FOR IMMEDIATE RELEASE

CONAGRA FOODS REPORTS SOLID FIRST-QUARTER RESULTS

FIRST-QUARTER FISCAL 2006 OVERVIEW:

o    First-quarter  fiscal 2006  diluted EPS was $0.68,  reflecting a large gain
     from selling 15.4 million  shares of  Pilgrim's  Pride  Corporation  common
     stock as well as a solid performance in several areas of the business.

     >>   The $0.68 per diluted  share  includes a $0.40 per share gain from the
          sale of Pilgrim's Pride Corporation  common stock,  $0.04 per share of
          expense from asset  impairment and plant closure costs,  and $0.01 per
          share of earnings from discontinued operations.  These items impacting
          comparability are summarized toward the end of this release.

     >>   Prior-year  earnings of $0.26 per  diluted  share  included  $0.02 per
          share of net expense related to implementing cost-saving initiatives.

o    New chief executive officer Gary Rodkin will join ConAgra Foods on Oct. 1.

OMAHA,  Neb.,  Sept.  21, 2005 -- ConAgra Foods Inc.  (NYSE:  CAG), one of North
America's leading packaged food companies, today reported results for the fiscal
2006 first quarter ended Aug. 28, 2005. First-quarter diluted EPS was $0.68, and
diluted EPS was $0.26 for the same period last year;  the major items  affecting
comparability  are  summarized  toward  the end of this  release.  Sales for the
quarter were $3.4 billion, slightly less than the same period last year.

Bruce Rohde,  chairman and chief executive officer of ConAgra Foods,  commented,
"Operating  profitability  for  fiscal  2006  is  off to a  good  start.  We are
executing better in key areas of our business, and we are also encouraged by the
fact that input cost inflation  trends for some items are  moderating  following
the significant  cost increases we experienced in recent  quarters.  Fiscal 2006
should be a year of solid operating profit performance as we continue to improve
our packaged meats operations and make our cost structure more efficient."

                 Retail Products Segment (58% of company sales)

During the quarter,  sales for the Retail Products segment were $1.9 billion,  a
decrease of 4% compared  with the same period last year;  sales mix was slightly
negative,   as  volume  declined  3%.  Sales  and  volume  decreases  reflect  a
combination of the effect of price increases,  customer and product mix changes,
continued challenges for some packaged meats products, and to a lesser extent, a
rigorous SKU (stock keeping unit) reduction program.

o    Sales  for  the  company's  top  30  brands  as a  group,  which  represent
     approximately 80% of total segment sales, decreased 1% during the quarter.

     >>   Several brands posted strong sales  performance as a result of ongoing
          sales and marketing  initiatives  intended to strengthen  brand equity
          and improve category share  performance.  Popular brands posting sales
          gains include: Butterball, Chef Boyardee, DAVID, Kid Cuisine, La Choy,
          Manwich,  Marie Callender's,  Orville  Redenbacher's,  Peter Pan, Slim
          Jim, Snack Pack, Van Camp's, and Wesson.

     >>   Those brands posting sales declines include: ACT II, Armour,  Banquet,
          Blue Bonnet,  Cook's,  Eckrich,  Egg Beaters,  Healthy Choice,  Hebrew
          National, Hunt's, PAM, Parkay, Reddi-wip, and Swiss Miss.

The Retail Products  segment  operating profit for the quarter was $211 million,
slightly  above the amount  reported  for the same  quarter  last year.  Several
factors contributed to the profit performance,  including price increases across
several  product lines,  more efficient  manufacturing  operations,  and overall
cost-management  efforts.  Those factors  largely  offset higher input costs for
beef, steel, resin, and transportation.

