Form 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549


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



     For the Quarter Ended September 27, 2003 Commission File Number 0-1989
                           ------------------                        ------

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

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

     3736 South Main Street, Marion, New York                  14505
     ----------------------------------------                  -----
     (Address of principal executive offices)                (Zip Code)


Company's telephone number, including area code          315/926-8100
                                                         ------------


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

Check mark indicates whether Company (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 Company was required to
file such reports), and (2) has been subject to such filing requirements for the
past 90 days.

Yes   X    No
    ------    -------

Indicate by check mark whether the Company is an accelerated filer (as defined
in Rule 12b-2 of the Exchange Act).

Yes   X    No
    ------    -------

The number of shares outstanding of each of the issuer's classes of common stock
at the latest practical date are:

            Class                         Shares Outstanding at October 31, 2003
            -----                         --------------------------------------

  Common Stock Class A, $.25 Par                          3,918,880
  Common Stock Class B, $.25 Par                          2,764,005






                       PART I ITEM 1 FINANCIAL INFORMATION
                    SENECA FOODS CORPORATION AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                            (In Thousands of Dollars)



                                                                                                     9/27/03          3/31/03
                                                                                                     -------          -------
                                                                                                         

ASSETS

Current Assets:
    Cash and Cash Equivalents                                                                $         4,697   $        64,984
    Accounts Receivable, Net                                                                          70,906            31,799
    Inventories:
        Finished Goods                                                                               396,495            88,769
        Work in Process                                                                               45,845            13,911
        Raw Materials                                                                                 30,968            38,969
                                                                                                     -------           -------
                                                                                                     473,308           141,649
    Off-Season Reserve (Note 2)                                                                      (61,784)                -
    Deferred Income Tax Asset, Net                                                                     3,300             3,300
    Assets Held For Sale                                                                               3,578                 -
    Refundable Income Taxes                                                                            1,225               715
    Other Current Assets                                                                               2,975             1,254
                                                                                              --------------   ---------------
        Total Current Assets                                                                         498,205           243,701
Property, Plant and Equipment, Net                                                                   188,727           132,969
Other Assets                                                                                           6,531             2,870
                                                                                              --------------   ---------------
    Total Assets                                                                                    $693,463          $379,540
                                                                                                    ========          ========
             LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
    Notes Payable                                                                            $        26,674   $             -
    Accounts Payable                                                                                 204,198            22,730
    Accrued Expenses                                                                                  54,999            25,602
    Current Portion of Long-Term Debt and Capital
        Lease Obligations                                                                             21,021            22,987
                                                                                             ---------------   ---------------
        Total Current Liabilities                                                                    306,892            71,319
Long-Term Debt                                                                                       173,162           127,107
Capital Lease Obligations                                                                              7,140             6,230
Deferred Income Tax Liability                                                                         10,883             9,023
Other Long-Term Liabilities                                                                           11,990             6,497
Commitments                                                                                                -                 -
10% Preferred Stock, Series A, Voting, Cumulative,
    Convertible, $.025 Par Value Per Share                                                                10                10
10% Preferred Stock, Series B, Voting, Cumulative,
    Convertible, $.025 Par Value Per Share                                                                10                10
6% Preferred Stock, Voting, Cumulative, $.25 Par Value                                                    50                50
Convertible, Participating Preferred Stock, $12.00
 Stated Value                                                                                         41,462            41,586
Convertible, Participating Preferred Stock, $15.50
 Stated Value                                                                                         15,000                 -
Common Stock                                                                                           2,852             2,849
Paid in Capital                                                                                       15,803            14,616
Accumulated Other Comprehensive Income                                                                   818               422
Retained Earnings                                                                                    107,391            99,821
                                                                                             ---------------   ---------------
        Stockholders' Equity                                                                         183,396           159,364
                                                                                             ---------------   ---------------
    Total Liabilities and Stockholders' Equity                                                      $693,463          $379,540
                                                                                                    ========          ========
<FN>
The accompanying notes are an integral part of these condensed consolidated
financial statements.
</FN>






                    SENECA FOODS CORPORATION AND SUBSIDIARIES
                CONDENSED CONSOLIDATED STATEMENTS OF NET EARNINGS
                                   (Unaudited)
                        (In Thousands, except Share Data)


