News Release

ConAgra Foods Reports Solid Third-Quarter Earnings with Strong Sales and Operating Profits

Mar 25, 2004, 2:32 AM EST

OMAHA, Neb.--(BUSINESS WIRE)--March 25, 2004--ConAgra Foods, Inc. (NYSE:CAG):

    THIRD QUARTER 2004

    Highlights:

    --  Diluted EPS = $0.38 vs. $0.30 last year. Current quarter
        results include $0.03 of expense related to cost-saving
        initiatives and $0.02 of income from discontinued operations.
        Items affecting year-over-year EPS comparability are detailed
        toward the end of this release.

    --  Sales = $3.6 billion, essentially equal with last year; sales
        increased 4% on a comparable basis, after adjusting for $155
        million of sales from divested businesses in prior year
        results.

    --  Packaged Foods sales and operating profits were strong. Sales
        for the top 30 consumer brands grew 6% as a whole, with
        several growing at a double-digit rate.

    --  Food Ingredients sales increased, and operating profit
        improved significantly due to improved results for specialty
        ingredient products.

    --  Approximately 8.3 million shares repurchased during the
        quarter.

    YEAR TO DATE 2004

    Highlights:

    --  Year-to-date diluted EPS = $1.26 vs. $1.18 in the prior year.

    --  Sales = $10.8 billion, below last year's sales of $13.5
        billion due to divestitures. Sales have increased 2% on a
        comparable basis, after adjusting for $2.9 billion of sales
        from divested businesses in prior year results.

ConAgra Foods, Inc. (NYSE:CAG), one of America's leading packaged food companies, today reported earnings of $203 million, or $0.38 per diluted share, for the third quarter ended Feb. 22, 2004; this represents an $0.08 per share increase over last year's earnings of $161 million, or $0.30 per diluted share. Sales were $3.6 billion, essentially equal with last year; on a comparable basis, sales were 4% ahead of last year after adjusting for $155 million of sales from divested businesses in last year's results.

Bruce Rohde, chairman and chief executive officer, commented, "This was a very solid quarter. We are particularly encouraged by sales and category share trends for several key brands and products, as well as progress with many customers. We are continuing our focus on top-line growth, mix improvement, and operations initiatives as part of our plan to improve profit margins and returns on capital."

Current quarter operating profit was $451 million, above $446 million last year. On a comparable basis, after adjusting for $24 million of expense in the current quarter related to implementing cost-saving initiatives and $15 million of contribution in last year's results from businesses since divested, operating profit increased 10% over last year.

For the first nine months of fiscal 2004, earnings were $668 million, or $1.26 per diluted share, ahead of $624 million, or $1.18 per diluted share last year. Sales were $10.8 billion, below last year's sales of $13.5 billion due to divestitures. Sales were up 2% on a comparable basis after adjusting for $2.9 billion of sales from divested businesses in prior year results. Year-to-date operating profit totaled $1.3 billion, below $1.4 billion last year. On a comparable basis, operating profit was essentially equal with last year after adjusting for $90 million of profits from divested businesses in prior year results and $38 million of costs in the current year related to implementing cost-saving initiatives.

Operating Efficiency Initiatives - Costs Reflected In Segment Results

The company has several operating efficiency initiatives underway that are intended to improve the company's cost structure, margins, and competitive position. Implementing these initiatives resulted in approximately $38 million, or $0.04 per diluted share of expense year-to-date, which includes $24 million, or $0.03 per diluted share, in the third quarter. Most of those expenses are reflected in the operating profit for the Packaged Foods segment. The company currently plans for approximately $0.04 per diluted share of similar charges in the fourth quarter, and will report on those expenses in its fourth-quarter earnings release.

Packaged Foods

Sales were $3 billion for the quarter, down slightly from last year due to divestitures. Sales were up 4% year-over-year on a comparable basis, adjusting for $155 million of sales from divested businesses in prior year results. Sales to all customer channels - retail, foodservice, and deli - posted year-over-year increases for the quarter.

        --  The company's top 30 consumer brands, which represent
            close to two-thirds of the segment revenues, grew greater
            than 6% as a group. Category shares for several brands
            have improved in recent periods.

        --  Several major consumer brands posted sales gains,
            including Armour, Banquet, Chef Boyardee, Cook's, Egg
            Beaters, Hebrew National, Hunt's, Marie Callender's, PAM,
            Peter Pan, Reddi-wip, Rosarita, Slim Jim, Snack Pack,
            Swiss Miss, and Wesson, with many of these achieving
            double-digit sales increases.