Profit margin trends for the packaged  meats  operations  have improved from the
trends  experienced  during the second half of fiscal 2005,  even though profits
for those operations are substantially  below desired levels. The packaged meats
operations  are benefiting  from new  management and lower pork input costs,  as
well as better net pricing  policies that are closely linked to SKU optimization
efforts and product and customer mix  improvement.  The company is encouraged by
the progress  being made by the new packaged meats team, and continues to expect
year-over-year  profit  improvement  for these  operations in the second half of
fiscal 2006.

$7 million of costs  associated with a plant closure in the current year, and $8
million of costs  associated  with  implementing  efficiency  initiatives in the
prior year, impact year-over-year comparability of segment operating profit.

               Foodservice Products Segment (23% of company sales)

Sales for the  Foodservice  Products  segment  were $790  million  for the first
quarter,  roughly equal to the same period last year.  Segment  operating profit
was $80  million  in the first  quarter,  up from $66  million  in the  year-ago
period.  Last year's  operating  profit includes $5 million of costs  associated
with implementing  efficiency  initiatives as well as $11 million of unfavorable
production costs associated with a planned plant consolidation.

During the first  quarter,  specialty  potato  products  and  culinary  products
increased volumes with key customers.  Growth in operating profits for specialty
potato products and culinary products  primarily  reflects increased volumes and
improved operating  efficiencies.  Due to tariff-related market dynamics,  sales
and  profits  for  seafood   products  were  below   year-ago   levels.   Higher
transportation  costs for the overall segment were partially offset by effective
cost-management efforts.

                 Food Ingredients Segment (19% of company sales)

During the quarter, sales for the Food Ingredients segment were $631 million, an
increase of 9% compared  with the first  quarter  last year.  Segment  operating
profit was $76  million,  an  increase  of 27% over the  year-ago  period;  this
increase  was largely  driven by a very  favorable  market  environment  for the
commodity trading and merchandising operations.  Those operations, which include
trading  and  merchandising  energy,   grains,   fertilizer,   and  other  input
commodities,  contributed $47 million of the segment's total operating profit of
$76 million.  Despite a weak performance from the dehydrated  product lines, the
specialty  ingredients  products posted growth in sales and operating profit due
to a strong performance from the flour milling operations.

Pilgrim's Pride Stock Sale

o    During the quarter,  ConAgra Foods sold all of its  remaining  15.4 million
     shares  of  Pilgrim's  Pride  Corporation  (NYSE:  PPC)  common  stock  for
     approximately $482 million, resulting in a net pretax gain of approximately
     $329 million.  That gain is classified on the company's income statement as
     Gain on sale of Pilgrim's  Pride  Corporation  common stock.  ConAgra Foods
     acquired  these  shares  in  the  fall  of  2003  in  connection  with  the
     divestiture of its chicken-processing operations to Pilgrim's Pride.

Equity Method Investments,  Corporate Expense, Capital Resource Matters, and Tax
Rate

o    Equity method investments posted a pretax loss of $14 million for the first
     quarter, reflecting impairment charges totaling $19 million associated with
     two  joint  ventures.  For  the  same  quarter  last  year,  equity  method
     investment  earnings were $14 million.  Prior to the company's  sale of its
     equity  investment in Swift Foods during the second quarter of fiscal 2005,
     that investment provided $7 million of equity method investment earnings to
     ConAgra Foods during the first quarter of fiscal 2005.

o    For the first quarter, corporate expense was $73 million, compared with $64
     million for the same period a year ago.

o    For the quarter,  capital  expenditures for property,  plant, and equipment
     totaled $71 million compared with $105 million last year.  Depreciation and
     amortization  expense was  approximately $89 million for the quarter versus
     $88 million a year ago.  Dividends  paid totaled  $141 million  versus $135
     million  last year.  Net  interest  expense for the quarter was $68 million
     compared with $73 million last year.

o    At the end of the first  quarter,  interest-bearing  debt was $4.5 billion,
     compared with $5.7 billion for the same period a year ago.  Because of debt
     prepayments  made in fiscal 2005, the company has only $126 million of debt
     scheduled  to be paid in fiscal 2006.  As of the end of the first  quarter,
     the  company  had more than $500  million of cash and cash  equivalents  on
     hand.

o    The company  benefited from an effective tax rate of  approximately  36% in
     the quarter;  that rate is slightly less than the 38% effective tax rate in
     the first quarter of last year. The company currently expects the effective
     tax rate for fiscal 2006 to be in line with that of the first quarter.