                                                                                       Three Months Ended
                                                                                       ------------------
                                                                                 9/27/03                9/28/02
                                                                                 -------                -------
                                                                                             

Net Sales                                                                 $          248,194       $         183,806

Costs and Expenses:
Cost of Product Sold                                                                 228,207                 171,632
Selling, General, and Administrative                                                   9,491                   4,657
Other Expense                                                                              -                     620
Interest Expense                                                                       4,087                   3,578
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           241,785                 180,487
                                                                          ------------------       -----------------

Earnings Before Income Taxes                                                           6,409                   3,319

Income Taxes                                                                           2,499                   1,229
                                                                          ------------------       -----------------

Net Earnings                                                              $            3,910       $           2,090
                                                                           =================        ================

Basic:

  Earnings Per Common Share (2002
    restated - Note 6)                                                    $              .35       $             .21
                                                                           =================        ================

Diluted:

  Earnings Per Common Share                                               $              .35        $            .20
                                                                           =================         ===============
<FN>
The accompanying notes are an integral part of these condensed consolidated
financial statements.
</FN>






                    SENECA FOODS CORPORATION AND SUBSIDIARIES
                CONDENSED CONSOLIDATED STATEMENTS OF NET EARNINGS
                                   (Unaudited)
                        (In Thousands, except Share Data)


                                                                                        Six Months Ended
                                                                                        ----------------
                                                                                 9/27/03                9/28/02
                                                                                 -------                -------
                                                                                             

(Continued)
Net Sales                                                                 $          399,490       $         307,061

Costs and Expenses:
Cost of Product Sold                                                                 363,942                 283,121
Selling, General, and Administrative                                                  15,621                   9,487
Other Expense                                                                              -                     620
Interest Expense                                                                       7,498                   7,240
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           387,061                 300,468
                                                                          ------------------       -----------------

Earnings Before Income Taxes                                                          12,429                   6,593

Income Taxes                                                                           4,847                   2,571
                                                                          ------------------       -----------------

Net Earnings                                                              $            7,582       $           4,022
                                                                           =================        ================

Basic:

  Earnings Per Common Share (2002
    restated - Note 6)                                                    $              .70       $             .39
                                                                           =================        ================

Diluted:

  Earnings Per Common Share                                               $              .70       $             .39
                                                                           =================        ================
<FN>
The accompanying notes are an integral part of these condensed consolidated
financial statements.
</FN>






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

                                                                                        Six Months Ended
                                                                                        -----------------
                                                                                 9/27/03                9/28/02
                                                                                 -------                -------
                                                                                            

Cash Flows From Operating Activities:
    Net Earnings                                                          $            7,582      $            4,022
    Adjustments to Reconcile Net Earnings
      to Net Cash Provided by
    Operating Activities:
        Depreciation and Amortization                                                 14,022                  11,489
        Deferred Income Taxes                                                          1,649                   1,851
        Impairment Provision                                                               -                     620
        Changes in Working Capital:
          Accounts Receivable                                                        (15,030)                 (4,582)
          Inventories                                                               (244,009)               (131,038)
          Off-Season Reserve                                                          61,784                  46,046
          Other Current Assets                                                        (1,659)                    (71)
          Refundable Income Taxes                                                       (510)                    582
          Accounts Payable, Accrued
            Expenses, and Other Liabilities                                          178,632                 109,190
                                                                          ------------------       -----------------

  Net Cash Provided by Operating
    Activities                                                                         2,461                  38,109
                                                                          ------------------       -----------------

Cash Flows From Investing Activities:
    Acquisition                                                                     (113,691)                      -
    Proceeds from the Sale of Assets                                                  46,077                       -
    Cash Received with Acquisition                                                     2,560                       -
    Additions to Property, Plant,
      and Equipment                                                                   (8,685)                 (1,499)
                                                                          ------------------       -----------------
  Net Cash Used in Investing
      Activities                                                                     (73,739)                 (1,499)
                                                                          ------------------       -----------------

