1
                                  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 March 31, 1998

                                       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 001-12755

                             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) 528-9922

               (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 reports), and (2) has been subject to such filing
requirements for the past 90 days.

Yes [X] No [ ]

As of April 30, 1998 the number of shares outstanding of each class of common
stock was:

                    Common Stock, $.01 par value: 31,664,611



   2

                                     PART I
                              FINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS

                             SUIZA FOODS CORPORATION

                      CONDENSED CONSOLIDATED BALANCE SHEETS



                                                                                               March 31,     December 31,
                                                                                                  1998           1997
                                                                                               ----------     ----------
                                                                                              (unaudited)
                                                                                      (Dollars in thousands, except share data)
                                                                                                               
                                     ASSETS
 CURRENT ASSETS:
   Cash and cash equivalents                                                                   $   84,025     $   24,388
   Receivables, net of allowance for doubtful accounts of $4,909 and $3,589,
       respectively                                                                               222,004        164,284
   Inventories                                                                                    105,444         76,087
   Prepaid expenses and other current assets                                                       10,433          7,978
   Refundable income taxes                                                                         33,103         19,836
   Deferred income taxes                                                                            3,617          2,718
   Net assets of discontinued operations                                                          112,103        100,785
                                                                                               ----------     ----------
       Total current assets                                                                       570,729        396,076

 PROPERTY, PLANT AND EQUIPMENT                                                                    462,156        363,649
 DEFERRED INCOME TAXES                                                                              3,831          4,484
 INTANGIBLE AND OTHER ASSETS                                                                      910,032        639,253
                                                                                               ----------     ----------
 TOTAL                                                                                         $1,946,748     $1,403,462
                                                                                               ==========     ==========

                      LIABILITIES AND STOCKHOLDERS' EQUITY
 CURRENT LIABILITIES:
   Accounts payable and accrued expenses                                                       $  241,160     $  178,021
   Income taxes payable                                                                             2,990          4,006
   Current portion of long-term debt                                                               57,134         50,846
                                                                                               ----------     ----------
       Total current liabilities                                                                  301,284        232,873

 LONG-TERM DEBT                                                                                   493,973        777,813
 OTHER LONG-TERM LIABILITIES                                                                       20,751         13,230
 DEFERRED INCOME TAXES                                                                             25,618         20,236
 COMMITMENTS AND CONTINGENCIES
 MANDATORILY REDEEMABLE CONVERTIBLE TRUST ISSUED
      PREFERRED SECURITIES                                                                        682,500
 SUBSIDIARY PREFERRED STOCK                                                                        20,000
 STOCKHOLDERS' EQUITY:
       Preferred stock, 11,691 shares of Series A preferred stock issued and
         outstanding, with stated value of $320 per share                                           3,741          3,741
       Common stock, 31,399,489 and 30,463,312 shares issued and outstanding                          314            305
       Additional paid-in capital                                                                 310,272        281,774
       Retained earnings                                                                           88,295         73,490
                                                                                               ----------     ----------
       Total stockholders' equity                                                                 402,622        359,310
                                                                                               ----------     ----------
 TOTAL                                                                                         $1,946,748     $1,403,462
                                                                                               ==========     ==========


            See notes to condensed consolidated financial statements.


                                       2
   3

                             SUIZA FOODS CORPORATION

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)



                                                                   Three months ended March 31,
                                                                 --------------------------------
                                                                     1998                 1997
                                                                 -------------      -------------
                                                              (Dollars in thousands, except share data)
                                                                                        
 NET SALES                                                       $     593,121      $     365,584
 COST OF SALES                                                         456,148            286,003
                                                                 -------------      -------------
 GROSS PROFIT                                                          136,973             79,581
 OPERATING COSTS AND EXPENSES:
     Selling and distribution                                           70,201             41,338
     General and administrative                                         19,445             14,024
     Amortization of intangibles                                         5,738              2,643
                                                                 -------------      -------------
       Total operating costs and expenses                               95,384             58,005
                                                                 -------------      -------------
 INCOME FROM OPERATIONS                                                 41,589             21,576
 OTHER (INCOME) EXPENSE:
     Interest expense, net                                              13,402              5,769
     Financing charges on preferred securities                           1,249
     Other income, net                                                    (702)           (18,466)
                                                                 -------------      -------------
       Total other (income) expense                                     13,949            (12,697)
                                                                 -------------      -------------

 INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                  27,640             34,273
 INCOME TAXES                                                            9,587             11,868
                                                                 -------------      -------------

 INCOME FROM CONTINUING OPERATIONS                                      18,053             22,405
 LOSS FROM DISCONTINUED OPERATIONS                                      (3,161)            (1,666)
                                                                 -------------      -------------

