EXHIBIT 99.2

Pilgrim’s Pride Corporation
Selected Financial Data
for quarters ended:

Our selected financial data is derived from our financial statements. Historical results should not be taken as necessarily indicative of the results that may be expected for any future period. You should read this financial data in conjunction with the appropriate period financial statements and the related notes and “Management’s Discussion and Analysis of Results of Operations and Financial Condition” included in our SEC filings.

																			Quarters Ended
				06/28/03			03/29/03			12/28/02			09/28/02			06/29/02			03/30/02			12/29/01			09/29/01			06/30/01
				(in thousands except per share data)
Income Statement Data:																													*
Net sales				$	651,877		$	630,592		$	627,405		$	639,819		$	637,116		$	600,753		$	656,030		$	641,251		$	645,836
Gross margin					50,945			25,672			27,999			31,605			46,309			28,631			57,865			61,943			74,476
Selling, general and administrative expenses					35,107			35,576			32,045			35,069			32,654			33,003			34,535			30,826			30,139
Non-recurring recoveries					(10,302	)		(11,324	)		(14,387	)		(65	)		(691	)		—			—			—			(1,149	)
Operating income (loss)					26,140			1,409			10,341			(3,100	)		14,045			(4,371	)		23,330			31,117			44,337
Interest expense, net					9,417			9,942			9,476			7,137			9,031			7,261			8,573			9,536			10,014
Miscellaneous, net					(8,124	)		(29,896	)		(1,766	)		(2,580	)		(3,378	)		873			(387	)		(997	)		1,751
Income (loss) before income taxes and extraordinary charge					25,181			18,146			2,981			(8,146	)		6,525			(11,055	)		15,679			22,017			34,323
Income tax expense (benefit)					7,740			7,381			225			(4,973	)		3,259			(13,399	)		2,688			8,188			9,056
Income (loss) before extraordinary charge					17,441			10,765			2,756			(4,972	)		3,266			1,252			12,991			13,829			25,267
Extraordinary charge — net of tax					—			—			—			—			—			—			—			(894	)		—
Net income (loss)				$	17,441		$	10,765		$	2,756		$	(3,174	)	$	3,266		$	1,252		$	12,991			12,935		$	25,267
Per Common Share Data:(c)
Income (loss) before extraordinary charge				$	0.42		$	0.26		$	0.07		$	(0.08	)	$	0.08		$	0.03		$	0.32		$	0.34		$	0.61
Extraordinary charge — early repayment of debt					—			—			—			—			—			—		$	—		$	(0.02	)	$	—
Net Income (loss)				$	0.42		$	0.26		$	0.07		$	(0.08	)	$	0.08		$	0.03		$	0.32		$	0.32		$	0.61
Cash dividends				$	0.015		$	0.015		$	0.015		$	0.015		$	0.015		$	0.015		$	0.015		$	0.015		$	0.015
Book value				$	10.27		$	9.86		$	9.61		$	9.57		$	9.68		$	9.57		$	9.53		$	9.27		$	8.96
Balance Sheet Summary:
Working capital				$	267,844		$	250,893		$	171,582		$	179,171		$	157,980		$	149,869		$	143,360		$	203,350		$	177,194
Total assets				$	1,278,920		$	1,259,111		$	1,219,911		$	1,221,418		$	1,218,365		$	1,195,552		$	1,153,438		$	1,215,695		$	1,204,820
Notes payable and current maturities of long-term debt				$	2,635		$	4,272		$	3,525		$	4,665		$	63,210		$	60,126		$	5,177		$	5,099		$	59,022
Long-term debt, less current maturities				$	480,150		$	491,825		$	434,103		$	448,979		$	418,064		$	410,628		$	396,975		$	467,242		$	444,125
Total debt				$	482,785		$	496,096		$	437,628		$	453,644		$	481,274		$	470,754		$	402,152		$	472,341		$	503,147
Senior secured debt (included in Total Debt)				$	282,785		$	296,096		$	237,628		$	253,644		$	281,274		$	270,754		$	202,152		$	272,341		$	412,540
Total stockholders’ equity				$	422,189		$	405,330		$	395,115		$	393,470		$	397,910		$	393,641		$	391,644		$	380,932		$	368,479
Cash Flow Summary:
Operating cash flow				$	30,693		$	(56,617	)	$	40,617		$	60,789		$	15,704		$	(58,711	)	$	81,773		$	70,581		$	48,738
Depreciation & amortization(d)				$	18,940		$	17,803		$	17,510		$	18,114		$	17,813		$	17,647		$	17,399		$	15,962		$	18,608
Capital expenditures				$	11,122		$	15,907		$	9,116		$	23,958		$	24,199		$	14,898		$	17,333		$	(7,615	)	$	59,847
Business acquisitions				$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—
Financing activities, net				$	(13,931	)	$	57,852		$	(16,637	)	$	(28,240	)	$	9,900		$	68,015		$	(6,518	)	$	(31,646	)	$	(21,804	)
Cashflow Ratios:
EBITDA(e)				$	53,232		$	45,508		$	29,594		$	16,736		$	33,012		$	12,415		$	41,305		$	46,410		$	62,664
EBITDA (last four qtrs.)				$	145,070		$	124,850		$	91,757		$	103,468		$	133,142		$	162,794		$	157,231		$	147,599		$	126,209
Key Indicators (as a percentage of net sales):
Gross margin					7.8	%		4.1	%		4.5	%		4.9	%		7.3	%		4.8	%		8.8	%		9.7	%		11.5	%
Selling, general and administrative expenses					5.4	%		5.6	%		5.1	%		5.4	%		5.1	%		5.5	%		5.3	%		4.8	%		4.7	%
Operating income (loss)					4.0	%		0.2	%		1.6	%		-0.5	%		2.2	%		-0.7	%		3.6	%		4.9	%		7.0	%
Interest expense, net					1.4	%		1.6	%		1.5	%		1.1	%		1.4	%		1.2	%		1.3	%		1.5	%		1.6	%
Net income (loss)					2.7	%		1.7	%		0.4	%		-0.5	%		0.5	%		0.2	%		2.0	%		2.0	%		3.9	%
(a)	The Company acquired WLR Foods on January 27, 2001 for $239.5 million and the assumption of $45.5 million of indebtedness. The acquisition has been accounted for as a purchase, and the results of operations for this acquisition have been included in our consolidated results of operations since the acquisition date
(b)	Fiscal quarter ended January 1, 1999 had 14 weeks
(c)	Historical per share amounts represent both basic and diluted and have been restated to give effect to a stock dividend issued on July 30, 1999 See Note F of the Consolidated Financial Statements of the Company included in our Annual Report on Form 10-K filed in year 2001
(d)	Includes amortization of capitalized financing costs of approximately			$	307			383			372			369			357			346		$	346		$	1,105		$	281
(e)	“EBITDA” is defined as the sum of net income (loss) before extraordinary charges, interest, taxes, depreciation and amortization. EBITDA is presented because it is used by us, and we believe it is frequently used by securities analysts, investors and other interested parties, in addition to and not in lieu of GAAP results, to compare the performance of companies. EBITDA is not a measurement of financial performance under generally accepted accounting principles and should not be considered as an alternative to cash flow from operating activities or as a measure of liquidity or an alternative to net income as indicators of our operating performance or any other measures of performance derived in accordance with generally accepted accounting principles. EBITDA is calculated as follows:
	Net Income			$	17,441		$	10,765		$	2,756		$	(3,174	)	$	3,266		$	1,252		$	12,991		$	12,935		$	25,267
		Add:
			Extraordinary charge-net of tax		—			—			—			—			—			—			—			(894	)		—
			Income Tax Expense (benefit)		7,740			7,381			225			(4,973	)		3,259			(13,399	)		2,688			8,188			9,056
			Interest expense, net		9,417			9,942			9,476			7,137			9,031			7,261			8,573			9,536			10,014
			Depreciation and amortization		18,940			17,803			17,510			18,114			17,813			17,647			17,399			15,962			18,608
		Minus:
			Amortization of capitalized financing costs		307			383			372			369			357			346			346			1,105			281
	EBITDA			$	53,232		$	45,508		$	29,594		$	16,736		$	33,012		$	12,415		$	41,305		$	46,410		$	62,664