        --  Sales to foodservice customers grew due to increased
            business with key customers and growth in certain product
            lines.

Sales growth for the quarter was primarily attributable to marketing strategy and distribution gains for various items, as well as improved sales execution by dedicated sales teams assigned to serving specific customers and higher selling prices for some products necessitated by rising input costs. Other factors also contributed to sales growth, including the fact that the company's product line includes items that are on trend with a variety of consumer preferences and product platforms such as health and wellness, convenience, carbohydrate-conscious, and snacks.

Segment operating profit for the quarter was $396 million, below the $416 million posted last year. On a comparable basis, operating profit was 5% higher than last year after adjusting for $24 million of expense relating to cost-saving initiatives in the current quarter, as well as $15 million of contribution last year from businesses since divested. Increasing input costs, which were not yet fully offset by higher selling prices for certain of the company's products, affected the rate of profit growth.

As previously announced, the company is implementing customer service and operating efficiency improvement initiatives that result in absorbing incremental expense in the short term but which are being undertaken to provide cost savings and customer service benefits in the future. As a result of progress with these initiatives, the segment incurred $24 million, or $0.03 per diluted share, of expense during the third quarter. The purpose of these cost-saving and customer service improvement initiatives, along with top-line growth programs, is to drive market share, future profit growth, and margin expansion opportunities within this segment.

Year-to-date sales for the Packaged Foods reporting segment reached $8.9 billion, below $9.2 billion last year due to divestitures. Sales were 2% ahead of last year on a comparable basis, adjusting for $461 million of sales from divested businesses in the fiscal 2003 year-to-date amounts. Operating profit was $1.1 billion, below $1.2 billion last year. On a comparable basis, operating profit was 3% below last year, adjusting for $41 million of contribution from divested businesses in the fiscal 2003 year-to-date amounts as well as $31 million of expense this fiscal year related to implementing cost-saving initiatives.

Food Ingredients

During the quarter, sales for the Food Ingredients segment increased 4% to $630 million. Operating profit improved significantly to $55 million this year compared with $30 million last year. The profit increase reflects a slightly improved business environment and more efficient operations for specialty dehydrated, seasonings and flavors, and milled product lines, as well as the fact that prior year amounts included unfavorable inventory adjustments. The sales increase largely reflects fluctuating market prices and a more favorable environment for commodity inputs.

For the first nine months, sales for the Food Ingredients segment totaled $1.8 billion, about equal with last year, while operating profit for the first nine months was $142 million, 23% above last fiscal year-to-date. Expense of $7 million related to implementing cost-saving initiatives is included in the segment's fiscal 2004 year-to-date operating profit.

Discontinued Operations and Earnings from Equity Method Investments

During the quarter, diluted EPS from discontinued operations totaled $0.02, generated by the company's receipt of rebates paid to United Agri Products (UAP) by its suppliers. The company sold essentially all of UAP, a crop inputs distribution company, in November 2003. As part of the transaction agreement, ConAgra Foods is entitled to the actual rebates UAP receives from its suppliers subsequent to November 2003 related to the previous crop year.

Equity method investment earnings for the quarter were $2 million, compared with $12 million for the same quarter last year. Year-to-date results for equity method investment earnings were $29 million, compared with $27 million for the same period last fiscal year.

    Capital Resource Management

    --  The company repurchased approximately 8.3 million shares of
        common stock during the fiscal third quarter at a total cost
        of approximately $218 million.

    --  During the quarter, the company received approximately $25
        million for the partial redemption of preferred securities
        issued by the buyer of UAP as part of that divestiture; as a
        result, preferred securities of the buyer of UAP owned by
        ConAgra Foods now total $35 million.

    --  Continuing operations - fiscal third quarter: For the quarter,
        capital expenditures for property, plant, and equipment
        totaled $91 million compared with $87 million last year.
        Depreciation and amortization expense was approximately $89
        million for the quarter versus $89 million a year ago.
        Dividends paid totaled $138 million. Net interest expense for
        the quarter was $62 million compared with $64 million last
        year.

    --  Continuing operations - year-to-date: For the first nine
        months of fiscal year 2003, capital expenditures for property,
        plant, and equipment were $247 million, compared with $259
        million last year. Depreciation and amortization expense
        amounted to $263 million versus $286 million last year.
        Dividends paid totaled $400 million. Net interest expense was
        $196 million, compared with $217 million last fiscal year.

