UNITED STATES
                          SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, DC  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 June 30, 1997

                                 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 numbers 340-28130
                                           
                               SUIZA FOODS CORPORATION

                (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
                                           
             DELAWARE                              75-2559681
    (State or other jurisdiction                 (I.R.S. Employer
          of incorporation)                     Identification No.)

                       3811 Turtle Creek Boulevard, Suite 1300
                                 Dallas, Texas  75219
                                    (214) 528-0939
                                           
      (Address, including zip code, and telephone number, including area code, 
                     of registrant's principal executive offices)
         

    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 report(s), and (2) has been subject to
    such filing requirements for the past 90 days.
    
    Yes       X          No              
         ----------          ------------

    As of August 8, 1997 the number of shares outstanding of each class of 
common stock was:

                   Common Stock,  $.01 par value:    15,952,005
                                           
                                           
                                           


                                           
                                        PART I
                                FINANCIAL INFORMATION
                                           
ITEM 1.   FINANCIAL STATEMENTS
                                           
                                 SUIZA FOODS CORPORATION
                                           
                        CONDENSED CONSOLIDATED BALANCE SHEETS
                                           

                                                       December 31,   June 30,
                                                           1996         1997
                                                       ----------- ------------
                                                                    (unaudited)
                                                         (In thousands)
                                  ASSETS 
CURRENT ASSETS:
  Cash and cash equivalents                              $  8,951    $  7,130 
  Accounts receivable                                      50,608      50,784 
  Inventories                                              19,228      21,536 
  Prepaid expenses and other current assets                 2,754       3,369 
  Refundable income taxes                                   2,312       ---   
  Deferred income taxes                                     3,672       3,796 
                                                       ----------- ----------
      Total current assets                                 87,525      86,615 
PROPERTY, PLANT AND EQUIPMENT                             123,260     136,281 
DEFERRED INCOME TAXES                                       8,524       8,319 
INTANGIBLE AND OTHER ASSETS                               164,839     171,091 
                                                       ----------- ----------
TOTAL                                                  $  384,148  $  402,306
                                                       ----------- ----------
                                                       ----------- ----------
     LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Accounts payable and accrued expenses                  $  46,664  $  42,118 
  Income taxes payable                                       1,105      1,154 
  Current portion of long-term debt                         12,876     17,323
                                                       ----------- ---------- 
      Total current liabilities                             60,645     60,595 
LONG-TERM DEBT                                             226,693    128,150 
DEFERRED INCOME TAXES                                        3,278      4,928 
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY:
  Common stock, par value $.01 per share; 
   100,000,000 shares authorized, 10,741,729 and 
   15,286,968 shares issued and outstanding                    107        153 
  Additional paid-in capital                                89,337    183,263 
  Retained earnings                                          4,088     25,217
                                                       ----------- ---------- 
      Total stockholders' equity                            93,532    208,633
                                                       ----------- ---------- 
TOTAL                                                   $  384,148 $  402,306 
                                                       ----------- ----------
                                                       ----------- ----------
                                           
              See notes to condensed consolidated financial statements.
                                           


                                     
                                           
                               SUIZA FOODS CORPORATION
                                           
                   CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                     (Unaudited)






                                              Three months ended June 30,     Six months ended June 30,
                                                  1996            1997           1996           1997
                                                  ----            ----           ----           ----
                                                       (Dollars in thousands, except share data)

                                                                                
NET SALES                                     $  116,272      $  171,694    $  225,307      $  336,819 
COST OF SALES                                     83,302         125,478       165,917         252,047 
                                             -----------     -----------     ---------      ----------
  GROSS PROFIT                                    32,970          46,216        59,390          84,772 
OPERATING COSTS AND EXPENSES: 
   Selling and distribution                       17,180          22,102        32,682          42,244 
   General and administrative                      4,884           7,583         9,805          16,397 
   Amortization of intangibles                     1,023           1,510         1,960           2,982 
                                             -----------     -----------     ---------      ----------
     Total operating costs and expenses           23,087          31,195        44,447          61,623 
                                             -----------     -----------     ---------      ----------
  INCOME FROM OPERATIONS                           9,883          15,021        14,943          23,149 
OTHER (INCOME) EXPENSE:
  Interest expense, net                            3,872           2,910         8,488           6,580 
  Other income, net                                 (172)           (222)         (252)        (18,575)
                                             -----------     -----------     ---------      ----------
    Total other (income) expense                   3,700           2,688         8,236         (11,995)
                                             -----------     -----------     ---------      ----------
INCOME BEFORE INCOME TAXES AND 
EXTRAORDINARY LOSS                                 6,183          12,333         6,707          35,144 
INCOME TAXES                                       1,630           3,376         1,771          10,745
                                             -----------     -----------     ---------      ---------- 
INCOME BEFORE EXTRAORDINARY LOSS                   4,553           8,957         4,936          24,399 
EXTRAORDINARY LOSS FROM EARLY 
EXTINGUISHMENT OF DEBT                            (2,215)        ---            (2,215)         (3,270)
                                             -----------     -----------     ---------      ----------
NET INCOME                                   $     2,338     $     8,957    $    2,721     $    21,129
                                             -----------     -----------     ---------      ----------
                                             -----------     -----------     ---------      ---------- 
NET EARNINGS (LOSS) PER SHARE:
  Income before extraordinary loss           $      0.46     $      0.55    $     0.58     $      1.57 
  Extraordinary loss                               (0.22)        ---             (0.26)          (0.21)
                                             -----------     -----------     ---------      ----------
  Net income                                 $      0.24     $      0.55    $     0.32     $      1.36
                                             -----------     -----------     ---------      ----------
                                             -----------     -----------     ---------      ---------- 
WEIGHTED AVERAGE SHARES OUTSTANDING            9,921,715      16,342,250     8,455,332      15,509,388 
                                             -----------     -----------     ---------      ----------
                                             -----------     -----------     ---------      ----------



