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 December 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 January 31, 2004
           -----                        --------------------------------------

  Common Stock Class A, $.25 Par                      3,945,830
  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)

                                                                                            Unaudited
                                                                                             12/27/03                 3/31/03
                                                                                             --------                 -------
                                                                                                         

ASSETS

Current Assets:
    Cash and Cash Equivalents                                                                $         3,733   $        64,984
    Accounts Receivable, Net                                                                          53,695            31,799
    Inventories:
        Finished Goods                                                                               290,705            88,769
        Work in Process                                                                               23,953            13,911
        Raw Materials                                                                                 30,090            38,969
                                                                                                     -------           -------
                                                                                                     344,748           141,649
    Off-Season Reserve (Note 2)                                                                      (66,830)                -
    Deferred Income Tax Asset, Net                                                                     3,300             3,300
    Assets Held For Sale                                                                               1,693                 -
    Refundable Income Taxes                                                                            1,827               715
    Other Current Assets                                                                               6,571             1,254
                                                                                              --------------   ---------------
        Total Current Assets                                                                         348,737           243,701
Property, Plant and Equipment, Net                                                                   188,986           132,969
Other Assets                                                                                           7,318             2,870
                                                                                              --------------   ---------------
    Total Assets                                                                                    $545,041          $379,540
                                                                                                    ========          ========
             LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
    Notes Payable                                                                            $        61,320   $             -
    Accounts Payable                                                                                  38,913            22,730
    Accrued Expenses                                                                                  39,066            25,602
    Current Portion of Long-Term Debt and Capital
        Lease Obligations                                                                             20,784            22,987
                                                                                             ---------------   ---------------
        Total Current Liabilities                                                                    160,083            71,319
Long-Term Debt                                                                                       168,405           127,107
Capital Lease Obligations                                                                              6,670             6,230
Deferred Income Tax Liability                                                                         11,619             9,023
Other Long-Term Liabilities                                                                           12,461             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                                                                                         41,141            41,586
Convertible, Participating Preferred Stock, $15.50
 Stated Value                                                                                         15,000                 -
Common Stock                                                                                           2,858             2,849
Paid in Capital                                                                                       16,117            14,616
Accumulated Other Comprehensive Income                                                                 1,351               422
Retained Earnings                                                                                    109,266            99,821
                                                                                             ---------------   ---------------
        Stockholders' Equity                                                                         185,803           159,364
                                                                                             ---------------   ---------------
    Total Liabilities and Stockholders' Equity                                                      $545,041   $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 Per Share Data)

                                                                                       Three Months Ended
                                                                                       ------------------
                                                                                12/27/03               12/28/02
                                                                                --------               --------
                                                                                             

Net Sales                                                                 $          325,303       $         235,430

Costs and Expenses:
Cost of Product Sold                                                                 307,735                 221,559
Selling, General, and Administrative                                                  10,194                   5,493
Interest Expense (net)                                                                 4,280                   3,343
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           322,209                 230,395
                                                                          ------------------       -----------------

Earnings Before Income Taxes                                                           3,094                   5,035

Income Taxes                                                                           1,207                   1,888
                                                                          ------------------       -----------------

Net Earnings                                                              $            1,887       $           3,147
                                                                           =================        ================

Basic:

  Earnings Per Common Share (2002
    restated - Note 6)                                                    $              .17       $             .31
                                                                           =================        ================

  Weighted Average Shares
    Outstanding                                                                       11,126                  10,158
                                                                          ==================       =================

Diluted:

  Earnings Per Common Share                                               $              .17       $             .31
                                                                           =================        ================

  Weighted Average Shares
    Outstanding                                                                       11,193                  10,225
                                                                          ==================       =================
<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 Per Share Data)

                                                                                        Nine Months Ended
                                                                                        -----------------
                                                                                12/27/03               12/28/02
                                                                                --------               --------
(Continued)
                                                                                             
Net Sales                                                                 $          724,793       $         542,491

Costs and Expenses:
Cost of Product Sold                                                                 671,677                 504,680
Selling, General, and Administrative                                                  25,815                  14,980
Other Expense                                                                              -                     620
Interest Expense (net)                                                                11,778                  10,583
                                                                          ------------------       -----------------

  Total Costs and Expenses                                                           709,270                 530,863
                                                                          ------------------       -----------------

Earnings Before Income Taxes                                                          15,523                  11,628

Income Taxes                                                                           6,054                   4,459
                                                                          ------------------       -----------------

Net Earnings                                                              $            9,469       $           7,169
                                                                           =================        ================

Basic:

  Earnings Per Common Share (2002
    restated - Note 6)                                                    $              .87       $             .70
                                                                           =================        ================

  Weighted Average Shares
    Outstanding                                                                       10,911                  10,158
                                                                          ==================       =================

Diluted:

  Earnings Per Common Share                                               $              .86       $             .70
                                                                           =================        ================

  Weighted Average Shares
    Outstanding                                                                       10,978                  10,225
                                                                          ==================       =================
<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)

                                                                                        Nine Months Ended
                                                                                        -----------------
                                                                                12/27/03               12/28/02
                                                                                --------               --------
                                                                                            
Cash Flows From Operating Activities:
    Net Earnings                                                          $            9,469      $            7,169
    Adjustments to Reconcile Net Earnings
      to Net Cash (Used in) Provided by
    Operating Activities:
        Depreciation and Amortization                                                 21,914                  17,091
        Deferred Income Taxes                                                          2,057                   3,937
        Impairment Provision                                                               -                     620
        Changes in Working Capital:
          Accounts Receivable                                                          2,181                    (405)
          Inventories                                                               (118,320)                 (2,172)
          Off-Season Reserve                                                          66,830                  43,140
          Other Current Assets                                                        (5,255)                 (1,651)
          Refundable Income Taxes                                                     (1,112)                   (478)
          Accounts Payable, Accrued
            Expenses, and Other Liabilities                                             (231)                 (7,585)
                                                                          ------------------       -----------------

  Net Cash (Used in) Provided by Operating
    Activities                                                                       (22,467)                 59,666
                                                                          ------------------       -----------------

Cash Flows From Investing Activities:
    Acquisition                                                                     (113,691)                      -
    Proceeds from the Sale of Assets                                                  46,077                      15
    Additions to Property, Plant,
      and Equipment                                                                  (13,963)                 (3,513)
    Cash Received with Acquisition                                                     2,560                       -
                                                                          ------------------       -----------------
  Net Cash Used in Investing
      Activities                                                                     (79,017)                 (3,498)
                                                                          ------------------       -----------------

Cash Flows From Financing Activities:
    Proceeds from Issuance of Long-Term Debt                                          42,500                     165
    Payments of Long-Term Debt and Capital
    Lease Obligations                                                                (38,440)                 (5,318)
    Net Borrowings on Notes Payable                                                   35,945                       -
    Other                                                                                252                      14
    Dividends                                                                            (24)                    (24)
                                                                          ------------------       -----------------
  Net Cash Provided by (Used in)
      Financing Activities                                                            40,233                  (5,163)
                                                                          ------------------       -----------------
Net (Decrease) Increase in Cash and Cash
    Equivalents                                                                      (61,251)                 51,005
Cash and Cash Equivalents,
Beginning of Period                                                                   64,984                  24,973
                                                                          ------------------------------------------
Cash and Cash Equivalents,
    End of Period                                                         $            3,733      $           75,978
                                                                          ==================      ==================
<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)

                                December 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 December 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
       consolidated financial statements.

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

       In the nine months ended December 27, 2003, the Company sold for cash,
       on a bill and hold basis, $212,826,000 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 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 of America 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 of net earnings and net unrealized gains
       on securities classified as available-for-sale. The following table
       provides the results for the periods presented:


                                             Three Months Ended                           Nine Months Ended
                                             ------------------                           -----------------
                                            12/27/03      12/28/02                      12/27/03      12/28/02
                                            --------      --------                      --------      --------
                                                                                          

Net Earnings                                      $1,887     $3,147                      $9,469         $7,169

Other Comprehensive
 Earnings, Net of Tax:

  Net Unrealized Gains on
    Investment                                       533        112                         929             18
                                                  ------------------------------------------------------------

    Comprehensive
      Income                                      $2,420     $3,259                     $10,398         $7,187
                                                  ============================================================


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 is convertible into the Company's Class A Common
       Stock on a one-for-one basis. The Preferred Stock was valued at $16.60
       per share based on the market value of the Class A Common Stock at the
       time the acquisition was announced.

       The new $200 million revolving credit facility has a five-year term.
       During the quarter ended September 27, 2003, the Company refinanced $42.5
       million of debt outstanding 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
       8.5%. The balance of the debt acquired, totaling $3.6 million, has
       interest rates ranging from 1.9% to 9% and is due through 2011.

       In conjunction with the allocation to the purchase price for this
       acquisition, the Company accrued $4,161,000 for severance related to
       former employees of CPF, of which $3,507,000 has been paid out as of
       December 27, 2003. This liability was reflected in the opening balance
       sheet.

