SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C. 20549


                                 FORM 10-Q

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

                     For quarter ended March 31, 2001

                       Commission file number 1-9273

                        PILGRIM'S PRIDE CORPORATION
          (Exact name of registrant as specified in its charter)




DELAWARE                                                   75-1285071
(State or other jurisdiction of                      (I.R.S. Employer
incorporation or organization)                    Identification No.)
110 SOUTH TEXAS, PITTSBURG, TX                             75686-0093
(Address of principal executive offices)                   (Zip code)


                             (903) 855-1000
            (Telephone number of principal executive offices)


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

Indicate  by  check  mark  whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file  such reports), and (2) has been subject to
such filing requirements for the past 90 days.  Yes  XNo

Indicate the number of shares outstanding  of  each of the issuer's classes
of common stock, as of the latest practicable date.

27,589,250 shares of the Registrant's Class B Common Stock, $.01 par value,
were outstanding as of May 14, 2001.

13,523,429 shares of the Registrant's Class A Common Stock, $.01 par value,
were outstanding as of  May 14, 2001.









                                   INDEX

              PILGRIM'S PRIDE CORPORATION AND SUBSIDIARIES

PART I. FINANCIAL INFORMATION



        Item 1.        Financial Statements (Unaudited)

                       Condensed consolidated balance sheets

                            March 31, 2001 and September 30, 2000

                       Consolidated statements of income

                            Three  months  and  six months ended March 31,
                            2001 and April 1, 2000

                       Consolidated statements of cash flows

                            Six  months  ended March 31, 2001 and April 1,
                            2000

                       Notes to condensed consolidated financial statements
                       March 31, 2001

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

        Item 3.        Quantitative   and   Qualitative  Disclosures  about
                       Market Risk

PART II. OTHER INFORMATION

        Item 1.        Legal Proceedings

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

        Item 6.        Exhibits and Reports on Form 8-K

SIGNATURES



                           PART I.  FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
                    PILGRIM'S PRIDE CORPORATION AND SUBSIDIARIES
                             CONSOLIDATED BALANCE SHEETS
                                     (UNAUDITED)


                                                     
                                       March 31, 2001      September 30, 2000
ASSETS                                           (in thousands)
Current Assets:
     Cash and cash equivalents            $  4,745                  $ 28,060
     Trade accounts and other
        receivables, less allowance
        for doubtful accounts              109,675                    50,286
     Inventories                           305,225                   181,237
     Deferred income taxes                   5,091                     6,256
     Prepaid  expenses  and  other
        current assets                       8,886                     3,131
                Total Current Assets       433,622                   268,970

Other Assets:                               23,695                    18,576
Property, Plant and Equipment
     Land                                   37,503                    26,137
     Buildings, machinery and equipment    865,147                   565,034
     Autos and trucks                       52,413                    48,187
     Construction in progress               74,087                    68,743
               Total Fixed Assets        1,029,150                   708,101
     Less accumulated depreciation         310,206                   290,227
                                           718,944                   417,874
                                        $1,176,261                  $705,420

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
     Notes payable to banks             $   59,000                 $     --
     Accounts payable                      125,545                  105,078
     Accrued expenses                       77,674                   34,704
     Current maturities of long-term debt    4,947                    4,657
               Total Current Liabilities   267,166                  144,439

Long-Term Debt, less current maturities    460,346                  165,037
Deferred Income Taxes                      103,599                   52,496
Minority Interest in Subsidiary                889                      889

Stockholders' Equity:
     Preferred stock, $.01 par value,
        authorized 5,000,000
          Shares; none issued                   --                       --
     Common stock - Class A, $.01 par value,
        authorized  100,000,000   shares;
        13,523,429 issued and outstanding
        at March 31, 2001 and September 30,
        2000                                   138                     138
     Common stock - Class B, $.01 par value,
        authorized 60,000,000   shares;
        27,589,250 issued and outstanding
        at March  31, 2001 and September 30,
        2000                                   276                     276
     Additional paid-in capital             79,625                  79,625
     Retained earnings                     265,790                 264,088
     Less treasury stock                    (1,568)                 (1,568)
               Total Stockholders' Equity  344,261                 342,559
                                        $1,176,261                $705,420



See notes to condensed consolidated financial statements.










                          PILGRIM'S PRIDE CORPORATION AND SUBSIDIARIES
                            CONSOLIDATED STATEMENTS OF INCOME (LOSS)
                                           (UNAUDITED)

                                    Three Months Ended          Six Months Ended
                                    March 31,     April 1,     March 31,    April 1,
                                      2001         2000          2000         2001
                                    (in thousands, except share and per share data)
                                                         

Net Sales                           $541,593     $373,260      $927,625     $728,085
Costs and Expenses:
   Cost of sales                     512,377      339,231       851,243      648,580
   Selling, general
      and administrative              34,488       20,747        58,443       41,001

                                     546,865      359,978       909,686      689,581
     Operating (loss) income          (5,272)      13,282        17,939       38,504

Other Expense(Income):
   Interest expense, net               7,085        4,699        11,225        8,602
   Foreign exchange gain (loss)           42          (76)          163          (66)
   Miscellaneous, net                   (281)        (519)         (403)        (717)
                                       6,846        4,104        10,985        7,819
Income (loss) before income taxes    (12,118)       9,178         6,954       30,685
Income tax (benefit)expense           (2,316)         155         4,019        6,804
Net income (loss)
                                    $ (9,802)    $  9,023      $  2,935     $ 23,881
Net income (loss) per common share
   - basic and diluted              $  (0.24)    $   0.22      $   0.07     $   0.58
Dividends per common share          $  0.015     $  0.015      $   0.03     $   0.03
   Weighted average shares
      outstanding                 41,112,679   41,383,779    41,112,679   41,383,779

See notes to condensed consolidated financial statements.