Cash Flows From Financing Activities:
    Proceeds from Issuance of Long-Term Debt                                          42,500                       -
    Net Borrowings on Notes Payable                                                    1,299                       -
    Payments of Long-Term Debt and Capital
    Lease Obligations                                                                (32,976)                   (842)
    Other                                                                                180                       9
    Dividends                                                                            (12)                    (12)
                                                                          ------------------       -----------------
  Net Cash Provided by (Used in)
      Financing Activities                                                            10,991                    (845)
                                                                          ------------------       -----------------
Net (Decrease) Increase in Cash and Cash
    Equivalents                                                                      (60,287)                 35,765
Cash and Cash Equivalents,
Beginning of Period                                                                   64,984                  24,973
                                                                          ------------------------------------------
Cash and Cash Equivalents,
    End of Period                                                         $            4,697      $           60,738
                                                                          ==================      ==================
<FN>
Supplemental information on non-cash investing and financing activities:
$16.1 million of Preferred Stock was issued in partial consideration for the CPF
acquisition. The Company assumed $9.1 million of long-term debt related to the
CPF acquisition (see Note 5).

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






                    SENECA FOODS CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                 (In Thousands)

                               September 27, 2003

1.     Condensed Consolidated Financial Statements


       In the opinion of management, the accompanying unaudited condensed
       consolidated financial statements contain all adjustments, which are
       normal and recurring in nature, necessary to present fairly the
       financial position of the Company as of September 27, 2003 and results
       of its operations and its cash flows for the interim periods presented.
       All significant intercompany transactions and accounts have been
       eliminated in consolidation. The March 31, 2003 balance sheet was
       derived from audited financial statements.

       The results of operations for the three and six month periods ended
       September 27, 2003 are not necessarily indicative of the results to be
       expected for the full year.

       The accounting policies followed by the Company are set forth in Note 1
       to the Company's Consolidated financial statements in the 2003 Seneca
       Foods Corporation Annual Report and Form 10-K/A.

       Other footnote disclosures normally included in annual financial
       statements prepared in accordance with accounting principles generally
       accepted in the United States have been condensed or omitted. These
       condensed consolidated financial statements should be read in
       conjunction with the financial statements and notes included in the
       Company's 2003 Annual Report and Form 10-K/A.

2.     The seasonal nature of the Company's Food Processing business results in
       a timing difference between expenses (primarily overhead expenses)
       incurred and absorbed into product cost. All Off-Season Reserve balances,
       which essentially represent a contra-inventory account, are zero at
       fiscal year end. Depending on the time of year, Off-Season Reserve is
       either the excess of absorbed expenses over incurred expenses to date or
       the excess of incurred expenses over absorbed expenses to date. Other
       than the first quarter of each year, absorbed expenses exceed incurred
       expenses due to timing of production.







3.     Comprehensive income consisted solely of Net Earnings, and net unrealized
       gains on securities classified as available-for-sale. The following table
       provides the results for the periods presented:

                                                          Six Months Ended
                                                          ----------------
                                                         9/27/03      9/28/02
                                                         -------      -------
Net Earnings                                              $7,582       $4,022

Other Comprehensive Earnings, Net of Tax:

  Net Unrealized Gains on
    Investment                                               396          (94)
                                                          -------------------

    Comprehensive Earnings                                $7,978       $3,928
                                                          ===================

4.     Recently issued accounting standards have been considered by the Company
       and are not expected to have a material effect on the Company's financial
       position or results of operations.

5.     On May 27, 2003, the Company completed its acquisition of 100% of the
       membership interest in Chiquita Processed Foods, L.L.C. ("CPF") from
       Chiquita Brands International, Inc. The primary reason for the
       acquisition was to acquire additional production capacity in the Canned
       Vegetable business. The purchase price totaled $126.1 million plus the
       assumption of certain liabilities. This acquisition was financed with
       cash, proceeds from a new $200 million revolving credit facility, and
       $16.1 million of the Company's Participating Convertible Preferred Stock.
       The Preferred Stock was valued at $16.60 per share based on the market
       value of the Class A Common Stock around the time the acquisition was
       announced.