 INCOME BEFORE EXTRAORDINARY LOSS                                       14,892             20,739
 EXTRAORDINARY LOSS FROM EARLY EXTINGUISHMENT OF DEBT                                      (3,270)
                                                                 -------------      -------------
 NET INCOME                                                      $      14,892      $      17,469
                                                                 =============      =============
 NET INCOME APPLICABLE TO COMMON STOCK                           $      14,805      $      17,394
                                                                 =============      =============

 AVERAGE COMMON SHARES:  Basic                                      30,727,958         28,034,025
                         Diluted                                    33,821,891         29,494,741

 BASIC EARNINGS PER SHARE:
     Income from continuing operations                           $        0.58      $        0.80
     Loss from discontinued operations                                   (0.10)             (0.06)
     Extraordinary loss                                                                     (0.12)
                                                                 -------------      -------------
     Net income                                                  $        0.48      $        0.62
                                                                 =============      =============

 DILUTED EARNINGS PER SHARE:
     Income from continuing operations                           $        0.54      $        0.76
     Loss from discontinued operations                                   (0.09)             (0.06)
     Extraordinary loss                                                                     (0.11)
                                                                 -------------      -------------
     Net income                                                  $        0.45      $        0.59
                                                                 =============      =============


            See notes to condensed consolidated financial statements.


                                       3
   4

                             SUIZA FOODS CORPORATION

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)



                                                                                              Three months ended March 31,
                                                                                                 (Dollars in thousands)
                                                                                                  1998            1997
                                                                                               ----------      ----------
                                                                                                                
 CASH FLOWS FROM OPERATING ACTIVITIES:
    Net income                                                                                 $   14,892      $   17,469
    Adjustments to reconcile net income to net cash provided by operating activities:
       Loss from discontinued operations                                                            3,161           1,666
       Depreciation and amortization                                                               16,110           9,187
       Extraordinary loss from early extinguishment of debt                                                         3,270
       Other                                                                                          (69)           (616)
       Deferred income taxes                                                                        5,136           3,660
       Changes in operating assets and liabilities, net of acquisitions:
           Accounts receivable                                                                    (12,199)          5,631
           Inventories                                                                            (10,844)         (3,583)
           Prepaid expenses and other assets                                                        1,647         (18,958)
           Accounts payable and accrued expenses                                                   13,509          (6,549)
           Income taxes payable                                                                       816           1,672
                                                                                               ----------      ----------
              Net cash provided by continuing operations                                           32,159          12,849
              Net cash used by discontinued operations                                             (3,712)           (437)
                                                                                               ----------      ----------
                 Net cash provided by operating activities                                         28,447          12,412
 CASH FLOWS FROM INVESTING ACTIVITIES:
     Additions to property, plant and equipment                                                   (20,004)         (6,921)
     Cash outflows for acquisitions                                                              (259,355)         (7,000)
     Other                                                                                            282            (801)
                                                                                               ----------      ----------
         Net cash used by continuing operations                                                  (279,077)        (14,722)
         Net cash used by discontinued operations                                                  (7,379)         (6,802)
                                                                                               ----------      ----------
             Net cash used in investing activities                                               (286,456)        (21,524)
 CASH FLOWS FROM FINANCING ACTIVITIES:
      Proceeds from the issuance of debt                                                          237,278          33,750
      Repayment of debt                                                                          (515,016)       (112,795)
      Payment of deferred financing, debt restructuring and merger costs                                           (4,670)
      Issuance of  common stock, net of expenses                                                   13,034          88,872
      Issuance of trust issued preferred securities, net of expenses                              582,500
      Other                                                                                          (150)           (150)
                                                                                               ----------      ----------
         Net cash provided by financing activities                                                317,646           5,007
                                                                                               ----------      ----------
 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                                  59,637          (4,105)
 CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                                    24,388          23,823
                                                                                               ----------      ----------
 CASH AND CASH EQUIVALENTS, END OF PERIOD                                                      $   84,025      $   19,718
                                                                                               ==========      ==========



            See notes to condensed consolidated financial statements.

                                       4
   5

                             SUIZA FOODS CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 MARCH 31, 1998

1.       CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

         The condensed consolidated financial statements as of March 31, 1998
         and for the three month periods ended March 31, 1998 and 1997 have been
         prepared by Suiza Foods Corporation (the "Company" or "Suiza") without
         audit and have been prepared to give retroactive effect to the November
         1997 mergers with Country Fresh, Inc. and The Morningstar Group Inc.
         which have been accounted for as poolings of interests. 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 March 31, 1998 and for the three month periods
         ended March 31, 1998 and 1997 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 1997 financial statements contained in its Annual Report
         on Form 10-K as filed with the Securities and Exchange Commission on
         March 31, 1998.