[Additional columns below]

[Continued from above table, first column(s) repeated]

				Quarters Ended
				03/31/01(a)			12/30/00			09/30/00			07/01/00			04/01/00			01/01/00			10/02/99			07/03/99			04/03/99
				(in thousands except per share data)
Income Statement Data:					*			*						*			*			*						*			*
Net sales				$	541,593		$	386,032		$	379,375		$	391,979		$	373,260		$	354,825		$	317,261		$	344,160		$	329,894
Gross margin					29,216			44,971			39,657			46,665			34,029			45,477			46,130			49,415			46,262
Selling, general and administrative expenses					34,488			23,955			24,022			20,316			20,747			20,255			17,316			20,203			20,970
Non-recurring recoveries					—			(2,195	)		—			—			—			—			—			—			—
Operating income (loss)					(5,272	)		23,211			15,635			26,349			13,282			25,222			28,814			29,212			25,292
Interest expense, net					7,085			4,140			4,210			4,967			4,699			3,903			4,535			4,308			4,090
Miscellaneous, net					(281	)		(122	)		327			465			(519	)		(198	)		1,348			(191	)		(261	)
Income (loss) before income taxes and extraordinary charge					(12,118	)		19,072			11,782			20,319			9,178			21,507			22,549			25,274			21,624
Income tax expense (benefit)					(2,316	)		6,335			463			3,175			155			6,649			6,113			6,957			7,044
Income (loss) before extraordinary charge					(9,802	)		12,737			11,319			17,144			9,023			14,858			16,436			18,317			14,580
Extraordinary charge — net of tax					—			—			—			—			—			—			—			—			—
Net income (loss)				$	(9,802	)	$	12,737		$	11,319		$	17,144		$	9,023		$	14,858			16,436		$	18,317		$	14,580
Per Common Share Data:(c)
Income (loss) before extraordinary charge				$	(0.24	)	$	0.31		$	0.28		$	0.41		$	0.22		$	0.36		$	0.41		$	0.44		$	0.35
Extraordinary charge — early repayment of debt				$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—
Net Income (loss)				$	(0.24	)	$	0.31		$	0.28		$	0.41		$	0.22		$	0.36		$	0.41		$	0.44		$	0.35
Cash dividends				$	0.015		$	0.015		$	0.015		$	0.015		$	0.015		$	0.015		$	0.015		$	0.010		$	0.010
Book value				$	8.37		$	8.63		$	8.33		$	8.05		$	7.66		$	7.45		$	7.11		$	6.73		$	6.30
Balance Sheet Summary:
Working capital				$	166,456		$	107,508		$	124,531		$	142,915		$	139,465		$	148,659		$	154,242		$	158,858		$	150,686
Total assets				$	1,176,261		$	714,340		$	705,420		$	686,450		$	665,158		$	652,970		$	655,762		$	657,974		$	626,745
Notes payable and current maturities of long-term debt				$	63,947		$	14,242		$	4,657		$	4,729		$	5,041		$	4,103		$	4,353		$	7,928		$	6,338
Long-term debt, less current maturities				$	460,346		$	156,546		$	165,037		$	172,686		$	175,350		$	163,230		$	183,753		$	195,283		$	197,971
Total debt				$	524,293		$	170,788		$	169,694		$	177,415		$	180,391		$	167,333		$	188,106		$	203,211		$	204,309
Senior secured debt (included in Total Debt)				$	433,723		$	80,256		$	79,199		$	86,957		$	87,873		$	73,931		$	94,730		$	109,884		$	111,019
Total stockholders’ equity				$	344,261		$	354,676		$	342,559		$	332,110		$	316,898		$	308,496		$	294,259		$	278,447		$	260,543
Cash Flow Summary:
Operating cash flow				$	(47,486	)	$	16,000		$	69,097		$	18,298		$	11,588		$	31,820		$	44,926		$	7,086		$	(8,009	)
Depreciation & amortization(d)				$	12,152		$	8,668		$	9,279		$	9,284		$	8,878		$	8,586		$	8,546		$	8,869		$	8,468