                                PILGRIM'S PRIDE CORPORATION
                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                        (UNAUDITED)

                                                    Six Months Ended
                                             March 31, 2001   April 1, 2000
                                                     (in thousands)
                                                            
Cash Flows From Operating Activities:
     Net income                                  $2,935             $23,881
     Adjustments  to reconcile net income
        to cash provided by operating activities:
          Depreciation and amortization          20,820              17,464
          (Loss)gain on property disposals           (2)                 40
          Provision   for  doubtful accounts       (329)             (1,307)
          Deferred income taxes                  (1,755)             (6,020)
     Changes in operating assets and liabilities:
          Accounts and other receivables         (4,034)             27,243
          Inventories                           (17,777)            (17,796)
          Prepaid expenses                       (3,445)               (877)
          Accounts payable and accrued expenses (27,735)              1,042
          Other                                    (164)               (262)
             Cash (Used In)Provided By
                Operating Activities            (31,486)             43,408

Investing Activities:
     Acquisitions of property, plant
        and equipment                           (60,400)            (35,368)
     Business Acquisitions                     (239,539)                  -
     Proceeds from property disposals               856               2,121
     Other, net                                    (364)             (6,448)
            Net Cash Used In Investing
                Activities                     (299,447)            (39,695)

Financing Activities:
     Borrowing  for Acquisition                 285,070                   -
     Repayments on WLR Foods, Inc. Debt         (45,531)                  -
     Proceeds from notes payable to banks       136,000              35,000
     Repayments of notes payable to banks       (77,000)            (35,000)
     Proceeds from long-term debt                32,430              20,047
     Payments on long-term debt                 (22,107)            (27,840)
     Cash dividends paid                         (1,233)             (1,242)
            Cash Provided By (Used In)
               Financing Activities             307,629              (9,035)
     Effect of exchange rate changes on
        cash and cash equivalents                   (11)                 90
            Decrease  in cash and cash
               equivalents                      (23,315)             (5,232)
Cash  and cash equivalents at beginning of
   period                                        28,060              15,703
Cash and cash equivalents at end of period    $   4,745            $ 10,471
Supplemental disclosure information:
     Cash paid during the period for:
            Interest (net of amount
               capitalized)                      $8,590              $7,947
            Income taxes                         $3,970             $12,737

See notes to consolidated financial statements.




PILGRIM'S PRIDE CORPORATION AND SUBSIDIARIES
March 31, 2001



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

NOTE A-BASIS OF PRESENTATION AND ACQUISITION

The  accompanying  unaudited condensed consolidated financial statements of
Pilgrim's  Pride Corporation  ("Pilgrim's"  or  "the  Company")  have  been
prepared in  accordance  with  generally accepted accounting principles for
interim financial information and  with  the  instructions to Form 10-Q and
Article 10 of Regulation S-X.  Accordingly, they  do not include all of the
information  and  footnotes  required  by  generally  accepted   accounting
principles   for   complete   financial  statements.   In  the  opinion  of
management,  all  adjustments (consisting  of  normal  recurring  accruals)
considered necessary  for  a  fair  presentation  have  been included.  The
Consolidated  Balance Sheet as of September 30, 2000 has  been derived from
the  audited financial  statements as of that  date.  Operating results for
the  period  ended  March  31, 2001 are not necessarily indicative  of  the
results that may be expected  for  the year ending September 29, 2001.  For
further  information, refer to the consolidated  financial  statements  and
footnotes  thereto included in Pilgrim's annual report on Form 10-K for the
year ended September 30, 2000.

The consolidated financial statements include the accounts of Pilgrim's and
its  wholly and  majority  owned  subsidiaries.   Significant  intercompany
accounts and transactions have been eliminated.

The assets  and  liabilities  of the foreign subsidiaries are translated at
end-of-period exchange rates, except for any non-monetary assets, which are
translated  at  equivalent dollar  costs  at  dates  of  acquisition  using
historical rates.   Operations  of  foreign  subsidiaries are translated at
average exchange rates in effect during the period.

On January 27, 2001, the Company completed the  acquisition  of  all of the
outstanding  shares of WLR Foods, Inc. ("WLR") common stock for $14.25  per
share or approximately  $239.5  million  and refinanced approximately $45.5
million of WLR debt.

The  purchase  price and refinancing were provided  by  borrowings  on  the
Company's existing  secured  term  borrowing  facility and revolving credit
facility  (See  Note  D  ).  WLR operations have been  included  since  the
acquisition on January 27,  2001.   The  acquisition is being accounted for
under the purchase method of accounting and  the  purchase  price  has been
allocated primarily to fixed assets, summarized as follows:



                                            
Current assets, less current liabilities   $   77,549
Fixed assets                                  261,676
Deferred taxes established                   (54,024)
Long-term debt                               (45,662)
     Total Purchase Price                    $239,539


The  purchase  price   allocation  is  preliminary,  but  in the opinion of
management  represents  the  estimated  fair  value of assets acquired  and
liabilities assumed.

The following table represents pro forma financial  information  as  if the
acquisition  of  WLR had occurred as of the first of each period presented.
Certain reclassifications  have  been  made to the WLR historical financial
statements  to  conform  to  the  presentation   used  by  Pilgrim's  Pride
Corporation.



                                Three Months Ended         Six Months Ended
                              March 31,    April 1,        March 31, April 1,
                                2001         2000            2001      2000
                                                (in thousands)
                                                  

Net Sales                  $  592,697     $ 572,442  $1,201,676    $1,146,070

Depreciation and
   Amortization                14,116        15,489      28,968        30,083
Interest Expense, Net           9,466        12,128      21,468        23,300
Net Income(Loss)           $  (13,678)    $  (1,194) $   (2,133)   $   10,083
Net Income(Loss)Per
   Common Share
      - Basic and Diluted ($     0.33)   ($    0.03) ($    0.05)   $     0.25



NOTE B-ACCOUNTS RECEIVABLE

On  June  26, 1998 the Company entered into an asset  sale  agreement  (the
"Agreement")  to  sell  up  to  $60  million  of  accounts  receivable.  In
connection  with  the  Agreement, the Company sells, on a revolving  basis,
certain of its trade receivables  (the  "Pooled  Receivables") to a special
purpose  corporation wholly owned by the Company, which  in  turn  sells  a
percentage  ownership  interest  to  third parties.  At March 31, 2001, and
September  30,  2000,  an interest in these  Pooled  Receivables  of  $38.0
million and $35.4 million, respectively, had been sold to third parties and
is reflected as a reduction  to  accounts  receivable.   These transactions
have  been  recorded  as sales in accordance with FASB STATEMENT  NO.  125,
ACCOUNTING  FOR  TRANSFERS   AND   SERVICING   OF   FINANCIAL   ASSETS  AND
EXTINGUISHMENTS OF LIABILITIES ("SFAS 125").  The gross proceeds  resulting
from the sale are included in cash flows from operating activities  in  the
Consolidated  Statements  of  Cash  Flows.   Losses  on  these  sales  were
immaterial.