2.       INVENTORIES



                                                                At March 31,   At December 31,
                                                                   1998            1997
                                                                 ----------     ----------
                                                                      (in thousands)
                                                                                 
                Raw materials and supplies                       $   54,276     $   43,764
                Finished goods                                       51,168         32,323
                                                                 ----------     ----------
                                                                 $  105,444     $   76,087
                                                                 ==========     ==========


3.       LONG-TERM DEBT



                                                                At March 31,    At December 31,
                                                                     1998            1997
                                                                  ----------      ----------
                                                                        (in thousands)
                                                                            
            Senior credit facility:
                  Revolving loan facility                        $       --      $  265,500
                  Term loan facility                                537,500         550,000
            Industrial development revenue bonds                     12,660          12,660
            Capital lease obligations and other debt                    947             499
                                                                 ----------      ----------
                                                                    551,107         828,659
                   Less: current portion                            (57,134)        (50,846)
                                                                 ----------      ----------
                                                                 $  493,973      $  777,813
                                                                 ==========      ==========




                                       5
   6

                             SUIZA FOODS CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (Continued)

                                 MARCH 31, 1998

3.       LONG-TERM DEBT (Continued)

         Senior Credit Facilities - On November 26, 1997, the Company entered
         into a credit facility with a group of lenders, including First Union
         National Bank of North Carolina, as administrative agent, and The First
         National Bank of Chicago, as syndication agent, which provides for an
         aggregate senior credit facility (the "Senior Credit Facility") of
         $1.25 billion comprised of a $550.0 million term loan facility and a
         $700.0 million revolving credit facility. The proceeds from this new
         facility were used to repay all amounts due under the separate senior
         credit facilities maintained by the Company and certain of its
         subsidiaries. Under the terms of the Senior Credit Facility, the term
         loan is amortized, on a quarterly basis, over six years in increasing
         amounts beginning March 31, 1998, and the revolving credit facility
         expires on December 31, 2003. Amounts outstanding under the Senior
         Credit Facility bear interest at a rate per annum equal to one of the
         following rates, at the Company's option: (i) a base rate equal to the
         higher of the Federal Funds rate plus 50 basis points or the prime rate
         or (ii) The London Interbank Offering Rate ("LIBOR") plus a margin that
         varies from 40 to 100 basis points depending on the Company's ratio of
         defined indebtedness to EBITDA (as defined in the Senior Credit
         Facility). The Company pays a commitment fee on unused amounts of the
         revolving credit facility that ranges from 15 to 25 basis points, based
         on the Company's ratio of defined indebtedness to EBITDA. The interest
         rate in effect at March 31, 1998, on the Senior Credit Facility was
         6.44%.

         Interest is payable quarterly, and scheduled principal installments on
         the term loan facilities are due in quarterly installments of
         approximately $12.5 million through December 1998, increasing to $18.75
         million on March 31, 1999, $25.0 million on March 31, 2001, $28.125
         million on March 31, 2002, and $34.375 million on March 31, 2003, with
         the balance maturing on December 31, 2003. Loans under the Senior
         Credit Facility are collateralized by substantially all the Company's
         assets.

         Industrial Development Revenue Bonds - Certain of the Company's
         subsidiaries have revenue bonds outstanding, certain of which require
         aggregate annual sinking fund redemptions aggregating $0.7 million and
         are secured by irrevocable letters of credit issued by financial
         institutions, along with first mortgages on certain real property and
         equipment. Interest on these bonds is due semiannually at interest
         rates that vary based on market conditions which, at December 31, 1997,
         ranged from 3.7% to 4.3%.

         Other Debt - Other debt includes various promissory notes for the
         purchase of property, plant and equipment and capital lease
         obligations. The various promissory notes payable provide for interest
         at varying rates and are payable in monthly installments of principal
         and interest until maturity, when the remaining principal balances are
         due. Capital lease obligations represent machinery and equipment
         financing obligations which are payable in monthly installments of
         principal and interest and are collateralized by the related assets
         financed.