Capital expenditures				$	27,793		$	32,607		$	35,195		$	21,565		$	20,956		$	14,412		$	17,479		$	13,402		$	25,935
Business acquisitions				$	239,539		$	—		$	—
Financing activities, net				$	307,193		$	436		$	(8,628	)	$	(4,957	)	$	(30,465	)	$	21,430		$	(15,766	)	$	(1,548	)	$	10,618
Cashflow Ratios:
EBITDA(e)				$	6,851		$	31,673		$	25,020		$	34,198		$	22,385		$	33,733		$	35,389		$	38,210		$	33,921
EBITDA (last four qtrs.)				$	97,742		$	113,276		$	115,336		$	125,705		$	129,717		$	141,252		$	142,045		$	145,464		$	134,562
Key Indicators (as a percentage of net sales):
Gross margin					5.4	%		11.6	%		10.5	%		11.9	%		9.1	%		12.8	%		14.5	%		14.4	%		14.0	%
Selling, general and administrative expenses					6.4	%		6.2	%		6.3	%		5.2	%		5.6	%		5.7	%		5.5	%		5.9	%		6.4	%
Operating income (loss)					-1.0	%		6.0	%		4.1	%		6.7	%		3.6	%		7.1	%		9.1	%		8.5	%		7.7	%
Interest expense, net					1.3	%		1.1	%		1.1	%		1.3	%		1.3	%		1.1	%		1.4	%		1.3	%		1.2	%
Net income (loss)					-1.8	%		3.3	%		3.0	%		4.4	%		2.4	%		4.2	%		5.2	%		5.3	%		4.4	%
(a)	The Company acquired WLR Foods on January 27, 2001 for $239.5 million and the assumption of $45.5 million of indebtedness. The acquisition has been accounted for as a purchase, and the results of operations for this acquisition have been included in our consolidated results of operations since the acquisition date
(b)	Fiscal quarter ended January 1, 1999 had 14 weeks
(c)	Historical per share amounts represent both basic and diluted and have been restated to give effect to a stock dividend issued on July 30, 1999 See Note F of the Consolidated Financial Statements of the Company included in our Annual Report on Form 10-K filed in year 2001
(d)	Includes amortization of capitalized financing costs of approximately			$	268		$	207		$	251		$	372		$	370		$	263		$	241		$	241		$	261
(e)	“EBITDA” is defined as the sum of net income (loss) before extraordinary charges, interest, taxes, depreciation and amortization. EBITDA is presented because it is used by us, and we believe it is frequently used by securities analysts, investors and other interested parties, in addition to and not in lieu of GAAP results, to compare the performance of companies. EBITDA is not a measurement of financial performance under generally accepted accounting principles and should not be considered as an alternative to cash flow from operating activities or as a measure of liquidity or an alternative to net income as indicators of our operating performance or any other measures of performance derived in accordance with generally accepted accounting principles. EBITDA is calculated as follows:
	Net Income			$	(9,802	)	$	12,737		$	11,319		$	17,144		$	9,023		$	14,858		$	16,436		$	18,317		$	14,580
		Add:
			Extraordinary charge-net of tax		—			—			—			—			—			—			—			—			—
			Income Tax Expense (benefit)		(2,316	)		6,335			463			3,175			155			6,649			6,113			6,957			7,044
			Interest expense, net		7,085			4,140			4,210			4,967			4,699			3,903			4,535			4,308			4,090
			Depreciation and amortization		12,152			8,668			9,279			9,284			8,878			8,586			8,546			8,869			8,468
		Minus:
			Amortization of capitalized financing costs		268			207			251			372			370			263			241			241			261
	EBITDA			$	6,851		$	31,673		$	25,020		$	34,198		$	22,385		$	33,733		$	35,389		$	38,210		$	33,921

