each  commitment offers variable and fixed
interest rate options and requires the Company to pay facility fees
and to comply with certain financial covenants.

As a result of the merger with the Sure Grow Companies, D&PL
assumed the liabilities  of  the  acquired  companies of  which
approximately  $8.1 million  related to lines of credit with
several financial  institutions with  interest  based on the
institutions' prime rates.   The  remaining debt  assumed
primarily  consists  of  several  installment  notes  for purchases
of  equipment payable to various financial  institutions  and
finance companies.

Current  assets  and  liabilities, including bank borrowings,
fluctuate throughout  the  year  due  to the seasonal nature  of
the  agriculture industry.  Inventory  levels depend, in part, on
timing  of  bulk  seed receipts,  conditioning and shipping and the
related cost of  bulk  seed and  conditioning.  Inventory levels
have increased as compared with the third  quarter  of 1995 due to
the introduction of the  transgenic  seed products. Specifically,
D&PL,  during  the  1995  growing   season, contracted  with  its
growers to produce enough non-transgenic  seed  to meet sales
projections for the 1996 season in the event that the EPA did not
approve  the sales of seed containing the Bollgard gene technology.
The  EPA ultimately approved such technology in October, 1995,
which was beyond  the date that D&PL could reduce its purchase
contracts for  nontransgenic  seed.   In addition, the reduction in
planted  cotton  acres from  16.6  in 1995 around 14.0 in 1996
further contributed to increased inventory levels since D&PL sold
fewer units in the 1996 season.

Capital   expenditures   through  the  third  quarter   of   1996
were approximately $9.8 million as the Company continues to
facilitate growth in  its  traditional  and  transgenic seed
products.    This  investment strategy  included the commencement
in 1995 of a special  $13.0  million upgrade of its bulk seed
stabilization, storage, handling and processing facilities  at
three of its cotton seed plants.  In addition,  a  cotton seed
processing  plant acquired in the Paymaster acquisition  has  been
technologically upgraded.  Such expenditures will be funded from
cash on hand  and  borrowings  under the Company's credit facility.
Management believes  that capital expenditures will be
approximately $15.0  million in  1996  and $10.0 to $12.0 million
in 1997, excluding expected capital expenditures  for foreign joint
ventures which will be  funded  by  cash from  operations,
borrowings or investments from joint venture partners, as
necessary.

In the third quarter of fiscal 1996, the Board of Directors
authorized a quarterly  dividend  of  $0.03 per share, paid  June
14,  1996  to  the stockholders of record on June 1, 1996, which
represented an increase in the  dividend  rate  due to the new
number of shares  outstanding  as  a result of the stock splits
previously described.

Cash  provided  from operations and borrowings under the loan
agreement should be sufficient to meet the Company's 1996 and 1997
working capital needs.

<PAGE>
PART II.   OTHER INFORMATION


Item 6.  Exhibits and Reports on Form 8-K

(a) Exhibits.

      11.01 Computation of Earnings Per Share

(b) Reports on Form 8-K.

On June 4, 1996, the Company filed Form 8-K dated May 20, 1996,
regarding the acquisition of  Arizona Processing, Inc., Ellis
Brothers Seed, Inc. and Mississippi Seed, Inc. (the "Sure Grow
Companies").  Item 2, Acquisition or Disposition of Assets, and
Item 7, Financial Statements and Exhibits, were included in the
report.
</PAGE>

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



                                   DELTA AND PINE LAND COMPANY

Date: July 15, 1996                /s/ Roger D. Malkin
                                   Roger D. Malkin, Chairman
and Chief Executive Officer


Date: July 15, 1996                 /s/ W. Thomas Jagodinski
                                    W. Thomas Jagodinski, Vice
                                    President - Finance and
Treasurer










<PAGE>                                      

                                EXHIBIT 11.01
                      COMPUTATION OF EARNINGS PER SHARE
                 (IN THOUSANDS, EXCEPT PER SHARE DATA)
                    FOR THE THREE MONTHS ENDED

                                    (As Restated)

                                         May 31,    May 31,
                                          1995       1996

                              
PRIMARY EARNINGS PER SHARE:

NUMBER OF SHARES OF COMMON STOCK
  OUTSTANDING AT THE BEGINNING OF
  PERIOD                                  20,849     20,864

WEIGHTED AVERAGE NUMBER OF SHARES
  OF COMMON STOCK ISSUED DURING THE
  PERIOD                                       -         55

WEIGHTED AVERAGE NUMBER OF SHARES
  ATTRIBUTED TO OPTIONS                       299      1,077

WEIGHTED AVERAGE NUMBER OF SHARES
  OF COMMON STOCK OUTSTANDING
  DURING THE PERIOD FOR COMPUTATION
  OF PRIMARY EARNINGS PER SHARE             21,148     21,996

FULLY DILUTED EARNINGS PER SHARE:

NUMBER OF SHARES OF COMMON STOCK
  OUTSTANDING AT THE BEGINNING OF
  PERIOD                                         -     20,864

WEIGHTED AVERAGE NUMBER OF SHARES
  OF COMMON STOCK ISSUED DURING THE
  PERIOD                                         -         55

WEIGHTED AVERAGE NUMBER OF CONVERTIBLE
  PREFERRED STOCK OUTSTANDING DURING
  THE PERIOD                                      -        450

