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

(Mark One)
[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934

                For the quarterly period ended February 25, 2001

                                       OR

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

             For the transition period from __________ to __________


                          Commission File Number 1-7275
- -------------------------------------------------------------------------------

                               CONAGRA FOODS, INC.
- -------------------------------------------------------------------------------
               (Exact name of registrant, as specified in charter)

    Delaware                                              47-0248710
- -------------------------------------------------------------------------------
(State or other jurisdiction of                         (I.R.S. Employer
 incorporation or organization)                        Identification No.)

   One ConAgra Drive, Omaha, Nebraska                       68102-5001
- -------------------------------------------------------------------------------
(Address of Principal Executive Offices)                    (Zip Code)

                                 (402) 595-4000
- -------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

- -------------------------------------------------------------------------------
              (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 [X] No [ ]


Number of shares outstanding of issuer's common stock, as of March 25, 2001 was
537,085,602.






                         PART I - FINANCIAL INFORMATION
                     ITEM 1. CONDENSED FINANCIAL STATEMENTS
                      CONAGRA FOODS, INC. AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                     (in millions except per share amounts)
                                   (unaudited)



- ---------------------------------------------------------------------------------------------------------------------
                                                          THIRTEEN WEEKS ENDED            THIRTY-NINE WEEKS ENDED
                                                     FEBRUARY 25,      FEBRUARY 27,     FEBRUARY 25,     FEBRUARY 27,
                                                          2001            2000            2001               2000
                                                     ------------      ------------     ------------     ------------
                                                                                               
Net sales                                              $   6,429.2      $   5,904.9       $  20,510.7      $  19,307.8

Costs and expenses
  Cost of goods sold                                       5,405.2          5,023.1          17,324.6         16,559.7
  Selling, general and administrative expenses               732.9            542.1           1,976.5          1,754.8
  Interest expense                                           130.9             80.7             323.2            234.3
  Restructuring/Impairment charges                               -             27.7                 -             61.4
                                                       -----------      -----------       -----------      -----------
                                                           6,269.0          5,673.6          19,624.3         18,610.2
                                                       -----------      -----------       -----------      -----------
Income before income taxes                                   160.2            231.3             886.4            697.6
Income taxes                                                  61.7             87.9             340.1            265.1
                                                       -----------      -----------       -----------      -----------
Net income                                             $      98.5      $     143.4       $     546.3      $     432.5
                                                       ===========      ===========       ===========      ===========
Income per share - basic                               $       .19      $       .30       $      1.08      $       .91
                                                       ===========      ===========       ===========      ===========
Income per share - diluted                             $       .19      $       .30       $      1.07      $       .90
                                                       ===========      ===========       ===========      ===========
- -----------------------------------------------------------------------------------------------------------------------


For the thirteen weeks and thirty-nine weeks ended February 27, 2000, other
restructuring-related items included accelerated depreciation of $19.6 million
and $84.4 million, respectively, and inventory markdowns of $7.7 million and
$41.4 million, respectively, included in cost of goods sold; and $18.8 million
and $30.3 million, respectively, of accelerated depreciation and restructuring
plan implementation costs of $10.8 million and $18.6 million, respectively,
included in selling, general and administrative expenses. For the thirteen weeks
and thirty-nine weeks ended February 27, 2000, restructuring and
restructuring-related charges were $84.6 million and $236.1 million,
respectively.

See notes to the condensed consolidated financial statements.


                                       2


                      CONAGRA FOODS, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                  (in millions)
                                   (unaudited)



- ---------------------------------------------------------------------------------------------------------------------
                                                          THIRTEEN WEEKS ENDED            THIRTY-NINE WEEKS ENDED
                                                     FEBRUARY 25,      FEBRUARY 27,     FEBRUARY 25,     FEBRUARY 27,
                                                          2001            2000            2001               2000
                                                     ------------      ------------     ------------     ------------
                                                                                               
Net income                                             $   98.5         $    143.4        $   546.3        $  432.5

Other comprehensive income/(loss):

  Currency translation adjustment                          17.8               (9.2)            (6.5)          (13.6)
                                                       -----------      -----------       -----------      -----------
Comprehensive income                                   $  116.3         $    134.2        $   539.8        $  418.9
                                                       ===========      ===========       ===========      ===========
- -----------------------------------------------------------------------------------------------------------------------


See notes to the condensed consolidated financial statements.


                                       3



                      CONAGRA FOODS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                 (dollars in millions except per share amounts)
                                   (unaudited)



- ---------------------------------------------------------------------------------------------------------------------
ASSETS                                                                FEBRUARY 25,       MAY 28,        FEBRUARY 27,
                                                                          2001            2000             2000
                                                                    --------------   --------------    -----------
                                                                                              
Current assets
  Cash and cash equivalents                                            $     24.4       $     157.6     $     17.4
  Receivables, less allowance for doubtful accounts
    of $132.0, $62.8 and $82.2                                            2,244.3           1,605.5        1,972.1
  Inventories                                                             4,987.3           3,788.4        4,245.4
  Prepaid expenses                                                          538.0             404.8          297.7
                                                                       ----------         ---------       --------
        Total current assets                                              7,794.0           5,956.3        6,532.6
                                                                       ----------         ---------       --------

