DELTA & PINE LAND CO
10-Q, 1999-07-15
AGRICULTURAL PRODUCTION-CROPS
Previous: REXALL SUNDOWN INC, 10-Q, 1999-07-15
Next: MODERN MEDICAL MODALITIES CORP, 8-K, 1999-07-15




                                UNITED STATES
                        SECURITIES AND EXCHANGE COMMISSION
                              Washington, D.C. 20549
                                    FORM 10-Q


(x)  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934 For the quarterly period ended May 31, 1999 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) 742-4500

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 - 38,481,100 shares outstanding as of June 30,1999.

<PAGE>


23


                                   DELTA AND PINE LAND COMPANY AND SUBSIDIARIES

                                                        INDEX


PART I.  FINANCIAL INFORMATION                                   Page No.
   Item 1.   Consolidated Financial Statements

    Consolidated Balance Sheets - May 31, 1998,
             August 31, 1998, and May 31,1999                          2

    Consolidated Statements of Income - Three Months
             Ended May 31, 1998 and May 31, 1999                       3

    Consolidated Statements of Income- Nine Months
             Ended May 31, 1998 and May 31, 1999                       4

    Consolidated Statements of Cash Flows - Nine Months
             Ended May 31, 1998 and May 31, 1999                       5

    Notes to Consolidated Financial Statements                         6

   Item 2.   Management's Discussion and Analysis of Financial
             Condition and Results of Operations                      12


PART II.  OTHER INFORMATION

Item 6.      Exhibits and Reports on Form 8-K                         20

             Signatures                                               21

















<PAGE>


PART I. FINANCIAL INFORMATION
Item 1. Consolidated Financial Statements

                                  DELTA AND PINE LAND COMPANY AND SUBSIDIARIES
                                                CONSOLIDATED BALANCE SHEETS
                            (in thousands, except share and per share amounts)
                                               (Unaudited)
<TABLE>
<S>                                                                              <C>             <C>                 <C>

                                                                                 May 31,         August 31,             May 31,

                                                                                  1998              1998                 1999
ASSETS
CURRENT ASSETS:
     Cash and cash equivalents                                                    $ 15,015      $     8,062         $    6,658
     Receivables                                                                   183,707          104,779            236,495
     Inventories, net                                                               58,931           50,497             70,931
     Prepaid expenses                                                                1,000            1,194              3,533
        Income tax receivable                                                            -            5,562                  -
     Deferred income taxes                                                           3,069            4,408              4,408
                                                                             --------------   --------------    ---------------
         Total current assets                                                      261,722          174,502            322,025
                                                                             --------------   --------------    ---------------

PROPERTY, PLANT and EQUIPMENT, net                                                  66,691           66,840             65,587

EXCESS OF COST OVER NET ASSETS OF
     BUSINESS ACQUIRED, net                                                          4,617            4,583              4,488

INTANGIBLES, net                                                                     3,518            3,488              4,479

OTHER ASSETS                                                                         2,853            2,378              2,898
                                                                             ==============   ==============    ===============
                                                                              $    339,401     $    251,791       $    399,477
                                                                             ==============   ==============    ===============

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
     Notes payable                                                            $     23,940     $      1,263       $     15,055
     Accounts payable                                                               13,525           23,310             16,780
     Accrued expenses                                                              132,663           91,563            188,384
        Income taxes payable                                                         7,329                -             10,492
                                                                             --------------   --------------    ---------------
         Total current liabilities                                                 177,457          116,136            230,711
                                                                             --------------   --------------    ---------------

LONG-TERM DEBT, less current maturities                                             56,114           47,070             55,003

DEFERRED INCOME TAXES                                                                4,038            5,020              5,020

MINORITY INTEREST IN SUBSIDIARIES                                                    2,220            2,914             11,834

STOCKHOLDERS' EQUITY:
     Preferred stock, par value $0.10 per share; 2,000,000 shares authorized:
         Series A Junior Participating Preferred, par value $0.10 per
         share;429,319 shares authorized; no shares issued or outstanding               -                -                  -
         Series M Convertible Non-Voting Preferred, par value $0.10 per share;
         1,066,666 shares authorized; 800,000 shares issued and outstanding             80               80                 80

    Common stock, par value $0.10 per share;
              100,000,000 shares authorized;  38,381,549;  38,469,616
              and  38,584,700 shares issued; 38,267,283; 38,355,350
              and 38,470,434 shares outstanding                                      3,838            3,847              3,859
    Capital in excess of par value                                                  35,233           35,867             38,150
    Retained earnings                                                               64,508           46,109             59,293
   Accumulated other comprehensive loss                                            (1,914)          (3,079)            (2,300)
    Treasury stock at cost, 114,266; 114,266 and 114,266 shares                    (2,173)          (2,173)            (2,173)
                                                                             --------------   --------------    ---------------
              Total stockholders' equity                                            99,572           80,651             96,909
                                                                             --------------   --------------    ---------------
                                                                                  $ 339,401     $    251,791       $    399,477
                                                                             ==============   ==============    ===============

</TABLE>

The accompanying notes are an integral part of these balance sheets.

<PAGE>




                                 DELTA AND PINE LAND COMPANY AND SUBSIDIARIES
                                        CONSOLIDATED STATEMENTS OF INCOME
                                                FOR THE THREE MONTHS ENDED
                                    (in thousands, except per share amounts)
                                                        (Unaudited)


<TABLE>
<S>                                                                                    <C>                      <C>
                                                                                   May 31,                  May 31,
                                                                                     1998                     1999

NET SALES AND LICENSING FEES                                                    $    126,029             $      158,591
COST OF SALES                                                                         86,011                    107,213
                                                                               -------------           ----------------
GROSS PROFIT                                                                          40,018                     51,378
                                                                               -------------          -----------------

OPERATING EXPENSES:
     Research and development                                                          4,809                      5,325
     Selling                                                                           4,327                      4,908
     General and administrative                                                        3,684                      3,072
     Unusual charges primarily related to the merger                                   2,221                        876
                                                                              --------------         ------------------

                                                                                     15,041                      14,181

OPERATING  INCOME                                                                     24,977                     37,197
INTEREST EXPENSE, net of capitalized interest of $50 and $10                          (1,332)                    (1,396)
LOSS ON DISPOSITION OF FIXED ASSETS AND OTHER                                           (420)                    (2,088)
                                                                            -----------------        -------------------

INCOME  BEFORE INCOME TAXES                                                           23,225                     33,713
PROVISION FOR INCOME TAXES                                                            (9,260)                   (12,965)
                                                                             ----------------        -------------------
NET INCOME                                                                            13,965                     20,748
DIVIDENDS ON PREFERRED STOCK                                                             (24)                       (24)
                                                                           ------------------       --------------------
NET INCOME APPLICABLE TO COMMON SHARES                                          $      13,941            $       20,724
                                                                                ==============           ===============

BASIC EARNINGS PER SHARE:

NET INCOME PER SHARE                                                        $           0.36           $           0.54
                                                                            ================           ================
NUMBER OF SHARES USED IN BASIC EARNINGS
     PER SHARE CALCULATIONS                                                           38,133                     38,454
                                                                              ==============            ===============

DILUTED EARNINGS PER SHARE:

NET INCOME PER SHARE                                                       $            0.34          $           0.51
                                                                             =================          ================
NUMBER OF SHARES USED IN DILUTED EARNINGS
     PER SHARE CALCULATIONS                                                           41,328                    40,751
                                                                             ================           ===============

DIVIDENDS PER SHARE                                                         $            0.03          $           0.03
                                                                            ==================         ================

</TABLE>

The accompanying notes are an integral part of these statements.


















                                DELTA AND PINE LAND COMPANY AND SUBSIDIARIES
                                       CONSOLIDATED STATEMENTS OF INCOME
                                           FOR THE NINE MONTHS ENDED
                                    (in thousands, except per share amounts)
                                                 (Unaudited)


<TABLE>
<S>                                                                                     <C>                        <C>
                                                                                    May 31,                    May 31,
                                                                                     1998                        1999

NET SALES AND LICENSING FEES                                                  $      208,614            $       238,587
COST OF SALES                                                                        139,382                    161,765
                                                                              --------------           ----------------
GROSS PROFIT                                                                          69,232                     76,822
                                                                             ---------------            ---------------

OPERATING EXPENSES:
     Research and development                                                         12,405                     14,440
     Selling                                                                          11,852                     12,586
     General and administrative                                                        8,500                      9,125
     Unusual charges primarily  related to the merger                                  2,268                      7,898
                                                                            ----------------           ----------------
                                                                                      35,025                     44,049
                                                                             ---------------            ---------------

OPERATING  INCOME                                                                     34,207                     32,773
INTEREST EXPENSE, net of capitalized interest of $149 and $54                         (2,570)                    (3,020)
LOSS ON DISPOSITION OF FIXED ASSETS AND OTHER                                           (254)                ____(2,123)
                                                                           ------------------           ------

INCOME  BEFORE INCOME TAXES                                                           31,383                     27,630
PROVISION FOR INCOME TAXES                                                           (12,278)                   (10,914)
                                                                             ----------------          -----------------
NET INCOME                                                                            19,105                     16,716
DIVIDENDS ON PREFERRED STOCK                                                             (72)                       (72)
                                                                           ------------------         ------------------
NET INCOME APPLICABLE TO COMMON SHARES                                         $       19,033            $       16,644
                                                                               ==============             ==============

BASIC EARNINGS PER SHARE:

NET INCOME PER SHARE                                                          $         0.50          $            0.43
                                                                              =================       =================
NUMBER OF SHARES USED IN BASIC EARNINGS
     PER SHARE CALCULATIONS                                                           37,899                     38,415
                                                                             ===============            ===============

DILUTED EARNINGS PER SHARE:

NET INCOME PER SHARE                                                        $          0.47            $           0.41
                                                                              =============            ================
NUMBER OF SHARES USED IN DILUTED EARNINGS
     PER SHARE CALCULATIONS                                                          40,516                      40,810
                                                                             ==============             ===============

DIVIDENDS PER SHARE                                                         $          0.09            $           0.09
                                                                             ================           ================

</TABLE>

The accompanying notes are an integral part of these statements.