Effective April 1, 2001, the Company adopted FINANCIAL ACCOUNTING STANDARDS
BOARD  STATEMENT  NO.  140,  ACCOUNTING  FOR  TRANSFERS  AND  SERVICING  OF
FINANCIAL  ASSETS  AND  EXTINGUISHMENTS  OF LIABILITIES (SFAS NO. 140), the
statement is effective for transfers occurring after March 31, 2001.  Under
the  transition provisions of SFAS 140, assets  transferred  on  or  before
March  31,  2001,  and  transfers  of  assets  after  that date required by
commitments made before that date, shall continue to be accounted for under
SFAS  125.  Beyond these transition provisions, the Company  believes  that
continued  sales  of  the  pooled  receivables  to  third parties under the
facility will not be  affected by the adoption of SFAS  140  and such sales
will  be reflected in the Company's financial statements consistently  with
the presentation under its predecessor SFAS 125.




NOTE C-INVENTORIES



Inventories consist of the following:
                                       March 31, 2001   September 30, 2000
                                               (in thousands)
                                                          
Chicken:
   Live chicken and hens                 $100,107               $ 72,438
   Feed, eggs and other                    65,598                 54,627
   Finished chicken products               69,185                 54,172
                                         $234,890               $181,237

Turkey:
   Live turkey and hens                  $ 30,331               $      -
   Feed, eggs and other                    11,093                      -
   Finish turkey products                  28,911                      -
                                         $ 70,335               $      -

     Total Inventories                   $305,225               $181,237


NOTE D-LONG TERM DEBT

On  November  16,  2000  the  Company  entered  into  amended  and restated
revolving   credit   facilities  and  secured  term  borrowing  facilities,
increasing the total amount available to $120.0 million and $400.0 million,
from $70.0 million and  $200.0 million, respectively. The credit facilities
provide for interest at rates  ranging from LIBOR plus five-eighths percent
to LIBOR plus two and three-quarters  percent, depending upon the Company's
total debt to capitalization ratio.  Interest  rates  on  debt  outstanding
under  these  facilities  at  March  31,  2001 ranged from LIBOR plus five-
eighths  percent  to  LIBOR  plus  two  and  one-quarter   percent.   These
facilities are secured by inventory and fixed assets or are unsecured.

Annual  maturities  of  long-term  debt  for  the five years subsequent  to
September 30, 2000 adjusted for the additional  borrowings  to complete the
acquisition  of  WLR, are:  2001-$4.9 million; 2002 -$5.0 million;  2003  -
$98.6 million; 2004 - $20.0 million; and 2005 - $19.3 million.

At March 31, 2001,  $20.6  million was available under the revolving credit
facilities  and  $95.0 million  was  available  under  the  term  borrowing
facilities.

NOTE E-RELATED PARTY TRANSACTIONS



                                 Three Months Ended      Six Months Ended
                                March 31,     April 1,    March 31,  April 1,
                                   2001        2000        2001     2000
                                               (in thousands)
                                                 
Contract egg grower fees to
   major stockholder            $ 3,852       $ 1,418     $ 5,100    $ 2,763
Lease payments on commercial
   egg property                     188             -         188          -
Chick, feed and other sales
   to major stockholder           7,345         4,668      38,115     31,223
Live chicken purchases from
   major stockholder             25,607        22,331      39,053     31,691


On December 29,  2000  the  Company  entered  into  an agreement to lease a
commercial  egg   property  and  assume  all of the ongoing  costs  of  the
operation from the Company's major stockholder.  The Company had previously
purchased  the eggs produced from this operation  pursuant  to  a  contract
grower arrangement.   The lease term runs for ten years with a yearly lease
payment of $750,000.  The  Company has an option to extend the lease for an
additional five years, with  an  option at the end of the lease to purchase
the  property  at  fair  market  value  as  determined  by  an  independent
appraisal.

NOTE F-CONTINGENCIES

In  January  of 1998, seventeen current  and/or  former  employees  of  the
Company filed  the  case  of  "Octavius Anderson, et al. v. Pilgrim's Pride
Corporation" in the United States  District  Court for the Eastern District
of Texas, Lufkin Division claiming the Company violated requirements of the
Fair  Labor  Standards Act.  The suit alleged the  Company  failed  to  pay
employees for  all  hours  worked.   The  suit  generally  alleged that (i)
employees  should  be  paid for time spent to put on, take off,  and  clean
certain personal gear at  the  beginning and end of their shifts and breaks
and (ii) the use of a master time  card  or production "line" time fails to
pay employees for all time actually worked.   Plaintiffs  sought to recover
unpaid  wages plus liquidated damages and legal fees.  Approximately  1,700
consents  to join as plaintiffs were filed with the court by current and/or
former employees.   During the week of March 5, 2001, the case was tried in
the Federal Court of  the  Eastern  District  of Texas, Lufkin, Texas.  The
Company prevailed at the trial with a judgment  issued  by the judge, which
found  no  evidence  presented to support the plaintiffs allegations.   The
plaintiffs have filed  an  appeal  in the Fifth Circuit Court of Appeals to
reverse the judge's decision.  Neither  the  likelihood  of  an unfavorable
outcome nor the amount of ultimate liability, if any, with respect  to this
case  can  be  determined  at  this time.  The Company does not expect this
matter, individually or collectively,  to  have  a  material  impact on its
financial  position,  results  of  operations  or liquidity.  Substantially
similar  suits  have  been  filed  against  four other  integrated  chicken
companies, including WLR Foods, Inc, one of which  resulted  in  a  federal
judge  dismissing  most of the plaintiff's claims in that action with facts
similar to the Company's case.

On  February  9, 2000,  the  U.S.  Department  of  Labor  ("DOL")  began  a
nationwide audit  of  wage and hour practices in the chicken industry.  The
DOL has audited 51 chicken plants, three of which are owned by the Company.
The DOL audit examined  pay practices relating to both processing plant and
catching crew employees and  includes  practices  which  are the subject of
Anderson v. Pilgrim's Pride discussed above.  The Company  met with the DOL
in  a closing conference in March of 2001 and is currently considering  the
recommendations presented by the DOL, the majority of which are procedural.
The Company  does  not expect this matter, individually or collectively, to
have a material impact  on its financial position, results of operations or
liquidity.