Property, plant and equipment                                             7,143.7           6,441.8        6,771.4
  Less accumulated depreciation                                          (3,163.7)         (2,857.8)      (3,018.6)
                                                                       ----------      ------------    ----------
      Property, plant and equipment, net                                  3,980.0           3,584.0        3,752.8
                                                                       ----------       -----------     ----------
Brands, trademarks and goodwill, net                                      4,770.2           2,366.0        2,404.2
Other assets                                                                657.1             386.7          422.9
                                                                       ----------       -----------     ----------
                                                                       $ 17,201.3       $  12,293.0     $ 13,112.5
                                                                       ==========       ===========     ==========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
  Notes payable                                                        $  3,176.1       $   1,255.5     $  2,406.3
  Current installments of long-term debt                                     79.3              20.6           19.0
  Accounts payable                                                        2,136.4           2,040.8        2,125.6
  Advances on sales                                                         231.9             888.7          156.2
  Other accrued liabilities                                               1,624.2           1,280.9        1,360.1
                                                                       ----------       -----------     ----------
        Total current liabilities                                         7,247.9           5,486.5        6,067.2
                                                                       ----------       -----------     ----------

Senior long-term debt, excluding current installments                     3,411.4           1,816.8        1,871.7
Other noncurrent liabilities                                              1,179.0             750.7          806.2
Subordinated debt                                                           750.0             750.0          750.0
Preferred securities of subsidiary company                                  525.0             525.0          525.0
Commitments and contingencies                                                   -                 -              -
Common stockholders' equity
  Common stock of $5 par value, authorized 1,200,000,000
    shares; issued 565,289,796, 524,137,617 and 524,129,789               2,826.4           2,620.7        2,620.6
  Additional paid-in capital                                                678.3             147.5           38.3
  Retained earnings                                                       1,635.1           1,420.7        1,537.2
  Foreign currency translation adjustment                                  (109.6)           (103.1)         (79.5)
  Less treasury stock, at cost, common
    shares 28,421,384, 31,925,505 and 31,883,927                           (676.6)           (760.3)        (759.3)
                                                                       ----------       -----------     ----------
                                                                          4,353.6           3,325.5        3,357.3
  Less unearned restricted stock and value of 13,075,636,
    15,246,068 and 15,602,138 common shares held
    in Employee Equity Fund                                                (265.6)           (361.5)        (264.9)
                                                                       ----------       -----------     ----------
        Total common stockholders' equity                                 4,088.0           2,964.0        3,092.4
                                                                       ----------       -----------     ----------
                                                                       $ 17,201.3       $  12,293.0     $ 13,112.5
                                                                       ==========       ===========     ==========

- -------------------------------------------------------------------------------------------------------------------


See notes to the condensed consolidated financial statements.


                                       4



                      CONAGRA FOODS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (in millions)
                                   (unaudited)


- -------------------------------------------------------------------------------------------------------------------
                                                                                        THIRTY-NINE WEEKS ENDED
                                                                                    FEBRUARY 25,     FEBRUARY 27,
                                                                                        2001             2000
                                                                                    ------------     ------------
                                                                                                
Cash flows from operating activities:
Net income                                                                            $   546.3        $   432.5
    Adjustments to reconcile net income to net cash provided by
      operating activities:
        Depreciation and other amortization                                               377.6            338.9
        Goodwill amortization                                                              64.1             47.8
        Restructuring/impairment charges and other restructuring-related
          charges (includes accelerated depreciation)                                         -            236.1
        Other noncash items (includes nonpension postretirement benefits)                  78.1             60.6
        Change in assets and liabilities before effects
          from business acquisitions                                                   (2,105.5)        (2,050.8)
                                                                                     ----------         ---------
           Net cash flows from operating activities                                    (1,039.4)          (934.9)
                                                                                     ----------         ---------

  Cash flows from investing activities:
    Additions to property, plant and equipment                                           (383.6)          (333.7)
    Payment for business acquisitions                                                  (1,107.2)          (374.8)
    Sale of businesses and property, plant and equipment                                   72.1             46.0
    Notes receivable and other items                                                        7.0            (29.8)
                                                                                      ---------         ---------
           Net cash flows from investing activities                                    (1,411.7)          (692.3)
                                                                                      ---------         ---------

  Cash flows from financing activities:
    Net short-term borrowings                                                           1,920.5          1,550.8
    Proceeds from issuance of long-term debt                                            1,663.7             71.4
    Repayment of long-term debt                                                           (12.7)           (16.8)
    Cash dividends paid                                                                  (335.0)          (278.6)
    Repayment of acquired company's debt                                               (1,114.3)               -
    Other items                                                                           195.7            255.0
                                                                                      ---------         ---------
           Net cash flows from financing activities                                     2,317.9          1,581.8
                                                                                      ---------        ---------

  Net change in cash and cash equivalents                                                (133.2)           (45.4)
  Cash and cash equivalents at beginning of period                                        157.6             62.8
                                                                                      ---------        ---------
  Cash and cash equivalents at end of period                                          $    24.4        $    17.4
                                                                                       =========        =========
- -----------------------------------------------------------------------------------------------------------------


See notes to the condensed consolidated financial statements.



                                       5



                      CONAGRA FOODS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                FOR THE THIRTY-NINE WEEKS ENDED FEBRUARY 25, 2001
                         (COLUMNAR DOLLARS IN MILLIONS)

1.   ACCOUNTING POLICIES

     The unaudited interim financial information included herein reflects normal
     recurring adjustments which are, in the opinion of management, necessary
     for a fair presentation of the results of operations, financial position,
     and cash flows for the periods presented. These condensed consolidated
     financial statements should be read in conjunction with the consolidated
     financial statements and related notes included in the ConAgra Foods, Inc.
     (the "Company") fiscal 2000 annual report on Form 10-K.

     The results of operations for any interim period are not necessarily
     indicative of the results to be expected for other interim periods or the
     full year.

     Certain prior year amounts have been reclassified in order to conform with
     current year classifications.

