SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                   FORM 10-Q

 
 
(Mark One)
 
   X      Quarterly report pursuant to Section 13 of 15(d) of the Securities
- -------   Exchange Act of 1934
 
For the quarterly period ended February 26, 1995 or
                               -----------------
 
          Transition report pursuant to Section 13 of 15(d) of the Securities
- -------   Exchange Act of 1934

For the transition period from                    to                   
                                -----------------    ------------------

Commission file number 0-1118
                       ------

                              DEAN FOODS COMPANY
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)

           DELAWARE                                              36-0984820
- -------------------------------                              -------------------
(State or other jurisdiction of                              (I.R.S Employer
 incorporation or organization)                              Identification No.)

3600 North River Road, Franklin Park, Illinois                     60131
- --------------------------------------------------------------------------------
   (Address of principal executive offices)                      (Zip Code)

Registrant's telephone number, including area code    (708) 678-1680
                                                   ---------------------

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 
              -----         -----

The number of shares of the Registrant's Common Stock, par value $1 per share,
outstanding as of the date of this report was 39,930,852.

Total number of pages  170.
                      ----
                                       1


 
PART I - FINANCIAL INFORMATION
- ------------------------------

A. UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
   -----------------------------------------------------

        In the opinion of the Registrant, all adjustments, consisting only of
   normal recurring adjustments, necessary for a fair presentation of the
   unaudited condensed consolidated financial statements have been included
   herein. Certain information and footnote disclosures normally included in the
   financial statements have been omitted. These unaudited condensed
   consolidated financial statements should be read in conjunction with the
   Registrant's 1994 Annual Report on Form 10-K.

                                       2


 
ITEM 1.
                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                  -------------------------------------------
                     FOR THE QUARTERS AND NINE MONTHS ENDED
                     --------------------------------------
                    FEBRUARY 26, 1995 AND FEBRUARY 27, 1994
                    ---------------------------------------
                                  (Unaudited)

                  (In Thousands Except for Per Share Amounts)


 
                                      Third Quarters Ended           Nine Months Ended
                                 -----------------------------  ---------------------------
                                   February 26,   February 27,  February 26,   February 27,
                                       1995           1994          1995           1994
                                   -------------  ------------  -------------  -------------
                                                                   
 
Net sales                              $665,895       $622,890    $1,943,026     $1,759,654
                                       --------       --------    ----------     ----------
Cost and expenses:
   Costs of products sold               511,101        483,012     1,488,853      1,375,022
   Delivery, selling and
     administrative expenses            119,700        105,074       346,903        296,364
   Interest expense                       6,187          4,410        16,567         11,101
   Other (income) expense, net             (673)           112        (1,566)        (1,279)
                                       --------       --------    ----------     ----------
                                        636,315        592,608     1,850,757      1,681,208
                                       --------       --------    ----------     ----------
 
Income before income taxes and
   cumulative effect of changes
   in accounting principles              29,580         30,282        92,269         78,446
 
Provision for income taxes               12,404         11,840        38,107         31,963
                                       --------       --------    ----------     ----------
 
Income before cumulative
   effect of changes in
   accounting principles                 17,176         18,442        54,162         46,483
 
Cumulative effect of changes                                                   
   in accounting principles,
   net of taxes                               -              -             -          1,179
                                       --------       --------    ----------     ----------     
Net income                             $ 17,176       $ 18,442    $   54,162     $   47,662
                                       ========       ========    ==========     ==========
Earnings per common share:
 
   Earnings before cumulative      
     effect of changes in
     accounting principles             $    .43       $    .46    $     1.36     $     1.17
                                       
 
   Cumulative effect of changes  
     in accounting principles                 -              -             -            .03
                                       --------       --------    ----------     ----------
 
   Earnings per common share           $    .43       $    .46    $     1.36     $     1.20
                                       ========       ========    ==========     ==========
 
Dividends per share                                                           
   (Declared and paid)                 $    .17       $    .16    $      .51     $      .48
                                       ========       ========    ==========     ==========
Weighted average common                                        
   shares outstanding                                                 39,875         39,724
                                                                  ==========     ==========

See accompanying Notes to Condensed Consolidated Financial Statements.