       The new $200 million revolving credit facility has a five-year term. The
       Preferred Stock is convertible into the Company's Class A Common Stock on
       a one-for-one basis. In the second quarter of 2004, the Company
       refinanced $42.5 million of outstanding debt under the revolving credit
       facility with new term debt from an insurance company. The new term debt
       from the insurance company of $42.5 million, when combined with the
       refinancing of existing insurance company debt of $32.5 million, has an
       interest rate of 8.03%, a fifteen year amortization and a ten year term.

       As part of this acquisition, the Company assumed seasonal notes payable
       from the CPF revolving credit facility of $25.4 million which was paid
       off at the time of acquisition with proceeds from the new $200 million
       revolving credit facility. The Company also assumed $35.9 million of CPF
       long-term debt and capital lease obligations, of which $26.8 million was
       paid off at the time of acquisition with proceeds from the new $200
       million revolving credit facility. The remaining long-term debt
       principally involves two Industrial Revenue Development Bonds totaling
       $5.5 million and consisting of a $3 million Pickett, Wisconsin issue due
       on June 1, 2005 with an interest rate of 7.75% and a $2.5 million Walla
       Walla, Washington issue due on September 1, 2005 with an interest rate of
       7.75%. The balance of the debt acquired, totaling $3.6 million, has
       interest rates ranging from 1.9% to 9% and is due through 2011.

       The Company's statement of net earnings for the six months ended
       September 27, 2003 includes four months of the CPF acquired operations. A
       pro forma income statement as if the operations were acquired at the
       beginning of the periods presented follows:

                                                         Three Months Ended
                                                         ------------------
                                                        9/27/03       9/28/02
                                                        -------       -------
              Net Sales                                $248,194      $278,934

              Cost of Product Sold                      228,207       258,613
              Selling, General, and
                Administrative                            9,491        11,376
              Interest Expense                            4,087         4,603
              Other Expense (Income)                          -           623
                                                       ----------------------
                Total Costs and Expenses                241,785       275,215

              Earnings From Continuing Operations
                Before Income Taxes                       6,409         3,719
              Income Taxes                                2,499         1,385
                                                       ----------------------
              Net Earnings From Continuing Operations     3,910         2,334
                                                       ======================
              Basic Earnings Per Share From
                Continuing Operations                    $ 0.35        $ 0.23
                                                       ======================
              Diluted Earnings Per Share From
                Continuing Operations                    $ 0.35        $ 0.23
                                                       ======================

                                                          Six Months Ended
                                                          ----------------
                                                        9/27/03       9/28/02
                                                        -------       -------
              Net Sales                                $453,972      $489,475

              Cost of Product Sold                      414,872       451,863
              Selling, General, and
                Administrative                           19,926        24,524
              Interest Expense                            8,348         9,463
              Other Expense (Income)                      1,882          (332)
                                                       ----------------------
                Total Costs and Expenses                445,028       485,518

              Earnings From Continuing Operations
                Before Income Taxes                       8,944         3,957
              Income Taxes                                3,488         1,543
                                                       ----------------------
              Net Earnings From Continuing Operations     5,456         2,414
                                                       ======================
              Basic Earnings Per Share From
                Continuing Operations                    $ 0.50        $ 0.24
                                                       ======================
              Diluted Earnings Per Share From
                Continuing Operations                    $ 0.50        $ 0.24
                                                       ======================

       The Company sold three former Chiquita Processed Foods plants and related
       assets to Lakeside Foods, Inc. on June 17, 2003. The Company sold one
       additional plant of Chiquita Processed Foods and related assets to
       Lakeside Foods, Inc. on August 6, 2003. The aforementioned sales to
       Lakeside Foods generated $47 million in cash proceeds, which was used to
       pay down debt.

       The allocation of purchase price is preliminary and is subject to change
       as additional information regarding the fair value of assets acquired and
       liabilities assumed is obtained.







6.     Earnings per Share-Subsequent to the issuance of its condensed
       consolidated financial statements for the three and six month periods
       ended September 28, 2002, the Company determined that it should have
       included convertible participating preferred stock in its calculation
       of basic earnings per common share under the if-converted method.

       As a result, the accompanying condensed consolidated financial
       statements for the three and six months ended September 28, 2002 have
       been restated from the amounts previously reported to reduce basic
       earnings per common share for the three and six month periods ended
       September 28, 2002 from $.32 to $.21 and $.61 to $.39, respectively.