     In December 1999, SEC Staff Accounting Bulletin (SAB) No. 101, REVENUE
     RECOGNITION IN FINANCIAL STATEMENTS, was issued. In fiscal 2001, Emerging
     Issues Task Force (EITF) Issue No. 00-14, ACCOUNTING FOR CERTAIN SALES
     INCENTIVES, EITF Issue No. 99-19, REPORTING REVENUE GROSS AS A PRINCIPAL
     VERSUS NET AS AN AGENT, and EITF Issue No. 00-10, ACCOUNTING FOR SHIPPING
     AND HANDLING FEES AND COSTS, were issued. These pronouncements will become
     effective for the Company in the fourth quarter of fiscal 2001. In
     conjunction with the adoption of these pronouncements the Company is
     assessing accounting policies potentially impacted by the new
     pronouncements as well as several other pending EITF issues. The Company
     has not quantified the impact, if any, resulting from adoption of these new
     pronouncements.

     Statement of Financial Accounting Standards (SFAS) No. 133, ACCOUNTING FOR
     DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES, as amended, is effective for
     the Company in the first quarter of fiscal 2002. SFAS No. 133 establishes
     accounting and reporting standards for derivative instruments, including
     certain derivatives embedded in other contracts, and for hedging
     activities. Under SFAS No. 133, certain contracts that were not formerly
     considered derivatives may now meet the definition of a derivative. The
     standard requires that all derivatives be recorded on the balance sheet at
     fair value. Changes in the fair value of derivatives are recorded in
     earnings or other comprehensive income, depending on whether the derivative
     is designated as part of a hedge transaction and, if so designated, the
     type of hedge transaction. The Company is currently assessing the impact of
     the adoption of the standard on the Company's financial statements. The
     adoption impact of the standard will be presented as a cumulative effect of
     change in accounting principle. Subsequent to adoption in fiscal 2002, the
     impact of the standard on the Company's results will depend on the fair
     values of the Company's derivatives and may result in increased volatility
     in the Company's reported earnings.

2.   ACQUISITIONS

     On August 24, 2000, the Company acquired all of the outstanding shares of
     common stock and stock options of International Home Foods ("IHF") in a
     transaction accounted for as a purchase business combination. As part of
     the acquisition, the Company issued approximately 41 million shares of
     Company common stock and assumed options to acquire approximately 5 million
     post-acquisition shares of Company common stock, having an aggregate fair
     value of approximately $850 million. In addition, the Company paid
     approximately $875 million in cash to the IHF shareholders and assumed
     approximately $1.1 billion of debt.


                                       6



                      CONAGRA FOODS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                FOR THE THIRTY-NINE WEEKS ENDED FEBRUARY 25, 2001
                         (COLUMNAR DOLLARS IN MILLIONS)

     The Company has preliminarily allocated the excess of the purchase price
     over the net assets acquired to brands, trademarks and goodwill. The
     purchase price allocation will be completed upon finalization of asset and
     liability valuations. In connection with this acquisition, the Company
     expects to consolidate certain facilities and will include the associated
     costs as part of the purchase price allocation. The costs assigned to
     intangible assets arising from the transaction are being amortized on a
     straight-line basis over a period not exceeding 40 years.

     On September 15, 2000, the Company issued $1.65 billion of senior notes,
     comprised of $600 million of 7.5% senior notes, due September 15, 2005,
     $750 million of 7.875% senior notes, due September 15, 2010 and $300
     million of 8.25% senior notes, due September 15, 2030. The net proceeds
     were used to reduce outstanding borrowings under short-term credit
     facilities accessed to finance a portion of the IHF acquisition. The
     short-term credit facilities had maturities with less than six months and
     carried interest rates between 6.7% and 6.8% per annum. In addition, as
     part of the IHF acquisition the Company assumed $385 million of IHF 10.375%
     senior secured notes due in 2006 and redeemed the notes on October 6, 2000.

     The Company's unaudited pro forma results of operations for the thirty-nine
     weeks ended February 25, 2001 and February 27, 2000, assuming the
     acquisition of IHF occurred as of the beginning of the periods presented
     are as follows:



                                                   THIRTY-NINE WEEKS ENDED
                                               FEBRUARY 25,       FEBRUARY 27,
                                                   2001              2000
                                                   ----              ----
                                                             
         Net sales                              $ 20,948.8         $ 20,677.9
         Net income                                  557.0              485.3
         Income per share - diluted                   1.06                .93


3.   OPERATION OVERDRIVE

     During the fourth quarter of fiscal 2000, the Company completed a
     restructuring plan in connection with its previously announced initiative,
     "Operation Overdrive." The restructuring plan was aimed at eliminating
     overcapacity, streamlining operations and improving future profitability
     through margin expansion and expense reductions. The pre-tax charge of the
     plan approximated $1.1 billion with $621.4 million and $440.8 million
     recognized in fiscal 2000 and 1999, respectively.