<PAGE>




                                 DELTA AND PINE LAND COMPANY AND SUBSIDIARIES
                                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                           FOR THE NINE MONTHS ENDED
                                                  (in thousands)
                                                   (Unaudited)



<TABLE>

<S>                                                                                      <C>                  <C>

                                                                                     May 31,                 May 31,
                                                                                      1998                      1999
                                                                                ----------------          ----------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                          $   19,105            $    16,716
Adjustments to reconcile net income to net cash used in operating activities:
    Depreciation and amortization                                                        5,030                  5,217
    Loss on disposition of  fixed assets, net                                                -                  1,835
   Minority interest in subsidiaries                                                     1,229                  8,920
 Changes in current assets and liabilities:
     Receivables                                                                      (88,270)              (131,391)
     Inventories                                                                      (16,045)               (20,434)
    Prepaid expenses                                                                     1,167                (2,339)
    Accounts payable                                                                   (5,588)                (6,530)
    Accrued expenses                                                                    41,467                 96,794
    Income taxes payable                                                                 5,373                 16,054
Increase in intangible and other assets                                                  (323)                (1,585)
                                                                               ----------------        ---------------
         Net cash used in operating activities                                        (36,855)               (16,743)
                                                                               ----------------        ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of property and equipment                                                 (8,529)                (7,085)
    Cash proceeds from sale of property and equipment                                        -                    100
    Proceeds from sale of investment                                                     1,350                      -
                                                                               ----------------        ---------------
         Net cash used in investing activities                                         (7,179)                (6,985)
                                                                               ----------------        ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Payments of short-term debt                                                        (21,018)               (42,536)
    Payments of long-term debt                                                        (35,092)                  (182)
   Dividends paid                                                                      (3,491)                (3,532)
   Proceeds from long-term debt                                                         60,634                  9,000
   Proceeds from short-term debt                                                        44,699                 56,500
   Proceeds from exercise of stock options and tax benefit
        of stock option exercises                                                       12,434                  2,295
                                                                               ----------------        ---------------
        Net cash provided by financing activities                                       58,166                 21,545
                                                                               ----------------        ---------------

EFFECTS OF FOREIGN CURRENCY TRANSLATION                                                (1,007)                    779

NET  INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                   13,125                (1,404)
CASH AND CASH EQUIVALENTS, as of August 31                                               1,890                  8,062
                                                                               ================        ===============
CASH AND CASH EQUIVALENTS, as of May 31                                          $      15,015         $        6,658
                                                                               ================        ===============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
   Cash paid during the nine months for:
         Interest paid, net of capitalized interest                              $       2,200         $        3,100
               Income taxes                                                      $         400                    280


</TABLE>

The accompanying notes are an integral part of these statements.




<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 consolidated 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  and nine  month  periods  ended  May 31,  1998  and May 31,  1999 and any
quarterly period,  are not necessarily  indicative of the results to be expected
for the full  year.  For  further  information  reference  should be made to the
consolidated   financia1  statements  and  footnotes  thereto  included  in  the
Company's  Annual  Report  Stockholders  on Form 10-K for the fiscal  year ended
August 31, 1998.

Certain  prior year balances  have been  reclassified  to conform to the current
year presentation.

2.  MERGER WITH MONSANTO

On May 8, 1998,  the  Company  entered  into a merger  agreement  with  Monsanto
Company  ("Monsanto"),  pursuant to which the  Company  would be merged with and
into Monsanto.  This agreement has been approved by the Company's  stockholders,
but is  still  subject  to  the  expiration  of the  waiting  period  under  the
Hart-Scott-Rodino  Antitrust  Improvements  Act of 1976.  Under the terms of the
agreement,  upon  consummation  the Company's  stockholders  will be entitled to
receive  0.8625 shares of Monsanto's  Common Stock in exchange for each share of
Delta and Pine Land Company  stock they hold.  On May 21, 1999,  D&PL's board of
directors  voted to extend the timeframe for completing the merger with Monsanto
from June 30, 1999 until December 31, 1999.


3.  RECENT ACCOUNTING PRONOUNCEMENTS

SFAS No. 130, "Reporting  Comprehensive  Income",  establishes new standards for
reporting  comprehensive  income and its  components  in  financial  statements.
Comprehensive income, as defined,  includes all non-shareowner changes in equity
and consists of net income, foreign currency translation adjustments, unrealized
gains and losses on available-for-sale securities, and minimum pension liability
adjustments.  Effective  September 1, 1998,  the Company  adopted the  reporting
requirements of SFAS No. 130. Total comprehensive  income for the three and nine
months ended May 31, 1998 and 1999 was (in thousands):
<TABLE>
<S>                                                              <C>               <C>                 <C>              <C>

                                                         Three Months Ended                         Nine Months Ended
                                                                      May 31,                             May 31,
                                                          1998               1999              1998               1999
                                                      ---------------    --------------    ---------------    -------------
Net income applicable to common stockholders           $   13,941        $   20,724        $   19,033         $  16,644
                                                      ---------------    --------------    ---------------    -------------
Other comprehensive (loss) income
      Foreign  currency translation(losses)and               (259)              125            (1,007)               779
      gains
      Income tax benefit (expense) related to
      other comprehensive (loss) income                       103              (48)                394             (308)
                                                      ---------------    --------------    ---------------    -------------
Other comprehensive (loss) income, net of tax                (156)                 77              (613)             471
                                                      ---------------    --------------    ---------------    -------------
Total comprehensive income applicable to common
stockholders                                          $     13,785        $    20,801         $   18,420          $ 17,115
                                                      ===============    ==============    ===============    =============

</TABLE>



SFAS  No.  131,  "Disclosures  about  Segments  of  an  Enterprise  and  Related
Information," establishes standards for the way that public business enterprises
report information about operating  segments in annual financial  statements and
requires that those  enterprises  report  selected  information  about operating
segments in interim financial reports issued to shareholders.  This statement is
effective for financial  statements  for periods  beginning  after  December 15,
1997.  The Company will adopt the year end disclosure  requirements  of SFAS No.
131 beginning in fiscal 1999.

SFAS No. 132,  "Employers'  Disclosures about Pensions and Other  Postretirement
Benefits," revises employers' disclosures about pension and other postretirement
benefit plans. It does not change the measurement or recognition of those plans.
This statement is effective for fiscal years  beginning after December 15, 1997.
The  Company  will adopt the year end  disclosure  requirements  of SFAS No. 132
beginning at fiscal 1999 year end.

SFAS No. 133,  "Accounting for Derivative  Instruments and Hedging  Activities,"
establishes  accounting and reporting standards for the derivative  instruments,
including certain derivative  instruments  embedded in other contracts,  and for
hedging  activities.  This  statement  is effective  for all fiscal  quarters of
fiscal years  beginning  after June 15, 1999. The Company has not yet determined
the effects of adopting of SFAS No. 133 on its financial statements.


4.  INVENTORIES

Inventories consisted of the following (in thousands):

<TABLE>
<S>                                                <C>                <C>             <C>

                                                          May 31,       August 31,          May 31,
                                                           1998              1998             1999

Finished goods                                     $       43,173      $    45,121    $       54,269
Raw materials                                              15,922           14,036            18,938
Growing crops                                                 989              586             1,028
Supplies and other                                          1,533              676               450
                                                 ----------------   --------------  ----------------
                                                           61,617           60,419            74,685
Less reserves                                              (2,686)          (9,922)           (3,754)
                                                 ----------------   --------------  -------------------
                                                  $        58,931     $     50,497     $      70,931
                                                  ===============     ============     =============
</TABLE>

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


5.  PROPERTY, PLANT AND EQUIPMENT

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

<TABLE>
<S>                                              <C>                   <C>                  <C>

                                                        May 31,            August 31,              May 31,
                                                         1998                 1998                  1999

Land and improvements                            $        4,487        $       4,437        $        4,025
Buildings and improvements                               35,001               35,849                35,249
Machinery and equipment                                  37,381               38,530                42,860
Germplasm                                                 7,500                7,500                 7,500
Breeder and foundation seed                               2,000                2,000                 2,000
Construction in progress                                  6,010                5,650                 4,241
                                                ---------------       ---------------      ---------------
                                                         92,379               93,966                95,875
Less accumulated depreciation                           (25,688)             (27,126)              (30,288)
                                                 ---------------       --------------       ---------------
                                                 $       66,691        $      66,840         $      65,587
                                                 ==============        =============         =============
</TABLE>

The Company sold various assets in a transaction during 1999 in which
short-term  debt of $172  and  long-term  debt of $885  was
assumed by the buyer on the  Company's  behalf  upon  settlement.