                                                                             Three Months Ended                 Six Months Ended
                                                                             ------------------                 ----------------
                                                                          9/27/03        9/28/02             9/27/03         9/28/02
                                                                          -------        -------             -------         -------
                                                                                                         

Basic Net Earnings Applicable to Common Stock (In thousands except per share
 data):

Net Earnings                                                    $          3,910  $       2,090   $            7,582 $         4,022
 Deduct Preferred Cash Dividends                                               6              6                   12              12
                                                                --------------------------------------------------------------------
Net Earnings Applicable to
 Common Stock                                                   $          3,904  $       2,084   $            7,570 $         4,010
                                                                ====================================================================

Weighted Average Common Shares
  Outstanding                                                              6,683          6,591                6,679           6,589
Weighted Average Participating
 Preferred Shares                                                          4,443          3,567                4,124           3,569
                                                                --------------------------------------------------------------------
Weighted Average Shares
  Outstanding for Basic Earnings
  per Common Share                                                        11,126         10,158               10,803          10,158
                                                                ====================================================================


Basic Earnings Per Common Share                                 $            .35     $      .21             $    .70   $         .39
                                                                ====================================================================

Diluted Net Earnings Applicable to Common Stock (In thousands except per share
  data):

Net Earnings Applicable to
 Common Stock                                                   $          3,904  $       2,084   $            7,570 $         4,010
Add Back Preferred Cash Dividends                                              5              5                   10              10
                                                                --------------------------------------------------------------------
Net Earnings Applicable to
 Common Stock-Diluted                                           $          3,909  $       2,089   $            7,580 $         4,020
                                                                ====================================================================
Weighted Average
  Shares Outstanding for Basic
  Earnings per Common Share                                               11,126         10,158               10,803          10,158
Effect of Convertible Preferred Stock                                         67             67                   67              67
Weighted Average Shares
  Outstanding for Diluted Earnings
  per Common Share                                                        11,193         10,225               10,870          10,225
                                                                ====================================================================

Diluted Earnings Per Common Share                               $            .35  $         .20  $               .70  $          .39
                                                                ====================================================================








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

                               September 27, 2003

Results of Operations:

Sales:

Total sales reflect an increase of 35.0% for the second quarter versus 2002. The
sales increase  primarily reflects three months of operating activity related to
Chiquita Processed Foods, L.L.C. acquired May 27, 2003.

Costs and Expenses:

The following table shows costs and expenses as a percentage of sales:


                                                        Three Months Ended             Six Months Ended
                                                        ------------------             ----------------
                                                     9/27/03        9/28/02         9/27/03         9/28/02
                                                     -------        -------         -------         -------
                                                                                        

Cost of Product Sold                                   92.0%         93.4%            91.1             92.2
Selling                                                 3.4           2.1              3.3              2.5
Administrative                                          0.4           0.5              0.6              0.6
Other Expense                                           -             0.3              -                0.2
Interest Expense                                        1.6           1.9              1.9              2.4
                                                       ----------------------------------------------------
                                                       97.4%         98.2%            96.9%            97.9%
                                                       ====================================================


Favorable cost of manufacturing  variances were a major  contributing  factor in
improved operating results.

Income Taxes:

The effective  tax rate was 39% for the six month  periods  ended  September 27,
2003 and September 28, 2002.

Financial Condition:

The financial  condition of the Company is summarized in the following table and
explanatory review (In Thousands):


                                                              For the Quarter                  For the Year
                                                              Ended September                  Ended March
                                                              ---------------                  -----------
                                                            2003           2002            2003           2002
                                                            ----           ----            ----           ----
                                                                                            

     Working Capital Balance                             $191,313        $179,171        $172,382       $163,606
     Quarter Change                                        64,238           8,210               -              -
     Notes Payable                                         26,674               -               -              -
     Long-Term Debt                                       180,302         155,208         133,337        156,100
     Current Ratio                                         1.62:1          1.94:1          3.42:1         3.00:1


The change in Working  Capital for the September 2003 quarter from the September
2002 quarter is largely due to the  proceeds  from the issuance of new term debt
from an insurance  company of $42.5 million.  The proceeds were used to pay down
current borrowings.