       The Company's statement of net earnings for the nine months ended
       December 27, 2003 includes seven 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
                                                         ------------------
                                                        12/27/03      12/28/02
                                                        --------      --------
              Net Sales                                $325,303      $352,563

              Cost of Product Sold                      307,735       328,383
              Selling, General, and
                Administrative                           10,194        12,435
              Interest Expense (net)                      4,280         4,294
              Other Expense (net)                             -         6,944
                                                       ----------------------
                Total Costs and Expenses                322,209       352,056

              Earnings Before Income Taxes                3,094           507
                Income Taxes                              1,207           198
                                                       ----------------------
              Net Earnings                                1,887           309
                                                       ======================
              Basic Earnings Per Share                   $ 0.17        $ 0.03
                                                       ======================
              Diluted Earnings Per Share                 $ 0.17        $ 0.03
                                                       ======================

                                                         Nine Months Ended
                                                         -----------------
                                                        12/27/03     12/28/02
                                                        --------     --------
              Net Sales                                $779,275      $842,038

              Cost of Product Sold                      722,607       780,246
              Selling, General, and
                Administrative                           30,120        36,959
              Interest Expense (net)                     12,628        13,757
              Other Expense (net)                         1,882         6,612
                                                       ----------------------
                Total Costs and Expenses                767,237       837,574

              Earnings Before Income Taxes               12,038         4,464
              Income Taxes                                4,695         1,741
                                                       ----------------------
              Net Earnings                                7,343         2,723
                                                       ======================
              Basic Earnings Per Share                   $ 0.67        $ 0.27
                                                       ======================
              Diluted Earnings Per Share                 $ 0.67        $ 0.27
                                                       ======================

       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 $46 million in cash proceeds, which was used to
       pay down debt. The Company sold additional plant locations that were
       designated as assets held for sale during the current quarter.

       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 nine month periods
         ended December 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 nine months ended December 28, 2002 have
         been restated from the amounts previously reported to reduce basic
         earnings per common share for the three and nine month periods ended
         December 28, 2002 from $.48 to $.31 and $1.09 to $.70, respectively.



                                                                        Three Months Ended                 Nine Months Ended
                                                                        ------------------                 -----------------
                                                                      12/27/03       12/28/02            12/27/03        12/28/02
                                                                      --------       --------            --------        --------
                                                                                                         

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

Net Earnings                                                  $            1,887  $       3,147   $            9,469 $         7,169
 Deduct Preferred Cash Dividends                                               6              6                   18              18
                                                              ----------------------------------------------------------------------
Net Earnings Applicable to
 Common Stock                                                 $            1,881  $       3,141   $            9,451 $         7,151
                                                              ======================================================================

Weighted Average Common Shares
  Outstanding                                                              6,693          6,590                6,684           6,591
Weighted Average Participating
 Preferred Shares                                                          4,433          3,568                4,227           3,567
                                                              ----------------------------------------------------------------------
Weighted Average Shares
  Outstanding for Basic Earnings
  per Common Share                                                        11,126         10,158               10,911          10,158
                                                              ======================================================================


Basic Earnings Per Common Share                               $              .17     $      .31    $             .87       $     .70
                                                              ======================================================================

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

Net Earnings Applicable to
 Common Stock                                                 $            1,881  $       3,141   $            9,451 $         7,151
Add Back Preferred Cash Dividends                                              5              5                   15              15
                                                              ----------------------------------------------------------------------
Net Earnings Applicable to
 Common Stock-Diluted                                         $            1,886  $       3,146   $            9,466 $         7,166
                                                              ======================================================================
Weighted Average
  Shares Outstanding for Basic
  Earnings per Common Share                                               11,126         10,158               10,911          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               10,978          10,225
                                                              ======================================================================

Diluted Earnings Per Common Share                             $              .17  $         .31  $               .86  $          .70
                                                              ======================================================================








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

                                December 27, 2003

Results of Operations:

Sales:
Total sales reflect an increase of 38.2% for the quarter ended December 27, 2003
versus the quarter ended December 28, 2002. The sales increase for the three and
nine month periods ended December 27, 2003 primarily reflects seven 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         Nine Months Ended
                               ------------------         -----------------
                               12/27/03   12/28/02       12/27/03    12/28/02

Cost of Product Sold             94.6%       94.1%          92.7        93.0
Selling                           2.8         2.0            3.1         2.3
Administrative                    0.3         0.3            0.5         0.5
Other Expense                       -           -              -         0.1
Interest Expense                  1.3         1.4            1.6         2.0
                                  ------------------------------------------
                                 99.0%       97.8%          97.9%       97.9%
                                 ===========================================

Favorable cost of manufacturing variances were a major contributing factor in
improved operating results for the nine month period ended December 27, 2003.
The higher cost of product sold percentage in the 3rd quarter ended December 27,
2003 reflects unfavorable manufacturing variances incurred related to the 2003
pack.

There are no selling costs on the Green Giant sales. Green Giant sales as a
percentage of total sales decreased due to the additional sales resulting from
the CPF acquisition. Therefore, selling expenses as a percentage of sales
increased.

Income Taxes:
The effective tax rate was 39% and 37.5% for the three month periods ended
December 27, 2003 and December 28, 2002, respectively. The effective tax rate
was 39% and 38.3% for the nine month periods ended December 27, 2003 and
December 28, 2002, respectively.