6.    CONTINGENCIES

On June 11, 1999, D&PL, Monsanto, Asgrow Seed Company, SF Services, Terral Seed,
Inc.,  Valley Farmers Co-Op, Red River Co-Op, and Central  Louisiana Grain Co-Op
were named as  defendants in a lawsuit  filed in the Fourth  Judicial  District,
Parish of  Natchitoches,  State of  Louisiana.  The suit  alleges,  among  other
things,  that certain soybean seeds which contain the Roundup  Ready(R) gene did
not perform as advertised and did not produce promised yields. The plaintiffs in
this case are  seeking  certification  of a class of all  purchasers  of Roundup
Ready  soybeans  during the years of 1997 and 1998. The Company and Monsanto are
presently  investigating the claim; however, they believe it to be without merit
and their plan is to vigorously  defend this  lawsuit.  Pursuant to the terms of
the Roundup Ready Soybean License Agreement  (the "Roundup  Ready Soybean
Agreement")  between  D&PL and  Monsanto,  D&PL has tendered the defense of this
claim  to  Monsanto.  Pursuant  to the  Roundup  Ready Soybean Agreement,
Monsanto  is
contractually  obligated to defend and indemnify any and all claims  arising out
of the failure of glyphosate gene tolerance,  and certain other types of claims.
D&PL will have no right to indemnification from Monsanto, however, for any claim
involving defects in seed and/or promotional representations made solely by D&PL
without  Monsanto's  approval.  Such claims  appear to be contained  within this
complaint. D&PL believes this claim will be resolved without any material impact
on the Company's financial condition.

The Company and Monsanto were named as defendants in four lawsuits  filed in the
State of Texas. Two lawsuits were filed in Lamb County,  Texas on April 5, 1999;
one lawsuit was filed in Lamb County,  Texas on April 14, 1999;  and one lawsuit
was filed in  Hockley  County,  Texas on April 21,  1999.  These  lawsuits  were
removed to the United States District Court, Lubbock Division,  but subsequently
were  remanded  back to the state court where they were filed.  In each case the
plaintiff alleges,  among other things,  that certain  cottonseed  acquired from
Paymaster  which contained the Roundup Ready gene did not perform as the farmers
had anticipated. These lawsuits also include varietal claims aimed solely at the
Company.  This  litigation is identical to seed  arbitration  claims  previously
filed in the State of Texas which were  concluded in the  Company's  favor.  The
Company and Monsanto  have  investigated  the claims to  determine  the cause or
causes of the  alleged  problems.  Pursuant  to the terms of the  Roundup  Ready
Gene License and Seed Service Agreement(the "Roundup Ready Agreement")between
D&PL and Monsanto,  D&PL has tendered the defense of these
claims to Monsanto  and  requested  indemnity.  Pursuant  to the  Roundup  Ready
Agreement,  Monsanto is  contractually  obligated  to defend and  indemnify  the
Company against all claims arising out of the failure of the Roundup  glyphosate
tolerance  gene.  D&PL will not have a right to  indemnification  from Monsanto,
however,  for any claim involving  defective varietal  characteristics  separate
from or in addition to the failure of the  herbicide  tolerance  gene,  and such
claims are contained in these  complaints.  D&PL  believes  these claims will be
resolved without any material impact on the Company's financial condition.

The  Company,  Monsanto,  and  other  parties  were  named as  defendants  in 31
different  lawsuits in the State of Georgia.  Eleven lawsuits have been filed in
the Superior Court of Brooks County,  Georgia;  1 was filed November 25, 1998, 1
was filed  December  10,  1998,  3 were filed  December  11,  1998, 3 were filed
December 18, 1998, and 3 were filed  December 23, 1998.  Each of these cases has
been  removed to the United  States  District  Court for the Middle  District of
Georgia.  Four  lawsuits  were filed in the  Superior  Court of Bulloch  County,
Georgia on March 5, 1999. Five lawsuits have been filed in the Superior Court of
Colquitt County,  Georgia;  1 was filed on December 28, 1998 and 4 were filed on
January  4, 1999.  Each of these  cases has been  removed  to the United  States
District Court for the Middle  District of Georgia.  Four lawsuits were filed in
the Superior  Court of Cook County,  Georgia;  2 were filed on December 28, 1998
and 2 were filed on December 29,  1998.  Each of these cases has been removed to
the United States  District Court for the Middle  District of Georgia.  One case
has been filed in the Superior Court of Emanuel County,  Georgia;  this case was
filed on March 5,  1999.  Two cases  have been  filed in the  Superior  Court of
Lowndes  County,  Georgia;  1 was filed  December  7,  1998 and the other  filed
December  28,  1998,  and these  cases have been  removed  to the United  States
District  Court for the Middle  District of  Georgia.  One case was filed in the
Superior  Court of Mitchell  County,  Georgia on December  28, 1998 and has been
removed to the United States  District Court for the Middle District of Georgia.
One case was filed in the Superior Court of Pierce  County,  Georgia on December
18,  1998.  This case was  removed  to the  United  States  Court for the Middle
District of Georgia,  but subsequently  remanded to the Superior Court of Pierce
County,  Georgia.  One case was filed in the Superior  Court of Calhoun  County,
Georgia on April 19, 1999 and was removed to the United  States  District  Court
for the Middle District of Georgia.  One case was filed in the Superior Court of
Coffee  County,  Georgia on May 6, 1999 and was  removed  to the  United  States
District Court for the Southern District of Georgia.  In each case the plaintiff
alleges,  among other things,  that certain  cottonseed  acquired from Paymaster
which  contained  the  Roundup  Ready gene did not  perform as the  farmers  had
anticipated  and, in  particular,  did not fully protect their crops from damage
following the application of Roundup glyphosate.

Each piece of the Georgia  litigation stems from a prior seed arbitration  filed
in the State of Georgia.  The Company and Monsanto are  presently  investigating
the claims to determine  the cause or causes,  if any, of the alleged  problems.
Pursuant to the terms of the Roundup Ready Agreement  between D&PL and Monsanto,
D&PL has  tendered  the  defense  of these  claims  to  Monsanto  and  requested
indemnity.  Pursuant to the Roundup Ready  Agreement,  Monsanto is contractually
obligated to defend and indemnify the Company  against all claims arising out of
the failure of the Roundup glyphosate tolerance gene. D&PL will not have a right
to indemnification  from Monsanto,  however,  for any claim involving defects in
seed  separate  from or in addition to the  failure of the  herbicide  tolerance
gene, and such claims are contained in these  complaints.  A settlement has been
agreed  to  (but  not  yet  consummated)  in  twenty-nine  of  these  suits  and
approximately  100 of the 210  claims  originally  filed with the  Georgia  Seed
Arbitration  Council that are discussed  below.  D&PL believes the remaining two
lawsuits will be resolved without any material impact on the Company's financial
condition.

The Company and  Monsanto  were named as  defendants  in a lawsuit  filed in the
Circuit  Court of the State of  Missouri,  County of Dunklin,  on April 2, 1999.
This case was  subsequently  removed to the United States District Court for the
Eastern District of Missouri. This suit alleges that certain varieties of cotton
offered  for  sale  by D&PL  were  unmerchantable  as a  result  of the  alleged
susceptibility to a malady referred to as bronze wilt.  Although this litigation
involves  a  transgenic  variety,  there  is  no  allegation  in  the  complaint
sufficient to trigger any  contractual  obligation to defend or indemnify  under
the terms of the Roundup Ready  Agreement.  D&PL has,  however,  given  Monsanto
notice  of a  potential  claim  for  indemnity  under  the  terms  of the  Hartz
Acquisition  Agreement.  D&PL  believes  this case can be  resolved  without any
material impact on the Company's financial condtion.

On March  30,  1999,  the  Company,  Asgrow  Seed  Company,  L.L.C.,  and  Terra
International were named as defendants in a lawsuit filed in the Fourth Judicial
District  Court,  Parish of Morehouse,  State of  Louisiana,  which has now been
removed  to the  United  States  District  Court  for the  Western  District  of
Louisiana. The suit alleges, among other things, that certain soybean seed which
contained the Roundup Ready gene did not properly  germinate and did not perform
as the farmer had  anticipated  and, in particular,  did not fully protect their
crops from damage following the application of Roundup  glyphosate.  The Company
and Monsanto are  presently  investigating  the claim to determine  the cause or
causes,  if any,  of the alleged  problem.  Pursuant to the terms of the Roundup
Ready Agreement between D&PL and Monsanto, D&PL has tendered the defense of this
claim  to  Monsanto.  Pursuant  to the  Roundup  Ready  Agreement,  Monsanto  is
contractually  obligated to defend and indemnify any and all claims  arising out
of the failure of the glyphosate gene tolerance.  D&PL believes this case can be
resolved without any material impact on the Company's financial condition.

Through May 1999, 45 farmers in Mississippi filed arbitration claims against the
Company  and  Monsanto  with the  Mississippi  Department  of  Agriculture.  The
Mississippi  Department of Agriculture dismissed all but 19 of the claims due to
failure of the farmer to provide  adequate  information;  however,  the  farmers
still  have the right to pursue  litigation  if they so  choose.  The  remaining
arbitration  claims were heard in March of 1999 and have now had rulings issued.
The Company was  exonerated  from liability in 16 of the 19  determinations  and
nominal damages were suggested in the remaining 3 cases.  Each farmer,  however,
still has the right to pursue litigation if they so choose.