NOTE G-BUSINESS SEGMENT

After the acquisition of  WLR,  the  Company now operates in two reportable
business segments as (i) a producer of  chicken and other products and (ii)
a producer of turkey products.

The Company's chicken and other products  segment includes sales of chicken
and sales of other products it produces and  purchases  for  resale  in the
United States and Mexico.   The chicken and other products segment conducts
separate operations in the United States and Mexico and is reported as  two
separate  geographical  areas.  The Company's turkey segment includes sales
of turkey products produced  in its turkey operation recently acquired from
WLR, whose operations are exclusively in the United States.

Inter-area sales and inter-segment  sales,  which  are  not  material,  are
accounted  for  at  prices  comparable  to  normal  trade  customer  sales.
Identifiable  assets  by segment and geographic area are those assets which
are used in the Company's  operations  in  each  segment or area, corporate
assets are included with chicken and other products.

The  following table presents certain information regarding  the  Company's
segments:



                                Three Months Ended        Six Months Ended

                                March 31,   April 1,    March 31,   April 1,
                                  2001        2000        2001        2000
                                             (in thousands)
                                                 
Net Sales to Customers:
     Chicken and Other Products:
        United States         $  394,322  $  296,530   $  701,874  $ 580,909
        Mexico                    75,844      76,730      154,324    147,176
            Sub-total            470,166     373,260      856,198    728,085
        Turkey                    71,427           -       71,427          -
            Total             $  541,593  $  373,260   $  927,625  $ 728,085

Operating Income(Loss):
     Chicken and Other Products:
        United States         $     (257) $    3,503   $   20,374  $  24,609
        Mexico                    (5,202)      9,779       (2,622)    13,895
            Sub-total             (5,459)     13,282       17,752     38,504
        Turkey                       187           -          187          -

            Total             $   (5,272) $   13,282   $   17,939  $   38,504

Depreciation and Amortization:
     Chicken and Other Products:
        United States         $    8,797  $    5,956   $   14,685  $   11,705
        Mexico                     1,792       2,921        4,571       5,759
             Sub-total            10,589       8,877       19,256      17,464
        Turkey                     1,564           -        1,564           -
             Total            $   12,153  $    8,877   $   20,820  $   17,464

Total Assets:
     Chicken and Other Products:
        United States         $  778,177  $  481,466   $  778,197  $  481,466
        Mexico                   211,443     183,692      211,443     183,692
             Sub-total           989,620     665,158      989,620     665,158
        Turkey                   186,641           -      186,641           -
             Total            $1,176,261  $  665,158   $1,176,261  $  665,158





PILGRIM'S PRIDE CORPORATION AND SUBSIDIARIES
March 31, 2001



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

GENERAL

Profitability in the poultry (inclusive of chicken and turkey) industry can
be materially  affected  by  the commodity prices of poultry, poultry parts
and feed ingredients.  Those commodity  prices  are  determined  largely by
supply  and demand.  As a result, the poultry industry as a whole has  been
characterized   by  cyclical  earnings.   These  cyclical  fluctuations  in
earnings of individual poultry companies can be mitigated somewhat by:

     -  Business strategy;
     -  Product mix;
     -  Sales and marketing plans; and
     -  Operating efficiencies.

In an effort to reduce  price  volatility  and  to  generate  higher,  more
consistent  profit  margins,  we  have  concentrated  on the production and
marketing of prepared food products.  Prepared food products generally have
higher  profit margins than our other products.  Also, the  production  and
sale in the  U.S. of prepared food products reduces the impact of the costs
of feed ingredients  on  our  profitability.  Feed ingredient purchases are
the  single largest component of  our  cost  of  goods  sold,  representing
approximately  26.6%  of  our  cost  of  goods  sold  in  fiscal 2000.  The
production  of  feed  ingredients  is  positively  or  negatively  affected
primarily  by weather patterns throughout the world, the  global  level  of
supply inventories  and  the agricultural policies of the United States and
foreign governments.  As further  processing  is performed, feed ingredient
costs become a decreasing percentage of a product's total production costs,
thereby reducing their impact on our profitability.

In  general, the Company's chicken and other sales  are  relatively  stable
throughout  the  year.   However,  demand  for turkey products is typically
strongest  in  September  through December.  Management  responds  to  this
seasonality by attempting to manage operating volumes and inventory levels,
and the associated working  capital  requirements, to meet expected demand.
As a consequence, the Company's short-term borrowings typically peak in the
second  quarter  of  each fiscal year, reflecting  the  buildup  of  turkey
product inventories.

The following table presents  certain  information  regarding the Company's
segments:



                                Three Months Ended        Six Months Ended

                                March 31,   April 1,    March 31,   April 1,
                                  2001        2000        2001        2000
                                             (in thousands)
                                                 
Net Sales to Customers:
     Chicken and Other Products:
        United States         $  394,322  $  296,530   $  701,874  $ 580,909
        Mexico                    75,844      76,730      154,324    147,176
            Sub-total            470,166     373,260      856,198    728,085
        Turkey                    71,427           -       71,427          -
            Total             $  541,593  $  373,260   $  927,625  $ 728,085

Operating Income(Loss):
     Chicken and Other Products:
        United States         $     (257) $    3,503   $   20,374  $  24,609
        Mexico                    (5,202)      9,779       (2,622)    13,895
            Sub-total             (5,459)     13,282       17,752     38,504
        Turkey                       187           -          187          -

            Total             $   (5,272) $   13,282   $   17,939  $   38,504

Depreciation and Amortization:
     Chicken and Other Products:
        United States         $    8,797  $    5,956   $   14,685  $   11,705
        Mexico                     1,792       2,921        4,571       5,759
             Sub-total            10,589       8,877       19,256      17,464
        Turkey                     1,564           -        1,564           -
             Total            $   12,153  $    8,877   $   20,820  $   17,464



The following table presents certain items as a percentage of net sales for
the periods indicated.