New CEO and New Chairman of the Board

Recently the company  announced  that Gary Rodkin will become the  company's new
president and chief executive  officer and a member of its board of directors on
Oct. 1. He will succeed Bruce Rohde, the current chief executive officer.

Board member Steven F.  Goldstone has been elected the  non-executive  chairman,
commencing  Oct. 1. Mr.  Goldstone  is a retired  chairman  and chief  executive
officer  of RJR  Nabisco,  and  succeeds  Bruce  Rohde,  the  company's  current
chairman.

Outlook

As  previously  stated,  the company  continues to expect  fiscal 2006 EPS to be
higher than fiscal 2005 EPS, excluding amounts that impact  comparability.  That
earnings  improvement  is expected to be more apparent in the second half of the
fiscal year as the company makes more progress  working  through the issues that
have negatively impacted the packaged meats operations.

Major Items Affecting First-Quarter Fiscal 2006 EPS Comparability

Included  in  diluted  EPS of $0.68 for the first  quarter  of fiscal  2006 (EPS
amounts after tax):

o    A gain of  $0.40  per  diluted  share  from  the  sale of  Pilgrim's  Pride
     Corporation common stock that is classified as such on the company's income
     statement.

o    Expense  of $0.03 per  diluted  share  resulting  from  impairment  charges
     associated  with two joint  ventures.  These  amounts  are  included in the
     equity method investment results.

o    Expense  of  $0.01  per  diluted  share  related  to  plant  closure  costs
     classified as part of the results for the Retail Products segment.

o    Income of $0.01 per diluted share from discontinued operations.

Included  in the $0.26  diluted  EPS for the first  quarter of fiscal  2005 (EPS
amounts after tax):

o    Expense of  approximately  $0.02 per diluted share related to  implementing
     cost-saving initiatives.

For more details  regarding the company's  financial goals,  please refer to the
company's  Web  site,  www.conagrafoods.com/investors,  and  choose  the  button
titled, "ConAgra Foods Comments on Strategic Direction."

ConAgra Foods Inc. (NYSE:  CAG) is one of North America's  largest packaged food
companies,  serving consumer grocery retailers, as well as restaurants and other
foodservice  establishments.  Popular ConAgra Foods consumer brands include: ACT
II, Armour,  Banquet,  Blue Bonnet, Brown 'N Serve,  Butterball,  Chef Boyardee,
Cook's,  Crunch 'n Munch, DAVID,  Eckrich,  Egg Beaters,  Fleischmann's,  Golden
Cuisine, Gulden's, Healthy Choice, Hebrew National, Hunt's, Kid Cuisine, Knott's
Berry Farm, La Choy, Lamb Weston, Libby's, Lightlife, Lunch Makers, MaMa Rosa's,
Manwich, Marie Callender's, Orville Redenbacher's,  PAM, Parkay, Pemmican, Peter
Pan, Reddi-wip,  Rosarita, Ro*Tel, Slim Jim, Snack Pack, Swiss Miss, Van Camp's,
Wesson,  Wolf,  and  many  others.  For  more  information,  please  visit us at
www.conagrafoods.com.

Discussion of Results

ConAgra  Foods  will  host a  conference  call  at  9:00  a.m.  EDT  to  discuss
first-quarter results.  Following the company's remarks, the call will include a
question-and-answer   session  with  the  investment  community.   Domestic  and
international  participants  may access the conference call toll-free by dialing
1-877-447-8217 and 1-706-679-0415, respectively. No confirmation or pass code is
needed.  This  conference  call also can be  accessed  live on the  Internet  at
www.conagrafoods.com/investors.