     Included in the Company's results of operations for the thirteen weeks
     ended February 27, 2000 are restructuring plan charges of $84.6 million
     ($52.5 million net of tax) as follows:


                                       7



                      CONAGRA FOODS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                FOR THE THIRTY-NINE WEEKS ENDED FEBRUARY 25, 2001
                         (COLUMNAR DOLLARS IN MILLIONS)




                                                                 Packaged     Refrigerated     Agricultural
                                                                   Foods         Foods           Products         Total
                                                                 --------     ------------     ------------       -----
                                                                                                      
         Accelerated depreciation                                $   37.1       $    1.3          $    -          $  38.4
         Inventory markdowns                                           .4            3.2             4.1              7.7
         Restructuring plan implementation costs                      4.0            5.1             1.7             10.8
         Restructuring/Impairment charges                            10.5            2.1            15.1             27.7
                                                                 --------       --------         -------         --------
                         Total                                   $   52.0       $   11.7          $ 20.9          $  84.6
                                                                 ========       ========         ========        ========


         Included in the Company's results of operations for the thirty-nine
         weeks ended February 27, 2000 are restructuring plan charges of $236.1
         million ($146.4 million net of tax) as follows:




                                                                 Packaged     Refrigerated     Agricultural
                                                                   Foods         Foods           Products         Total
                                                                 --------     ------------     ------------       -----
                                                                                                      
         Accelerated depreciation                                $  104.5       $   10.2          $    -         $ 114.7
         Inventory markdowns                                         15.0            3.2             23.2           41.4
         Restructuring plan implementation costs                      6.7            9.5              2.4           18.6
         Restructuring/Impairment charges                            23.1           14.8             23.5           61.4
                                                                 --------       ---------         --------       --------
                         Total                                   $  149.3       $   37.7          $  49.1        $ 236.1
                                                                 ========       =========         ========       ========


     Restructuring plan charges reflected in the Company's Consolidated
     Statements of Earnings for the thirteen weeks and thirty-nine weeks ended
     February 27, 2000 are as follows: accelerated depreciation of $19.6 million
     and $84.4 million, respectively, are included in cost of goods sold;
     accelerated depreciation of $18.8 million and $30.3 million, respectively,
     are included in selling, general and administrative expenses; inventory
     markdowns are included in cost of goods sold; plan implementation costs
     (primarily third-party consulting costs) are included in selling, general
     and administrative expenses; and restructuring/impairment charges are
     reflected as such and result from asset impairments, employee related costs
     and contractual termination costs. Asset impairment charges were primarily
     reflected in the Company's Refrigerated Foods and Agricultural Products
     segments.

     Certain assets to be disposed of that were not immediately removed from
     operations were depreciated on an accelerated basis over their remaining
     useful lives. Inventory markdowns represented losses to write down the
     carrying value of non-strategic inventory resulting from the closure of
     facilities and discontinuation of certain products.

     Approximately 8,450 employees received notification of their termination as
     a result of the restructuring plan, primarily in manufacturing and
     operating facilities. In addition, other exit costs (consisting of lease
     termination and other contractual termination costs) occurred as a result
     of the restructuring plan. Such activity is as follows:


                                       8



                      CONAGRA FOODS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                FOR THE THIRTY-NINE WEEKS ENDED FEBRUARY 25, 2001
                         (COLUMNAR DOLLARS IN MILLIONS)




                                                          SEVERANCE                 OTHER EXIT
                                                   AMOUNT         HEADCOUNT            COSTS
                                                   ------         ---------            -----
                                                                           
        Fiscal 1999 activity:
            Charges to income                      $   45.1          3,160           $    7.3
            Utilized                                   (6.1)          (260)                 -
                                                   --------          -----            -------
            Balance, May 30, 1999                      39.0          2,900                7.3
         Fiscal 2000 activity:
            Charges to income                          57.8          5,290               50.9
            Utilized                                  (44.3)        (4,990)             (21.5)
                                                   --------         ------            -------
            Balance, May 28, 2000                      52.5          3,200               36.7
         Fiscal 2001 activity:
            Utilized                                  (29.4)        (2,770)             (24.9)
                                                   ---------        ------           --------
            Balance, February 25, 2001             $   23.1            430           $   11.8
                                                   ========         ======           ========


     Included in the February 25, 2001 severance reserve balance are amounts
     owed to individuals who have been severed but are receiving their severance
     payments over a period of time rather than in the form of a lump-sum.

4.   INCOME PER SHARE

     The following table reconciles the income and average share amounts used to
     compute both basic and diluted income per share:



                                                                   THIRTEEN WEEKS ENDED         THIRTY-NINE WEEKS ENDED
                                                                   --------------------------  -------------------------
                                                                    FEB. 25,      FEB. 27,      FEB. 25,      FEB. 27,
                                                                       2001          2000          2001          2000
                                                                   ------------   -----------  ------------   -----------
                                                                                                  
         NET INCOME                                                  $     98.5   $     143.4   $     546.3   $     432.5
                                                                    ===========   ===========   ===========   ===========
         INCOME PER SHARE - BASIC
           Weighted average shares outstanding - basic                    523.3         476.5         507.5         475.3
                                                                    ===========   ===========   ===========   ===========
         INCOME PER SHARE - DILUTED
           Weighted average shares outstanding - basic                    523.3         476.5         507.5         475.3
           Add shares contingently issuable upon
             exercise of stock options                                      4.0           2.3           3.1           3.4
                                                                    -----------   -----------   -----------   -----------
           Weighted average shares outstanding - diluted                  527.3         478.8         510.6         478.7
                                                                    ===========   ===========   ===========   ===========


     The sum of the income per share reported for fiscal 2001 quarters does not
     equal the income per share reported for the thirty-nine weeks ended of
     fiscal 2001 due to rounding.