See Condensed Consolidated Statements of Cash Flows for further details.





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

                               September 27, 2003

Inventory  increased  $160.4  million  from the same period last year  primarily
reflecting an increase of $82.8 million  representing  the net effect of the CPF
acquisition less the inventory sold to Lakeside Foods, Inc., as discussed in the
Notes to the  Condensed  Consolidated  Financial  Statements.  The $82.8 million
increase was partially offset by the Company's  continued  emphasis on inventory
management  and  reduced   production  from  last  year.  Cash  and  short  term
investments decreased $56.0 million again due to the acquisition.

On May 27, 2003, the Company completed its acquisition of 100% of the membership
interest in Chiquita  Processed  Foods,  L.L.C.  ("CPF")  from  Chiquita  Brands
International,  Inc.  The  primary  reason  for the  acquisition  was to acquire
additional  production capacity in the Canned Vegetable  business.  The purchase
price totaled $126.1 million plus the  assumption of certain  liabilities.  This
acquisition was financed with cash,  proceeds from a new $200 million  revolving
credit facility,  and $16.1 million of the Company's  Participating  Convertible
Preferred Stock. The Preferred Stock was valued at $16.60 per share based on the
market  value of the Class A Common Stock  around the time the  acquisition  was
announced.

The new $200  million  revolving  credit  facility  has a  five-year  term.  The
Preferred  Stock is  convertible  into the  Company's  Class A Common Stock on a
one-for-one  basis. In the second quarter,  the Company refinanced $42.5 million
of outstanding  debt under the revolving credit facility with new term debt from
an  insurance  company.  The new term debt from the  insurance  company of $42.5
million,  when combined with the refinancing of existing  insurance company debt
of $32.5 million, has an interest rate of 8.03%, a fifteen year amortization and
a ten year term.

As part of this acquisition, the Company assumed seasonal notes payable from the
CPF revolving credit facility of $25.4 million which was paid off at the time of
acquisition  with proceeds from the new $200 million  revolving credit facility.
The Company also assumed $35.9  million of CPF long-term  debt and capital lease
obligations, of which $26.8 million was paid off at the time of acquisition with
proceeds  from the new $200 million  revolving  credit  facility.  The remaining
long-term debt principally  involves two Industrial  Revenue  Development  Bonds
totaling $5.5 million and consisting of a $3 million  Pickett,  Wisconsin  issue
due on June 1, 2005 with an  interest  rate of 7.75%  and a $2.5  million  Walla
Walla, Washington issue due on September 1, 2005 with an interest rate of 7.75%.
The balance of the debt  acquired,  totaling  $3.6 million,  has interest  rates
ranging from 1.9% to 9% and is due through 2011.

The Company's  statement of net earnings for the six months ended  September 27,
2003  includes  four months of the CPF acquired  operations.  A pro forma income
statement as if the  operations  were  acquired at the  beginning of the periods
presented follows:


                                                  Three Months Ended
                                                  ------------------
                                                 9/27/03       9/28/02
                                                 -------       -------
       Net Sales                                $248,194      $278,934

       Cost of Product Sold                      228,207       258,613
       Selling, General, and
         Administrative                            9,491        11,376
       Interest Expense                            4,087         4,603
       Other Expense (Income)                          -           623
                                                ----------------------
         Total Costs and Expenses                241,785       275,215

       Earnings From Continuing Operations
         Before Income Taxes                       6,409         3,719
       Income Taxes                                2,499         1,385
                                                ----------------------
       Net Earnings From Continuing Operations     3,910         2,334
                                                ======================
       Basic Earnings Per Share From
         Continuing Operations                    $ 0.35        $ 0.23
                                                ======================
       Diluted Earnings Per Share From
         Continuing Operations                    $ 0.35        $ 0.23
                                                ======================

                                                  Six Months Ended
                                                  ------------------
                                                 9/27/03       9/28/02
                                                 -------       -------
       Net Sales                                $453,972      $489,475

       Cost of Product Sold                      414,872       451,863
       Selling, General, and
         Administrative                           19,926        24,524
       Interest Expense                            8,348         9,463
       Other Expense (Income)                      1,882          (332)
                                                ----------------------
         Total Costs and Expenses                445,028       485,518