A rebroadcast of the conference  call will be available  after 2:00 p.m. EDT. To
access the digital replay,  a conference I.D. number will be required.  Domestic
participants should dial 1-800-642-1687,  and international  participants should
dial  1-706-645-9291  and enter conference I.D. 8266376. A rebroadcast also will
be available on the company's Web site, where it will be archived.

In addition, the company has posted a question-and-answer supplement relating to
this release at  www.conagrafoods.com/investors.  To view recent  company  news,
please visit  www.conagrafoods.com/media.

Note on Forward-Looking Statements:

This news release contains forward-looking  statements within the meaning of the
Private Securities  Litigation Reform Act of 1995. These statements are based on
management's  current  views and  assumptions  of future  events  and  financial
performance and are subject to uncertainty and changes in circumstances. Readers
of this release should  understand  that these  statements are not guarantees of
performance or results. Many factors could affect the company's actual financial
results and cause them to vary materially from the expectations contained in the
forward-looking  statements.  These factors include,  among other things, future
economic circumstances,  industry conditions,  company performance and financial
results,  availability and prices of raw materials, product pricing, competitive
environment and related market  conditions,  operating  efficiencies,  access to
capital,  actions of governments and regulatory  factors affecting the company's
businesses  and other risks  described in the  company's  reports filed with the
Securities and Exchange  Commission.  The company  cautions readers not to place
undue reliance on any forward-looking statements included in this release, which
speak only as of the date made.






ConAgra Foods, Inc.

Segment Operating Results
In millions

                                                                                     FIRST QUARTER
                                                             ---------------------------------------------------------------
                                                                                                 
                                                                  13 Weeks
                                                                    Ended            13 Weeks Ended
                                                             --------------------  --------------------   ------------------

                                                               August 28, 2005       August 29, 2004       Percent Change
                                                             --------------------  --------------------   ------------------
SALES
Retail Products                                                 $    1,941.6          $    2,014.2               (3.6)%
Foodservice Products                                                   789.9                 792.2               (0.3)%
Food Ingredients                                                       631.4                 576.8                 9.5%
                                                             --------------------  --------------------
    Total                                                            3,362.9               3,383.2               (0.6)%
                                                             --------------------  --------------------

OPERATING PROFIT
Retail Products                                                 $      210.7          $      209.8                0.4%
Foodservice Products                                                    79.5                  66.4               19.7%
Food Ingredients                                                        76.3                  60.1               27.0%
                                                             --------------------  --------------------
   Total operating profit for segments                                 366.5                 336.3                9.0%

Reconciliation of total operating profit to income from continuing operations
before income taxes and equity method investment earnings (loss)
Items excluded from segment operating profit:
     General corporate expense                                         (73.0)                (63.6)              14.8%
     Gain on sale of Pilgrim's Pride Corporation common stock          329.4                   -                100.0%
     Interest expense, net                                             (68.1)                (73.4)              (7.2)%
                                                             --------------------  --------------------
Income from continuing operations before income taxes and
equity method investment earnings (loss)                       $       554.8         $       199.3              178.4%
                                                             ====================  ====================



      Segment operating profit excludes general corporate expense, gain on sale
      of Pilgrim's Pride Corporation common stock, equity method investment
      earnings (loss) and net interest expense. Management believes such amounts
      are not directly associated with segment performance results for the
      period. Management believes the presentation of total operating profit for
      segments facilitates period-to-period comparison of results of segment
      operations.






ConAgra Foods, Inc.