[Additional columns below]

[Continued from above table, first column(s) repeated]

				Quarters Ended
				01/02/99(b)			09/26/98			06/27/98			03/28/98			12/27/97			09/27/97			6/28/97			03/29/97			12/28/96
				(in thousands except per share data)
Income Statement Data:					*						*			*			*
Net sales				$	366,088		$	340,712		$	328,500		$	324,446		$	337,887		$	341,274		$	335,168		$	303,401		$	297,806
Gross margin					43,901			47,126			32,736			26,861			29,380			33,860			27,285			23,085			30,267
Selling, general and administrative expenses					17,715			15,682			13,693			15,463			14,009			8,567			14,658			13,425			13,953
Non-recurring recoveries					—			—			—			—			—			—			—			—			—
Operating income (loss)					26,186			31,444			19,043			11,398			15,371			25,293			12,627			9,660			16,314
Interest expense, net					4,733			4,824			5,195			5,093			5,036			5,770			5,572			5,284			5,449
Miscellaneous, net					88			(212	)		(535	)		(488	)		(463	)		595			(128	)		(397	)		(2,509	)
Income (loss) before income taxes and extraordinary charge					21,457			26,063			13,970			6,219			10,270			19,142			7,071			4,674			12,937
Income tax expense (benefit)					5,537			5,773			2,135			(549	)		(847	)		451			(215	)		(280	)		2,832
Income (loss) before extraordinary charge					15,920			20,290			11,835			6,768			11,117			18,691			7,286			4,954			10,105
Extraordinary charge — net of tax					—			—			—			—			—			—			—			—			—
Net income (loss)				$	15,920		$	20,290		$	11,835		$	6,768		$	11,117		$	18,691		$	7,286		$	4,954		$	10,105
Per Common Share Data:(c)
Income (loss) before extraordinary charge				$	0.38		$	0.49		$	0.29		$	0.16		$	0.27		$	0.45		$	0.18		$	0.12		$	0.24
Extraordinary charge — early repayment of debt				$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—
Net Income (loss)				$	0.38		$	0.49		$	0.29		$	0.16		$	0.27		$	0.45		$	0.18		$	0.12		$	0.24
Cash dividends				$	0.010		$	0.010		$	0.010		$	0.010		$	0.010		$	0.010		$	0.010		$	0.010		$	0.010
Book value				$	5.95		$	5.58		$	5.08		$	4.82		$	4.67		$	4.41		$	3.97		$	3.80		$	3.69
Balance Sheet Summary:
Working capital				$	144,981		$	147,040		$	139,713		$	132,518		$	114,948		$	133,542		$	99,829		$	98,526		$	100,925
Total assets				$	607,365		$	601,439		$	578,541		$	574,805		$	564,611		$	579,124		$	566,725		$	531,579		$	525,628
Notes payable and current maturities of long-term debt				$	4,629		$	5,889		$	11,638		$	11,589		$	8,708		$	11,596		$	30,884		$	33,645		$	25,564
Long-term debt, less current maturities				$	185,358		$	199,784		$	216,741		$	219,394		$	204,890		$	224,743		$	210,358		$	193,546		$	195,957
Total debt				$	189,987		$	205,673		$	228,379		$	230,983		$	213,598		$	236,339		$	241,242		$	227,191		$	221,521
Senior secured debt (included in Total Debt)				$	96,735		$	110,161		$	129,149		$	131,790		$	114,443		$	137,221		$	142,161		$	128,148		$	122,461
Total stockholders’ equity				$	246,377		$	230,871		$	210,369		$	199,573		$	193,220		$	182,516		$	164,239		$	157,366		$	152,826
Cash Flow Summary:
Operating cash flow				$	37,449		$	52,784		$	13,487		$	(13,684	)	$	32,429		$	24,710		$	15,233		$	(6,983	)	$	16,655
Depreciation & amortization(d)				$	8,653		$	8,098		$	8,427		$	8,014		$	8,052		$	8,050		$	7,517		$	7,094		$	7,135
Capital expenditures				$	12,833		$	14,084		$	13,633		$	10,449		$	15,352		$	9,456		$	28,613		$	7,967		$	4,195
Business acquisitions
Financing activities, net				$	(12,938	)	$	(23,186	)	$	(15,570	)	$	29,450		$	(23,192	)	$	(5,356	)	$	13,600		$	5,220		$	(13,116	)
Cashflow Ratios:
EBITDA(e)				$	34,525		$	38,808		$	27,308		$	19,046		$	23,106		$	32,769		$	19,839		$	16,767		$	25,229
EBITDA (last four qtrs.)				$	119,688		$	108,268		$	102,229		$	94,760		$	92,481		$	94,604		$	61,835		$	41,995		$	25,229
Key Indicators (as a percentage of net sales):
Gross margin					12.0	%		13.8	%		10.0	%		8.3	%		8.7	%		9.9	%		8.1	%		7.6	%		10.2	%
Selling, general and administrative expenses					4.8	%		4.6	%		4.2	%		4.8	%		4.1	%		2.5	%		4.4	%		4.4	%		4.7	%
Operating income (loss)					7.2	%		9.2	%		5.8	%		3.5	%		4.5	%		7.4	%		3.8	%		3.2	%		5.5	%
Interest expense, net					1.3	%		1.4	%		1.6	%		1.6	%		1.5	%		1.7	%		1.7	%		1.7	%		1.8	%
Net income (loss)					4.3	%		6.0	%		3.6	%		2.1	%		3.3	%		5.5	%		2.2	%		1.6	%		3.4	%
(a)	The Company acquired WLR Foods on January 27, 2001 for $239.5 million and the assumption of $45.5 million of indebtedness. The acquisition has been accounted for as a purchase, and the results of operations for this acquisition have been included in our consolidated results of operations since the acquisition date
(b)	Fiscal quarter ended January 1, 1999 had 14 weeks
(c)	Historical per share amounts represent both basic and diluted and have been restated to give effect to a stock dividend issued on July 30, 1999 See Note F of the Consolidated Financial Statements of the Company included in our Annual Report on Form 10-K filed in year 2001
(d)	Includes amortization of capitalized financing costs of approximately			$	318		$	177		$	284		$	280		$	252		$	193		$	321		$	285		$	292
(e)	“EBITDA” is defined as the sum of net income (loss) before extraordinary charges, interest, taxes, depreciation and amortization. EBITDA is presented because it is used by us, and we believe it is frequently used by securities analysts, investors and other interested parties, in addition to and not in lieu of GAAP results, to compare the performance of companies. EBITDA is not a measurement of financial performance under generally accepted accounting principles and should not be considered as an alternative to cash flow from operating activities or as a measure of liquidity or an alternative to net income as indicators of our operating performance or any other measures of performance derived in accordance with generally accepted accounting principles. EBITDA is calculated as follows:
	Net Income			$	15,920		$	20,290		$	11,835		$	6,768		$	11,117		$	18,691		$	7,286		$	4,954		$	10,105
		Add:
			Extraordinary charge-net of tax		—			—			—			—			—			—			—			—			—
			Income Tax Expense (benefit)		5,537			5,773			2,135			(549	)		(847	)		451			(215	)		(280	)		2,832
			Interest expense, net		4,733			4,824			5,195			5,093			5,036			5,770			5,572			5,284			5,449
			Depreciation and amortization		8,653			8,098			8,427			8,014			8,052			8,050			7,517			7,094			7,135
		Minus:
			Amortization of capitalized financing costs		318			177			284			280			252			193			321			285			292
	EBITDA			$	34,525		$	38,808		$	27,308		$	19,046		$	23,106		$	32,769		$	19,839		$	16,767		$	25,229