                                       3

 
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                     -------------------------------------
                       FEBRUARY 26, 1995 AND MAY 29, 1994
                       ----------------------------------
                                 (In Thousands)


 
                                           February 26,    May 29,
                                              1995          1994
                                          -------------  ----------
                                           (Unaudited)
                                                   
                 ASSETS
                 ------
CURRENT ASSETS:                             
  Cash and temporary cash investments       $   23,771   $   10,967  
  Accounts and notes receivable,
    less allowance for doubtful
    accounts of $4,458 and $3,875,
    respectively                               171,602      169,395
  Inventories                                  289,241      233,324
  Other current assets                          41,823       46,496
                                            ----------   ----------
    Total Current Assets                       526,437      460,182
                                            ----------   ----------
PROPERTIES:
  Property, plant and equipment, at cost       961,882      906,411
  Accumulated depreciation                     406,609      363,200
                                            ----------   ----------
                                               555,273      543,211
                                            ----------   ----------
OTHER ASSETS                                   113,286      105,761
                                            ----------   ----------
    Total Assets                            $1,194,996   $1,109,154
                                            ==========   ==========
 LIABILITIES AND SHAREHOLDERS' EQUITY
 ------------------------------------
CURRENT LIABILITIES:                        $  117,000   $  122,000
  Notes payable to banks
  Current installments of long-term
    obligations                                  6,792        6,960
  Accounts payable and accrued expenses        232,161      227,348
  Dividends payable                              6,865        6,462
  Federal and state income taxes                 3,880        4,497
                                            ----------   ----------
    Total Current Liabilities                  366,698      367,267
                                            ----------   ----------
LONG-TERM OBLIGATIONS (Less current
  installments included above)                 184,914      136,150
                                            ----------   ----------
DEFERRED CREDITS                                81,893       80,963
                                            ----------   ----------
SHAREHOLDERS' EQUITY:
  Preferred stock                                    -            -
  Common stock                                  41,189       41,050
  Capital in excess of par value                 8,695        5,911
  Retained earnings                            541,797      507,981
  Cumulative translation adjustment                (19)           -
  Less - Treasury stock - at cost               30,171       30,168
                                            ----------   ----------
    Total Shareholders' Equity                 561,491      524,774
                                            ----------   ----------
    Total Liabilities and
      Shareholders' Equity                  $1,194,996   $1,109,154
                                            ==========   ==========

See accompanying Notes to Condensed Consolidated Financial Statements.

                                       4

 
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                -----------------------------------------------
                           FOR THE NINE MONTHS ENDED
                           -------------------------
                    FEBRUARY 26, 1995 AND FEBRUARY 27, 1994
                    ---------------------------------------

                                  (Unaudited)

                                 (In Thousands)


 
                                               Nine Months Ended
                                          --------------------------- 
                                          February 26,   February 27,
                                              1995           1994
                                          ------------   ------------
                                                   
 
Net cash provided by operations             $ 52,807       $  55,922
                                            --------       ---------
 
Cash flows from investing activities:
  Capital expenditures                       (57,814)        (63,450)
  Proceeds from disposition of property,
    plant and equipment                        2,447           5,675
  Acquisitions of businesses, net of
    cash acquired                            (11,581)       (154,523)
                                            --------       ---------
Net cash used in investing activities        (66,948)       (212,298)
                                            --------       ---------
 
Cash flows from financing activities:
  Issuance of notes payable to banks,         45,000         147,121
   net                                           310               -
  Issuance of long-term obligations           (1,714)         (2,889)
  Repayment of long-term obligations
  Unexpended industrial revenue
    bond proceeds                                207           1,334
  Cash dividends paid                        (19,778)        (18,756)
  Issuance of common stock                     2,923           1,483
  Purchase of treasury stock                      (3)              -
                                            --------       ---------
Net cash provided by financing
  activities                                  26,945         128,293
                                            --------       ---------
 
Increase (decrease) in cash and
 temporary cash investments                   12,804         (28,083)
Cash and temporary cash investments -
  beginning of period                         10,967          41,572
                                            --------       ---------
Cash and temporary cash investments -
  end of period                             $ 23,771       $  13,489
                                            ========       =========



See accompanying Notes to Condensed Consolidated Financial Statements.

                                       5

 
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
- ----------------------------------------------------

INVENTORIES
- -----------

     The following is a tabulation of inventories by class at
February 26, 1995, February 27, 1994 and May 29, 1994 (In Thousands).



 
 
 
                                 February 26,   February 27,    May 29,
                                     1995           1994         1994
                                 ------------   ------------    --------
                                         (Unaudited)             
                                                       
 
Raw materials and supplies         $ 46,099       $ 48,749      $ 51,427
 
Materials in process                 80,724         81,493        49,654
 
Finished goods                      177,257        171,367       148,225
                                   --------       --------      --------
 
                                    304,080        301,609       249,306
Less:  Excess of current cost
       over stated value of
       last-in, first-out
       inventories                  (14,839)       (14,234)      (15,982)
                                   --------       --------      --------
 
Total inventories                  $289,241       $287,375      $233,324
                                   ========       ========      ========
 


Inventories at February 27, 1994 and May 29, 1994 have been reclassified to
conform with the February 26, 1995 presentation.