    Change in Accounting

During the quarter, the company adopted Financial Accounting Standards Board Interpretation Number 46 (FIN 46), which addresses the accounting for certain entities including those that lease property to the company. Adopting FIN 46 had no significant impact on the company's income statement. As a result of adopting FIN 46 and thus consolidating certain entities and de-consolidating others, the following balance sheet changes were made:

    --  Total assets increased by $267 million.

    --  Total liabilities increased by $269 million, reflecting an
        increase in interest-bearing debt and other noncurrent
        liabilities of approximately $444 million, partially offset by
        a reduction of $175 million in subsidiary preferred
        securities.

    New Product News

During the quarter, the company introduced its new line of convenient, prepared, carbohydrate-controlled frozen meals, Life Choice, which was designed for consumers who prefer tasty and filling products that have fewer carbohydrates. ConAgra Foods is the first major food manufacturer to market a new and complete line of great-tasting frozen meals designed specifically for carbohydrate-conscious consumers. As of today, Life Choice has achieved national availability after being introduced as recently as January 19. Based on favorable customer reaction to the product, the company is optimistic about the products' prospects.

Outlook

Rohde commented, "Our fiscal third quarter showed encouraging results, particularly with regard to overall sales growth and how quickly our Life Choice products were introduced and accepted into the market. Although our industry is facing increasing input costs, as well as cycles in the economy, we expect a solid finish for our fiscal year, which ends in May. We look forward to reporting on our progress."

Major Items Affecting Year-Over-Year EPS Comparability of Third-Quarter Results

    Included in the results for third quarter of fiscal 2004:

    --  Current quarter results include expense of approximately $0.03
        per diluted share related to implementing cost-saving
        initiatives.

    --  Current quarter results include earnings of approximately
        $0.02 per diluted share related to discontinued operations.

Items in third quarter of fiscal 2003 that are not repeated in the third quarter of fiscal 2004:

    --  Prior year results include $0.08 per diluted share of loss
        from discontinued operations.

    --  Prior year results include $0.01 per diluted share of expense
        from costs related to the beef and pork divestiture
        transactions.

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

Discussion of Results

A discussion of ConAgra Foods' third-quarter results will be available today at 8:30 a.m. EST. To access the discussion, call toll-free at 1-877-447-8217. International callers should dial 1-706-679-0415. On the Internet you may access the discussion at http://www.conagrafoods.com/investors. No passcode or call identification number is needed for the call at 8:30 a.m. EST. A digital replay of the discussion will be available after 9:30 a.m. EST at 1-800-642-1687 and at 1-706-645-9291 for international callers. The conference identification number for the digital replay for domestic callers and international callers is 5377576. The company has posted a question-and-answer supplement relating to this release and an audio archive of management's discussion at http://www.conagrafoods.com/investors. See ConAgra Foods' Web site for recent news at http://www.conagrafoods.com.

Note on Forward-Looking Statements:

This news release contains "forward-looking" statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on management's current expectations and are subject to uncertainty and changes in circumstances. Actual results may vary materially from the expectations contained in the forward-looking statements. Future economic circumstances, industry conditions, company performance and financial results, availability and prices of raw materials, product pricing, competitive environment and related market conditions, operating efficiencies, access to capital, actions of governments and regulatory factors affecting the company's businesses and other risks described in the company's reports filed with the Securities and Exchange Commission are examples of factors, among others, that could cause actual results to differ materially from those described in the forward-looking statements. The company is under no obligation to (and expressly disclaims any such obligation to) update or alter its forward-looking statements whether as a result of new information, future events, or otherwise.


ConAgra Foods, Inc.

Segment Operating Results
In millions
                                      THIRD QUARTER - 13 Weeks Ended
                                     ---------------------------------

                                     February 22, February 23, Percent
                                         2004         2003      Change
                                     ------------ ------------ -------
SALES
-----
Packaged Foods                          $2,967.5     $3,009.3  (1.4) %
Food Ingredients                           630.2        605.0    4.2 %
                                     ------------ ------------
    Total                                3,597.7      3,614.3   (0.5)%
                                     ------------ ------------

OPERATING PROFIT
----------------
Packaged Foods                            $396.0       $416.2   (4.9)%
Food Ingredients                            54.5         29.8    82.9%
                                     ------------ ------------
   Total operating profit for
    segments                               450.5        446.0     1.0%

Reconciliation of total operating
 profit to income from continuing
 operations before income tax and
 cumulative effect of changes in
 accounting
Items excluded from segment
 operating profit:
     General corporate expense              76.3         88.7  (14.0)%
     Interest expense, net                  62.0         63.6   (2.5)%
     Equity method investment
      earnings                               1.9         11.8  (83.9)%
                                     ------------ ------------
Income from continuing operations
 before income tax and cumulative
 effect of changes in accounting         $ 314.1      $ 305.5     2.8%
                                     ============ ============

    Segment operating profit excludes general corporate expense,
    equity method investment earnings and net interest expense.
    Management believes such expenses are not directly associated with
    segment performance results for the period. Management believes
    the presentation of total operating profit for segments
    facilitates period-to-period comparison of results of segment
    operations.