WEIGHTED AVERAGE NUMBER OF SHARES
  ATTRIBUTED TO OPTIONS                           -      1,177

WEIGHTED AVERAGE NUMBER OF SHARES
  OF COMMON STOCK OUTSTANDING
  DURING THE PERIOD FOR COMPUTATION
  OF FULLY DILUTED EARNINGS PER SHARE             -     22,546

NET INCOME APPLICABLE TO COMMON SHARES   $    9,276 $   13,353

NET INCOME PER COMMON SHARE:

     PRIMARY                            $     0.44 $     0.61
     FULLY DILUTED                      $        - $     0.59

</PAGE>

<PAGE>

                          EXHIBIT 11.01
                COMPUTATION OF EARNINGS PER SHARE
              (IN THOUSANDS, EXCEPT PER SHARE DATA)
                FOR THE NINE MONTHS ENDED

                                        (As Restated)

                                           May 31,     May 31,
                                             1995        1996
                                                 
PRIMARY EARNINGS PER SHARE:

NUMBER OF SHARES OF COMMON STOCK
OUTSTANDING AT THE
BEGINNING OF PERIOD                           20,849     20,856

WEIGHTED AVERAGE NUMBER OF
SHARES OF COMMON STOCK ISSUED
DURING THE PERIOD                                  -         25

WEIGHTED AVERAGE NUMBER OF
SHARES ATTRIBUTED TO OPTIONS
WEIGHTED AVERAGE NUMBER OF
SHARES OF COMMON STOCK
OUTSTANDING DURING THE PERIOD FOR
COMPUTATION OF PRIMARY EARNINGS PER           20,994     21,774
SHARE

FULLY DILUTED EARNINGS PER
SHARE:

NUMBER OF SHARES OF COMMON
STOCK OUTSTANDING AT THE
BEGINNING OF PERIOD                                -     20,856

WEIGHTED AVERAGE NUMBER OF
SHARES OF COMMON STOCK ISSUED
DURING THE PERIOD WEIGHTED
AVERAGE NUMBER OF CONVERTIBLE
PREFERRED STOCK ISSUED
DURING THE PERIOD                                -          203

WEIGHTED AVERAGE NUMBER OF
SHARES ATTRIBUTED TO OPTIONS                      -         822

WEIGHTED AVERAGE NUMBER OF
SHARES OF COMMON STOCK
OUTSTANDING DURING THE PERIOD FOR
COMPUTATION OF FULLY DILUTED EARNINGS               -     21,906
PER SHARE

NET INCOME APPLICABLE TO COMMON           $   14,324 $    20,017
SHARES

NET INCOME PER COMMON SHARE:

     PRIMARY                          $     0.68 $       0.92
     FULLY DILUTED                    $       -  $       0.91


</PAGE>


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from SEC Form
10-Q and is qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>                     <C>                     <C>                     <C>
<PERIOD-TYPE>                   9-MOS                   9-MOS                   3-MOS                   3-MOS
<FISCAL-YEAR-END>                          AUG-31-1995             AUG-31-1996             AUG-31-1995             AUG-31-1996
<PERIOD-END>                               MAY-31-1995             MAY-31-1996             MAY-31-1995             MAY-31-1996
<CASH>                                           5,745                   5,992                   5,745                   5,992
<SECURITIES>                                         0                       0                       0                       0
<RECEIVABLES>                                   23,571                  81,129                  23,571                  81,129
<ALLOWANCES>                                         0                       0                       0                       0
<INVENTORY>                                     18,951                  36,403                  18,951                  36,403
<CURRENT-ASSETS>                                50,035                 126,264                  50,035                 126,264
<PP&E>                                          52,899                  69,619                  52,899                  69,619
<DEPRECIATION>                                  16,165                  19,191                  16,165                  19,191 
<TOTAL-ASSETS>                                  96,769                 190,922                  96,769                 190,922
<CURRENT-LIABILITIES>                           43,371                  97,603                  43,371                  97,603
<BONDS>                                            810                  16,677                     810                  16,677
                                0                       0                       0                       0
                                          0                      45                       0                      45
<COMMON>                                         2,085                   2,096                   2,085                   2,096
<OTHER-SE>                                      49,048                  70,775                  49,048                  70,775
<TOTAL-LIABILITY-AND-EQUITY>                    96,769                 190,922                  96,769                 190,922
<SALES>                                         97,533                 151,379                  49,189                  83,061
<TOTAL-REVENUES>                                97,533                 151,379                  49,189                  83,061
<CGS>                                           51,962                  93,026                  26,245                  51,915
<TOTAL-COSTS>                                   51,962                  93,026                  26,245                  51,915
<OTHER-EXPENSES>                                21,003                  25,720                   8,091                   9,828 
<LOSS-PROVISION>                                     0                       0                       0                       0
<INTEREST-EXPENSE>                               2,021                   1,601                     641                     663
<INCOME-PRETAX>                                 23,023                  31,572                  14,260                  20,865
<INCOME-TAX>                                     8,699                  11,530                   4,984                   7,499
<INCOME-CONTINUING>                             14,324                  20,017                   9,276                  13,353
<DISCONTINUED>                                       0                       0                       0                       0
<EXTRAORDINARY>                                      0                       0                       0                       0
<CHANGES>                                            0                       0                       0                       0
<NET-INCOME>                                    14,324                  20,017                   9,276                  13,353
<EPS-PRIMARY>                                     0.68                    0.92                    0.44                    0.61
<EPS-DILUTED>                                        0                    0.91                       0                    0.59
        

</TABLE>


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