Through  May  1999,   approximately  210  farmers  in  Georgia  had  filed  seed
arbitration claims against the Company and, in some cases, Monsanto. The Georgia
Seed Arbitration Council has dismissed,  on its own motion, all but two of these
cases.  The two remaining cases were heard in March of 1999 and concluded in the
Company's favor.  Each farmer who has filed a seed arbitration  complaint in the
State of Georgia still has the right to pursue litigation if they so choose and
as noted above, 31 farmers have done so.

Through May 1999,  one claim has been filed with the Arkansas  Seed  Arbitration
Council.  A motion to dismiss has been filed.  This case  alleges  that  certain
Roundup  Ready  cottonseed  marketed by the Company in 1997 failed to perform as
farmers had anticipated and caused the farmers to suffer crop loss.  Pursuant to
the Roundup Ready  Agreement  between D&PL and  Monsanto,  D&PL has tendered the
defense of this claim to  Monsanto.  Pursuant  to the Roundup  Ready  Agreement,
Monsanto is  contractually  obligated to defend and indemnify any and all claims
arising out of the failure of the gylphosate gene tolerance.  D&PL believes this
case can be resolved  without any  material  impact on the  Company's  financial
condition.

Through May 1999,  three  farmers in the State of Florida had filed  arbitration
claims against the Company. Two of those claims have now been resolved,  and one
remains pending. No hearing date has been scheduled in that claim. D&PL believes
this  claim  will be  resolved  without  any  material  impact on the  Company's
financial condition.

The  Company,  certain  subsidiaries  of  Monsanto  and  others  were  named  as
defendants in a lawsuit filed in the Civil District  Court,  Williamson  County,
Texas,  277th Judicial  District,  in April 1997. The plaintiffs  allege,  among
others  things,  that certain  cottonseed  acquired  from  Monsanto in the Hartz
Cotton  acquisition and subsequently  sold by the Company,  failed to perform as
represented  allegedly  resulting  in lost yield.  Pursuant to the Hartz  Cotton
acquisition agreement,  the Company is entitled to indemnification from Monsanto
for damages resulting from the sale of bagged seed inventories  acquired by D&PL
in that acquisition. Some or all of the seed involved in this case may meet this
criteria and D&PL will  therefore be entitled to  indemnification  from Monsanto
for any losses resulting from such seed. Management believes that this case will
be resolved without any material impact on the Company's financial condition.

The  Company,  Monsanto  and other third  parties  were named as  defendants  in
lawsuits filed in (i) the District Court of Falls County,  Texas, in August 1996
and (ii) in the District Court of Robertson  County,  Texas,  in March 1998. The
plaintiffs allege, among other things, that D&PL's cottonseed  varieties,  which
contain Monsanto's Bollgard gene, did not perform as the farmers had anticipated
and, in  particular,  did not fully  protect  their  cotton  crops from  certain
lepidopteran  insects.  Pursuant to the terms of the Bollgard  Agreement between
D&PL and Monsanto,  Monsanto has assumed responsibility for the defense of these
claims.  The portion of this claim  relating to failure of the Bollgard  gene is
subject to a duty of defense by Monsanto and prorata  indemnification  under the
Bollgard Agreement.  Under the applicable  indemnity  provisions of the Bollgard
Agreement,  defense costs and liability to the  plaintiffs on any failure of the
technology  would be  apportioned  71% to Monsanto and 29% to D&PL.  Some of the
claims in this  litigation  concern  failure of  Monsanto's  express  warranties
relating to insect  resistance  and those  claims may not be within the scope of
D&PL's partial indemnity obligation to Monsanto.  On the other hand, some of the
claims  made in the  litigation  concern  the  quality  of seed  and  seed  coat
treatments,  or other  varietal  aspects of variety,  not  involving  failure of
performance of the Bollgard gene or express representations with respect thereto
and, therefore,  may not be within the scope of Monsanto's  indemnity obligation
to D&PL.  D&PL intends to cooperate  with Monsanto in its  anticipated  vigorous
defense of these suits.  D&PL believes that these suits will be resolved without
any material impact on the Company's financial condition.

In  May  1998,  five  individual  alleged  shareholders  brought  suits  against
Monsanto,  the Company and its Board of Directors  ("Directors") in the Court of
Chancery  in New  Castle  County,  Delaware.  The  complaints  alleged  that the
consideration  to be paid in the proposed merger of the Company with Monsanto is
inadequate and that the Company's  Directors  breached their fiduciary duties to
the  Company's  stockholders  by voting to  approve  the  Agreement  and Plan of
Merger,  and that  Monsanto  aided and abetted the alleged  breach of  fiduciary
duty.  The  complaints  were  consolidated  into  one  action,  which  sought  a
declaration that the action was maintainable as a class action,  that the merger
be  enjoined,  or  alternatively,  rescinded,  and/or  an award  of  unspecified
compensatory  damages if the merger was consummated.  A settlement agreement was
reached with the named  plaintiffs in November  1998,  and the parties intend to
apply to the Court for a date for a hearing on approval of the settlement.

 In  October  1996,   Mycogen  Plant  Science,   Inc.  and  Agrigenetics,   Inc.
(collectively  "Mycogen")  filed a lawsuit in U.S.  District  Court in  Delaware
naming D&PL,  Monsanto and DeKalb  Genetics as  defendants  alleging that two of
Mycogen's  recently  issued  patents have been  infringed by the  defendants  by
making,  selling,  and licensing seed that contains the Bollgard gene. The suit,
which  went to  trial  in  January  1998,  sought  injunctions  against  alleged
infringement, compensatory damages, treble damages and attorney's fees and court
costs.  A jury found in favor of D&PL and  Monsanto  on issues of  infringement.
Mycogen has subsequently re-filed a motion for a new trial and for a judgment in
favor of  Mycogen  as a matter of law.  Pursuant  to the  terms of the  Bollgard
Agreement,  Monsanto  is required to defend  D&PL  against  patent  infringement
claims and indemnify D&PL against  damages from any patent  infringement  claims
and certain other losses and costs.  Due to  Monsanto's  obligation to indemnify
D&PL,  the Company  believes that the  resolution of this matter will not have a
material impact on the Company or its financial condition.

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  Guatemalan
quetzales  (approximately  $720,000 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  that  the
resolution  of the matter will not have a material  impact on the Company or its
financial statements.
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 such matters will be resolved without any material
effect on the Company's financial condition or its results of operations.

On July 18, 1996, the United States  Department of Justice,  Antitrust  Division
("USDOJ"),   served  a  Civil  Investigative  Demand  ("CID")  on  D&PL  seeking
information  and  documents  in  connection  with  its   investigation   of  the
acquisition  by D&PL of the stock of Arizona  Processing,  Inc.,  Ellis Brothers
Seed, Inc. and Mississippi Seed, Inc. (which own the outstanding common stock of
Sure Grow Seed,  Inc).  The CID states that the USDOJ is  investigating  whether
these  transactions may have violated the provisions of Section 7 of the Clayton
Act, 15 USC 18. D&PL has responded to the CID,  employees  have been examined by
the USDOJ,  and D&PL is committed  to full  cooperation  with the USDOJ.  At the
present time, the ultimate outcome of the investigation cannot be predicted.


7.    EARNINGS PER SHARE

The table below  reconciles  basic and diluted  earnings per share at May 31 (in
thousands):
<TABLE>
<S>                                                 <C>                   <C>                <C>                 <C>

                                                            For the three months                    For the nine months
                                                                    ended                                 ended

                                                         MAY 31,             MAY 31,             MAY 31,             May 31,
                                                         1998                 1999                1998                 1999
                                                    ----------------     ---------------    ----------------    -----------------
 Basic:
 Net income                                          $        13,965      $       20,748     $        19,105     $         16,716
 Preferred stock dividends                                      (24)                (24)              (72)                   (72)
                                                    -----------------     ---------------    ----------------    -----------------

 Net income applicable to stockholders               $        13,941       $    20,724        $      19,033      $         16,644
                                                    ================     ===============    =================     ===============

 Weighted average shares outstanding                         38,133             38,454               37,899                38,415
                                                    ================     ===============    ================    =================
 Basic earnings per share                           $          0.36       $       0.54       $         0.50      $           0.43
                                                    ================     ===============    ================    =================


Diluted:
Net income applicable to stockholders                $       13,941       $     20,724      $        19,033      $        16,644

Add Back:
  Preferred stock dividends                                      24                 24                  72                   72
                                                    ----------------     ---------------    ----------------     -----------------

Net income applicable to stockholders                $       13,965        $     20,748     $         19,105      $       16,716
                                                    ================     ===============    ================    =================
Weighted average shares outstanding                         38,133               38,454              37,899               38,415

Common stock equivalents                                      2,395               1,497                1,817               1,595

Weighted  average  common stock  issuable  upon
conversion of preferred stock                                   800                 800                 800                  800
                                                    ----------------     ---------------    ----------------    -----------------
  Diluted shares outstanding                                 41,328              40,751              40,516                40,810
                                                    ===============    ================    =================     ================
  Diluted earnings per share                           $      0.34       $        0.51      $          0.47     $           0.41
                                                   ================     ===============    ================    =================

</TABLE>





<PAGE>



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

Overview

On May 8,  1998,  Delta and Pine  Land  Company  and  subsidiaries,  a  Delaware
Corporation  ("D&PL" or the  "Company")  entered  into a merger  agreement  with
Monsanto  Company  ("Monsanto"),  pursuant to which the Company  would be merged
with and into  Monsanto.  This  agreement  has been  approved  by the  Company's
stockholders  but is subject to the  expiration of the waiting  period under the
Hart-Scott-Rodino  Antitrust  Improvements  Act  of  1976.  Under  terms  of the
agreement,  upon  consummation  the Company's  stockholders  will be entitled to
receive  0.8625 shares of Monsanto's  Common Stock in exchange for each share of
Delta and Pine Land stock they hold. On May 21, 1999,  D&PL's board of directors
voted to extend the timeframe for  completing the merger with Monsanto from June
30, 1999 until December 31, 1999.