Pilgrim’s Pride Corporation
Net Sales by Primary Market Line
for Quarters Ended:

The following table sets forth, for the quarterly periods including and since fiscal 2000, net sales attributable to each of our primary product lines and markets served with those products. We based the table on our internal sales reports and their classification of product types and customers. The information in these tables should be read in conjunction with the information in our SEC filings, including the discussion of our primary product lines and markets served with those products included in our most recent Annual Report on Form 10-K.

					June 28,		March 29,		December 28,		September 28,		June 29,		Mar 30		Dec 29		Sept 29,
					2003		2003		2002		2002		2002		2002		2001		2001
Chicken Sales:
	United States
			Prepared Foods:
				Foodservice	$	175,493	$	184,802	$	170,048	$	170,700	$	171,568	$	161,171	$	156,417	$	166,891
				Retail	$	43,343	$	41,202	$	35,425	$	41,357	$	44,438	$	37,691	$	34,813	$	32,204
				Total Prepared Foods	$	218,835	$	226,004	$	205,473	$	212,057	$	216,006	$	198,862	$	191,230	$	199,095
			Fresh Chicken:
				Foodservice	$	124,290	$	107,250	$	101,749	$	109,058	$	115,080	$	107,795	$	116,444	$	121,700
				Retail	$	63,863	$	65,405	$	59,668	$	68,505	$	68,619	$	63,113	$	58,187	$	65,925
				Total Fresh Chicken	$	188,153	$	172,655	$	161,417	$	177,563	$	183,699	$	170,907	$	174,632	$	187,625
			Export and Other
				Prepared Foods	$	7,816	$	6,494	$	5,213	$	7,905	$	7,839	$	7,360	$	7,423	$	6,290
				Chicken-Other	$	21,043	$	17,341	$	17,931	$	19,861	$	19,782	$	21,479	$	32,453	$	34,179
				Total Export and Other	$	28,859	$	23,835	$	23,145	$	27,767	$	27,621	$	28,839	$	39,877	$	40,469
				Total U.S. Chicken	$	435,847	$	422,493	$	390,035	$	417,387	$	427,325	$	398,609	$	405,738	$	427,189
			Mexico:(b)		$	88,601	$	90,247	$	88,091	$	81,260	$	80,308	$	75,674	$	86,528	$	76,055
				Total Chicken Sales	$	524,448	$	512,740	$	478,126	$	498,647	$	507,632	$	474,282	$	492,266	$	503,244
				Total Prepared Foods		226,651		232,498		210,686		219,963		223,845		206,222	$	198,653	$	205,385
Turkey Sales:
			Prepared Foods:
				Foodservice	$	18,658	$	24,100	$	24,198	$	29,729	$	29,732	$	34,082	$	41,109	$	30,915
				Retail	$	8,455	$	6,394	$	5,013	$	14,284	$	14,723	$	11,803	$	13,829	$	18,235
				Total Prepared Foods	$	27,112	$	30,495	$	29,211	$	44,013	$	44,454	$	45,884	$	54,938	$	49,150
			Fresh Turkey:
				Foodservice	$	12,114	$	13,545	$	12,568	$	9,797	$	5,561	$	7,970	$	12,792	$	6,911
				Retail	$	29,993	$	15,507	$	49,401	$	25,402	$	23,585	$	15,498	$	43,097	$	27,898
				Total Fresh Turkey	$	42,107	$	29,052	$	61,969	$	35,199	$	29,146	$	23,468	$	55,888	$	34,809
			Export and Other
				Prepared Foods	$	293	$	486	$	785	$	711	$	473	$	564	$	1,110	$	851
				Turkey-Other	$	2,777	$	2,376	$	2,414	$	2,910	$	2,582	$	2,310	$	4,468	$	3,805
				Total Export and Other	$	3,070	$	2,862	$	3,199	$	3,621	$	3,055	$	2,874	$	5,578	$	4,656
				Total Turkey Sales	$	72,289	$	62,408	$	94,379	$	82,833	$	76,656	$	72,226	$	116,404	$	88,615
				Total Prepared Foods	$	27,405	$	30,981	$	29,995	$	44,724	$	44,927	$	46,448	$	56,048	$	50,001
			Sale of Other Products
				U.S	$	49,819	$	52,801	$	48,523	$	52,846	$	48,330	$	49,543	$	42,972	$	45,843
				Mexico (b)	$	5,321	$	2,644	$	6,377	$	5,494	$	4,498	$	4,702	$	4,388	$	3,548
				Total Other Products	$	55,140	$	55,445	$	54,900	$	58,340	$	52,828	$	54,245	$	47,360	$	49,391
Total Net Sales					$	651,877	$	630,592	$	627,405	$	639,819	$	637,116	$	600,753	$	656,030	$	641,249
		Amounts reclassified by quarter were:							$	—	$	123	$	—	$	—	$	—	$	7