                                          Percentage of Net Sales
                               Three Months Ended        Six Months Ended
                               March 31,  April 1,      March 31,  April 1,
                                 2001       2000           2001      2000

                                                        
Net Sales                        100.0 %    100.0 %      100.0 %    100.0 %
Costs and Expenses:
   Cost of sales                  94.6       90.9         91.8       89.1
   Gross profit                    5.4        9.1          8.2       10.9
   Selling, general and
      administrative               6.4        5.6          6.3        5.6
Operating (Loss)  Income          (1.0)       3.6          1.9        5.3
Interest Expense                   1.3        1.3          1.2        1.2
Income (loss) before
   Income Taxes                   (2.2)       2.5          0.7        4.2
   Net Income (loss)              (1.8)       2.4          0.3        3.3



RESULTS OF OPERATIONS

On January 27, 2001, the Company completed the acquisition  of  WLR  Foods,
Inc.  ("WLR"),  a  vertically  integrated  producer  of  chicken and turkey
products located in the Eastern United States.  Accordingly,  nine weeks of
operations of the former WLR are included in the Company's results  for the
second quarter of fiscal 2001 and the first six months of fiscal 2001.

FISCAL SECOND QUARTER 2001 COMPARED TO FISCAL SECOND QUARTER 2000

CONSOLIDATED NET SALES.  Consolidated net sales were $541.6 million for the
second  quarter  of  fiscal  2001, an increase of $168.3 million, or 45.1%,
from the second quarter of fiscal  2000.  The  increase in consolidated net
sales  resulted  from a $94.1 million increase in  U.S.  chicken  sales  to
$347.8 million, a $71.4 million increase in turkey sales and a $3.7 million
increase in sales of other U.S. products to $46.6 million, partially offset
by a $0.9 million  decrease  in Mexico chicken sales to $75.8 million.  The
increase in U.S. chicken sales  was  primarily  due  to a 31.1% increase in
dressed  pounds produced, all of which was due to the acquisition  of  WLR,
and to a 4.5%  increase  in  total  revenue per dressed pound produced. The
increase in turkey sales was due to the  addition of this product line from
the acquisition of WLR. The $3.7 million increase  in  sales  of other U.S.
products  was  due  primarily  to the acquisition of WLR. The $0.9  million
decrease in Mexico chicken sales  was  primarily due to a 19.5% decrease in
revenue  per  dressed pound resulting from  an  oversupply  of  chicken  in
Mexico, partially offset by a 22.8% increase in dressed pounds produced.

COST OF SALES.  Consolidated cost of sales was $512.4 million in the second
quarter of fiscal  2001,  an increase of $173.1 million, or 51.0%, compared
to the second quarter of fiscal  2000. The increase resulted primarily from
a $159.0 million increase in the cost  of sales of U.S. operations and from
a $14.1 million increase in the cost of sales in Mexico operations.

The cost of sales increase in our U.S. operations of $159.0 million was due
primarily to the acquisition of WLR, $64.6  million of which related to the
turkey operations, and increased production of  higher  cost  prepared food
products, higher energy costs and higher feed ingredient costs.

The  $14.1  million  cost  of  sales increase in our Mexico operations  was
primarily  due  to  a 22.8% increase  in  dressed  pounds  produced  offset
partially by a 0.2% decrease  in  average  costs of sales per dressed pound
produced.

GROSS PROFIT.  Gross profit was $29.2 million  for  the  second  quarter of
fiscal  2001,  a  decrease  of $4.8 million, or 14.1%, over the same period
last year.  Gross profit as a  percentage of sales decreased to 5.4% in the
second quarter of fiscal 2001 from  9.1%  in  the  second quarter of fiscal
2000  due  to  lower  net  sales in Mexico and lower margins  in  our  U.S.
operations as discussed above.

Beginning in the fourth quarter  of  fiscal 1999, commodity chicken margins
in the U.S. have been under pressure due,  in  part, to increased levels of
chicken production in the U.S.  To the extent that  these  trends continue,
future operations could be negatively affected to the extent  not offset by
other factors such as those discussed under "-General" above.

SELLING,   GENERAL  AND  ADMINISTRATIVE  EXPENSES.   Consolidated  selling,
general and  administrative  expenses  were  $34.5  million  in  the second
quarter  of  fiscal 2001 and $20.7 million in the second quarter of  fiscal
2000. The $13.7  million,  or  66.2%,  increase  was  due  primarily to the
acquisition   of   WLR  and  certain  integration  costs  related  thereto.
Consolidated selling,  general  and administrative expenses as a percentage
of sales increased in the second  quarter  of fiscal 2001 to 6.4%, compared
to 5.6% in the second quarter of fiscal 2000.

OPERATING INCOME (LOSS).  Consolidated operating  loss was $5.3 million for
the  second  quarter  of  fiscal  2001,  a decrease of $18.6  million  when
compared  to the second quarter of fiscal 2000,  resulting  primarily  from
lower net margins  in  Mexico  and  lower margins in our U.S. operations as
discussed above.

INTEREST EXPENSE.  Consolidated net interest  expense  increased  50.8%  to
$7.1 million in the second quarter of fiscal 2001, compared to $4.7 million
in  the  second  quarter of fiscal 2000, due to higher outstanding balances
resulting from the  acquisition  of  WLR offset partially by lower interest
rates experienced in the second quarter of fiscal 2001.

INCOME  TAX  BENEFIT.   Consolidated income  tax  benefit  in   the  second
quarter of fiscal  2001  was  $2.3  million  compared to an expense of $0.2
million in the second quarter of fiscal 2000.  This benefit resulted from a
pre-tax loss in the U.S. Operations in the second quarter of fiscal 2001.