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 December                Ended March
                                 --------------                -----------
                                  2003     2002            2003          2002
                                  ----     ----            ----          ----
     Working Capital Balance  $188,654  $180,944         $172,382      $163,606
     Quarter Change             (2,659)    1,773                -             -
     Notes Payable              61,320         -                -             -
     Long-Term Debt            175,075   150,830          133,337       156,100
     Current Ratio              2.18:1    3.41:1           3.42:1        3.00:1

The change in Working Capital for the December 2003 quarter from the December
2002 quarter is largely due to higher capital expenditures in the current
quarter than the prior quarter ($5.3 million in 2003 vs. $2.0 million in 2002).





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

                                December 27, 2003

Inventory  increased  $160.7  million  from  December 28,  2002.  The  Inventory
increase  reflects the net inventory  acquired in the Chiquita  Processed Foods,
L.L.C.  ("CPF") deal as well as the effect of seasonal production from the eight
plants acquired.  Cash and short term investments decreased $72.2 million due to
the acquisition.

See Condensed Consolidated Statements of Cash Flows for further details.

On May 27, 2003, the Company completed its acquisition of 100% of the membership
interest in 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
at 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 debt outstanding  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 8.5%.
The balance of the debt  acquired,  totaling  $3.6 million,  has interest  rates
ranging from 1.9% to 9% and is due through 2011.

In conjunction  with the allocation of the purchase price for this  acquisition,
the Company accrued $4,161,000 for severance related to former employees of CPF,
of which  $3,507,000  has been paid out as of December 27, 2003.  This liability
was reflected in the opening balance sheet.

The Company's  statement of net earnings for the nine months ended  December 27,
2003 includes  seven 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
                                                         ------------------
                                                        12/27/03      12/28/02
                                                        --------      --------
              Net Sales                                $325,303      $352,563

              Cost of Product Sold                      307,735       328,383
              Selling, General, and
                Administrative                           10,194        12,435
              Interest Expense (net)                      4,280         4,294
              Other Expense (net)                             -         6,944
                                                       ----------------------
                Total Costs and Expenses                322,209       352,056

              Earnings Before Income Taxes                3,094           507
                Income Taxes                              1,207           198
                                                       ----------------------
              Net Earnings                                1,887           309
                                                       ======================
              Basic Earnings Per Share                   $ 0.17        $ 0.03
                                                       ======================
              Diluted Earnings Per Share                 $ 0.17        $ 0.03
                                                       ======================

                                                       Nine Months Ended
                                                       -----------------
                                                     12/27/03     12/28/02
                                                     --------     --------
           Net Sales                                $779,275      $842,038

           Cost of Product Sold                      722,607       780,246
           Selling, General, and
             Administrative                           30,120        36,959
           Interest Expense (net)                     12,628        13,757
           Other Expense (net)                         1,882         6,612
                                                    ----------------------
             Total Costs and Expenses                767,237       837,574

           Earnings Before Income Taxes               12,038         4,464
           Income Taxes                                4,695         1,741
                                                    ----------------------
           Net Earnings                                7,343         2,723
                                                    ======================
           Basic Earnings Per Share                   $ 0.67        $ 0.27
                                                    ======================
           Diluted Earnings Per Share                 $ 0.67        $ 0.27
                                                    ======================

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 $46 million in
cash  proceeds,  which was used to pay down debt.  The Company  sold  additional
plant  locations that were designated as assets held for sale during the current
quarter.

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 nine months ended December 27, 2003, the Company sold for cash, on a bill
and hold basis,  $212,826,000 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 up to four 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,  which  involves  borrowing  with a
combination of floating rate and fixed rate instruments.  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
$61.3  million  outstanding  under this  facility as of December 27,  2003.  The
Company maintains investments in cash equivalents (none at December 27, 2003 and
$60.9  million  as of March 31,  2003) and has  investments  of $4.2  million in
marketable  securities at December 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.  Except
for the  effects  of above,  Long-Term  Debt,  Short  Term  Debt and Short  Term
Investments  are consistent with March 31, 2003.  Therefore,  refer to the March
31, 2003 report for the table of Interest Rate Sensitivity.


                         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  second  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

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 Filed October 10, 2003

         A Current Report on Form 8-K was filed related to the change of
         Auditors.

         (2) Form 8-K Filed November 12, 2003

         A Current Report on Form 8-K was filed with the Company's earnings
         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
                                                       -----------------------
February 9, 2004                                       Kraig H. Kayser
                                                       President and
                                                       Chief Executive Officer


                                                       /s/Jeffrey L. Van Riper
                                                       -----------------------
February 9, 2004                                       Jeffrey L. Van Riper
                                                       Controller and
                                                       Chief Accounting Officer