On June 1,  1998,  Monsanto  and  American  Home  Products  Corporation  ("AHP")
announced  that they had entered into an agreement  providing  for the merger of
those two companies.  On October 13, 1998, AHP and Monsanto  announced  publicly
that they had mutually agreed to terminate the merger pursuant to the agreement.

D&PL  is  primarily  engaged  in  the  breeding,  production,  conditioning  and
marketing of proprietary  varieties of cotton planting seed in the United States
and other cotton producing nations. D&PL also breeds,  produces,  conditions and
distributes soybean planting seed in the United States.

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.  The Company has used its  extensive  classical  plant  breeding
programs to develop a gene pool  necessary for producing  cotton  varieties with
improved  agronomic  traits  important  to farmers,  such as crop yield,  and to
textile  manufacturers,  such as enhanced fiber  characteristics.  In 1996, D&PL
commenced  commercial  sales  in the  United  States  of  cotton  planting  seed
containing Bollgard(TM) gene technology licensed from Monsanto which expresses a
protein  toxic to  certain  lepidopteran  cotton  pests.  Since  1997,  D&PL has
marketed  in the  U.S.  genetically  modified  cotton  planting  seed  providing
tolerance to glyphosate-based herbicides ("Roundup Ready(R) Cotton").

In 1980,  D&PL added  soybean seed to its product  line. In 1997 D&PL commenced
commercial  sales in the U. S. of soybean planting seed that provides tolerance
to glyphosate-based herbicides ("Roundup Ready Soybeans").

During the 1980's, as a component of its long-term growth strategy,  the Company
began to market its  products,  primarily  cottonseed,  internationally.  Over a
period of years,  the Company has  strengthened  and expanded its  international
staff in order to support its  expanding  joint venture  activities.  In foreign
countries,  cotton acreage is often planted with farmer-saved seed which has not
been delinted or treated and is of low overall quality. Management believes that
D&PL has an attractive  opportunity to penetrate  foreign markets because of its
widely adaptable, superior cotton varieties, technological know-how in producing
and conditioning high-quality seed and brand name recognition.  Furthermore,  in
many countries the Bollgard gene  technology  and Roundup Ready gene  technology
licensed from Monsanto would be effective and help farmers in those countries.

D&PL sells its products in foreign  countries  through (i) export sales from the
U.S.,  (ii)  direct   in-country   operations  and  to  a  lesser  degree  (iii)
distributors  or licensees.  The method varies and evolves,  depending  upon the
Company's  assessment of the  potential  size and  profitability  of the market,
governmental policies,  currency and credit risks,  sophistication of the target
country's  agricultural  economy, and costs (as compared to risks) of commencing
physical  operations  in a  particular  country.  To  date,  a  majority  of the
Company's  international  sales have  resulted from exports from the U.S. of the
Company's products rather than direct in-country operations.

In 1997,  D&PL  announced a production  and cost  optimization  program aimed to
improve operating efficiencies. As part of this program, the Company idled three
of its delinting  facilities and reduced its work force at these  facilities and
at other locations by offering  eligible  employees a voluntary early retirement
plan. D&PL believes its reconfigured  production  capabilities  will allow it to
continue to meet the accelerating  demand for its insect resistant and herbicide
tolerant transgenic products on a cost efficient basis to the farmer.






Acquisitions

In 1996, D&PL acquired Ellis Brothers Seed, Inc., Arizona  Processing,  Inc. and
Mississippi  Seed,  Inc.,  which own the  outstanding  common stock of Sure Grow
Seed,  Inc.,  (the  "Sure  Grow  Companies")  in  exchange  for stock  valued at
approximately  $70 million on the day of  closing.  D&PL  exchanged  2.8 million
shares of its common stock (after all stock splits) for all  outstanding  shares
of the three companies.  The merger was accounted for as a pooling-of-interests.
The Company  continues to market upland picker  cottonseed  varieties  under the
Sure Grow brand. Additionally, the Sure Grow breeding program has full access to
Monsanto's Bollgard and Roundup Ready gene technologies.

In 1996, the Company acquired Hartz Cotton,  Inc. from Monsanto,  which included
inventories of cotton planting seed of Hartz upland picker varieties, germplasm,
breeding stocks,  trademarks,  trade names and other assets,  for  approximately
$6.0 million. The consideration consisted primarily of 800,000 shares (after all
stock splits) of the Company's Series M Convertible  Non-Voting Preferred Stock.
Additional  shares  may  be  issued  to  Monsanto  depending  on the  sales  and
profitability  levels  achieved  by the product  line  acquired.  The  varieties
acquired are now sold as  "Paymaster"  brand  products and constitute the entire
Paymaster upland picker product line.

Since the 1940's,  the  Paymaster(R) and Lankart(R)  upland stripper  cottonseed
varieties have been  developed for and marketed  primarily in the High Plains of
Texas and Oklahoma (the "High Plains"). In 1994, D&PL acquired the Paymaster and
Lankart cotton planting seed business  ("Paymaster"),  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 in the High Plains, only a portion
of that seed is actually  sold by  Paymaster.  Farmer-saved  seed accounts for a
significant portion of the seed needed to plant the acreage in this market area.
Through  1996 the  seed  needed  to  plant  the  remaining  acreage  was 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  paid a royalty to
Paymaster on certified seed sales.  Beginning in fiscal 1997,  D&PL's operations
department,   in  addition  to  producing  parent  seed,   commenced  delinting,
conditioning and bagging finished seed.  Unconditioned  seed is also supplied by
D&PL to a limited number of contract  processors  who delint,  condition and bag
seed for a fee.  This  finished  seed is sold by Paymaster to  distributors  and
dealers.

The Company acquired in 1994 from the Supima  Association of America  ("Supima")
certain  planting seed inventory,  the right to use the Supima(R) trade name and
trademark  and the right to distribute  Pima  extra-long  staple  (fiber-length)
cotton  varieties.  D&PL also entered into a research  agreement  with  Supima's
university collaborator that allows D&PL the right of first refusal for any Pima
varieties  developed under this program which D&PL partially funds. In 1998 D&PL
gave notice to the  university  collaborator  of its intention to terminate this
agreement and entered into an agreement  with a third party to conduct  research
on Pima cotton varieties. Pima seed is produced, conditioned and sold by D&PL to
distributors and dealers.

Biotechnology

Collaborative  biotechnology  licensing  agreements  which  were  executed  with
Monsanto  in 1992 and  subsequently  revised in 1993 and 1996,  provide  for the
commercialization of Monsanto's Bollgard ("Bacillus thuringiensis" or "Bt") gene
technology in D&PL's  varieties.  The selected Bt is a bacterium found naturally
in soil  and  produces  proteins  toxic  to  certain  lepidopteran  larvae,  the
principal  cotton  pests  in many  cotton  growing  areas.  Monsanto  created  a
transgenic  cotton plant by inserting  Bt genes into cotton plant  tissue.  This
transgenic  plant tissue is lethal to certain  lepidopteran  larvae that consume
it. The gene and related  technology  were  patented or licensed  from others by
Monsanto  and were  licensed to D&PL for use under the trade name  Bollgard.  In
D&PL's  primary  markets,  the  cost  of  insecticides  is  the  largest  single
expenditure  for many  cotton  growers.  The insect  resistant  capabilities  of
transgenic  cotton  containing  the  Bollgard  gene may  reduce  the  amount  of
insecticide  required  to be  applied  by cotton  growers  using  planting  seed
containing  the Bollgard  gene. In October 1995,  Monsanto was notified that the
United States Environmental  Protection Agency ("EPA") had completed its initial
registration  of the  Bollgard  gene  technology,  thus  clearing  the  way  for
commercial  sales of seed  containing  the  Bollgard  gene.  In 1996,  D&PL sold
commercially  for the first time two Deltapine  varieties,  which  contained the
Bollgard  gene,  in  accordance  with the terms of the Bollgard Gene License and
Seed  Services  Agreement  (the  "Bollgard  Agreement")  between the Company and
Monsanto.  This initial EPA  registration  expires on January 1, 2001,  at which
time the EPA will,  among other  things,  reevaluate  the  effectiveness  of the
insect resistance management plan and decide whether to convert the registration
to a non-expiring (and/or unconditional) registration.