FIRST SIX MONTHS OF FISCAL 2001 COMPARED TO FIRST SIX MONTHS OF FISCAL 2000

CONSOLIDATED NET SALES.  Consolidated net sales were $927.6 million for the
first six months of fiscal 2001, an increase of  $199.5  million, or 27.4%,
from the first six months of fiscal 2000.  The increase in consolidated net
sales  resulted  from  a $109.7 million increase in U.S. chicken  sales  to
$613.6 million, a $71.4  million  increase  in  turkey  sales, and an $11.3
million  increase in sales of other U.S. products to $88.3  million  and  a
$7.1 million  increase  in  Mexico  chicken  sales  to $154.3 million.  The
increase in U.S. chicken sales was primarily due to an  18.7%  increase  in
dressed  pounds  produced, which resulted primarily from the acquisition of
WLR, and to a 2.6%  increase  in  total revenue per dressed pound produced.
The increase in turkey sales was due  to  the acquisition of WLR. The $11.3
million  increase  in sales of other U.S. products  to  $88.3  million  was
primarily due to the  acquisition of WLR and higher prices in the Company's
commercial egg and poultry byproducts operations. The $7.1 million increase
in Mexico chicken sales  was  primarily  due to a 16.3% increase in dressed
pounds produced offset partially by a 9.9%  decrease in average revenue per
dressed pound produced.

COST OF SALES.  Consolidated cost of sales was  $851.2 million in the first
six  months  of  fiscal  2001,  an increase of $202.7  million,  or  31.3%,
compared to the first six months  of  fiscal  2000.  The  increase resulted
primarily  from  a  $180.0  million increase in the cost of sales  of  U.S.
operations and by a $22.7 million  increase  in the cost of sales in Mexico
operations.

The cost of sales increase in our U.S. operations of $180.0 million was due
primarily to the acquisition of WLR, $64.6 million  of which related to the
turkey  operations,  increased  production  of  higher cost  prepared  food
products, higher energy costs and higher feed ingredient costs.

The  $22.7  million  cost  of sales increase in our Mexico  operations  was
primarily due to a 16.3% increase  in dressed pounds produced and by a 1.6%
increase in average costs of sales per dressed pound produced.

GROSS PROFIT.  Gross profit was $76.4  million  for the first six months of
fiscal 2001, a decrease of $3.1 million, or 3.9%, over the same period last
year.  Gross profit as a percentage of sales decreased to 8.2% in the first
six months of fiscal 2001 from 10.9% in the first six months of fiscal 2000
due to lower net sales in Mexico and lower margins  in  our U.S. operations
as discussed above.

Beginning in the fourth quarter of fiscal 1999, commodity  chicken  margins
in  the U.S. have been under pressure due, in part, to increased levels  of
chicken  production.   To the extent that these trends continue, subsequent
period's operations could  be  negatively affected to the extent not offset
by other factors such as those discussed under "-General" above.

SELLING,  GENERAL  AND  ADMINISTRATIVE  EXPENSES.    Consolidated  selling,
general and administrative  expenses  were  $58.4  million in the first six
months of fiscal 2001 and $41.0 million in the first  six  months of fiscal
2000.  The  $17.4 million increase was due primarily to the acquisition  of
WLR and certain  integration  costs  related thereto. Consolidated selling,
general and administrative expenses as  a  percentage of sales increased in
the first six months of fiscal 2001 to 6.3%,  compared to 5.6% in the first
six months of fiscal 2000.

OPERATING INCOME.  Consolidated operating income  was $17.9 million for the
first six months of fiscal 2001, a decrease of $20.6  million when compared
to the first six months of fiscal 2000, resulting primarily  from lower net
margins in Mexico and lower margins in our U.S. operations.

INTEREST  EXPENSE.   Consolidated net interest expense increased  30.5%  to
$11.2 million in the first six months of fiscal 2001, when compared to $8.6
million for the first  six months of fiscal 2000, due to higher outstanding
balances incurred for the  acquisition  of  WLR,  offset partially by lower
interest rates experienced in the first six months of fiscal 2001.

INCOME  TAX  EXPENSE.  Consolidated income tax expense  in  the  first  six
months of fiscal  2001  decreased to $4.0 million compared to an expense of
$6.8  million in the first  six  months  of  fiscal  2000.   This  decrease
resulted from lower U.S. pre-tax earnings in the first six months of fiscal
2001 than in the first six months of fiscal 2000.

LIQUIDITY AND CAPITAL RESOURCES

On November  16,  2000  the  Company  entered  into  amended  and  restated
revolving   credit   facilities  and  secured  term  borrowing  facilities,
increasing the total amount available to $120.0 million and $400.0 million,
from $70.0 million and  $200.0 million, respectively. The credit facilities
provide for interest at rates  ranging from LIBOR plus five-eighths percent
to LIBOR plus two and three-quarters  percent, depending upon the Company's
total debt to capitalization ratio.  Interest  rates  on  debt  outstanding
under  these  facilities  at  March  31,  2001 ranged from LIBOR plus five-
eighths  percent,  to  LIBOR  plus  two  and  one-quarter  percent.   These
facilities are secured by inventory and fixed assets or are unsecured.

These increases were made to provide the funding  necessary  to  consummate
the  WLR  acquisition  discussed in  "Note A to the Consolidated  Financial
Statements".

At March 31, 2001, $20.6 million was available  under  the revolving credit
facilities  and  $95.0  million  was  available  under  the term  borrowing
facilities.

On  June  26,  1998  the Company entered into an asset sale agreement  (the
"Agreement")  to  sell up  to  $60  million  of  accounts  receivable.   In
connection with the  Agreement,  the  Company  sells, on a revolving basis,
certain of its trade receivables (the "Pooled Receivables")  to  a  special
purpose  corporation  wholly  owned  by the Company, which in turn sells  a
percentage ownership interest to third  parties.   At  March  31, 2001, and
September  30,  2000,  an  interest  in  these Pooled Receivables of  $38.0
million and $35.4 million, respectively, had been sold to third parties and
is  reflected  as a reduction to accounts receivable.   These  transactions
have been recorded  as  sales  in  accordance  with FASB STATEMENT NO. 125,
ACCOUNTING   FOR   TRANSFERS   AND  SERVICING  OF  FINANCIAL   ASSETS   AND
EXTINGUISHMENTS OF LIABILITIES ("SFAS  125").  The gross proceeds resulting
from the sale are included in cash flows  from  operating activities in the
Consolidated  Statements  of  Cash  Flows.   Losses  on  these  sales  were
immaterial.

At  March  31, 2001, the Company's working capital and current  ratio  were
$166.5 million  and 1.62 to 1, respectively, compared to $124.5 million and
1.86 to 1, respectively, at September 30, 2000.