                                           
            See notes to condensed consolidated financial statements.
                                           
                                           
                                           3

                                      
                                           

                               SUIZA FOODS CORPORATION
                                           
                   CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                    (Unaudited)   



                                                                       Six months ended June 30,
                                                                        (Dollars in thousands)
                                                                          1996          1997
                                                                       ---------    ----------

                                                                              
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                              $  2,721    $  21,129 
  Adjustments to reconcile net income to net cash provided by   
  operating activities: 
      Depreciation and amortization                                        4,479        6,512 
      Amortization of intangible assets, including deferred 
        financing costs                                                    2,297        3,401 
      Loss on the sales of assets                                             20           38 
      Extraordinary loss from early extinguishment of debt                 2,215        3,270 
      Noncash and imputed interest                                           236         ---   
      Deferred income taxes                                                  767        1,731 
      Changes in operating assets and liabilities:    
          Accounts and notes receivable                                   (2,625)         104 
          Inventories                                                       (899)      (2,082)
          Prepaid expenses and other assets                                   37       (1,676)
          Accounts payable and other accrued expenses                     (1,959)      (4,465)
          Income taxes payable                                              (511)       5,535 
                                                                       ---------    ----------
             Net cash provided by operating activities                     6,778       33,497 
CASH FLOWS FROM INVESTING ACTIVITIES:   
    Additions to property, plant and equipment                            (7,984)      (9,067)
    Proceeds from the sale of property, plant and equipment                  245           67 
    Cash outflows for acquisitions                                        (4,176)     (16,278)
                                                                       ---------    ----------
          Net cash used in investing activities                          (11,915)     (25,278)
CASH FLOWS FROM FINANCING ACTIVITIES:  
    Proceeds from the issuance of debt                                     8,653       28,000 
    Repayment of debt                                                    (52,322)    (122,096)
    Payment of deferred financing costs and debt prepayment penalties     (1,800)      (4,970)
    Issuance of common stock, net of expenses                             48,608       89,026 
                                                                       ---------    ----------
        Net cash provided by (used in) financing activities                3,139      (10,040)
                                                                       ---------    ----------
DECREASE IN CASH AND CASH EQUIVALENTS                                     (1,998)      (1,821)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                             3,177        8,951 
                                                                       ---------    ----------
CASH AND CASH EQUIVALENTS, END OF PERIOD                                $  1,179     $  7,130 
                                                                       ---------    ----------
                                                                       ---------    ----------


                                           
              See notes to condensed consolidated financial statements.
                                           
                                           
                                           
                                           
                                           4

                                           
                                           
                               SUIZA FOODS CORPORATION
                                           
                 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                           
                                    June 30, 1997
                                           
1.  CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

    The condensed consolidated financial statements as of June 30, 1997 and for
    the three month and six month periods ended June 30, 1997 and 1996 have
    been prepared by Suiza Foods Corporation (the "Company" or "Suiza Foods")
    without audit.  In the opinion of management, all necessary adjustments
    (which include only normal recurring adjustments) to present fairly, in all
    material respects, the consolidated financial position, results of
    operations and cash flows of the Company as of June 30, 1997 and for the
    three month and six month periods ended June 30, 1997 and 1996 have been
    made.  Certain information and footnote disclosures normally included in
    financial statements prepared in accordance with generally accepted
    accounting principles have been omitted.  These financial statements should
    be read in conjunction with the Company's 1996 financial statements
    contained in its Annual Report on Form 10-K as filed with the Securities
    and Exchange Commission on March 29, 1997.
    
2.  INVENTORIES
                                                At December 31,    At  June 30,
                                                     1996              1997    
                                                 -----------        -----------
    Pasteurized and raw milk and raw materials   $     7,693        $    9,795 
    Parts and supplies                                 5,584             6,067 
    Finished goods                                     5,951             5,674 
                                                 -----------        -----------
                                                 $    19,228        $   21,536 
                                                 -----------        -----------
                                                 -----------        -----------
          

3.  LONG-TERM DEBT
                                                At December 31,    At  June 30,
                                                     1996              1997    
                                                 -----------        -----------
    Senior credit facility:              
      Revolving loan facility                  $       8,600      $      2,800 
      Acquisition loan facility                       69,100             ---  
      Term loan facility                             125,000           142,000 
    Subordinated notes                                36,000             ---   
    Capital lease obligations and other debt             869               673 
                                                 -----------        -----------
                                                     239,569           145,473 
      Less: current portion                          (12,876)          (17,323)
                                                 -----------        -----------
                                                $    226,693       $   128,150 
                                                 -----------        -----------
                                                 -----------        -----------

                                           5

                                      
                                           
                                           
                               SUIZA FOODS CORPORATION
                                           
           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                           
                                    JUNE 30, 1997
                                           
3.  LONG-TERM DEBT (Continued)

    On January 28, 1997, the  Company  sold 4,270,000 shares of  common 
    stock, $.01 par value per share, in a public offering  (the "Offering") 
    at a price to the public of  $22.00  per  share.  The Offering provided 
    net cash proceeds to the Company of approximately $89.0 million.  Of 
    this amount, $36.0 million was used to repay subordinated notes and 
    $4.3 million was used to pay prepayment penalties related to the early 
    extinguishment of the subordinated notes, which, along with the related 
    balance of unamortized deferred loan costs and net of related income 
    tax benefits, was reported as an extraordinary loss from the early 
    extinguishment of debt.  The remainder of the net proceeds were used to 
    repay a portion of the outstanding balance of the acquisition loan 
    facility of the Company's Senior Credit Facility.