[Additional columns below]

[Continued from above table, first column(s) repeated]

					Fiscal Quarters ended
					June 30,		Mar 31,		Dec 30,		Sept 30,		July 1,		April 1,		Jan 1,
					2001		2001 (a)		2000		2000		2000		2000		2000
					(in thousands)
Chicken Sales:
	United States
			Prepared Foods:
				Foodservice	$	156,859	$	160,349	$	147,975	$	145,294	$	165,577	$	139,859	$	138,665
				Retail	$	30,350	$	26,029	$	14,618	$	16,661	$	8,874	$	10,698	$	11,422
				Total Prepared Foods	$	187,209	$	186,378	$	162,593	$	161,955	$	174,451	$	150,557	$	150,087
			Fresh Chicken:
				Foodservice	$	165,413	$	62,047	$	38,464	$	46,205	$	54,691	$	51,951	$	49,345
				Retail	$	43,974	$	78,608	$	36,187	$	37,673	$	39,758	$	37,021	$	34,525
				Total Fresh Chicken	$	209,386	$	140,655	$	74,651	$	83,878	$	94,449	$	88,972	$	83,870
			Export and Other
				Prepared Foods	$	6,450	$	4,793	$	1,379	$	1,466	$	1,378	$	1,050	$	701
				Chicken-Other	$	19,939	$	24,514	$	27,203	$	16,250	$	12,695	$	13,108	$	15,519
				Total Export and Other	$	26,389	$	29,307	$	28,582	$	17,716	$	14,073	$	14,158	$	16,221
				Total U.S. Chicken	$	422,984	$	356,340	$	265,826	$	263,549	$	282,973	$	253,687	$	250,178
			Mexico:(b)		$	84,078	$	70,447	$	72,853	$	73,176	$	75,686	$	71,804	$	64,939
				Total Chicken Sales	$	507,063	$	426,787	$	338,679	$	336,725	$	358,659	$	325,491	$	315,117
				Total Prepared Foods	$	193,659	$	191,172	$	163,972	$	163,421	$	175,829	$	151,607	$	150,788
Turkey Sales:
			Prepared Foods:
				Foodservice	$	38,535	$	18,561		—		—		—		—		—
				Retail	$	15,970	$	14,477		—		—		—		—		—
				Total Prepared Foods	$	54,504	$	33,038		—		—		—		—		—
			Fresh Turkey:
				Foodservice	$	6,141	$	5,567		—		—		—		—		—
				Retail	$	22,947	$	20,802		—		—		—		—		—
				Total Fresh Turkey	$	29,088	$	26,369		—		—		—		—		—
			Export and Other							—		—		—		—		—
				Prepared Foods	$	941	$	641		—		—		—		—		—
				Turkey-Other	$	2,846	$	2,792		—		—		—		—		—
				Total Export and Other	$	3,788	$	3,433		—		—		—		—		—
				Total Turkey Sales	$	87,380	$	62,840		—		—		—		—		—
				Total Prepared Foods	$	55,446	$	33,679		—		—
			Sale of Other Products
				U.S	$	45,719	$	46,569	$	41,725	$	36,706	$	27,940	$	42,843	$	34,201
				Mexico (b)	$	5,674	$	5,397	$	5,627	$	5,945	$	5,380	$	4,926	$	5,507
				Total Other Products	$	51,393	$	51,966	$	47,353	$	42,650	$	33,320	$	47,769	$	39,708
Total Net Sales					$	645,836	$	541,593	$	386,032	$	379,375	$	391,979	$	373,260	$	354,825
		Amounts reclassified by quarter were:			$	11	$	10	$	10	$	146	$	132	$	121	$	135

(a)	The acquisition of WLR Foods has been accounted for as a purchase, and the results of operations for this acquisition have been included in our consolidated results of operations since January 27, 2001, the acquisition date.
(b)	Certain item previously classified under Mexico have been reclassified under sale of other products-Mexico.