Trade accounts and other receivables were $109.7 million at March 31, 2001,
compared to $50.3  million  at  September  30,  2000.   The  $59.4  million
increase between March 31, 2001 and September 30, 2000 was due primarily to
the  acquisition  of  WLR's  trade receivables and other accounts partially
offset by the sale of receivables  under the asset sale agreement discussed
above.

Accounts payable and accrued expenses  were  $203.2  million  at  March 31,
2001,  compared  to  $139.8  million at September 30, 2000, an increase  of
$63.4 million, or 45.4%, which  was  primarily  due  to  the acquisition of
WLR.

Inventories  were  $305.2  million  at March 31, 2001, compared  to  $181.2
million at September 30, 2000.  The $124.0  million,  or 68.4%, increase in
inventories between March 31, 2001 and September 30, 2000 was primarily due
to the acquisition of WLR.

Capital expenditures of $60.4 million and $35.4 million  for  the six month
periods  ended  March  31,  2001  and  April  1,  2000,  respectively, were
primarily  incurred  to  expand  certain  facilities, improve efficiencies,
reduce costs and routine equipment replacement.   The  Company has budgeted
approximately $100.0 million for capital expenditures in  each  of its next
three fiscal years, primarily to increase capacity through either  building
or  acquiring  new  facilities, to improve efficiencies and for the routine
replacement of equipment.   However,  actual levels of capital expenditures
in  any  fiscal year may be greater or lesser  than  those  budgeted.   The
Company expects  to finance such expenditures with available operating cash
flows and long-term financing.

Cash flows (used in)  provided by operating activities were ($31.5) million
and $43.4 million for the  six-month periods ended March 31, 2001 and April
1, 2000, respectively.  The  decrease  in  cash flows provided by operating
activities for the six months ended March 31,  2001,  when  compared to the
six  months  ended  April  1, 2000, was due primarily to the variations  in
accounts receivable upon initial  use  of  the asset sale program last year
discussed  above, lower net income than the prior  year  and  decreases  in
accounts payable.

Cash flows provided  by  (used in) financing activities were $307.6 million
and ($9.0) million for the six-month periods ended March 31, 2001 and April
1, 2000, respectively.  The  cash  used  in  financing activities primarily
reflects  the net proceeds and payments from notes  payable  and  long-term
financing and  debt  retirement. The substantial increase was primarily due
to funds provided and used for the WLR acquisition.

IMPACT OF INFLATION

Due to moderate inflation  in  the  U.S.  and the Company's rapid inventory
turnover  rate,  the  results  of operations have  not  been  significantly
affected by inflation during the past three-year period.

FORWARD LOOKING STATEMENTS

The Private Securities Litigation Reform Act of 1995 provides a safe harbor
for forward-looking statements made  by  (or  on  behalf  of)  the Company.
Except for historical information contained herein, Management's Discussion
and  Analysis  of  Results of Operations and Financial Condition and  other
discussions elsewhere  in this Form 10-Q contain forward-looking statements
that are dependent upon  a  number  of  risks  and uncertainties that could
cause actual results to differ materially from those in the forward-looking
statements.   These risks and uncertainties include  changes  in  commodity
prices of feed  ingredients  and poultry, the Company's indebtedness, risks
associated  with  the  Company's  foreign  operations,  including  currency
exchange   rate   fluctuations,    trade   barriers,   exchange   controls,
expropriation and changes in laws and  practices, the impact of current and
future  laws  and  regulations,  risks  associated   with   the   Company's
integration  of  WLR  into  the  Company,  the  impact  of uncertainties of
litigation as well as other risks described in the Company's Securities and
Exchange  Commission  ("SEC")  filings.   The  Company does not  intend  to
provide updated information about the matters referred to in these forward
looking  statements, other than in the context of  Management's  Discussion
and Analysis  of  Results  of  Operations and Financial Condition contained
herein and other disclosures in the Company's SEC filings.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The risk inherent in the Company's  market  risk  sensitive instruments and
positions is the potential loss arising from adverse  changes  in the price
of feed ingredients and interest rates as discussed below and  as  adjusted
for  the  acquisition  of  WLR.   The sensitivity analyses presented do not
consider the effects that such adverse changes may have on overall economic
activity, nor do they consider additional  actions  management  may take to
mitigate its exposure to such changes.  Actual results may differ.

FEED  INGREDIENTS.  The  Company  is  a  purchaser  of certain commodities,
primarily corn and soybean meal.  As a result, the Company's  earnings  are
affected by changes in the price and availability of such feed ingredients.
The  Company  from  time to time will lock-in future feed ingredient prices
using various hedging  techniques,  including  forward purchases agreements
with  suppliers  and  futures contracts.  The Company  does  not  use  such
financial instruments for  trading  purposes  and  is  not  a  party to any
leveraged  derivatives.   Market  risk  is estimated as a hypothetical  10%
increase  in  the  weighted-average  cost of  the  Company's  primary  feed
ingredients  as  of  September 30, 2000.   Based  on  projected  2001  feed
consumption, such an increase  would result in an increase to cost of sales
of approximately $47.5 million in  2001.  As of March 31, 2001, the Company
had hedged none of its 2001 feed requirements.

INTEREST RATES.  The Company's earnings  are  also  affected  by changes in
interest  rates  due  to the impact those changes have on its variable-rate
debt instruments.  The  acquisition  of  WLR  substantially  increased  the
Company's  outstanding  balances of variable rate debt.  The Company, after
adjusting for the additional  borrowing to complete the acquisition of WLR,
has variable-rate debt instruments  representing approximately 65.6% of its
long-term  debt at March 31, 2001.  If  interest  rates  average  25  basis
points more  in  2001  than  they  did  during 2000, the Company's interest
expense would be increased by $794,000.   These  amounts  are determined by
considering the impact of the hypothetical interest rates on  the Company's
variable-rate long-term debt at March 31, 2001.