    On March 5, 1997, the Company amended its Senior Credit Facility.  
    Pursuant to this amendment, the Company's term loans were expanded from 
    a $130.0 million facility into a $150.0 million facility. Quarterly 
    amortization payments beginning March 31, 1997 on this facility  are 
    $4.0 million, increasing to:  1) $4.5 million on March 31, 1998;  2) 
    $5.0 million on March 31, 1999; 3) $5.5 million on March 31, 2000;  4) 
    $6.0 million on March 31, 2001; 5) $6.5 million on March 31, 2002, with 
    a final installment of $24.0 million due on March 31, 2003.  The 
    Company further amended its Senior Credit Facility to increase the 
    acquisition loan facility from $90.0 million to $100.0 million.  The 
    Company is required to pay interest only on amounts drawn under the 
    acquisition loan facility until June 30, 1999, at which time any 
    outstanding balance will convert into a term loan facility with 
    scheduled amortization. 
    
    On July 31, 1997, the Company amended its Senior Credit Facility to 
    provide for an aggregate of $700.0 million comprised of:  (i) a $150.0 
    million term loan; (ii) a $50.0 million revolving credit facility; 
    (iii) a $325.0 million revolving acquisition facility, and (iv) a 
    $175.0 million acquisition term loan. Under the terms of the Senior 
    Credit Facility, the $150.0 million term loan will be amortized over 
    six years beginning September 30, 1997 and the revolving credit 
    facility expires on September 30, 2003. The availability under the 
    revolving acquisition facility will decrease at the end of each 
    calendar quarter beginning December 31, 2000 by $20.3 million until 
    December 31, 2002, when it begins reducing by $40.6 million each 
    quarter until maturity on September 30, 2003.  The $175.0 million 
    acquisition term loan will be amortized over five years beginning 
    December 31, 1999. Amounts outstanding under the Senior Credit Facility 
    will bear interest at a rate per annum equal to one of the following 
    rates, at the Company's option: (i) the sum of a base rate equal to the 
    higher of the Federal Funds rates plus 50 basis points or First Union 
    National Bank's prime commercial lending rate, plus a margin that 
    varies from 0 to 50 basis points depending on the Company's ratio of 
    defined indebtedness to EBITDA (as defined in the Senior Credit 
    Facility); or (ii) The London Interbank Offered Rate ("LIBOR") plus a 
    margin that varies from 75 to 150 basis points depending on the 
    Company's ratio of defined indebtedness to EBITDA. The Company will pay 
    a commitment fee on unused amounts of the revolving facility and the 
    revolving acquisition facility that ranges from 20 to 37.5 basis 
    points, based on the Company's ratio of defined indebtedness to EBITDA.
    
                                           6




                         SUIZA FOODS CORPORATION
                                           
    NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                           
                            JUNE 30, 1997
                                           
4.  TAXES 

    In December 1995, the Commonwealth of Puerto Rico adopted the Puerto 
    Rico Agricultural Tax Incentives Act of 1995, which reduced the 
    effective income tax rate for qualified agricultural businesses from 
    39% to 3.9% and provided for a 50% tax credit for certain "eligible 
    investments" in qualified agricultural businesses in Puerto Rico.  
    During 1996, the Company made investments in its Suiza-Puerto Rico 
    dairy, fruit, plastics and coffee operations, all of which were 
    certified as qualified agricultural businesses in Puerto Rico during 
    1996.  
    
    During 1996, the Company recognized $15.75 million in tax credits 
    related to qualifying investment made in its Puerto Rico dairy 
    subsidiary which met the eligible investment criteria of this act.  
    However, in 1996 the Company did not recognize any of the potential tax 
    credits related to its investments in its Puerto Rico fruit, plastics 
    and coffee operations since certain rulings in 1996 by Puerto Rico tax 
    authorities created uncertainty as to whether these investments met the 
    eligible investment criteria of the act and whether these additional 
    tax credits had been earned.
    
    During the first quarter of 1997, the Company obtained a ruling from 
    the Commonwealth of Puerto Rico confirming that its investments in its 
    Suiza-Puerto Rico fruit and plastics subsidiaries qualified for the 50% 
    tax credit. Accordingly, in March 1997, the Company recognized a 
    nonrecurring gain of $18.1 million, net of discounts and related 
    expenses ($11.5 million after income taxes) for earned tax credits 
    which at March 31, 1997, it had agreed to sell to third parties.  
    During the second quarter of 1997, the Company completed the sale of 
    substantially all of these tax credits to the third parties. 
    
    The Company is currently investigating whether its investment in its 
    coffee business will qualify for additional tax credits based on recent 
    rulings by Puerto Rico tax authorities and is awaiting a ruling from 
    the Treasury Department in Puerto Rico on the availability of such tax 
    credits. If the Company ultimately qualifies for such credits, the 
    Company will account for these tax benefits as an adjustment of the 
    purchase price of the coffee business, which would result in a 
    reduction of goodwill.
        
5.  ACQUISITIONS

    During the quarter, the Company acquired four small ice businesses for
    total consideration of approximately $10.7 million.  Estimated annual sales
    of these ice companies are $8.3 million.  Since June 30, 1997, the Company
    has acquired three ice companies for approximately $5.9 million, bringing
    the total number of acquired ice companies in 1997 to ten, with estimated
    aggregate annual sales of $15.8 million.
    