                                       9



                      CONAGRA FOODS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                FOR THE THIRTY-NINE WEEKS ENDED FEBRUARY 25, 2001
                         (COLUMNAR DOLLARS IN MILLIONS)


5.   INVENTORIES

     The major classes of inventories are as follows:



                                                                  FEB. 25,            MAY 28,            FEB. 27,
                                                                    2001               2000               2000
                                                               ---------------      -----------          --------
                                                                                              
         Hedged commodities                                     $    1,535.0        $    1,301.6       $    1,292.1
         Food products and livestock                                 1,752.7             1,393.6            1,434.3
         Agricultural chemicals, fertilizer and feed                   968.2               671.1              812.8
         Other, principally ingredients and supplies                   731.4               422.1              706.2
                                                                ------------        ------------       ------------
                                                                $    4,987.3        $    3,788.4       $    4,245.4
                                                                ============        ============       ============


6.   CONTINGENCIES

     In fiscal 1991, the Company acquired Beatrice Company ("Beatrice"). As a
     result of the acquisition and the significant pre-acquisition contingencies
     of the Beatrice businesses and its former subsidiaries, the consolidated
     post-acquisition financial statements of the Company reflect significant
     liabilities associated with the estimated resolution of these
     contingencies. These include various litigation and environmental
     proceedings related to businesses divested by Beatrice prior to its
     acquisition by the Company. The environmental proceedings include
     litigation and administrative proceedings involving Beatrice's status as a
     potentially responsible party at 42 Superfund, proposed Superfund or
     state-equivalent sites. Beatrice has paid or is in the process of paying
     its liability share at 33 of these sites. Substantial reserves for these
     matters have been established based on the Company's best estimate of its
     undiscounted remediation liabilities, which estimates include evaluation of
     investigatory studies, extent of required cleanup, the known volumetric
     contribution of Beatrice and other potentially responsible parties and its
     experience in remediating sites.

     The Company is a party to a number of other lawsuits and claims arising out
     of the operation of its businesses. After taking into account liabilities
     recorded for all of the foregoing matters, management believes the ultimate
     resolution of such matters should not have a material adverse effect on the
     Company's financial condition, results of operations or liquidity.

7.   BUSINESS SEGMENTS

     The Company's business segments are aggregated into three reportable
     segments based upon similar economic characteristics, nature of products
     and services offered, nature of production processes, the type or class of
     customer and distribution methods. Packaged Foods includes companies that
     produce shelf-stable and frozen foods. Refrigerated Foods includes
     companies that produce and market branded processed meats, beef, pork,
     chicken and turkey. Both the Packaged Foods and Refrigerated Foods segments
     market food products in retail and foodservice channels. Agricultural
     Products includes companies involved in distribution of agricultural inputs
     and procurement, processing, trading and distribution of commodity food
     ingredients and agricultural commodities.

     Intersegment sales have been recorded at amounts approximating market.
     Operating profit for each segment is based on net sales less all
     identifiable operating expenses and includes the related equity in earnings
     of companies included on the basis of the equity method of accounting.


                                       10


                      CONAGRA FOODS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                FOR THE THIRTY-NINE WEEKS ENDED FEBRUARY 25, 2001
                         (COLUMNAR DOLLARS IN MILLIONS)


     General corporate expense, goodwill amortization, interest expense and
     income taxes have been excluded from segment operations.



                                                                                       THIRTEEN WEEKS ENDED
                                                                                  FEBRUARY 25,      FEBRUARY 27,
                                                                                      2001              2000
                                                                                 --------------     ------------
                                                                                               
         Sales to unaffiliated customers
           Packaged Foods                                                          $    2,343.4      $    1,916.6
           Refrigerated Foods                                                           3,166.8           3,141.3
           Agricultural Products                                                          919.0             847.0
                                                                                   ------------      ------------
           Total                                                                   $    6,429.2      $    5,904.9
                                                                                   ============      ============

         Intersegment sales
           Packaged Foods                                                          $       12.1      $        9.8
           Refrigerated Foods                                                             105.0              96.0
           Agricultural Products                                                           53.0              43.5
                                                                                   ------------      ------------
                                                                                          170.1             149.3
           Intersegment elimination                                                      (170.1)           (149.3)
                                                                                   ------------      ------------
           Total                                                                   $         -       $         -
                                                                                   ============      ============

         Net sales
           Packaged Foods                                                          $    2,355.5      $    1,926.4
           Refrigerated Foods                                                           3,271.8           3,237.3
           Agricultural Products                                                          972.0             890.5
           Intersegment elimination                                                      (170.1)           (149.3)
                                                                                   ------------      ------------
           Total                                                                   $    6,429.2      $    5,904.9
                                                                                   ============      ============

         Operating profit (loss)
           Packaged Foods                                                          $      268.7      $      235.6
           Refrigerated Foods                                                              76.5              98.7
           Agricultural Products                                                          (17.6)             48.7
                                                                                   -------------     ------------
           Total operating profit                                                         327.6             383.0

           Interest expense                                                               130.9              80.7
           General corporate expenses                                                      19.0              55.1
           Goodwill amortization                                                           17.5              15.9
                                                                                   ------------      ------------

         Income before tax                                                         $      160.2      $      231.3
                                                                                   ============      ============


     Included in the thirteen weeks ended February 27, 2000 are before-tax
     restructuring/impairment charges and other restructuring-related charges of
     $84.6 million. The charges are included in operating profit as follows:
     $52.0 million in Packaged Foods; $11.7 million in Refrigerated Foods; and
     $20.9 million in Agricultural Products.