       Earnings From Continuing Operations
         Before Income Taxes                       8,944         3,957
       Income Taxes                                3,488         1,543
                                                ----------------------
       Net Earnings From Continuing Operations     5,456         2,414
                                                ======================
       Basic Earnings Per Share From
         Continuing Operations                    $ 0.50        $ 0.24
                                                ======================
       Diluted Earnings Per Share From
         Continuing Operations                    $ 0.50        $ 0.24
                                                ======================

The Company sold three former Chiquita Processed Foods plants and related assets
to Lakeside Foods,  Inc. on June 17, 2003. The Company sold one additional plant
of Chiquita Processed Foods and related assets to Lakeside Foods, Inc. on August
6, 2003. The  aforementioned  sales to Lakeside  Foods  generated $47 million in
cash proceeds, which was used to pay down debt.

The  allocation  of purchase  price is  preliminary  and is subject to change as
additional   information  regarding  the  fair  value  of  assets  acquired  and
liabilities assumed is obtained.

Seasonality

The  Company's  revenues  typically  have been  higher in the  second  and third
quarters,  primarily because the Company sells, on a bill and hold basis,  Green
Giant canned and frozen vegetables to General Mills Operations,  Inc. at the end
of each pack cycle.  The two largest  commodities  are peas and corn,  which are
sold in the second and third quarters, respectively. See the Critical Accounting
Policies  section below for further  details.  In addition,  our non Green Giant
sales have exhibited  seasonality with the third quarter  generating the highest
sales.  This quarter reflects  increased sales of the Company's  products during
the holiday period.





Forward-Looking Statements

Except for the historical information contained herein, the matters discussed in
this report are forward-looking  statements as defined in the Private Securities
Litigation  Reform Act (PSLRA) of 1995.  The Company wishes to take advantage of
the "safe harbor"  provisions of the PSLRA by cautioning that numerous important
factors  which  involve  risks and  uncertainties,  including but not limited to
economic,  competitive,  governmental and  technological  factors  affecting the
Company's operations,  markets, products, services and prices, and other factors
discussed in the Company's filings with the Securities and Exchange  Commission,
in the future,  could affect the  Company's  actual  results and could cause its
actual  consolidated  results to differ  materially  from those expressed in any
forward-looking statement made by, or on behalf of, the Company.

Critical Accounting Policies

In the six months ended September 27, 2003, the Company sold for cash, on a bill
and hold basis,  $78,644,000 of Green Giant finished goods  inventory to General
Mills  Operations,  Inc.  ("GMOI").  At the time of the sale of the Green  Giant
vegetables to GMOI,  title of the specified  inventory  transferred  to GMOI. In
addition,  the aforementioned  finished goods inventory was complete,  ready for
shipment and  segregated  from the Company's  other  finished  goods  inventory.
Further,  the Company had performed all of its  obligations  with respect to the
sale of the specified Green Giant finished goods inventory.

The seasonal  nature of the  Company's  Food  Processing  business  results in a
timing difference  between expenses  (primarily  overhead expenses) incurred and
absorbed into product cost. All Off-Season  Reserve balances,  which essentially
represent a contra-inventory  account, are zero at fiscal year end. Depending on
the time of year,  Off-Season  Reserve is either the excess of absorbed expenses
over incurred  expenses to date or the excess of incurred expenses over absorbed
expenses to date. Other than the first quarter of each year,  absorbed  expenses
exceed incurred expenses due to timing of production.

Trade  promotions  are an important  component of the sales and marketing of the
Company's  branded  products,  and are critical to the support of the  business.
Trade  promotion  costs  include  amounts paid to  encourage  retailers to offer
temporary  price  reductions for the sale of our products to consumers,  amounts
paid to obtain favorable  display  positions in retailers'  stores,  and amounts
paid to  retailers  for  shelf  space  in  retail  stores.  Accruals  for  trade
promotions are recorded primarily at the time of sale of product to the retailer
based on expected  levels of  performance  and are  recorded  as a reduction  of
revenue.  Settlement of these liabilities typically occurs in subsequent periods
primarily through an authorized  process for deductions taken by a retailer from
amounts otherwise due to us. As a result, the ultimate cost of a trade promotion
program is dependent  on the relative  success of the events and the actions and
level of  deductions  taken by retailers  for amounts they consider due to them.
Final determination of the permissible deductions may take years.