    On July 1, 1997, the Company completed the acquisition of substantially all
    the assets of Dairy Fresh L.P., a Delaware limited partnership ("Dairy
    Fresh"), for approximately $104.5 million in cash (subject to adjustment
    and excluding transaction costs), plus the assumption of certain current
    liabilities.  Dairy Fresh is a manufacturer of fresh milk and ice cream
    products based in Winston-Salem, North Carolina.  During its fiscal year
    ended December 31, 1996,
    
   
                                           7




 
                               SUIZA FOODS CORPORATION
                                           
                 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                     (Continued)
                                           
                                   JUNE 30, 1997
                                           

5.  ACQUISITIONS (continued)
    
    Dairy Fresh reported net sales of approximately $117.0 million throughout
    the southeastern United States. The Company will use the acquired assets to
    continue operating the business previously operated by Dairy Fresh. The
    Company financed the acquisition with borrowings under its Senior Credit
    Facility.
    
    On July 31, 1997 the Company completed the purchase of all the outstanding
    stock of three affiliated dairy manufacturing and distribution companies,
    as well as an affiliated water bottling and distribution company, and 16
    affiliated plastic manufacturing companies headquartered in Franklin,
    Massachusetts (collectively, the "Garelick Companies").  In connection with
    this acquisition the Company paid aggregate cash consideration of
    approximately $293.7 million (subject to adjustment and excluding
    transaction costs) and issued 446,100 shares of common stock to acquire the
    outstanding stock and repay existing indebtedness of the Garelick
    Companies.  The combined businesses operated by the Garelick Companies
    reported net sales of approximately $363 million during the fiscal year
    ended September 30, 1996. The dairy operations of the Garelick Companies
    are operated through Garelick Farms in Franklin, Massachusetts, Fairdale
    Farms in Bennington, Vermont, and Grant's Dairy in Bangor, Maine. The
    Garelick Companies also operate the Miscoe Springs water bottling company
    in Mendon, Massachusetts and 16 plastic bottle manufacturing operations
    located in Connecticut, Florida, Georgia, Illinois, Louisiana, Maine,
    Massachusetts, New Jersey, North Carolina, Ohio, Pennsylvania, Texas and
    Virginia.  The acquisition of the Garelick Companies expands the geographic
    presence of the Company's dairy operations into the northeastern United
    States and expands the Company's operations into the related business of
    plastic container manufacturing.
    
    In connection with the acquisition of the Garelick Companies, the Company
    increased the size of its Senior Credit Facility from $300.0 million to
    $700.0 million in the aggregate (see footnote 3 - Long-Term Debt).
    
    
6.  STOCKHOLDERS' EQUITY

    On  January 28, 1997, the Company sold 4,270,000 shares of common stock,
    $.01 par value per share, in a public offering at a price to the public of
    $22.00 per share.  On March 12, 1997, the Company issued 133,000 shares of
    its common stock in partial consideration of the purchase of an ice
    company.  As of June 30, 1997 the Company had 15,286,968 shares of common
    stock issued and outstanding.


                                         8



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

Overview

Suiza Foods is a leading manufacturer and distributor of fresh milk and related
dairy products, plastic containers and packaged ice in the United States.  The
Company has grown primarily through strategic and consolidating acquisitions. 
Through these acquisitions, the Company has realized regional economies of scale
and operating efficiencies by consolidating manufacturing and distribution
operations in each of its core businesses.  The Company conducts its dairy
operations through several Puerto Rico subsidiaries ("Suiza-Puerto Rico"), Velda
Farms Inc. ("Velda Farms"), Swiss Dairy Corporation ("Swiss Dairy"),  Model
Dairy, Inc. ("Model Dairy"), Dairy Fresh, Inc. ("Dairy Fresh"), Garelick Farms,
Inc. and certain related dairy subsidiaries ("Garelick Farms"), its plastics
operations through Franklin Plastics, Inc. and its subsidiaries ("Franklin
Plastics" or "Plastics") and its ice operations through Reddy Ice Corporation
("Reddy Ice"). Each of these subsidiaries is a strong regional competitor with
an established reputation for customer service and product quality.  The
Company's dairy and ice subsidiaries market their products through extensive
distribution networks to a diverse group of customers, including convenience
stores, grocery stores, other retail outlets, schools and institutional food
service customers.

On April 22, 1996, the Company sold 3,795,000 shares of common stock, $.01 par
value per share, in a public offering (the "IPO") at a price to the public of
$14.00 per share.  Prior to the IPO, there was no public market for the
Company's stock.  The IPO provided net cash proceeds to the Company of
approximately $48.6 million.  On August 7, 1996, the Company sold 625,000 shares
of its common stock in a private placement to a single investor, which provided
net cash proceeds to the Company of approximately $9.7 million.  On January 28,
1997 the Company sold 4,270,000 shares of its common stock in a public offering
at a price to the public of $22.00 per share, providing net cash proceeds to the
Company of approximately $89.0 million.  On March 12, 1997 the Company issued
133,000 of its common stock in partial consideration for the purchase of an ice
company.  As of June 30, 1997 the Company had 15,286,968 shares of common stock
issued and outstanding.  In addition, in connection with the acquisition of the
Garelick Companies, the Company issued 446,100 shares of common stock.

Outlook and Uncertainties

Certain information in this Quarterly Report on Form 10-Q may contain 
"forward-looking statements" within the meaning of Section 21E of the 
Securities Exchange Act of 1934, as amended. All statements other than 
statements of historical fact are "forward-looking statements" for purposes 
of these provisions, including any projections of earnings, revenues or other 
financial items, any statements of the plans and objectives of management for 
future operations, any statements concerning proposed new products or 
services, any statements regarding future economic conditions or performance, 
and any statement of assumptions underlying any of the foregoing. Although 
the Company believes that the expectations reflected in its forward-looking 
statements are reasonable, it can give no assurance that such expectations or 
any of its forward-looking statements will prove to be correct, and actual 
results could differ materially from those projected or assumed in the 
Company's forward-looking statements. The Company's future financial 
condition and results, as well as any forward-looking statements, are subject 
to inherent risks and uncertainties, including, without limitation, potential 
limitations on the Company's ability to pursue its acquisition strategy, 
significant competition, limitations arising from the Company's substantial 
indebtedness, government regulation, seasonality and dependence on key 
management. Additional information concerning these and other risk factors is 
contained in the Company's Annual Report on Form 10-K for the fiscal year 
ended December 31, 1996, a copy of which may be obtained from the Company 
upon request.