                                       11



                      CONAGRA FOODS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                FOR THE THIRTY-NINE WEEKS ENDED FEBRUARY 25, 2001
                         (COLUMNAR DOLLARS IN MILLIONS)




                                                                                        THIRTY-NINE WEEKS ENDED
                                                                                     FEBRUARY 25,     FEBRUARY 27,
                                                                                        2001            2000
                                                                                   --------------    -------------
                                                                                               
         Sales to unaffiliated customers
           Packaged Foods                                                          $    6,467.2      $    5,730.0
           Refrigerated Foods                                                           9,966.3           9,560.2
           Agricultural Products                                                        4,077.2           4,017.6
                                                                                   ------------      ------------
           Total                                                                   $   20,510.7      $   19,307.8
                                                                                   ============      ============

         Intersegment sales
           Packaged Foods                                                          $       36.5      $       34.3
           Refrigerated Foods                                                             273.1             203.7
           Agricultural Products                                                          247.9             208.8
                                                                                   ------------      ------------
                                                                                          557.5             446.8
           Intersegment elimination                                                      (557.5)           (446.8)
                                                                                   ------------      ------------
           Total                                                                   $         -       $         -
                                                                                   ===========       ===========

         Net sales
           Packaged Foods                                                          $    6,503.7      $    5,764.3
           Refrigerated Foods                                                          10,239.4           9,763.9
           Agricultural Products                                                        4,325.1           4,226.4
           Intersegment elimination                                                      (557.5)           (446.8)
                                                                                   ------------      ------------
           Total                                                                   $   20,510.7      $   19,307.8
                                                                                   ============      ============

         Operating profit
           Packaged Foods                                                          $      871.4      $      645.0
           Refrigerated Foods                                                             344.1             332.1
           Agricultural Products                                                          219.3             195.4
                                                                                   ------------      ------------
           Total operating profit                                                       1,434.8           1,172.5

           Interest expense                                                               323.2             234.3
           General corporate expenses                                                     161.1             192.8
           Goodwill amortization                                                           64.1              47.8
                                                                                   ------------      ------------

         Income before tax                                                         $      886.4      $      697.6
                                                                                   ============      ============



     Included in the thirty-nine weeks ended February 27, 2000 are before-tax
     restructuring/impairment charges and other restructuring-related charges of
     $236.1 million. The charges are included in operating profit as follows:
     $149.3 million in Packaged Foods; $37.7 million in Refrigerated Foods; and
     $49.1 million in Agricultural Products.


                                       12



                      CONAGRA FOODS, INC. AND SUBSIDIARIES
                         PART I - FINANCIAL INFORMATION
                 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Following is management's discussion and analysis of certain significant factors
which affected the Company's financial condition and operating results for the
periods included in the accompanying condensed consolidated financial
statements. Results for the thirteen weeks and thirty-nine weeks ended February
25, 2001 are not necessarily indicative of results that may be attained in the
future.

This report contains forward-looking statements. The statements reflect
management's current views and estimates of future economic circumstances,
industry conditions, company performance and financial results. The statements
are based on many assumptions and factors described in the Company's reports
filed with the Securities and Exchange Commission including availability and
prices of raw materials, product pricing, competitive environment and related
market conditions, operating efficiencies, access to capital and actions of
governments. Any changes in such assumptions or factors could produce
significantly different results.

FINANCIAL CONDITION

ConAgra Foods' earnings are generated principally from its capital investment,
which consists of working capital (current assets less current liabilities) plus
all noncurrent assets. Capital investment is financed with stockholders' equity,
long-term debt and other noncurrent liabilities.

On August 24, 2000, the Company acquired all of the outstanding International
Home Foods ("IHF") common stock and assumed options exercisable post-acquisition
for shares of Company common stock for total consideration of approximately $1.7
billion plus the assumption of approximately $1.1 billion in debt. Primarily as
a result of this acquisition, capital investment increased approximately $3.1
billion as compared to May 28, 2000, consisting of a $76.3 million working
capital increase and a $3,070.6 million increase in noncurrent assets. In
addition, senior long-term debt increased approximately $1.6 billion as compared
to May 28, 2000, primarily as a result of the IHF acquisition.

During the second quarter of fiscal 2001, the Company issued $1.65 billion of
senior notes, comprised of $600 million of 7.5% senior notes, due September 15,
2005, $750 million of 7.875% senior notes, due September 15, 2010 and $300
million of 8.25% senior notes, due September 15, 2030. The net proceeds were
used to reduce outstanding borrowings under short-term credit facilities
accessed to finance a portion of the IHF acquisition. The short-term credit
facilities had maturities with less than six months and carried interest rates
between 6.7% and 6.8% per annum. In addition, as part of the IHF acquisition the
Company assumed $385 million of IHF 10.375% senior secured notes due in 2006 and
redeemed the notes on October 6, 2000.

The Company's long-term debt objective is that senior long-term debt will not
normally exceed 30% of total long-term debt plus equity. Long-term subordinated
debt is treated as equity due to its preferred stock characteristics. The
Company's policy has been that it would exceed this self-imposed limit for a
major strategic acquisition that is intended to create value for shareholders
over the long term. In management's view, the fiscal 2001 acquisition of IHF
represented such an opportunity.



                                       13


                      CONAGRA FOODS, INC. AND SUBSIDIARIES
                         PART I - FINANCIAL INFORMATION
                 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


OPERATING RESULTS

A summary of the period to period increases (decreases) in the principal
components of operations, both before and after restructuring and other
restructuring-related charges ("restructuring charges") recognized in fiscal
2000, is shown below (dollars in millions, except per share amounts).