ConAgra Foods, Inc.

Segment Operating Results
In millions
                                      THIRD QUARTER - 39 Weeks Ended
                                    ----------------------------------

                                    February 22, February 23, Percent
                                        2004         2003      Change
                                    ------------ ------------ --------
SALES
-----
Packaged Foods                         $8,916.6     $9,193.2   (3.0) %
Food Ingredients                        1,849.5      1,845.2     0.2 %
Meat Processing                               -      2,468.7  (100.0)%
                                    ------------ ------------
    Total                              10,766.1     13,507.1   (20.3)%
                                    ------------ ------------

OPERATING PROFIT
----------------
Packaged Foods                         $1,123.3     $1,225.2    (8.3)%
Food Ingredients                          142.4        115.5     23.3%
Meat Processing                               -         49.0  (100.0)%
                                    ------------ ------------
   Total operating profit for
    segments                            1,265.7      1,389.7    (8.9)%

Reconciliation of total operating
 profit to income from continuing
 operations before income tax and
 cumulative effect of changes in
 accounting
Items excluded from segment
 operating profit:
     General corporate expense            247.2        273.7    (9.7)%
     Interest expense, net                195.9        216.6    (9.6)%
     Equity method investment
      earnings                             29.4         27.1      8.5%
                                    ------------ ------------
Income from continuing operations
 before income tax and cumulative
 effect of changes in accounting        $ 852.0      $ 926.5    (8.0)%
                                    ============ ============

    Segment operating profit excludes general corporate expense,
    equity method investment earnings and net interest expense.
    Management believes such expenses are not directly associated with
    segment performance results for the period. Management believes
    the presentation of total operating profit for segments
    facilitates period-to-period comparison of results of segment
    operations.


ConAgra Foods, Inc.

Consolidated Statements of Earnings
In millions, except per share
 amounts                              THIRD QUARTER - 13 Weeks Ended
                                     ---------------------------------
                                     February 22, February 23, Percent
                                         2004         2003     Change
                                     ------------ ------------ -------
Net sales                               $3,597.7     $3,614.3   (0.5)%
Costs and expenses:
  Cost of goods sold                     2,792.8      2,774.4     0.7%
  Selling, general and
   administrative expenses                 430.7        482.6  (10.8)%
  Interest expense, net                     62.0         63.6   (2.5)%
                                     ------------ ------------
                                         3,285.5      3,320.6   (1.1)%
Equity method investment earnings            1.9         11.8  (83.9)%
                                     ------------ ------------
Income from continuing operations
 before income taxes and cumulative
 effect of changes in accounting           314.1        305.5     2.8%
Income tax expense                         122.3        105.2    16.3%
                                     ------------ ------------
Income from continuing operations
 before cumulative effect of changes
 in accounting                             191.8        200.3   (4.2)%

Income (loss) from discontinued
 operations, net of tax                     12.9        (39.3)    N/A

Cumulative effect of changes in
 accounting                                 (1.4)           -     N/A
                                     ------------ ------------

Net income                                $203.3       $161.0    26.3%
                                     ============ ============

Earnings per share - basic
Income from continuing operations
 before cumulative effect of changes
 in accounting                             $0.36        $0.38   (2.7)%
Income (loss) from discontinued
 operations                                 0.02        (0.08)    N/A
Cumulative effect of changes in
 accounting                                    -            -       -
                                     ------------ ------------
Net income                                 $0.38        $0.30    26.7%
                                     ============ ============

Weighted average shares outstanding        527.8        528.9   (0.2)%
                                     ============ ============

Earnings per share - diluted
Income from continuing operations
 before cumulative effect of changes
 in accounting                             $0.36        $0.38   (2.7)%
Income (loss) from discontinued
 operations                                 0.02        (0.08)    N/A
Cumulative effect of changes in
 accounting                                    -            -       -
                                     ------------ ------------
Net income                                 $0.38        $0.30    26.7%
                                     ============ ============

Weighted average share and share
 equivalents outstanding                   531.9        531.2     0.1%
                                     ============ ============

ConAgra Foods, Inc.