                                           9




Results of Operations

The Company currently operates in two distinct businesses:  Dairy, which
includes the operations of Suiza - Puerto Rico, Velda Farms, Swiss Dairy and
Model Dairy; and Ice, which includes Reddy Ice.  Beginning in the Company's
third fiscal quarter, Dairy operations will include Dairy Fresh and Garelick
Farms and the Company will begin operating in the plastics business under its
Franklin Plastics subsidiaries.




                                    Three months ended June 30,                             Six months ended June 30,
                                         Percent to              Percent to              Percent to             Percent to 
                                 1996    Net Sales        1997    Net Sales       1996    Net Sales    1997      Net Sales
                                -----    ----------       ----    ----------      ----   ----------    -----    ----------
                                                                                         
 Net sales:
    Dairy                      $  99,876              $  153,417              $  202,090          $  310,293 
    Ice                           16,396                  18,277                  23,217              26,526 
                              ----------               ---------              ----------          ----------
        Net sales                116,272     100.0%      171,694     100.0%      225,307   100.0%    336,819     100.0%
 Cost of sales                    83,302      71.6       125,478      73.1       165,917    73.6     252,047      74.8
                              ----------     -----     ---------     -----    ----------   -----  ----------     ------
        Gross profit              32,970      28.4        46,216      26.9        59,390    26.4      84,772      25.2
                                                                             
 Operating expenses:                                                         
    Selling and distribution      17,180      14.8        22,102      12.9        32,682   14.5       42,244      12.5
    General and administrative     4,884       4.2         7,583       4.4         9,805    4.4       16,397       4.9
    Amortization of intangibles    1,023       0.9         1,510       0.9         1,960    0.9        2,982       0.9
                              ----------     -----     ---------     -----    ----------   -----  ----------     ------
     Total operating expenses     23,087      19.9        31,195      18.2        44,447   19.8       61,623      18.3
                                                                             
 Operating income (loss):                                                    
    Dairy                          5,660       4.9        12,438       7.2        12,120    5.3       23,492       7.0 
    Ice                            4,901       4.2         3,989       2.3         4,428    2.0        3,151       0.9 
    Corporate office                (678)     (0.6)      ( 1,406)     (0.8)       (1,605)  (0.7)      (3,494)     (1.0)
                              ----------     -----     ---------     -----    ----------   -----  ----------     ------
        Total operating income  $  9,883       8.5%    $  15,021       8.7%    $  14,943    6.6%   $  23,149       6.9%
                              ----------     -----     ---------     -----    ----------   -----  ----------     ------
                              ----------     -----     ---------     -----    ----------   -----  ----------     ------



SECOND QUARTER AND YEAR-TO-DATE 1997 COMPARED TO SECOND QUARTER AND YEAR-TO-DATE
1996

NET SALES.    The Company's net sales increased by 47.7% and 49.5% for the
second quarter and first six months of 1997 when compared to like periods of
1996.  Dairy net sales increased by 53.6% and 53.5% for the second quarter and
first six months of 1997 when compared to like periods of 1996, primarily due to
(i) the acquisitions of Garrido y Compania into Suiza-Puerto Rico, Swiss Dairy
and Model Dairy in the last half of 1996, (ii) an increase in prices charged for
milk resulting from increased raw milk costs compared to the second quarter and
first six months of last year and (iii) increased unit volumes in Suiza - Puerto
Rico and Velda Farms.  Ice net sales increased by 11.5% and 14.3% for the second
quarter and first six months of 1997 when compared to like periods of 1996 due
to the acquisition of eleven ice businesses during 1996 and seven in the first
six months of 1997.

COST OF SALES.   The Company's cost of sales margins were 73.1% and 74.8% for 
the second quarter and first six months of 1997 compared to 71.6 % and 73.6% 
for the same periods in 1996.  Dairy cost of sales margins were essentially 
unchanged from the prior year, as higher inherent cost of sales margins at 
Swiss Dairy and Model Dairy were offset by increased volumes at the other 
dairy operations.  Ice cost of sales margins increased reflecting lower unit 
volumes due to unseasonably cool weather during the second quarter of 1997 
when compared to the second quarter of 1996.

                                           10






OPERATING EXPENSES.     The Company's operating expense ratios were 18.2% and 
18.3% for the second quarter and first six months of 1997 compared to 19.9% 
and 19.8% for the same periods in 1996.  Dairy operating expense margins 
decreased in the quarter and six month comparisons because of (i) the 
addition of Swiss Dairy during the last half of 1996, which had lower 
operating expense margins than the other operations and (ii) more efficient 
operations at dairies owned for more than one year.  Ice operating expense 
margins increased due to the increased level of operating expense related to 
acquired businesses and due to reduced volumes related to unseasonably cool 
weather during the second quarter of 1997.

OPERATING INCOME.  The Company's operating income increased 52.0% to $15.0
million in the second quarter of 1997 from $9.9 million in the second quarter of
1996 primarily as a result of the aforementioned acquisitions during the last
half of 1996.  For the first six months of 1997, operating income was $23.1
million, an increase of 54.9% from 1996 operating income of $14.9 million.  The
Company's operating income margin increased to 8.7% in the second quarter of
1997 from 8.5% in the second quarter of 1996 and increased to 6.9% in the first
six months of 1997 from 6.6% in the first six months of 1996 primarily due to
the acquisitions and to operating expense efficiencies at the Company's Dairy
operations.