                                                        THIRTEEN WEEKS ENDED              THIRTY-NINE WEEKS ENDED
                                                  FEB. 25, 2001 AND FEB. 27, 2000    FEB. 25, 2001 AND FEB. 27, 2000
                                                  -------------------------------    -------------------------------
                                                                      EXCLUDING                          EXCLUDING
                                                        AS          RESTRUCTURING          AS          RESTRUCTURING
                                                     REPORTED          CHARGES          REPORTED          CHARGES
                                                     --------       -------------       --------       -------------
                                                                                            
Net sales                                            $     524.3     $     524.3        $   1,202.9     $   1,202.9

Costs and expenses
  Cost of goods sold                                       382.1           409.4              764.9           890.7
  Selling, general and administrative expenses             190.8           220.3              221.7           270.5
  Interest expense                                          50.2            50.2               88.9            88.9
  Restructuring/Impairment charges                         (27.7)            -                (61.4)            -
                                                     ------------    -----------        -----------     -----------
                                                           595.4           679.9            1,014.1         1,250.1
                                                     -----------     -----------        -----------     -----------
Income before income taxes                                 (71.1)         (155.6)             188.8           (47.2)
Income taxes                                               (26.2)          (58.3)              75.0           (14.7)
                                                     ------------    ------------       -----------     ------------

Net income                                           $     (44.9)    $     (97.3)       $     113.8     $     (32.5)
                                                     ============    ============        ==========     ============

Income per share - basic                             $      (.11)    $      (.22)       $       .17     $      (.14)
                                                     ============    ============       ===========     ============

Income per share - diluted                           $      (.11)    $      (.22)       $       .17     $      (.14)
                                                     ============    ============       ===========     ============



In comparison to fiscal 2000 third quarter, the Company's fiscal 2001 third
quarter diluted income per share was $.19, a decrease of $.11, or 36.7 percent;
operating profit was $327.6 million, a decrease of $55.4 million, or 14.5
percent; and net income was $98.5 million, a decrease of $44.9 million, or 31.3
percent. Excluding restructuring charges recognized in the third quarter of
fiscal 2000, the Company's fiscal 2001 third quarter diluted income per share
decreased $.22, or 53.5 percent; operating profit decreased $140.0 million, or
29.9 percent; and net income decreased $97.3 million, or 49.7 percent.

For the first nine months of fiscal 2001, diluted income per share was $1.07, an
increase of $.17, or 18.9 percent; operating profit was $1,434.8 million, an
increase of $262.3 million, or 22.4 percent; and net income was $546.3 million,
an increase of $113.8 million, or 26.3 percent. The sum of the income per share
for fiscal 2001 first, second and third quarters does not equal the income per
share reported for the first nine months of fiscal 2001 due to rounding.
Excluding restructuring charges recognized in the first nine months of fiscal
2000, the Company's fiscal 2001 first nine months diluted income per share
decreased $.14, or 11.6 percent; operating profit increased $26.2 million, or
1.9 percent; and net income decreased $32.5 million, or 5.6 percent.

In the Company's Packaged Foods segment, third quarter sales increased $426.8
million, or 22.3 percent, over the same period in the prior year, while sales
for the first nine months of fiscal 2001 increased $737.2 million, or 12.9
percent, over the same period in the prior year. The segment's third quarter and
first nine months' increase in sales resulted primarily from the broader
portfolio of shelf stable products associated with the IHF acquisition (which
occurred at the end of the Company's fiscal 2001 first quarter)



                                       14



                      CONAGRA FOODS, INC. AND SUBSIDIARIES
                         PART I - FINANCIAL INFORMATION
                 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


as well as growth in the segment's foodservice-oriented business unit which
includes french fry, specialty meat, seafood and tortilla operations. Continued
adjustment in inventory levels by major trade customers slowed overall segment
sales and profit growth, despite improved consumer purchases and market
positions for several key products. Operating profit for the third quarter
increased $33.1 million, or 14.0 percent, as compared to the same period in
fiscal 2000, while operating profit for the first nine months increased $226.4
million, or 35.1 percent, as compared to the first nine months of fiscal 2000.
These operating profit increases were favorably impacted by the sales growth
cited above, and were offset, in part, by weaker results in the segment's frozen
foods business unit, higher marketing investment within the segment's shelf
stable and frozen foods business units, and higher energy-related costs across
the entire segment. Fiscal 2001 third quarter and first nine months' increases
in operating profit were also favorably impacted by restructuring plan charges
recognized in fiscal 2000. Excluding restructuring plan charges recognized in
fiscal 2000, third quarter operating profit decreased $18.9 million, or 6.6
percent, over the third quarter of fiscal 2000, while operating profit for the
first nine months of fiscal 2001 increased $77.1 million, or 9.7 percent, as
compared to the same period in fiscal 2000.

In the Company's Refrigerated Foods segment, third quarter sales increased $25.5
million, or .8 percent, as compared to third quarter fiscal 2000. Operating
profit for the third quarter decreased $22.2 million, or 22.5 percent, as
compared to the same period in fiscal 2000. Increased profitability for the
segment's branded prepared meat business was more than offset by increased
product input costs in the segment's fresh protein operations. For the first
nine months of fiscal 2001, sales increased $406.1 million, or 4.2 percent,
while operating profit increased $12.0 million, or 3.6 percent as compared to
the first nine months of fiscal 2000. Fiscal 2001 third quarter and first nine
months' changes in operating profit were negatively impacted by higher
energy-related costs and were favorably impacted by restructuring plan charges
recognized in fiscal 2000. Excluding restructuring plan charges recognized in
fiscal 2000, third quarter operating profit decreased $33.9 million, or 30.7
percent, over the third quarter of fiscal 2000, while operating profit for the
first nine months of fiscal 2001 decreased $25.7 million, or 7.0 percent, as
compared to the comparable period in fiscal 2000.