Pursuant to the terms of the Bollgard Agreement,  farmers must buy a limited use
sublicense  for the  technology  from D&M Partners,  a  partnership  of D&PL and
Monsanto,  in order to purchase  seed  containing  the Bt gene  technology.  The
distributor/dealers  who  coordinate  the  farmer  licensing  process  receive a
service payment not to exceed 20% of the technology  sublicensing fee. After the
dealers and distributors  are compensated,  D&M Partners pays Monsanto a royalty
equal  to 71% of the net  sublicense  fee  (technology  sublicensing  fees  less
distributor/dealer payments) and D&PL receives 29% for its services. The license
agreement  continues  until the later of the  expiration of all patent rights or
October 2008. D&M Partners  contracts the billing and collection  activities for
Bollgard and Roundup  Ready  licensing  fees to Monsanto,  and  therefore may be
affected by Monsanto's year 2000 compliance  issues.  In its 1998 annual report,
Monsanto  disclosed that all year 2000 remediation work for its internal systems
would be completed by the third  quarter of 1999.  (Monsanto has a calendar year
end.)  Monsanto  also  plans to have  contingency  plans  in place by the  third
quarter of 1999 in areas deemed high risk. The Company is not able to predict at
the present  time the impact,  if any, on its  business if Monsanto is unable to
resolve its year 2000 issues successfully.

Pursuant to the Bollgard  Agreement,  Monsanto  must defend and  indemnify  D&PL
against claims of patent infringement,  including all damages awarded or amounts
paid in  settlements.  Monsanto  must also  indemnify  D&PL  against a) costs of
inventory and b) lost profits on inventory which becomes  unsaleable  because of
patent  infringement  claims.  Monsanto  must  defend  any  claims of failure of
performance of a Bollgard gene.  Monsanto and D&PL share the cost of any product
performance claims in proportion to each party's share of the royalty. Indemnity
from  Monsanto  only  covers  performance  claims  involving  failure  of insect
resistance, and not claims arising from other causes.

D&PL has also developed  transgenic cotton and transgenic soybean varieties that
are tolerant to Roundup, a glyphosate-based herbicide sold by Monsanto. In 1996,
such Roundup Ready plants were approved by the Food and Drug Administration, the
USDA,  and the EPA. In February  1996,  the Company and  Monsanto  executed  the
Roundup  Ready Gene License and Seed  Services  Agreement  (the  "Roundup  Ready
Agreement")   which  provides  for  the   commercialization   of  Roundup  Ready
cottonseed.  The Roundup Ready Agreement grants a license to D&PL and certain of
its  affiliates  the right in the  United  States to sell  cottonseed  of D&PL's
varieties  that contain  Monsanto's  Roundup Ready gene.  The Roundup Ready gene
makes cotton plants tolerant to contact with Roundup  herbicide.  Similar to the
Bollgard  Agreement,  farmers  must  execute  limited  use  sublicenses  for the
technology in order to purchase seed containing the Roundup Ready Gene. Monsanto
must defend and indemnify D&PL against claims of patent infringement,  including
all damages awarded or amounts paid in settlements. Monsanto will also indemnify
D&PL against the cost of inventory  that  becomes  unsaleable  because of patent
infringement claims, but Monsanto is not required to indemnify D&PL against lost
profits on such  unsaleable  seed.  In contrast  with the Bollgard  Gene License
where the costs of gene  performance  claims will be shared in proportion to the
division of  sub-license  revenue,  Monsanto  must defend and must bear the full
cost of any claims of failure of  performance of the Roundup Ready Gene. In both
agreements,  generally, D&PL is responsible for varietal/seed performance issues
and Monsanto is  responsible  for failure of the genes.  In February  1997,  the
Company and Monsanto  executed the Roundup Ready Soybean License  Agreement (the
"Roundup Ready Soybean Agreement") which provides for the  commercialization  of
Roundup  Ready  soybean  seed and has  provisions  similar to the Roundup  Ready
Agreement for cottonseed.

Since  1987,  D&PL has  conducted  research  using  genes  provided by DuPont to
develop  soybean plants that are tolerant to certain  DuPont ALS(R)  herbicides.
Such plants enable farmers to apply these  herbicides  for weed control  without
significantly affecting the agronomics of the soybean plants. Since soybean seed
containing the ALS herbicide-tolerant trait was not genetically engineered, sale
of this seed does not require  government  approval,  although the  herbicide to
which they express tolerance must be EPA approved.

D&PL  announced  in March  1998 that it was  granted  United  States  Patent No.
5,723,765,  entitled  CONTROL OF PLANT  GENE  EXPRESSION.  This  patent is owned
jointly  by D&PL  and the  United  States  of  America,  as  represented  by the
Secretary  of  Agriculture.  The patent  broadly  covers  plants and seed,  both
transgenic  and  conventional,  of all  species  for a system  designed to allow
control of progeny  seed  viability  without  harming  the crop.  The  principal
application of the technology will be to control  unauthorized  planting of seed
of  proprietary  varieties  (sometimes  called  "brown  bagging") by making such
practice  non-economic  since  unauthorized  saved seed will not germinate,  and
would  be  useless  for  planting.  The  patent  has  the  prospect  of  opening
significant  worldwide  seed  markets to the sale of  transgenic  technology  in
varietal  crops in which  crop seed  currently  is saved and used in  subsequent
seasons as planting seed. D&PL intends that licensing of this technology will be
made widely available to other seed companies and intends for it to be used only
in those varieties that contain transgenic traits.

The patent  was  developed  from a  research  program  conducted  pursuant  to a
Cooperative  Research  and  Development  Agreement  between  D&PL  and the  U.S.
Department of Agriculture's Agricultural Research Service in Lubbock, Texas. The
technology  resulted from basic research and will require  further  development,
which is already  underway,  in order to be used in commercial seed. The Company
estimates  that  it may  be as  many  as  seven  years  before  this  Technology
Protection System could be available commercially.

The Company has license, research and development,  confidentiality and material
transfer  agreements with providers of technology that the Company is evaluating
for potential  commercial  applications  and/or  introduction.  The Company also
contracts  with third parties to perform  research on the  Company's  behalf for
enabling  and  other  technologies  that the  Company  believes  have  potential
commercial applications in varietal crops around the world.


 Commercial Seed

Seed of all commercial plant species is either varietal or hybrid. D&PL's cotton
and soybean seed are  varietals.  Varietal  plants can be  reproduced  from seed
produced by a parent  plant,  with the offspring  exhibiting  only minor genetic
variations.  The Plant  Variety  Protection  Act of 1970, as amended in 1994, in
essence prohibits,  with limited  exceptions,  purchasers of varieties protected
under the amended Act from selling seed harvested from these  varieties  without
permission  of the plant  variety  protection  certificate  owner.  Some foreign
countries provide similar legal protection for breeders of crop varieties.

Although  cotton is varietal  and,  therefore,  can be grown from seed of parent
plants saved by the growers,  most farmers in D&PL's  primary  domestic  markets
purchase seed from commercial  sources each season because  cottonseed  requires
delinting  in order  to be sown by  modern  planting  equipment.  Delinting  and
conditioning  may be done either by a seed company on its proprietary seed or by
independent delinters for farmers.  Modern cotton farmers in upland picker areas
generally  recognize  the  greater  assurance  of genetic  purity,  quality  and
convenience  that  professionally  grown and conditioned seed offers compared to
seed they  might  save.  Additionally,  Federal  patent law makes  unlawful  any
unauthorized  planting of seed containing patented genetic technology saved from
prior crops.

In connection  with its seed  operations,  the Company also farms  approximately
2,600  acres in the  U.S.,  primarily  for  production  of  cotton  and  soybean
foundation  seed.  The Company has annual  agreements  with  various  growers to
produce seed for cotton and soybeans.  The growers  plant parent seed  purchased
from the Company  and follow  quality  assurance  procedures  required  for seed
production.  If the grower  adheres to  established  Company  quality  assurance
standards  throughout the growing season and if the seed meets Company standards
upon  harvest,  the  Company may be  obligated  to  purchase  specified  minimum
quantities of seed,  usually in its first and second fiscal quarters,  at prices
equal to the  commodity  market  price of the seed  plus a grower  premium.  The
Company then conditions the seed for sale.

The  majority of the  Company's  sales are made from early in the second  fiscal
quarter  through the beginning of the fourth fiscal  quarter.  Varying  climatic
conditions can change the quarter in which seed is delivered,  thereby  shifting
sales and the  Company's  earnings  between  quarters.  Thus,  seed  production,
distribution  and sales are seasonal and interim results will not necessarily be
indicative of the Company's results for a fiscal year.

Revenues from domestic seed sales are generally recognized when seed is shipped.
Revenues from Bollgard and Roundup Ready licensing fees are recognized  based on
the  number  of acres  expected  to be  planted  with such seed when the seed is
shipped.  Prior to 1998,  licensing  fees were based on the estimated  number of
acres that  farmers  represented  would be planted with the seed  purchased.  In
1998, the licensing fee charged to farmers was based on pre-established planting
rates for seven geographic  regions.  Revenue is recognized based on established
technology fee per unit shipped to each  geographic  region.  Domestically,  the
Company  promotes its cotton and soybean seed  directly to farmers and sells its
seed  through  distributors  and dealers.  All of the  Company's  domestic  seed
products  (including  Bollgard and Roundup  Ready  technologies)  are subject to
return or credit, which vary from year to year. The annual level of returns and,
ultimately,  net sales are influenced by various factors,  principally commodity
prices and 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 differ from estimates,  adjustments
to the Company's  operating  results are recorded when such  differences  become
known,  typically in the Company's fourth quarter. All significant returns occur
or are accounted for by fiscal year end.  International export seed revenues are
recognized  upon the date seed is  shipped  or the date  letters  of credit  are
cleared,  whichever  is later.  Generally,  international  export  sales are not
subject to return.