Recently issued accounting standards have been considered by the Company and are
not expected to have a material  effect on the Company's  financial  position or
results of operations.



        ITEM 3 Quantitative and Qualitative Disclosures about Market Risk

Interest Rate Risk

As a result of its regular borrowing activities, the Company's operating results
are  exposed to  fluctuations  in  interest  rates,  which it manages  primarily
through its regular financing activities.  In connection with the acquisition of
CPF, the Company entered into a new $200 million  revolving credit facility with
a five-year term to finance its seasonal working capital requirements.  Interest
is based on LIBOR plus a spread. Repayment is required at the expiration date of
the facility,  which is May 27, 2008. The Company had $26.7 million  outstanding
under this facility as of September 27, 2003. The Company maintains  investments
in cash  equivalents  (none at September  27, 2003 and $60.9 million as of March
31,  2003) and has  investments  in $3.2  million of  marketable  securities  at
September 27, 2003. Long-term debt represents secured and unsecured  debentures,
certain  notes  payable  to  insurance   companies  used  to  finance  long-term
investments  such as  business  acquisitions,  and  capital  lease  obligations.
Long-term  debt bears interest at fixed and variable  rates.  Refer to the March
31, 2003 report for the table of Interest Rate  Sensitivity  of Long-Term  Debt,
Short Term Debt and Short Term Investments.


                         ITEM 4 Controls and Procedures

(a) Disclosure  controls and procedures.  We evaluated the  effectiveness of the
design and operation of our disclosure  controls and procedures.  Our disclosure
controls and procedures are the controls and other  procedures  that we designed
to ensure that we record,  process,  summarize and report in a timely manner the
information  we must disclose in reports that we file with or submit to the SEC.
Kraig H. Kayser, our President and Chief Executive Officer, and Philip G. Paras,
our Chief Financial  Officer,  reviewed and participated in this evaluation.  We
adopted  several  improvements to increase the  effectiveness  of our disclosure
controls and  procedures  during the most recent fiscal  quarter.  Based on this
evaluation,  Messrs.  Kayser and Paras have  concluded that as of the end of our
most recent fiscal quarter, our disclosure controls were effective.

(b) Internal controls.  During the period covered by this report, there have not
been any significant  changes in our internal controls over financial  reporting
that has materially affected,  or is reasonable likely to materially affect, the
Company's internal controls over financial reporting.






PART II - OTHER INFORMATION


Item 1.               Legal Proceedings

                      None.

Item 2.               Changes in Securities

                      None.

Item 3.               Defaults on Senior Securities

                      None.

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

                      None.

Item 5.               Other Information

                      None.

Item 6.               Exhibits and Reports on Form 8-K

(a)      Exhibits

11   Computation of earnings per share (filed herewith)
31.1 Certification of Kraig H. Kayser pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 (filed herewith) 31.2 Certification of Philip G.
Paras pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
32 Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
(filed herewith)

(b) Reports on Form 8-K

         (1) Form 8-K/A Filed August 11, 2003

         A Current Report on Form 8-K/A was filed related to the acquisition of
Chiquita Processed Foods, L.L.C.

         (2) Form 8-K Filed August 13, 2003

         A Current Report on Form 8-K was filed with the Company's earnings
press release.

         (3) Form 8-K Filed August 19, 2003

         A Current Report on Form 8-K was filed with the Company's earnings
         press release.

         (4) Form 8-K Filed August 22, 2003

         A Current Report on Form 8-K was filed with the Company's change in its
         basic earnings per share and cash flows from operations press release.






                                   SIGNATURES


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





                                                       Seneca Foods Corporation
                                                              (Company)



                                                       /s/Kraig H. Kayser
                                                       -----------------------
November 12, 2003                                      Kraig H. Kayser
                                                       President and
                                                       Chief Executive Officer


                                                       /s/Jeffrey L. Van Riper
                                                       -----------------------
November 12, 2003                                      Jeffrey L. Van Riper
                                                       Controller and
                                                       Chief Accounting Officer