PILGRIM'S PRIDE CORPORATION AND SUBSIDIARIES
March 31, 2001



                        PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

In  January  of  1998,  seventeen  current  and/or former employees of  the
Company filed the case of "Octavius Anderson,  et  al.  v.  Pilgrim's Pride
Corporation"  in the United States District Court for the Eastern  District
of Texas, Lufkin Division claiming the Company violated requirements of the
Fair Labor Standards  Act.   The  suit  alleged  the  Company failed to pay
employees  for  all  hours  worked.   The suit generally alleged  that  (i)
employees should be paid for time spent  to  put  on,  take  off, and clean
certain personal gear at the beginning and end of their shifts  and  breaks
and  (ii) the use of a master time card or production "line" time fails  to
pay employees  for  all time actually worked.  Plaintiffs sought to recover
unpaid wages plus liquidated  damages  and legal fees.  Approximately 1,700
consents to join as plaintiffs were filed  with the court by current and/or
former employees.  During the week of March  5, 2001, the case was tried in
the  Federal Court of the Eastern District of Texas,  Lufkin,  Texas.   The
Company  prevailed  at the trial with a judgment issued by the judge, which
found no evidence presented  to  support  the plaintiffs' allegations.  The
plaintiffs have filed an appeal in the Fifth  Circuit  Court  of Appeals to
reverse  the  judge's  decision.   Neither the likelihood of an unfavorable
outcome nor the amount of ultimate liability,  if any, with respect to this
case  can be determined at this time.  The Company  does  not  expect  this
matter,  individually  or  collectively,  to  have a material impact on its
financial position, operations or liquidity.  Substantially  similar  suits
have  been filed against four other integrated chicken companies, including
WLR Foods, Inc, one of which resulted in a federal judge dismissing most of
the plaintiffs'  claims  in that action with facts similar to the Company's
case.

On  February  9,  2000,  the U.S.  Department  of  Labor  ("DOL")  began  a
nationwide audit of wage and  hour  practices in the chicken industry.  The
DOL has audited 51 chicken plants, three of which are owned by the Company.
The DOL audit examined pay practices  relating to both processing plant and
catching crew employees and includes practices  which  are  the  subject of
Anderson v. Pilgrim's Pride discussed above.  The Company met with  the DOL
in  a closing conference in March of 2001 and is currently considering  the
recommendations presented by the DOL, the majority of which are procedural.
The Company  does not expect this matter, individually or collectively,  to
have a material  impact on its financial position, operations or liquidity.

The Company is subject to various other legal proceedings and claims, which
arise  in  the  ordinary  course  of  its  business.   In  the  opinion  of
management,  the amount of ultimate liability with respect to these actions
will not materially affect the financial position, results of operations or
cash flows of the Company.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Pilgrim's Pride  Corporation  held  its  Annual  Meeting of Shareholders on
January 31, 2001.  The meeting was held to elect the Board of Directors for
the ensuing year; to appoint Ernst & Young LLP as the Company's independent
auditors for the fiscal year ending September 29,  2001;  and  to  transact
such  other business as may be properly brought before the meeting.   There
were 12,505,402  Class  A  shares and 24,695,890 Class B shares represented
with one vote per share for  Class  A  shares  (or  12,505,402 votes in the
aggregate)  and  twenty  votes  per share for Class B shares,  (493,917,800
votes in the aggregate). With regard  to  the election of Directors for the
ensuing year, the following votes were cast:



NOMINEE                    FOR       WITHHELD
                           
Lonnie "Bo" Pilgrim
   Class A              12,240,089     265,313
   Class B             466,930,100  26,987,700
Clifford E. Butler
   Class A              12,440,046      65,356
   Class B             489,657,860   4,259,940
David Van Hoose
   Class A              12,446,259      59,143
   Class B             489,667,960   4,249,840
Richard A. Cogdill
   Class A              12,446,259      59,143
   Class B             489,667,960   4,249,840
Lonnie Ken Pilgrim
   Class A              12,241,812     263,590
   Class B             466,927,120  26,990,680
Charles L. Black
   Class A              12,444,984      60,418
   Class B             490,214,940   3,702,860
S. Key Coker
   Class A              12,445,259      60,143
   Class B             490,227,960   3,689,840
Vance C. Miller, Sr.
   Class A              12,445,109      60,293
   Class B             490,219,960   3,697,840
James G. Vetter, Jr.
   Class A              12,438,546      66,856
   Class B             489,595,720   4,322,080
Donald L. Wass, Ph.D.
   Class A              12,444,659      60,743
   Class B             490,209,960   3,707,840


All Directors were elected by the above results.

With  regard  to  ratifying  the  appointment  of  Ernst & Young LLP as the
Company's independent auditors for fiscal 2001, the  following  votes  were
cast:



                For      Against  Abstained
                    
   Class A   12,496,269    7,164      1,969
   Class B  493,652,180  153,900    111,720


Ernst  & Young LLP was appointed as independent auditors for fiscal 2001 by
the above results.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

EXHIBIT NUMBER

12.  Ratio of earnings to Fixed Charges for the six months ended March
      31, 2001 and April 1, 2000.*

*  Filed herewith

FORM 8-K FILINGS

The Company  filed  a  Form  8-K  on  February  8,  2001,  relating  to the
acquisition by a wholly-owned subsidiary of Pilgrim's Pride Corporation  of
WLR

The  Company  filed  a Form 8-K/A on April 12, 2001, as an amendment to the
Form 8-K filed on February  8,  2001,  relating  to  the  acquisition  by a
wholly-owned subsidiary of Pilgrim's Pride Corporation of WLR

SIGNATURES

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

                                   PILGRIM'S PRIDE CORPORATION

                                   /s/ Richard A. Cogdill

Date May 15, 2001                  Richard A. Cogdill
                                   Executive Vice President and
                                   Chief Financial Officer and
                                   Secretary and Treasurer
                                   in his respective capacity as such






PILGRIM'S PRIDE CORPORATION AND SUBSIDIARIES
March 31, 2001


                                EXHIBIT 12
                        PILGRIM'S PRIDE CORPORATION

             COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES




                                                       SIX MONTHS ENDED
                                                   MARCH 31,      APRIL 1,
                                                     2001           2000
                                                           
EARNINGS:

Income before income taxes and extraordinary        $  6,954       $ 30,685
charge

Add:  Total fixed charges (see below)                 19,596         12,343

Less:  Interest Capitalized                            3,546          1,729

          Total Earnings                            $ 23,004       $ 41,299

FIXED CHARGES:

Interest (1)                                         $15,173        $ 8,603

Portion of rental expense representative of the
interest factor                                        4,423          3,740

           Total fixed charges                     $  19,596        $12,343

Ratio of earnings to fixed charges                      1.17           3.35

(1)  Interest includes amortization of
capitalized financing fees.