Euro Currency Conversion

On January 1, 1999,  the euro became the common  legal  currency of 11 of the 15
member  countries  of the  European  Union.  On  that  date,  the  participating
countries fixed  conversion  rates between their existing  sovereign  currencies
("legacy  currencies")  and the euro. On January 4, 1999, the euro began trading
on currency exchanges and became available for non-cash transactions. The legacy
currencies will remain legal tender through December 31, 2001. Beginning January
2, 2002,  euro-denominated  bills and coins will be  introduced,  and by July 1,
2002,  legacy  currencies  will no longer be legal tender.  D&PL to date has not
been affected by the euro currency conversion.

Year 2000 Readiness Disclosure

Beginning in 1996,  D&PL  initiated  its Global Year 2000 program to ensure that
its infrastructure and information systems comply with the systems  requirements
for the year 2000.  The  program  includes  the  following  phases:  identifying
systems  that  need to  replaced  or  fixed;  assessing  the  extent of the work
required;  prioritizing  the work;  and  successfully  completing the associated
action  plans.  D&PL has  essentially  completed  the first three  phases of the
program and is now  primarily in the  implementation  phase.  Based on available
knowledge, the majority of systems,  including business critical systems, comply
with year 2000  requirements,  due in large part to the  installation  in fiscal
1997 of a third party software system that is year 2000 compliant,  at a cost in
excess of $3.0 million.  The major tasks remaining  include  implementation of a
Desktop  Redeployment  Plan and development of business  continuity  plans.  The
Company  continues to evaluate the  estimated  costs  associated  with year 2000
compliance  based on actual  experience.  While the year  2000  efforts  involve
additional costs, D&PL believes, based on available information, that it will be
able to manage its in-house  year 2000  transition  issues  without any material
adverse  effect on its business  operations or financial  position.  Total costs
incurred to date for year 2000  considerations  (excluding third party software)
approximate  $0.3 million and the Company  estimates an additional  $0.4 million
will be spent to complete the year 2000 compliance process.

D&PL also has  contacted  its major  suppliers  and  customers  to assess  their
preparations  for the year 2000.  These  actions are taken to help  mitigate the
possible  external  impact of year 2000  issues.  Even so,  presently  it is not
feasible to fully assess the  potential  consequences  if service  interruptions
occur  from   suppliers   or  in  such   infrastructure   areas  as   utilities,
communications,  transportation,  banking and government. In addition, it is not
feasible to fully assess the potential  consequences if D&PL's customers are not
compliant.  D&PL is developing  business continuity plans to minimize the impact
of such external events.

D&PL's  discussion  of the year 2000  computer  issue  contains  forward-looking
information.  D&PL  believes  that its  critical  computer  systems will be year
2000-compliant  and that the costs to  achieve  compliance  will not  materially
affect its financial condition,  operating results, or cash flows. Nevertheless,
factors  that  could  cause  actual   results  to  differ  from  the   Company's
expectations  include the successful  implementation of year 2000 initiatives by
its customers and suppliers,  changes in the  availability and cost of resources
to implement year 2000 changes, and D&PL's ability to successfully  identify and
correct all systems affected by the year 2000 issue.


Outlook

From time to time, the Company may make  forward-looking  statements relating to
such matters as anticipated financial performance,  existing products, technical
developments,  new  products,  research and  development  activities,  year 2000
issues and similar matters. The Private Securities Litigation Reform Act of 1995
provides a safe harbor for forward-looking  statements.  In order to comply with
the terms of the safe harbor,  the Company notes that a variety of factors could
cause the Company's actual results and experience to differ  materially from the
anticipated   results  or  other   expectations   expressed  in  the   Company's
forward-looking  statements.  The risks and  uncertainties  that may  affect the
operations,  performance,  development  and  results of the  Company's  business
include those noted elsewhere in this Item and the following:

      D&PL's  contemplated  merger  with  Monsanto  is  subject to  approval  by
      government  agencies.  The  inability  to complete  this merger may have a
      material effect on the Company. However, such effect can not be determined
      at this time.

      Demand for D&PL's seed will 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.

      The planting seed market is highly  competitive  and D&PL  varieties  face
      competition  from  a  number  of  seed  companies,   diversified  chemical
      companies, agricultural biotechnology companies, governmental agencies and
      academic   and   scientific   institutions.   A  number  of  chemical  and
      biotechnology   companies  have  seed   production   and/or   distribution
      capabilities to ensure market access for new seed products.  The Company's
      seed products may encounter  substantial  competition  from  technological
      advances  by others or  products  from new  market  entrants.  Many of the
      Company's  competitors  are, or are  affiliated  with,  large  diversified
      companies that have substantially greater resources than the Company.

      The production, distribution or sale of crop seed in or to foreign markets
      may be  subject  to  special  risks,  including  fluctuations  in  foreign
      currency, exchange rate controls, expropriation, nationalization and other
      agricultural,   economic,   tax  and   regulatory   policies   of  foreign
      governments.  Particular  policies  which  may  affect  the  international
      operations  of  D&PL  include  the  testing  and   quarantine   and  other
      restrictions relating to the import and export of plants and seed products
      and the availability (or lack thereof) of proprietary protection for plant
      products.  In addition,  United States government  policies,  particularly
      those  affecting  foreign trade and  investment,  may impact the Company's
      international operations.

      Due to the varying levels of  agricultural  and social  development of the
      international markets in which the Company operates and because of factors
      within the  particular  international  markets  targeted  by the  Company,
      international  profitability and growth may be less stable and predictable
      than domestic profitability and growth.

      Overall  profitability  will  depend  on  weather  conditions,  government
      policies in all countries  where the Company sells  products and operates,
      worldwide commodity prices, the Company's ability to successfully open new
      international  markets, the Company's ability to successfully continue the
      development of the High Plains market, the technology partners' ability to
      obtain  timely  government  approval  (and  maintain  such  approval)  for
      existing  and for  additional  transgenic  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  successfully  complete these projects may affect
      future profitability.

RESULTS OF OPERATIONS

The following sets forth selected operating data of the Company (in thousands):
<TABLE>
<S>                                                       <C>                <C>               <C>               <C>

                                                            For the Three Months Ended         For the Nine Months Ended
                                                                May 31,         May 31,          May 31,         May 31,
                                                                1998             1999             1998            1999
                                                            ---------------   --------------    --------         --------
Operating results -
Net sales and licensing fees                               $  126,029        $  158,591        $ 208,614        $ 238,587
Gross profit                                                   40,018            51,378           69,232           76,822
Operating expenses:
     Research and development                                   4,809             5,325           12,405           14,440
     Selling                                                    4,327             4,908           11,852           12,586
     General and administrative                                 3,684             3,072            8,500            9,125
     Unusual charges  primarily  related to the                 2,221               876            2,268            7,898
merger
Operating income                                               24,977            37,197           34,207           32,773
Interest expense, net                                         (1,332)           (1,396)          (2,570)          (3,020)
Income  before income taxes                                    23,225            33,713           31,383           27,630
Net income  applicable to common shares                        13,941            20,724           19,033           16,644

</TABLE>





The following  sets forth  selected  balance sheet data of the Company as of the
following periods (in thousands):
<TABLE>
<S>                                          <C>                   <C>                    <C>

                                                  May 31,             August 31,              May 31,
                                                   1998                  1998                   1999
                                             ------------------    ------------------    -------------------
Balance sheet summary-
Current assets                                 $       261,722       $      174,502       $        322,025
Current liabilities                                    177,457              116,136                230,711
Working capital                                         84,265               58,366                 91,314
Property, plant and equipment, net                      66,691               66,840                 65,587
Total assets                                           339,401              251,791                399,477
Outstanding borrowings                                  80,054               48,333                 70,058
Stockholders' equity                                    99,572               80,651                 96,909

</TABLE>

Net sales and licensing fees increased approximately $32.5 million to 158.5
million from $126.0 million.
Net sales and licensing fees reflect an increase in domestic cotton acreage
planted in 1999 over 1998 and continuing growth in demand for transgenic
technologies.  Sales of cottonseed containing both the Bollgard and Roundup
Ready technologies and Roundup Ready cottonseed and Roundup Ready soybean seed
all increased, while sales of conventional varieties of each declined.  Sales
in China also increased over 1998 levels.  In D&PL's markets, soybean acreage
declined.  As a result, sales of soybeans were significantly less than expected
and the resultant excess inventory was written down to net realizable value in
the third quarter.

Operating expenses before unusual charges increased from $12.8 million in the
third fiscal quarter of 1998 to $13.3 million in fiscal 1999. This expected
increase
is attributable  to additional  research and development and sales and
marketing expenses associated with both domestic and international operations.
Unusual charges represent primarily costs incurred for the planned merger with
Monsanto.