Consolidated Statements of Earnings
In millions, except per share
 amounts                              THIRD QUARTER - 39 Weeks Ended
                                     ---------------------------------
                                     February 22, February 23, Percent
                                         2004         2003     Change
                                     ------------ ------------ -------
Net sales                              $10,766.1    $13,507.1  (20.3)%
Costs and expenses:
  Cost of goods sold                     8,358.3     10,904.7  (23.4)%
  Selling, general and
   administrative expenses               1,389.3      1,486.4   (6.5)%
  Interest expense, net                    195.9        216.6   (9.6)%
                                     ------------ ------------
                                         9,943.5     12,607.7  (21.1)%
Equity method investment earnings           29.4         27.1     8.5%
                                     ------------ ------------
Income from continuing operations
 before income taxes and cumulative
 effect of changes in accounting           852.0        926.5   (8.0)%
Income tax expense                         251.7        329.9  (23.7)%
                                     ------------ ------------
Income from continuing operations
 before cumulative effect of changes
 in accounting                             600.3        596.6     0.6%

Income from discontinued operations,
 net of tax                                 81.1         23.9   239.3%

Cumulative effect of changes in
 accounting                                (13.1)         3.9     N/A
                                     ------------ ------------

Net income                                $668.3       $624.4     7.0%
                                     ============ ============

Earnings per share - basic
Income from continuing operations
 before cumulative effect of changes
 in accounting                             $1.13        $1.13       -
Income from discontinued operations         0.15         0.04   275.0%
Cumulative effect of changes in
 accounting                                (0.02)        0.01     N/A
                                     ------------ ------------
Net income                                 $1.26        $1.18     6.8%
                                     ============ ============

Weighted average shares outstanding        528.9        528.4     0.1%
                                     ============ ============

Earnings per share - diluted
Income from continuing operations
 before cumulative effect of changes
 in accounting                             $1.13        $1.12     0.9%
Income from discontinued operations         0.15         0.05   200.0%
Cumulative effect of changes in
 accounting                                (0.02)        0.01     N/A
                                     ------------ ------------
Net income                                 $1.26        $1.18     6.8%
                                     ============ ============

Weighted average share and share
 equivalents outstanding                   532.2        530.9     0.2%
                                     ============ ============


ConAgra Foods, Inc.

Consolidated Balance Sheets
In millions
                                             February 22, February 23,
                                                 2004         2003
                                             ------------ ------------
ASSETS
Current assets
 Cash and cash equivalents                        $533.7        $78.0
 Divestiture proceeds receivable                    36.0            -

 Receivables, less allowance for doubtful
  accounts of  $37.2 and $42.0                   1,238.4        932.2
 Inventories                                     3,027.3      3,089.9
 Prepaid expenses and other current assets         501.8        704.9
 Current assets of discontinued operations         145.7      1,469.8
                                             ------------ ------------
     Total current assets                        5,482.9      6,274.8

Property, plant and equipment, net               2,867.4      2,720.4
Goodwill                                         3,806.4      3,816.2
Brands, trademarks and other intangibles, net      824.7        862.1
Other assets                                     1,484.3      1,210.6
Noncurrent assets of discontinued operations        10.0        627.6
                                             ------------ ------------
                                               $14,475.7    $15,511.7
                                             ============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
 Notes payable                                     $42.6       $160.2
 Current installments of long-term debt            373.1        508.5
 Accounts payable                                  857.5      1,038.5
 Advances on sales                                 239.2        175.9
 Other accrued liabilities                       1,554.5      1,700.3
 Current liabilities of discontinued
  operations                                       116.7        691.3
                                             ------------ ------------
     Total current liabilities                   3,183.6      4,274.7

Senior long-term debt, excluding current
 installments                                    4,557.7      4,595.2
Subordinated debt                                  754.5        763.1
Preferred securities of subsidiary company             -        175.0
Other noncurrent liabilities                     1,103.6      1,046.5
Noncurrent liabilities of discontinued
 operations                                          0.1         17.0
Common stockholders' equity                      4,876.2      4,640.2
                                             ------------ ------------
                                               $14,475.7    $15,511.7
                                             ============ ============

    CONTACT: ConAgra Foods, Inc., Omaha
             Media:
             Chris Kircher, 402-595-5392
             or
             Analysts:
             Chris Klinefelter, 402-595-4154
             www.conagrafoods.com

    SOURCE: ConAgra Foods, Inc.