                                       6
   7

                             SUIZA FOODS CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

                                 March 31, 1998

3.       LONG-TERM DEBT (Continued)

         Interest Rate Agreements - The Company has interest rate derivative
         agreements in place, including interest rate caps and interest rate
         swaps, that have been designated as hedges against the Company's
         variable interest rate exposure on its loans under the Senior Credit
         Facility. At March 31, 1998, the interest rate caps have aggregate
         notional amounts of $60 million, which mature in March 2000, and caps
         interest on LIBOR loans at 8.0%, plus the applicable LIBOR margin. The
         interest rate swaps have aggregate notional amounts of $490 million at
         interest rates ranging from 6.0% to 6.14%, plus the applicable LIBOR
         margin, and include $55 million of swaps that mature in June 1998; $60
         million of swaps that mature in September 2000; $100 million of swaps
         that mature in December 2000; $225 million of swaps that mature in
         December 2002; and $50 million of swaps that mature in December 2003.
         In addition, the Company has entered into $100 million of interest rate
         collars, which mature from December 2002 to June 2003, and provide for
         an interest rate floor and limit of approximately 6.11% and 7.5%,
         respectively, plus the applicable LIBOR margin. These derivative
         agreements provide hedges for senior credit facility loans by limiting
         or fixing the LIBOR interest rates specified in the senior credit
         facilities (5.63% at March 31, 1998, excluding the LIBOR margin) at the
         above rates until the indicated expiration dates of these
         interest-rate-derivative agreements. The original costs and premiums of
         these derivative agreements are being amortized on a straight-line
         basis as a component of interest expense.

         The Company is exposed to market risk under these arrangements due to
         the possibility of exchanging a lower interest rate for a higher
         interest rate. The counterparties are major financial institutions and
         the risk of incurring losses related to credit risk is considered by
         the Company to be remote.

         Debt Covenants - The Company's Senior Credit Facility contains various
         financial and other restrictive covenants and requirements that the
         Company maintain certain financial ratios, including a leverage ratio
         (computed as the ratio of the aggregate outstanding principal amount of
         defined indebtedness to EBITDA, as defined), a fixed charges ratio
         (computed as the ratio of the EBITDA to defined fixed charges) and an
         interest coverage ratio (computed as the ratio of EBITDA to interest
         expense), and requires the Company to maintain a minimum level of net
         worth. The Senior Credit Facility also contains limitations on capital
         expenditures, investments and the incurrence of additional indebtedness
         and requires certain mandatory prepayments from the proceeds of certain
         dispositions of property.

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.



                                       7
   8

                             SUIZA FOODS CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

                                 March 31, 1998

4.       TAXES (Continued)

         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 the sale of earned tax
         credits to third parties.

         The Company has been informed by Puerto Rico tax authorities that its
         investment in its coffee business qualifies for additional tax credits.
         These tax credits were sold in April 1998, and will be accounted for in
         the second quarter of 1998 as an adjustment to the original purchase
         price of the coffee business, which will result in a reduction of
         goodwill.

5.       MERGERS AND ACQUISITIONS

         On January 14, 1998, Suiza signed a definitive agreement to acquire
         Continental Can Company, Inc. ("Continental Can"). The purchase price
         for Continental Can is payable through the issuance by Suiza of
         approximately 2.1 million shares of common stock, the assumption by
         Suiza of outstanding options of Continental Can, which will become
         exercisable to purchase approximately 0.4 million shares of Suiza's
         common stock, and the assumption of Continental Can's long-term
         indebtedness outstanding at closing. Continental Can is primarily
         engaged in the packaging business through a number of operating
         subsidiaries in the United States and in Europe, and reported net sales
         of approximately $546 million for the fiscal year ended December 31,
         1997. The Continental Can merger, which is subject to the approval of
         the stockholders of Continental Can and customary closing conditions,
         is expected to close in the second quarter of 1998, and will be
         accounted for using the purchase method of accounting. There can be no
         assurance, however, that the acquisition of Continental Can will be
         completed as currently contemplated or at all.

         On February 20, 1998, Suiza completed the acquisition of Land-O-Sun
         Dairies, L.L.C., ("Land-O-Sun") for a purchase price of approximately
         $248 million, including approximately $128 million in cash. The
         non-cash portion of the purchase price was funded through the issuance
         of $100 million of company-obligated 5% mandatorily redeemable
         convertible preferred securities of a Delaware business trust formed by
         Suiza, and the issuance of $20 million of preferred interests of
         Land-O-Sun. In addition, Suiza refinanced Land-O-Sun's existing
         outstanding long-term indebtedness, which totaled approximately $52
         million as of the closing date. Suiza financed the cash portion of the
         purchase price and refinanced the existing long-term indebtedness with
         borrowings of $180 million under its Senior Credit Facility. Land-O-Sun
         is based in Johnson City, Tennessee and operates 13 fluid dairy and ice
         cream processing facilities in Tennessee, North Carolina, South
         Carolina, Georgia, Illinois, Kentucky and Virginia. Land-O-Sun reported
         net sales of approximately $464 million for its fiscal year ended
         December 31, 1997. The Land-O-Sun acquisition was accounted for using
         the purchase method of accounting.