OTHER (INCOME) EXPENSE.  Interest expense declined to $2.9 million in the second
quarter of 1997 from $3.9 million in the second quarter of 1996 primarily due to
a decrease in interest rates from the repayment of certain subordinated notes in
1996 and 1997 and lower average debt levels during the 1997 period.  For the
same reasons, interest expense declined to $6.6 million during the first six
months of 1997 from $8.5 million in the first six months of 1996.  Other income
rose to $18.6 million in the first six months of 1997 primarily as a result of
the nonrecurring gain of $18.1 million from the recognition of tax credits as
discussed below and in footnote 4 to the condensed consolidated financial
statements.

EXTRAORDINARY ITEMS.    The Company incurred a $3.3 million extraordinary loss
(net of a $2.0 million tax benefit) on January 28, 1997 related to the losses on
the early extinguishment of subordinated debt, which included the write-off of
deferred financing costs and certain prepayment penalties.  During the second
quarter of 1996, the Company incurred $2.2 million in extraordinary costs (net
of a $0.9 million tax benefit) as a result of the early extinguishment of debt
from the net cash proceeds of the Company's initial public offering. 

NET INCOME.   The Company reported net income of $9.0 million in the second
quarter of 1997 compared to net income of $2.3 in the second quarter of 1996
($4.6 million excluding the extraordinary loss).  The Company reported net
income of $21.1 million in the first six months of 1997 ($12.9 million excluding
the nonrecurring after-tax gain from the recognition of tax credits and the
extraordinary loss) compared to $2.7 million in the first six months of 1996
($4.9 million excluding the extraordinary loss).

Seasonality

The Company's Ice business is seasonal with peak demand for its products
occurring during the second and third calendar quarters.  Over the past two
fiscal years, the Company's Ice business has recorded an average of
approximately 69% of it annual net sales during these two quarters.  While this
percentage for the second and third quarters has remained relatively constant
over recent years, the timing of the hottest summer weather can impact the
distribution of sales between these two quarters.  


                                           11




Liquidity and Capital Resources

As of June 30, 1997, the Company had total stockholders' equity of $208.6
million and total indebtedness of $145.5 million (including long-term debt and
the current portion of long-term debt).  The Company  is currently in compliance
with all covenants and financial ratios contained in its debt agreements.

CASH FLOW.    Historically, the working capital needs of the Company have been
met with cash flow from operations along with borrowings under revolving credit
facilities.  Net cash provided by operating activities was $33.5 million for the
first six months of 1997 as contrasted with net cash provided by operations of
$6.8 million for the first six months of 1996.  This increase is partially the
result of the sale of certain tax credits earned pursuant to provisions of the
Puerto Rico Agriculture Tax Incentives Act of 1995, which generated net proceeds
of approximately $11.5 million after taxes.  Investing activities in the first
six months of 1997 included approximately $9.1 million in capital expenditures
of which $5.6 million was spent at Dairy and $3.5 million was spent at Ice. 
Investing activities also included $16.3 million for acquisitions. 

On January 28, 1997, the Company sold 4,270,000 shares of newly issued common
stock, $.01 par value per share, in a public offering (the "Offering") at a
price to the public of  $22.00  per  share.  The Offering provided net cash
proceeds to the Company of approximately $89.0 million.  Of this amount, $36.0
million was used to repay subordinated notes and $4.3 million was used to pay
prepayment penalties related to the early extinguishment of the subordinated
notes, which, along with the remaining balance of unamortized deferred loan
costs, was reported as an extraordinary loss from the early extinguishment of
debt.  The remainder of the net proceeds were used to repay a portion of the
outstanding balance of the acquisition loan facility of the Company's Senior
Credit Facility.

In July 1997, the Company acquired substantially all the assets of Dairy Fresh,
a regional dairy based in North Carolina, for cash consideration of
approximately $104.5 million (subject to adjustment and excluding transaction
costs), plus the assumption of certain indebtedness.  The purchase price for
this acquisition was funded through additional borrowing under the acquisition
facility of the Senior Credit Facility.     

In July 1997, the Company also acquired the outstanding equity interests of the
Garelick Companies.  At the closing of this acquisition, the Company paid $293.7
million in cash and issued 446,100 shares of common stock having a value of
$15.0 million as of the day prior to the date of execution of the acquisition
agreement.  Of the 446,100 shares of common stock issued as part of the purchase
price, 148,700 shares were issued into escrow, subject to the satisfaction of an
earnout provision related to the Garelick Companies' fluids business.  The cash
portion of the purchase price was funded through additional borrowing under the
acquisition facility of the Senior Credit Facility.

FUTURE CAPITAL REQUIREMENTS. During 1997, the Company intends to invest a total
of approximately $33.0 million in its manufacturing facilities and distribution
capabilities, including planned post-acquisition expenditures for Dairy Fresh
and the Garelick Companies.  Of this amount, Dairy intends to spend
approximately $21.0 million for the year to expand and maintain its
manufacturing facilities and for fleet replacement; Ice intends to spend a total
of approximately $8.0 million in 1997, including $4.8 million for maintenance of
existing facilities and $3.2 million to increase production capacity; and
Plastics intends to spend approximately $4.0 million.  The Company also plans to
substantially expand its Plastics operations, including spending approximately
$17.0 million in addition to the amounts noted above during the remainder of
1997 and 1998.


                                           12




CURRENT DEBT OBLIGATIONS. On March 5, 1997 the Company amended its Senior Credit
Facility. Pursuant to this amendment the Company's term loans were expanded from
a $130.0 million facility into a $150.0 million facility, and the acquisition
loan facility was increased from a $90.0 million facility to a $100.0 million
facility.  At June 30, 1997, $47.2 million was available under the revolving
loan facility.