LEGAL PROCEEDINGS
- -----------------

     See PART II, Item 1 for a discussion of pending legal proceedings.

                                       6

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

        A.)      Liquidity and Capital Resources

                 As of February 26, 1995, there has been no material overall
        change in the Registrant's liquidity or its capital resources from those
        described in the Management's Discussion and Analysis contained in the
        Registrant's Annual Report on Form 10-K for the fiscal year ended May
        29, 1994. Borrowings outstanding under bank lines of credit at the end
        of fiscal 1994 were used principally to fund 1994 business acquisitions.
        The Registrant entered into a $150 million bank revolving credit
        agreement in the first quarter 1995 which was refinanced during the
        third quarter this year with $300 million in syndicated bank credit
        agreements. Reflecting the commitment and borrowings under the bank
        credit agreements, $50 million was classified as long-term debt with the
        balance of the borrowings outstanding under said agreements classified
        as short-term debt. Cash and temporary cash investments were $23.8
        million at February 26, 1995, a $12.8 million increase over the balance
        at May 29, 1994.

                 Working capital at February 26, 1995, was $159.7 million
        compared to $92.9 million at May 29, 1994. The increase in working
        capital reflects:

             1.) The reclassification to long-term obligations of $50 million in
                 borrowing under the Company's syndicated bank agreements.

             2.) Increased inventories largely related to the normal seasonal
                 pack in the Registrant's vegetable and pickle operations and
 
             3.) Increased cash and temporary cash investments balances.

        Inventories at February 26, 1995 approximated the inventories on hand at
        February 27, 1994.

                 The Registrant's debt-to-capital ratio was 24.8% at February
        26, 1995, compared with 20.6% at May 29, 1994. Long-term obligations at
        February 26, 1995 totaled $184.9 million compared to $136.2 million at
        May 29, 1994. The increased long-term obligations resulted from the
        classification of the long-term portion of the bank revolving credit
        borrowing commitment ($50 million) less normal maturities.

                                       7


 
        B.)      Results of Operations

                 Consolidated sales for the third quarter and for the nine month
        period ended February 26, 1995 increased 6.9% and 10.4% respectively
        over the same periods a year ago. Consolidated after-tax earnings for
        the third quarter declined 6.9% from the earnings of the third quarter
        last year. Consolidated after-tax earnings for the nine months ended
        February 26, 1995 increased 13.6% over earnings for the same period a
        year ago. The decreased third quarter earnings compared to the same
        period last year principally were the result of increased interest
        expense, lower operating results of the Registrants ice cream operations
        and an increase in the effective income tax rate. Earnings for the nine
        months ended February 27, 1994 included a charge of $1.5 million related
        to the tax provisions of the Revenue Reconciliation Act of 1993 and a
        net after-tax credit of $1.2 million related to the Registrant's
        adoption of new accounting principles for income taxes and
        postretirement benefits other than pension.

                 Sales of the Registrant's Dairy Products operations for the
        third quarter ($378.1 million) and for the nine months ($1.12 billion)
        increased 1.6% and 2.8% respectively over sales of the comparable period
        a year ago. The increased sales both for the quarter and the nine months
        principally were the result of increased unit sales volume offset by
        lower average selling during the current fiscal year reflecting lower
        raw milk costs this year. The nine month period ended February 26, 1995
        also benefited from the sales of a dairy business acquired during fiscal
        year 1994 and a dairy business acquired during the first quarter this
        year.

                 Dairy Product's operating earnings declined in the third
        quarter principally due to competitive pressures on margins and costs
        associated with entry into new markets and the introduction of a new ice
        cream product line. Operating earnings for the nine months were slightly
        below last year because of lower third quarter earnings this year and a
        $1.7 million charge in the second quarter this year related to costs
        associated with the closure of two small fluid milk plants to align
        production capacities with the sales levels in the associated market
        areas. Raw milk supplies continue to be plentiful and raw milk costs are
        expected to remain below year ago levels. Improved ice cream earnings
        are anticipated with the seasonal increase in ice cream consumption and
        greater distribution of the new ice cream product line.

                 Sales of the Registrant's Specialty Food Products operations
        for the third quarter ($275.5 million) and for the nine months ended
        February 26, 1995 ($793.9 million) increased 13.1% and 22.5%
        respectively over sales of the comparable periods a year ago. The
        increased sales principally were the result of:

             1.) The sales of a vegetable operation acquired during the third
                 quarter of fiscal 1994,

                                       8


 
             2.) Higher selling prices for frozen vegetables reflecting market
                 conditions, and
 
             3.) Increased sales of the Registrant's pickle and specialty
                 products operation.