                                       8
   9

                             SUIZA FOODS CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

                                 MARCH 31, 1998

5.       MERGERS AND ACQUISITIONS (Continued)

         Following is a summary of unaudited pro forma results of operations of
         Suiza Foods which gives effect to the acquisitions of Dairy Fresh,
         Garelick Farms, and Franklin Plastics in 1997 and the acquisitions of
         Continental Can and Land-O-Sun in 1998 as if these acquisitions had
         occurred at the beginning of 1997.



                                                      Three Months Ended March 31,
                                                      ----------------------------
                                                          1998           1997
                                                      -------------   ------------
                                                  (in thousands, except per share data)
                                                                       
Revenues                                               $  781,973     $  724,674
Income from continuing operations                          20,178         27,639
Net income                                                 17,017         22,703

Income from continuing operations per share:
    Basic                                                    0.61           0.91
    Diluted                                                  0.57           0.82

Net income per share:
    Basic                                                    0.52           0.75
    Diluted                                                  0.48           0.70


         Suiza has also recently acquired or agreed to acquire a number of
         smaller dairy and plastic packaging businesses, including the completed
         acquisitions of Louis Trauth Dairy, Inc. ("Trauth"), a Newport,
         Kentucky-based manufacturer and distributor of fresh milk, ice cream
         and related dairy products and Oberlin Farms Dairy, Inc. ("Oberlin"), a
         Cleveland, Ohio-based processor of milk and cultured dairy products.
         Trauth and Oberlin recorded net sales of approximately $67 million and
         $76 million, respectively, for their most recent fiscal year ends.

6.       DISCONTINUED OPERATIONS

         On April 30, 1998, Suiza consummated its previously announced sale of
         Reddy Ice to Packaged Ice, Inc. ("Packaged Ice") for approximately
         $172.5 million in cash. Reddy Ice had revenues during 1997 of
         approximately $66.3 million. The assets and operations of Reddy Ice are
         presented as discontinued operations in the accompanying condensed
         consolidated financial statements.

         Net sales of Reddy Ice were $11.1 million and $8.2 million for the
         three month periods ended March 31, 1998 and 1997 respectively.
         Interest expense of $1.8 million was charged to the discontinued
         operations during the first quarters of 1998 and 1997, based on debt
         specifically attributed to Reddy Ice. The loss from discontinued
         operations as reported in the condensed consolidated statements of
         income is presented net of the related income tax benefit of $1.9
         million and $1.0 million for the periods ended March 31, 1998 and 1997,
         respectively.



                                       9
   10

                             SUIZA FOODS CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

                                 MARCH 31, 1998

7.       TRUST ISSUED PREFERRED SECURITIES

         In connection with the Land-O-Sun acquisition, Suiza issued $100
         million of company-obligated 5% mandatorily redeemable convertible
         preferred securities of a Delaware business trust. On March 24, 1998,
         the Company also completed the sale of $600 million of
         company-obligated 5.5% mandatorily redeemable convertible preferred
         securities of a Delaware business trust in a private placement to
         "qualified institutional buyers" under Rule 144A under the Securities
         Act of 1933, as amended. These trust issued preferred securities, which
         are recorded net of related fees and expenses, are convertible at the
         option of the holders into an aggregate of approximately 9.1 million
         shares of the Company's common stock, subject to adjustment in certain
         circumstances. These preferred securities are also redeemable, at the
         Company's option, at any time after three years from their respective
         issue dates at specified amounts and are mandatorily redeemable at
         their liquidation preference amount of $50 per share after 30 years
         from their respective issue dates or upon occurrence of certain
         specified events, as defined.

8.       COMPREHENSIVE INCOME

         As of January 1, 1998, the Company adopted Statement of Financial
         Accounting Standards No. 130 (SFAS 130), "Reporting Comprehensive
         Income," issued in June 1997. For interim periods, SFAS 130 requires
         disclosure of comprehensive income, which is composed of net income and
         other comprehensive income items. Other comprehensive income items are
         revenues, expenses, gains and losses that under generally accepted
         accounting principles are excluded from net income and reflected as a
         component of equity. For the three month period ended March 31, 1998
         consolidated comprehensive income was $29,991 which includes tax
         benefits of $15,099 related to the exercise of certain employees' stock
         options. Consolidated comprehensive income was equal to consolidated
         net income for the three-month period ended March 31, 1997.