Nine months ended May 31, 1999, compared to nine months ended May 31, 1998:

Net sales and licensing  fees  increased  approximately  $29.9 million to $238.5
million from $208.6 million. The increase in net sales and licensing fees is the
result of  increased  sales of  cottonseed  containing  the  Roundup  Ready gene
technology  and  cottonseed  containing  both  Bollgard  and Roundup  Ready gene
technologies,  increased  sales of Roundup Ready soybeans and increased sales by
the China joint  venture.  Sales of transgenic cotton increased to
approxmately 80% of units sold, up from 60% in 1998.  However,  substantially
lower than expected sales of
both  transgenic and  conventional  soybean seed (which are revalued to net
realizable value as of May 31)  adversely  affected  gross  profit while less
than expected
export sales to Mexico,  Greece and Spain  negatively  affected  sales and gross
profit. Furthermore, poor weather conditions during the 1998 harvest and other
factors forced the Company to purchase greater quantities of bulk cottonseed
than normal in order to secure a sufficient supply of finished seed that would
meet the Company's quality assurance standards, thereby adversely affecting the
gross profit.

Operating  expenses  before unusual charges increased from $32.7 million in 1998
to
$36.1 million in 1999. This expected increase is due to additional  research and
development costs, increased selling expenses, and increased general and
administrative  expenses  associated  with  new  international  joint  ventures
and various domestic projects.
Unusual charges  represent  primarily costs incurred for the planned merger with
Monsanto.

Interest  expense  increased to $3.0 million from $2.5 million  primarily due to
higher bank facility fees and lower capitalized  interest,  the effects of which
were partially offset by lower interest rates and higher interest income.


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 17 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 by the first fiscal quarter of the following
year. 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.

The Company records receivables for licensing fees on Bollgard and Roundup Ready
seed sales as the seed is  shipped,  usually in the  Company's  second and third
quarters.  The Company has contracted the billing and collection  activities for
Bollgard  and Roundup  Ready  licensing  fees to  Monsanto.  In  September,  the
technology fees are due at which time D&PL receives payment from Monsanto.  D&PL
then pays  Monsanto  its royalty for the Bollgard  and Roundup  Ready  licensing
fees.

In April 1998, the Company  entered into a syndicated  credit  facility with its
existing  lender  and  two  other  financial  institutions  which  provides  for
aggregate borrowings of $110 million.  This agreement provides a base commitment
of $55 million and a seasonal commitment of $55 million.  The base commitment is
a long-term loan that may be borrowed upon at any time and is due April 1, 2001.
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 April 1, 2001.  Each
commitment  offers  variable  and fixed  interest  rate options and requires the
Company to pay facility or commitment fees and to comply with certain  financial
covenants. On April 15, 1999, the Company activated a previously approved $25
million additional seasonal credit facility.  Such facility is available from
April 15, 1999 to September 1, 1999 and bears interest at rates comparable to
the existing facility.


Capital expenditures for the third fiscal quarter of 1999 were $1.7 million. The
Company  anticipates  that domestic capital  expenditures  will approximate $7.0
million in 1999,  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.  Capital  expenditures  in 1999 for
international  ventures  are expected to range from $2.0 million to $3.0 million
depending on the timing and outcome of such projects.

In the  third  quarter  of fiscal  1999,  the Board of  Directors  authorized  a
quarterly dividend of $0.03 per share, paid June 14, 1999 to the stockholders of
record on May 31, 1999. It is anticipated that quarterly  dividends of $0.03 per
share  will  continue  to  paid  until  the  planned  merger  with  Monsanto  is
consummated, although the Board of Directors reviews this policy quarterly.

Cash provided from  operations,  early  payments from  customers and  borrowings
under the loan agreement should be sufficient to meet the Company's 1999 working
capital needs.



<PAGE>





Item 6.  Exhibits and Reports on Form 8-K


(a) Exhibits.

    11.01Computation of Earnings Per Share

    27.01Financial Data Schedule

(b) Reports on Form 8-K.

       On June 3, 1999, the Company filed Form 8-K dated May 21, 1999, regarding
       an amendment to the merger agreement with Monsanto. Item 5, Other Events,
       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, 1999                                  /s/ Roger D. Malkin
                                                      -------------------
                                                   Roger D. Malkin, Chairman and
                                                     Chief Executive Officer


Date: July 15, 1999                               /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)

<TABLE>
<S>                                                                       <C>                   <C>
                                                                              FOR THE THREE MONTHS ENDED
                                                                              May 31,              May 31,
                                                                                1998                 1999
                                                                          ----------------      ---------------
BASIC EARNINGS PER SHARE:

WEIGHTED AVERAGE NUMBER OF SHARES OF
   COMMON STOCK OUTSTANDING
                                                                          ----------------      ---------------
   DURING THE PERIOD                                                               38,133               38,454
                                                                          ================      ===============

NET INCOME APPLICABLE TO COMMON SHARES                                     $       13,941        $      20,724
                                                                          ================      ===============
   BASIC EARNINGS PER SHARE                                                $        0.36         $        0.54

DILUTED EARNINGS PER SHARE:

WEIGHTED AVERAGE NUMBER OF SHARES                                                  38,133               38,454
    OF COMMON STOCK OUTSTANDING
    DURING THE PERIOD

WEIGHTED AVERAGE NUMBER OF SHARES
    ATTRIBUTED TO CONVERTIBLE PREFERRED STOCK                                         800                  800

NUMBER OF SHARES ATTRIBUTED TO
    COMMON STOCK EQUIVALENTS                                                        2,395                1,497

WEIGHTED AVERAGE NUMBER OF SHARES
   OF COMMON STOCK OUTSTANDING
   DURING THE PERIOD FOR COMPUTATION
                                                                          ================      ===============
   OF DILUTED EARNINGS PER SHARE                                                   41,328               40,751
                                                                          ================      ===============
NET INCOME                                                                  $      13,965        $      20,748
                                                                          ================      ===============
   DILUTED EARNINGS PER SHARE                                               $       0.34         $        0.51
                                                                          ================      ===============
</TABLE>



















                                                        EXHIBIT 11.01



                                            COMPUTATION OF EARNINGS PER SHARE
                                          (IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<S>                                                                       <C>                   <C>

                                                                                FOR THE NINE MONTHS ENDED
                                                                              May 31,             May 31,
                                                                                1998                1999
                                                                          ----------------     ---------------
BASIC EARNINGS PER SHARE:

WEIGHTED AVERAGE NUMBER OF SHARES OF
   COMMON STOCK OUTSTANDING
                                                                          ----------------     ---------------
   DURING THE PERIOD                                                               37,899              38,415
                                                                          ================     ===============

NET INCOME  APPLICABLE TO COMMON SHARES                                      $     19,033       $      16,644
                                                                          ================     ===============
   BASIC EARNINGS PER SHARE                                                $         0.50       $        0.43
                                                                          ================     ===============


DILUTED EARNINGS PER SHARE:

WEIGHTED AVERAGE NUMBER OF SHARES                                                  37,899              38,415
    OF COMMON STOCK OUTSTANDING
    DURING THE PERIOD

WEIGHTED AVERAGE NUMBER OF SHARES
    ATTRIBUTED TO CONVERTIBLE PREFERRED STOCK                                         800                 800

NUMBER OF SHARES ATTRIBUTED TO
    COMMON STOCK EQUIVALENTS                                                        1,817               1,595

WEIGHTED AVERAGE NUMBER OF SHARES
   OF COMMON STOCK OUTSTANDING
   DURING THE PERIOD FOR COMPUTATION
                                                                          ================     ===============
   OF DILUTED EARNINGS PER SHARE                                                   40,516              40,810
                                                                          ================     ===============


   NET INCOME                                                             $        19,105       $      16,716

                                                                          ================     ===============
   DILUTED EARNINGS PER SHARE                                              $         0.47       $        0.41
                                                                          ================     ===============
</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     This schedule contains summary financial informaiton extracted from SEC
     Form 10-Q and is qualified in its entirety by reference to such financial
     statements.
</LEGEND>

<MULTIPLIER>                                   1,000

<S>                                              <C>
<PERIOD-TYPE>                                   9-MOS
<FISCAL-YEAR-END>                               AUG-31-1999

<PERIOD-END>                                   MAY-31-1999
<CASH>                                         6,658
<SECURITIES>                                   0
<RECEIVABLES>                                  236,495
<ALLOWANCES>                                   0
<INVENTORY>                                    70,931
<CURRENT-ASSETS>                               322,025
<PP&E>                                         95,875
<DEPRECIATION>                                 30,288
<TOTAL-ASSETS>                                 399,477
<CURRENT-LIABILITIES>                          230,711
<BONDS>                                        70,058
                          0
                                    80
<COMMON>                                       3,859
<OTHER-SE>                                     92,970
<TOTAL-LIABILITY-AND-EQUITY>                   399,477
<SALES>                                        158,591
<TOTAL-REVENUES>                               158,591
<CGS>                                          107,213
<TOTAL-COSTS>                                  107,213
<OTHER-EXPENSES>                               14,181
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             1,396
<INCOME-PRETAX>                                33,713
<INCOME-TAX>                                   12,965
<INCOME-CONTINUING>                            20,748
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   20,748
<EPS-BASIC>                                  0.54
<EPS-DILUTED>                                  0.51



</TABLE>


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