                 Specialty Foods Products earnings both for the third quarter
        and the nine months improved significantly over the earnings for the
        comparable periods a year ago. The improved earnings both for the third
        quarter and the nine months this year were principally the result of:

             1.) The earnings of a vegetable operation acquired during the third
                 quarter of fiscal 1994, and
 
             2.) Improved earnings by the Registrant's pickle and specialty
                 products operation.
 
        Margins a year ago were unfavorably impacted by weather-related costs,
        crop shortages and competitive market conditions. Margins this year
        improved as the result of improved pricing and more favorable crop
        related and plant processing costs compared to last year for both the
        vegetable and pickle operations as a result of the normal growing and
        harvest conditions this year.

                 Delivery, selling and administrative expenses for the third
        quarter and the nine months ended February 26, 1995, increased 13.9% and
        17.1% respectively over comparable periods a year ago. The principal
        reasons for the increased expenses this year are:

             1.) Marketing and promotional expenses associated with a vegetable
                 business acquired during the third quarter a year ago, and
 
             2.) Expenses associated with a Dairy Products and Specialty Food
                 Products businesses acquired in fiscal 1994 and a dairy
                 operation acquired during the first quarter this year.
 
                 Interest expense for the third quarter ($6.3 million) and for
        the nine month period ended February 26, 1995 ($16.6 million) increased
        40.3% and 49.2% respectively over interest expense of the comparable
        periods a year ago. The increased interest expense was the result of:

             1.) The interest on borrowings associated with business
                 acquisitions during fiscal year 1994 and first quarter this
                 year,
 
             2.) Increased level of borrowings to meet seasonal crop
                 requirements associated with the increased sales of the
                 Registrant's vegetable and pickle operations, and

                                       9


 
             3). Higher prevailing interest rates this year as compared with
                 rates during the corresponding periods a year ago.

                 The effective income tax rate for the third quarter was 41.9%
        compared with a rate of 39.1% for the same period a year ago. The
        effective tax rate for the nine month period ended February 26, 1995 was
        41.3% compared to 40.7% for the same period a year ago. The effective
        income tax rate last year reflected the adoption in the first quarter
        last year of SFAS 109, "Accounting for Income Taxes" offset by the
        increased statutory corporate tax rate and the retroactive provisions of
        the Revenue Reconciliations Act of 1993. Additionally, last year's
        effective rate was favorably impacted by the non-taxable proceeds on a
        key-person life insurance policy of one of the former owners of an
        acquired enterprise. This year's third quarter tax rate was impacted by
        the difference in the tax basis and book basis of non-production related
        assets acquired in an acquisition which were sold during the third
        quarter. There was no book gain recognized on this sale. The effective
        income tax rate for the fourth quarter this year should exceed the
        effective tax rate for the fourth quarter last year, but should be lower
        than the effective rate for the third quarter this year.

                 On March 3, 1995, Timothy J. Bondy, the Company's Vice
        President - Finance, resigned from the Company. Mr. Bondy's resignation
        letter stated that he was resigning for personal reasons. The Company is
        currently seeking a replacement for Mr. Bondy. Dale I. Hecox, the
        Company's Treasurer has assumed many of Mr. Bondy's duties until a
        replacement is located.

                                      10


 
                          PART II - OTHER INFORMATION
                          ---------------------------
 
ITEM 1.    Legal Proceedings
           -----------------

           There has been no material change in the legal proceedings reported
           under Item 3 - Legal Proceedings, of the Form 10-K Annual Report, for
           the fiscal year ended May 29, 1994.
 
ITEM 6.    Exhibits and Reports on Form 8-K
           --------------------------------
 
            a.)  Exhibits
 
                 Item 10 - Material Contracts
 
                 1) $100 Million Credit Agreement dated as of February 16, 1995
                
                 2) $200 Million Credit Agreement dated as of February 16, 1995
                             
                 Item 27 - Financial Data Schedules

            b.)  Reports on Form 8-K

                 None were filed during the quarter for which this report is
                 filed.

                                       11

 
                                   SIGNATURES
                                   ----------



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

                                             DEAN FOODS COMPANY
                                             ------------------
                                                (Registrant)



DATE:  April 11, 1995                        /s/ Thomas L. Rose
       --------------                        ----------------------
                                             Thomas L. Rose
                                             President



DATE:  April 11, 1995                        /s/ Dale I. Hecox
       --------------                        ----------------------
                                             DALE I. HECOX
                                             Treasurer


                                       12