                                       10
   11

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

Overview

Suiza Foods Corporation (the "Company" or "Suiza") is a leading manufacturer and
distributor of fresh milk and related dairy products and plastic packaging in
the United States. Suiza also manufactures, distributes and markets
refrigerated, shelf-stable and frozen food products. Suiza has grown primarily
through a successful acquisition strategy, having consummated more than 15 dairy
and packaging acquisitions since its initial public offering in April 1996.
Through these acquisitions, Suiza has realized economies of scale, operating
efficiencies and added complimentary product lines. The Company conducts its
dairy operations primarily through its 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"),
Country Delite Farms Inc. ("Country Delite"), Country Fresh, Inc. ("Country
Fresh"), The Morningstar Group Inc. ("Morningstar"), LOS Holdings, Inc.
("Land-O-Sun") and Louis Trauth Dairy Inc. ("Trauth"). The Company conducts its
plastics operations through Franklin Plastics, Inc. and subsidiaries ("Franklin
Plastics" or "Plastics"). Each of the Company's dairy and plastic packaging
operating subsidiaries is a leading competitor in its market, with an
established reputation for customer service and product quality. The Company's
dairy subsidiaries market their products through extensive distribution networks
to a diverse group of customers, including convenience stores, grocery stores,
schools and institutional food service customers. The Company's customers in the
plastic packaging business include regional dairy manufacturers, bottled water
processors, beverage manufacturers, and consumer and industrial products
companies.

Outlook and Uncertainties

Certain statements and information in this Quarterly Report constitute
"forward-looking statements" within the meaning of the Private Securities
Litigation Reform Act of 1995. Forward-looking statements may be indicated by
phrases such as "believes," "anticipates," "expects," "intends," "foresees,"
"projects," "forecasts" or words of similar meaning or import. Such statements
are subject to certain risks, uncertainties, or assumptions. Should one or more
of these risks or uncertainties materialize, or should underlying assumptions
prove incorrect, actual results may vary materially from those set forth in
applicable forward-looking statements. Among the key factors that may have a
direct bearing on the Company's results and financial condition are (i) risks
associated with the Company's acquisition strategy, (ii) risks relating to the
Company's leverage position, (iii) risks associated with intense competition in
the Company's industries and (iv) the impact of governmental regulations
affecting the dairy industry. Any forward-looking statements made or
incorporated by reference herein speak only as of the date of this Quarterly
Report. The Company expressly disclaims any obligation or undertaking to release
publicly any updates or revisions to any such statements, to reflect any change
in its expectations with regard thereto or any change in events, conditions, or
circumstances on which any such statement is based. 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, 1997, a copy of which
may be obtained from the Company upon request.




                                       11
   12

Results of Operations

The Company currently operates in two distinct businesses as shown below
(dollars in thousands):



                                                                    Three months ended March 31,
                                               ---------------------------------------------------------------------
                                                              1998                             1997
                                                              ----                             ----
                                                                     Percent                          Percent
                                                                       of                                of
                                                   Dollars          Net Sales         Dollars         Net Sales
                                                   -------          ---------         -------         ---------
                                                                                          
Net sales:
  Dairy                                          $   555,973                        $   365,584
  Plastics                                            37,148
                                                 -----------                        -----------

       Net sales                                     593,121            100.0%          365,584            100.0%
Cost of sales                                        456,148             76.9           286,003             78.2
                                                 -----------      -----------       -----------      -----------
       Gross profit                                  136,973             23.1            79,581             21.8

Operating expenses:
  Selling and distribution                            70,201             11.8            41,338             11.3
  General and administrative                          19,445              3.3            14,024              3.8
  Amortization of intangibles                          5,738              1.0             2,643              0.8
                                                 -----------      -----------       -----------      -----------
       Total operating expenses                       95,384             16.1            58,005             15.9
                                                 -----------      -----------       -----------      -----------

Operating income (loss):
  Dairy                                               41,330              7.0            23,463              6.4
  Plastics                                             4,310              0.7
  Corporate office                                    (4,051)           (0.07)           (1,887)            (0.5)
                                                 -----------      -----------       -----------      -----------

       Total operating income                    $    41,589              7.0%      $    21,576              5.9%
                                                 ===========      ===========       ===========      ===========


First Quarter 1998 Compared to First Quarter 1997

Net Sales. The Company's net sales increased 62.2% to $593.1 million in the
first quarter of 1998 from $365.6 million in 1997. Dairy net sales increased
52.1% or $190.4 million to $556.0 million in the first quarter of 1998
primarily due to (i) the acquisitions of Garelick Farms, Dairy Fresh and Country
Delite in the last half of 1997, (ii) the acquisitions of Land-O-Sun and Trauth
in the first quarter of 1998 and (iii) strong sales of branded products at
Morningstar. The Company began operating in the plastics business with the
acquisition of Franklin Plastics in July, 1997.

Cost of Sales. The Company's cost of sales margin was 76.9% in the first quarter
of 1998 compared to 78.2 % for the same period in 1997. Dairy cost of sales
margins improved from the prior year due to (i) operating efficiencies in the
Company's fluid dairy division and (ii) increased branded and specialty product
sales at Morningstar.