The Company expects that cash flow from operations will be sufficient to meet 
the Company's requirements for the remainder of 1997 and for the foreseeable 
future.  During the remainder of 1997 and in the future, the Company intends 
to pursue additional acquisitions in its existing regional markets and to 
seek strategic acquisition opportunities that are compatible with it core 
businesses. Management believes that the Company has the ability to secure 
additional financing to pursue its acquisition and consolidation strategy.  
There can be no assurance, however, that the Company will have sufficient 
available capital resources to realize its acquisition and consolidation 
strategy.

On July 31, 1997, in connection with the acquisition of the Garelick Companies,
the Company amended its Senior Credit Facility to provide for an aggregate of
$700.0 million comprised of:  (i) a $150.0 million term loan; (ii) a $50.0
million revolving credit facility; (iii) a $325.0 million revolving acquisition
facility, and (iv) a $175.0 million acquisition term loan. Under the terms of
the Senior Credit Facility, the $150.0 million term loan will be amortized over
six years beginning September 30, 1997 and the revolving credit facility expires
on September 30, 2003. The availability under the revolving acquisition facility
will decrease at the end of each calendar quarter beginning December 31, 2000 by
$20.3 million until December 31, 2002, when it begins reducing by $40.6 million
each quarter until maturity on September 30, 2003.  The $175.0 million
acquisition term loan will be amortized over five years beginning December 31,
1999. Amounts outstanding under the Senior Credit Facility will bear interest at
a rate per annum equal to one of the following rates, at the Company's option:
(i) the sum of a base rate equal to the higher of the Federal Funds rates plus
50 basis points or First Union National Bank's prime commercial lending rate,
plus a margin that varies from 0 to 50 basis points depending on the Company's
ratio of defined indebtedness to EBITDA (as defined in the Senior Credit
Facility); or (ii) The London Interbank Offered Rate ("LIBOR") plus a margin
that varies from 75 to 150 basis points depending on the Company's ratio of
defined indebtedness to EBITDA. The Company will pay a commitment fee on unused
amounts of the revolving facility and the revolving acquisition facility that
ranges from 20 to 37.5 basis points, based on the Company's ratio of defined
indebtedness to EBITDA.  After the acquisition of the Garelick Companies on July
31, 1997 the Company had a total of $149.5 million available under the revolving
credit facility and the revolving acquisition facility.

Additional Factors That May Affect Future Results

The Company's quarterly operating results may fluctuate in the future as a 
result of a variety of factors, many of which are outside the Company's 
control. Factors that may adversely affect the Company's future operating 
results attributable to its dairy operations include changes in the cost of 
raw materials, federal, Puerto Rico and state government regulation of the 
dairy industry and competition.  Factors that may adversely affect the 
Company's quarterly operating results attributable to its ice operations 
include weather, seasonality and competition.  The Company's operating 
results in the future are also dependent on the ability of the Company to 
identify suitable acquisition candidates and successfully integrate any 
acquired businesses into the Company's existing business and retain key 
customers of acquired businesses.  There can be no assurance that the Company 
will have sufficient available capital resources to realize its acquisition 
strategy.
                                           
                                           
                                           13




                                           
                                           
                                       PART II
                                  OTHER INFORMATION
                                           
ITEM 1.   LEGAL PROCEEDINGS

The Company is from time to time party to legal proceedings that arise in the
ordinary course of business. Management does not believe that the resolution of
any threatened or pending legal proceedings will have a material adverse affect
on the Company's financial position, results of operations or liquidity.

ITEM 2.  CHANGES IN SECURITIES

On June 10, 1997, the Company issued an additional 15,182 shares of common stock
to a former stockholder of PureIce of the South, Inc. ("PureIce"), which was
acquired by the Company in March 1997.  These additional shares constitute a
portion of the purchase price of PureIce.  On July 1, 1997, the Company issued
an aggregate of 9,000 shares of common stock to the stockholders of Plainview
Ice and Cold Storage, Inc. ("Plainview Ice") as part of the purchase price for
the assets of Plainview Ice, which were acquired by the Company on June 30,
1997.  The total purchase price for the assets of Plainview Ice was $375,000. 
The issuance of common stock in connection with these acquisitions was exempt
from registration pursuant to Section 4(2) of the Securities Act of 1933, as
amended. No underwriter participated in these transactions.

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

On May 13, 1997, the Company held its annual meeting of stockholders (the
"Annual Meeting").  At the Annual Meeting, the Company submitted the following
matters to a vote of its stockholders: (i) the election of Messrs. Cletes O.
Beshears, David F. Miller, and Hector M. Nevares as Class II directors to serve
until the expiration of their terms and until their successors are elected and
qualified; (ii) the approval of an amendment to the Company's Certificate of
Incorporation to increase the number of authorized shares of Common Stock, $.01
par value per share, from 20,000,000 shares to 100,000,000 shares (the
"Amendment") ; (iii) the approval of the Suiza Foods Corporation 1997 Stock
Option and Restricted Stock Plan (the "1997 Stock Option Plan") ; (iv) the
approval of the 1997 Employee Stock Purchase Plan of Suiza Foods Corporation
(the "1997 Stock Purchase Plan"); (v) the ratification of the selection of
Deloitte & Touche LLP as the Company's independent auditors for fiscal year
1997.  At the Annual Meeting, the stockholders elected the Class II directors
noted above, approved the Amendment, the 1997 Stock Option Plan and the 1997
Stock Purchase Plan, and ratified the selection of Deloitte & Touche as the
Company's independent auditors.  The vote of the stockholders with respect to
each such matter was as follows:

    (i)  Election of Class II directors:

         Cletes O. Beshears -     12,657,694 votes for; 1,500 votes withheld.
         David F. Miller -   12,657,694 votes for; 1,500 votes withheld.
         Hector M. Nevares - 12,657,694 votes for; 1,500 votes withheld.