Consolidated Statements of Earnings
In millions, except per share amounts

                                                           
                                                                                      FIRST QUARTER
                                                              ---------------------------------------------------------------
                                                                13 Weeks Ended        13 Weeks Ended
                                                              -------------------   -------------------   -------------------
                                                               August 28, 2005       August 29, 2004           Percent
                                                                                                                Change
                                                              -------------------   -------------------   -------------------
Net sales                                                         $   3,362.9         $   3,383.2                (0.6)%
Costs and expenses:

Cost of goods sold                                                    2,635.4             2,700.4                (2.4)%

Selling, general and administrative expenses                            434.0               410.1                 5.8%

Interest expense, net                                                    68.1                73.4                (7.2)%
Gain on sale of Pilgrim's Pride Corporation common stock                329.4                 -                 100.0%
                                                              -------------------   -------------------
Income from continuing operations before income taxes and               554.8               199.3               178.4%
equity method investment earnings (loss)

Income tax expense                                                      193.6                81.0               139.0%
Equity method investment earnings (loss)                                (13.9)               14.1                   -
                                                              -------------------   -------------------
Income from continuing operations                                       347.3               132.4               162.3%

Income from discontinued operations, net of tax                           4.8                 2.3               108.7%
                                                              -------------------   -------------------

Net income                                                        $     352.1        $      134.7               161.4%
                                                              ===================   ===================
Earnings per share - basic

Income from continuing operations                                 $      0.67        $       0.26               157.7%

Income from discontinued operations                                      0.01                   -               100.0%
                                                              -------------------   -------------------
Net income                                                        $      0.68        $       0.26               161.5%
                                                              ===================   ===================

Weighted average shares outstanding                                     518.1               517.0                 0.2%
                                                              ===================   ===================

Earnings per share - diluted

Income from continuing operations                                 $      0.67        $       0.26               157.7%

Income from discontinued operations                                      0.01                  -                100.0%
                                                              -------------------   -------------------
Net income                                                        $      0.68        $       0.26               161.5%
                                                              ===================   ===================

Weighted average share and share equivalents
    outstanding                                                        520.5                 521.4               (0.2)%
                                                              ===================   ===================







ConAgra Foods, Inc.

Consolidated Balance Sheets
In millions

                                                                                         
                                                                        August 28, 2005          August 29, 2004
                                                                      ---------------------    --------------------
ASSETS
Current assets
  Cash and cash equivalents                                                $   501.4             $    369.8
  Receivables, less allowance for doubtful accounts
    Of  $31.7 and $28.2                                                      1,286.9                1,322.9
  Inventories                                                                2,756.3                2,584.9

   Prepaid expenses and other current assets                                   572.7                  372.6

   Current assets of discontinued operations                                     8.5                  257.6
                                                                      ---------------------    --------------------
        Total current assets                                                 5,125.8                4,907.8

Property, plant and equipment, net                                           2,834.5                2,868.7
Goodwill                                                                     3,794.0                3,791.2
Brands, trademarks and other intangibles, net                                  819.3                  826.4
Other assets                                                                   444.4                1,564.9
Noncurrent assets of discontinued operations                                     0.4                   54.9
                                                                      ---------------------    --------------------
                                                                          $ 13,018.4             $ 14,013.9
                                                                      =====================    ====================

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
   Notes payable                                                          $     10.8             $     22.4
  Current installments of long-term debt                                       119.1                  366.9
  Accounts payable                                                             926.9                  863.4
  Advances on sales                                                            128.8                  103.0
  Accrued payroll                                                              194.3                  175.4

   Other accrued liabilities                                                 1,177.4                1,245.0
  Current liabilities of discontinued operations                                 4.2                  181.0
                                                                      ---------------------    --------------------
        Total current liabilities                                            2,561.5                2,957.1

Senior long-term debt, excluding current installments                        3,943.5                4,887.1
Subordinated debt                                                              400.0                  400.3
Other noncurrent liabilities                                                 1,121.9                1,154.8
Common stockholders' equity                                                  4,991.5                4,614.6
                                                                      ---------------------    --------------------
                                                                           $ 13,018.4               $ 14,013.9
                                                                      =====================    ====================