Operating Expenses. The Company's operating expense ratios were 16.1% for the
first quarter of 1998 compared to 15.9% for the same period in 1997. Dairy
operating expense margins increased slightly in the quarter because of
additional goodwill amortization for the acquired companies.

Operating Income. The Company's operating income increased 92.8% to $41.6
million in the first quarter of 1998 from $21.6 million in the first quarter of
1997 primarily as a result of the aforementioned acquisitions and the increased
sales at Morningstar. The Company's operating income 



                                       12
   13

margin increased to 7.0% in the first quarter of 1998 from 5.9% in the first
quarter of 1997 for the same reasons.

Other (Income) Expense. Interest expense increased to $13.4 million in the first
quarter of 1998 from $5.8 million in the first quarter of 1997 primarily due to
the increased level of debt used to finance the aforementioned acquisitions.
Financing charges on preferred securities amounted to $1.2 million in the first
quarter of 1998, reflecting (i) the issuance on February 20, 1998 of $100
million of company-obligated mandatorily redeemable preferred securities related
to the acquisition of Land-O-Sun and (ii) the issuance on March 24, 1998 of $600
million of company-obligated mandatorily redeemable preferred securities. Other
income decreased to $0.7 million in the first quarter of 1998 from $18.5 million
in the first quarter of 1997 due to the recognition in the 1997 period of a
$18.1 million gain from the sale of tax credits (see Note 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 early
extinguishment of subordinated debt, which included the write-off of deferred
financing costs and certain prepayment penalties.

Net Income. The Company reported net income of $14.9 million in the first
quarter of 1998 compared to net income of $17.5 million in the first quarter of
1997 ($9.3 million excluding the after-tax gain on the sale of tax credits of
$11.5 million and the extraordinary loss of $3.3 million).

Liquidity and Capital Resources

As of March 31, 1998, the Company had total stockholders' equity of $402.6
million and total indebtedness of $551.1 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 $28.4 million for the
first three months of 1998 as contrasted to $12.4 million for the first three
months of 1997. Investing activities in the first three months of 1998 included
approximately $20.0 million in capital expenditures of which $17.0 million was
spent at Dairy and $3.0 million was spent at Plastics. Investing activities also
included $259.4 million for acquisitions.

On February 20, 1998, Suiza completed the acquisition of Land-O-Sun for a
purchase price of approximately $248 million, including approximately $128
million in cash. The non-cash portion of the purchase price was funded through
the issuance of $100 million of company-obligated 5% mandatorily redeemable
convertible preferred securities of a Delaware business trust formed by Suiza,
and the issuance of $20 million of preferred interests of Land-O-Sun. In
addition, Suiza refinanced Land-O-Sun's existing outstanding long-term
indebtedness, which totaled approximately $52 million as of the closing date.
Suiza financed the cash portion of the purchase price and refinanced the
existing long-term indebtedness with borrowings of $180 million under its Senior
Credit Facility.

During the quarter the Company also acquired Trauth and two small plastic
packaging businesses. Suiza financed these acquisitions with borrowings under
its Senior Credit Facility.

On March 24, 1998, the Company completed the sale of $600 million of
company-obligated 5.5% mandatorily redeemable convertible preferred securities
of a Delaware business trust in a private placement, resulting in net proceeds
after expenses of approximately $582.5 million. The net proceeds were used to
repay $502.5 million under the revolving loan facility of the Company's Senior
Credit Facility and the remainder was placed in short-term cash investments.



                                       13
   14

Future Capital Requirements. During 1998, the Company intends to invest a total
of approximately $101.0 million in its manufacturing facilities and distribution
capabilities. Of this amount, Dairy intends to spend approximately $85.0 million
for the year to expand and maintain its manufacturing facilities and for fleet
replacement and Plastics intends to spend approximately $16.0 million. The
Company plans to substantially expand its Plastics operations by opening new
locations and the majority of Plastics' capital spending will be for this
purpose.

Current Debt Obligations. On November 26, 1997, the Company entered into a new
credit facility with a group of lenders, including First Union National Bank of
North Carolina, as administrative agent, and The First National Bank of Chicago,
as syndication agent, which provides for an aggregate Senior Credit Facility of
$1.25 billion comprised of a $550.0 million term loan facility and a $700.0
million revolving credit facility. At March 31, 1998, $674.0 million was
available under the revolving loan facilities. In connection with the closing of
the sale of Reddy Ice on April 30, 1998, the Company used the cash received to
repay additional Senior Credit Facility outstanding borrowings.

The Company expects that cash flow from operations will be sufficient to meet
the Company's requirements for its existing businesses for the remainder of 1998
and for the foreseeable future. During the remainder of 1998 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.