In the Company's Agricultural Products segment, third quarter sales increased
$72.0 million, or 8.5 percent, as compared to third quarter fiscal 2000. For the
first nine months of fiscal 2001, sales increased $59.6 million, or 1.5 percent.
Operating profit for the third quarter decreased $66.3 million, or 136.1
percent, resulting in an operating loss of $17.6 million. The operating loss was
attributable to the segment's agricultural inputs distribution business. The
lower profitability at the segment's agricultural inputs distribution business
was due, in part, to issues affecting the agricultural economy, including
concerns among growers over biotechnology, changes in farm policy, and the
impact of high natural gas prices on fertilizer cost and availability. Also
contributing to the third quarter operating loss was significantly higher bad
debt expense. The Company anticipates the current agricultural economy will
continue to have a negative effect on the segment's fourth quarter operating
results. Operating profit increased $23.9 million, or 12.2 percent as compared
to the first nine months of fiscal 2000. The third quarter and first nine
months' changes in operating profit were also impacted by restructuring plan
charges included in fiscal 2000's operating results. Excluding restructuring
plan charges recognized in fiscal 2000, third quarter operating profit decreased
$87.2 million, or 125.3 percent, over the third quarter of fiscal 2000, while
operating profit for the first nine months of fiscal 2001 decreased $25.2
million, or 10.3 percent, as compared to the comparable period in fiscal 2000.

General corporate expense for the third quarter and first nine months of fiscal
2001 decreased $36.1 million, or 65.5%, and $31.7 million, or 16.4%,
respectively. Both the third quarter and first nine months of fiscal 2001 were
positively impacted by the Company's reduction of certain reserves by a total of
$35 million as a result of the resolution of certain litigation and reevaluation
of reserves for other corporate matters.


                                       15


                      CONAGRA FOODS, INC. AND SUBSIDIARIES
                         PART I - FINANCIAL INFORMATION
                 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


On December 25, 2000, one of the Company's beef processing facilities located in
Garden City, Kansas, suffered damage due to a fire. As a result, the facility
will be shut down for an indeterminate period of time. The Company does not
believe the shut down of the facility will have a material impact on its results
of operations.

NEW ACCOUNTING PRONOUNCEMENTS

In December 1999, SEC Staff Accounting Bulletin (SAB) No. 101, REVENUE
RECOGNITION IN FINANCIAL STATEMENTS, was issued. In fiscal 2001, Emerging Issues
Task Force (EITF) Issue No. 00-14, ACCOUNTING FOR CERTAIN SALES INCENTIVES, EITF
Issue No. 99-19, REPORTING REVENUE GROSS AS A PRINCIPAL VERSUS NET AS AN AGENT,
and EITF Issue No. 00-10, ACCOUNTING FOR SHIPPING AND HANDLING FEES AND COSTS,
were issued. These pronouncements will become effective for the Company in the
fourth quarter of fiscal 2001. In conjunction with the adoption of these
pronouncements the Company is assessing accounting policies potentially impacted
by the new pronouncements as well as several other pending EITF issues. The
Company has not quantified the impact, if any, resulting from adoption of these
new pronouncements.

Statement of Financial Accounting Standards (SFAS) No. 133, ACCOUNTING FOR
DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES, as amended, is effective for the
Company in the first quarter of fiscal 2002. SFAS No. 133 establishes accounting
and reporting standards for derivative instruments, including certain
derivatives embedded in other contracts, and for hedging activities. The Company
is currently assessing the impact of the adoption of the standard on the
Company's financial statements. Subsequent to adoption in fiscal 2002, the
impact of the standard on the Company's results will depend on the fair values
of the Company's derivatives and may result in increased volatility in the
Company's reported earnings.




                                       16



                      CONAGRA FOODS, INC. AND SUBSIDIARIES
                         PART I - FINANCIAL INFORMATION
        ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK


There have been no material changes in the Company's market risk during the
thirty-nine weeks ended February 25, 2001. For additional information, refer to
pages 38 and 39 of the Company's 2000 Annual Report to Stockholders,
incorporated by reference into the Company's annual report on Form 10-K for the
fiscal year ended May 28, 2000.





                                       17



                         CONAGRA FOODS, INC. AND SUBSIDIARIES
                         PART II - FINANCIAL INFORMATION



ITEM 5. OTHER INFORMATION

The unaudited pro forma combined condensed financial statements, which give
effect to the acquisition of International Home Foods by the Company under the
purchase method of accounting for the thirty-nine weeks ended February 25, 2001
and the fiscal year ended May 28, 2000, are attached hereto as Exhibit 99.1.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

     (A)  Exhibits

          12   - Statement regarding computation of ratio of earnings to fixed
                 charges

          99.1 - The unaudited pro forma combined condensed financial
                 statements, which give effect to the acquisition of Inter-
                 national Home Foods by ConAgra Foods under the purchase method
                 of accounting.

     (B)  Reports on Form 8-K

         The Company filed a report on Form 8-K dated February 13, 2001 relating
         to its earnings outlook for the fiscal year ending May 27, 2001.

                                       CONAGRA FOODS, INC.

                                       By:

                                       /s/ James P. O'Donnell
                                       --------------------------

                                       James P. O'Donnell
                                       Executive Vice President,
                                       Chief Financial Officer and
                                       Corporate Secretary

                                       By:

                                       /s/ Jay D. Bolding
                                       --------------------------
                                       Jay D. Bolding
                                       Senior Vice President, Controller

Dated this 11th day of April, 2001.



                                       18



                      CONAGRA FOODS, INC. AND SUBSIDIARIES
                                  EXHIBIT INDEX


     EXHIBIT                         DESCRIPTION                           PAGE
                                                                     
       12           Statement regarding computation of ratio of             20
                    earnings to fixed charges

       99.1         The unaudited pro forma combined condensed              21
                    financial statements, which give effect to the
                    acquisition of International Home Foods by ConAgra
                    Foods under the purchase method of accounting.





















                                       19