    (ii) Approval of the Amendment

         9,588,604 votes for; 3,060,675 against; 9,915 abstentions.

                                           14




ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
         (continued)

     (iii)   Approval of the 1997 Stock Option Plan

             9,441,644 votes for; 2,821,382 votes against; 396,168 abstentions.

     (iv)    Approval of the 1997 Stock Purchase Plan

             12,174,689 votes for; 97,452 votes against; 387,053 abstentions.

     (v)     Ratification of selection of independent auditors

             12,657,769 votes for; 1,225 votes against; 200 abstentions.

ITEM 5.  OTHER INFORMATION

On July 31, 1997, the Company acquired the outstanding equity interests of 
the privately owned Garelick Companies for aggregate consideration of 
approximately $308.7 million (subject to adjustment and excluding transaction 
costs).  The Garelick Companies consist of three affiliated dairy 
manufacturing and distribution companies and an affiliated water bottling and 
distribution company (collectively, "Garelick Farms"), and 16 affiliated 
plastic manufacturing companies (collectively, "Franklin Plastics").  The 
acquisition of the Garelick Companies expands the geographic presence of the 
Company's dairy operations into the northeastern United States and expands 
the Company's operations into the related business of manufacturing plastic 
containers. At the closing of this acquisition, the Company paid $293.7 
million in cash and issued 446,100 shares of common stock having a value of 
$15.0 million as of the day prior to the date of execution of the acquisition 
agreement.  Of the 446,100 shares of common stock issued as part of the 
purchase price, 148,700 shares were issued into escrow, subject to the 
satisfaction of an earnout provision related to the Garelick Companies' 
fluids business.  The cash portion of the purchase price was funded through 
additional borrowing under the acquisition facility of the Senior Credit 
Facility.  The historical financial statements and the pro forma financial 
information required in connection with the acquisition of the Garelick 
Companies will be filed within 60 days after the date of this report.

As part of the acquisition of the Garelick Companies, the Company capitalized 
Franklin Plastics with a leveraged acquisition structure.  This capital 
structure includes, in addition to common stock, preferred stock and senior 
and subordinated indebtedness issued by Franklin Plastics to the Company and 
ten-year warrants to acquire up to 17.5% of the outstanding common stock, on 
a fully diluted basis, of Franklin Plastics sold to certain of the sellers of 
the Garelick Companies.  The Company and certain of the sellers entered into 
a shareholders agreement containing certain registration, co-sale and 
pre-emptive rights and certain put and call options with respect to common 
stock of Franklin Plastics.

Alan J. Bernon, who, along with other members of his family, owned the 
Garelick Companies, became a director of the Company following the 
consummation of the acquisition.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

   3.1 Certificate of Incorporation of the Company
   3.2 Certificate of Amendment of Certificate of Incorporation of the Company
   3.3 Certificate  of Correction of Certificate of Amendment of 
       Certificate of Incorporation


                                     15




ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K (continued)

     3.4 Certificate of Amendment of Certificate of Incorporation of the
         Company
     3.5 Certificate of Amendment of Certificate of Incorporation of the
         Company
    10.1 Suiza Foods Corporation 1997 Stock Option and Restricted Stock Plan
    10.2 Form of Stock Option Agreement for Messrs. Gregg L. Engles, William P.
         Brick, Hector M. Nevares, and Tracy L. Noll under the Suiza Foods
         Corporation 1997 Stock Option Plan and Restricted Stock Plan
    10.3 Form of Stock Option Agreement for P. Eugene Pender and Robert
         Piccinini under the Suiza Foods Corporation 1997 Stock Option and
         Restricted Stock Plan
    10.4 1997 Employee Stock Purchase Plan of Suiza Foods Corporation
    10.5 First Amendment to the 1997 Employee Stock Purchase Plan of Suiza
         Foods Corporation
    10.6 Second Amendment to the 1997 Employee Stock Purchase Plan of Suiza
         Foods Corporation
    10.7 Stock Purchase Agreement dated June 20, 1997 among Suiza Foods
         Corporation, Peter M. Bernon, Alan J. Bernon and the other
         stockholders named therein and the Garelick Companies
    10.8 Amendment No. 1 to Stock Purchase Agreement dated July 30, 1997 among
         Suiza Foods Corporation, Peter M. Bernon, Alan J. Bernon and the
         other stockholders named therein and the Garelick Companies
    10.9 Stockholders Agreement dated July 31, 1997 among Suiza Foods
         Corporation, Franklin Plastics, Peter M. Bernon and Alan J.
         Bernon
   10.10 Third Amended and Restated Credit Agreement dated as of July 31,
         1997 with First Union National Bank as administrative agent and
         The First National Bank of Chicago as syndication agent for the
         lenders named therein
   10.11 Second Amended and Restated Supplemental Credit Agreement dated
         as of July 31, 1997 with First Union National Bank as administrative
         agent and The First National Bank of Chicago as syndication agent for
         the lenders named therein
   10.12 Consulting Agreement between Cletes O. Beshears and Suiza Foods
         Corporation
   11.   Statement re computation of per share earnings
   27.   Financial Data Schedule
         
(b) Reports on Form 8-K

    None


                                           16




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

                                  SUIZA FOODS CORPORATION


                                  
                                            /s/ Tracy L. Noll   
                                   --------------------------------------
                                                   Tracy L. Noll
                                   Vice President, Chief Financial Officer
                                           (Principal Accounting Officer)

Date:    August 11, 1997








                                       17