                                       14
   15

                                     PART II
                                OTHER INFORMATION


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)   Exhibits

      4.1      Certificate of Trust of Suiza Capital Trust II.

      4.2      Amended and restated Declaration of Trust of Suiza Capital Trust
               II, dated as of March 24, 1998, among Suiza Foods Corporation, as
               Sponsor, Wilmington Trust Company, as Property Trustee,
               Wilmington Trust Company, as Delaware Trustee, and Tracy L. Noll,
               J. Michael Lewis and Joseph B. Armes, as Regular Trustees.

      4.3      Indenture for the 5.5% Convertible Subordinated Debentures, dated
               as of March 24, 1998, among Suiza Foods Corporation and
               Wilmington Trust Company, as Indenture Trustee.

      4.4      Form of 5.5% Preferred Securities.

      4.5      Form of 5.5% Convertible Subordinated Debenture.

      4.6      Preferred Securities Guarantee Agreement, dated as of March 24,
               1998, between Suiza Foods Corporation, as Guarantor, and
               Wilmington Trust Company, as Guarantee Trustee.

      10.1     Registration Rights Amendment, dated March 24, 1998, between
               Suiza Foods Corporation, Suiza Capital Trust II, and Donaldson,
               Lufkin, Jenrette Securities Corporation, Bear, Stearns & Co. Inc.
               and J.P. Morgan & Co.

      10.2     Agreement and Plan of Merger dated as of January 14, 1998 by and
               among Suiza Foods Corporation, CC Acquisition Corporation, and
               Continental Can Company, Inc. (filed as Exhibit 2.1 to the
               Registration Statement on Form S-4, Commission File No.
               333-46519, and incorporated herein by reference).

      11.      Statement re computation of per share earnings.

      27.      Financial Data Schedule.

(b)   Reports on Form 8-K

      (1)      Form 8-K filed on January 15, 1998 to report the definitive
               merger agreement between Suiza Foods and Continental Can.

      (2)      Form 8-K filed on February 25, 1998 to report various matters
               including fourth quarter 1997 earnings, potential packaging
               operations, the closing of the Land-O-Sun acquisition, and the
               signing of a merger agreement with Oberlin.

      (3)      Form 8-K filed on March 9, 1998 (amended April 7, 1998) to report
               the completion of the acquisition of Land-O-Sun.

      (4)      Form 8-K filed on March 10, 1998 to report the adoption of a
               shareholders' rights plan.

      (5)      Form 8-K filed on March 18, 1998 to report the sale of $600
               million of 5.5% company-obligated mandatorily redeemable
               preferred securities.

      (6)      Form 8-K filed on March 20, 1998 to provide pro forma financial
               statements related to the issuance of $600 million of 5.5%
               company-obligated mandatorily redeemable preferred securities.


                                       15

   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
                                           Executive Vice President,
                                            Chief Financial Officer
                                        (Principal Accounting Officer)

Date:    May 14, 1998




                                       16
   17

                                 EXHIBIT INDEX



  Exhibits No.                 Descriptions
  ------------                 ------------
            
      4.1      Certificate of Trust of Suiza Capital Trust II.

      4.2      Amended and restated Declaration of Trust of Suiza Capital Trust
               II, dated as of March 24, 1998, among Suiza Foods Corporation, as
               Sponsor, Wilmington Trust Company, as Property Trustee,
               Wilmington Trust Company, as Delaware Trustee, and Tracy L. Noll,
               J. Michael Lewis and Joseph B. Armes, as Regular Trustees.

      4.3      Indenture for the 5.5% Convertible Subordinated Debentures, dated
               as of March 24, 1998, among Suiza Foods Corporation and
               Wilmington Trust Company, as Indenture Trustee.

      4.4      Form of 5.5% Preferred Securities.

      4.5      Form of 5.5% Convertible Subordinated Debenture.

      4.6      Preferred Securities Guarantee Agreement, dated as of March 24,
               1998, between Suiza Foods Corporation, as Guarantor, and
               Wilmington Trust Company, as Guarantee Trustee.

      10.1     Registration Rights Amendment, dated March 24, 1998, between
               Suiza Foods Corporation, Suiza Capital Trust II, and Donaldson,
               Lufkin, Jenrette Securities Corporation, Bear, Stearns & Co. Inc.
               and J.P. Morgan & Co.

      10.2     Agreement and Plan of Merger dated as of January 14, 1998 by and
               among Suiza Foods Corporation, CC Acquisition Corporation, and
               Continental Can Company, Inc. (filed as Exhibit 2.1 to the
               Registration Statement on Form S-4, Commission File No.
               333-46519, and incorporated herein by reference).

      11.      Statement re computation of per share earnings.

      27.      Financial Data Schedule.