														Fiscal Quarters ended
					June 28,			March 29,			December 28,			September 28,			June 29,			Mar 30			Dec 29			Sept 29,
					2003			2003			2002			2002			2002			2002			2001			2001
					(in thousands)
Chicken Sales:
	U.S. Chicken Sales:
		Prepared Foods:
			Foodservice			40.3	%		43.7	%		43.6	%		40.9	%		40.1	%		40.4	%		38.6	%		39.1	%
			Retail			9.9	%		9.8	%		9.1	%		9.9	%		10.4	%		9.5	%		8.6	%		7.5	%
				Total Prepared Foods		50.2	%		53.5	%		52.7	%		50.8	%		50.5	%		49.9	%		47.1	%		46.6	%
		Fresh Chicken:
				Foodservice		28.5	%		25.4	%		26.1	%		26.1	%		26.9	%		27.0	%		28.7	%		28.5	%
				Retail		14.7	%		15.5	%		15.3	%		16.4	%		16.1	%		15.8	%		14.3	%		15.4	%
				Total Fresh Chicken		43.2	%		40.9	%		41.4	%		42.5	%		43.0	%		42.9	%		43.0	%		43.9	%
		Export and Other																						1.8	%
			Prepared Foods			1.8	%		1.5	%		1.3	%		1.9	%		1.8	%		1.8	%		1.8	%		1.5	%
			Chicken-Other			4.8	%		4.1	%		4.6	%		4.8	%		4.6	%		5.4	%		8.0	%		8.0	%
		Export and Other				6.6	%		5.6	%		5.9	%		6.7	%		6.5	%		7.2	%		9.8	%		9.5	%
				Total U.S. Chicken		100.0	%		100.0	%		100.0	%		100.0	%		100.0	%		100.0	%		100.0	%		100.0	%
Turkey Sales:
	U.S. Turkey Sales:
		Prepared Foods:
			Foodservice			25.8	%		38.6	%		25.6	%		35.9	%		38.8	%		47.2	%		35.3	%		34.9	%
			Retail			11.7	%		10.2	%		5.3	%		17.2	%		19.2	%		16.3	%		11.9	%		20.6	%
				Total Prepared Foods		37.5	%		48.9	%		31.0	%		53.1	%		58.0	%		63.5	%		47.2	%		55.5	%
		Fresh Turkey:
			Foodservice			16.8	%		21.7	%		13.3	%		11.8	%		7.3	%		11.0	%		11.0	%		7.8	%
			Retail			41.5	%		24.8	%		52.3	%		30.7	%		30.8	%		21.5	%		37.0	%		31.5	%
				Total Fresh Turkey		58.2	%		46.6	%		65.7	%		42.5	%		38.0	%		32.5	%		48.0	%		39.3	%
		Export and Other
			Prepared Foods			0.4	%		0.8	%		0.8	%		0.9	%		0.6	%		0.8	%		1.0	%		1.0	%
			Turkey-Other			3.8	%		3.8	%		2.6	%		3.5	%		3.4	%		3.2	%		3.8	%		4.3	%
		Export and Other				4.2	%		4.6	%		3.4	%		4.4	%		4.0	%		4.0	%		4.8	%		5.3	%
				Total U.S. Turkey		100.0	%		100.0	%		100.0	%		100.0	%		100.0	%		100.0	%		100.0	%		100.0	%

[Additional columns below]

[Continued from above table, first column(s) repeated]

					Fiscal Quarters ended
					June 30,			Mar 31,			Dec 30,			Sept 30,			July 1,			April 1,			Jan 1,
					2001			2001 (a)			2000			2000			2000			2000			2000
					(in thousands)
Chicken Sales:
	U.S. Chicken Sales:
		Prepared Foods:
			Foodservice			37.1	%		45.0	%		55.7	%		55.1	%		58.5	%		55.1	%		55.4	%
			Retail			7.2	%		7.3	%		5.5	%		6.3	%		3.1	%		4.2	%		4.6	%
				Total Prepared Foods		44.3	%		52.3	%		61.2	%		61.5	%		61.6	%		59.3	%		60.0	%
		Fresh Chicken:
				Foodservice		39.1	%		17.4	%		14.5	%		17.5	%		19.3	%		20.5	%		19.7	%
				Retail		10.4	%		22.1	%		13.6	%		14.3	%		14.1	%		14.6	%		13.8	%
				Total Fresh Chicken		49.5	%		39.5	%		28.1	%		31.8	%		33.4	%		35.1	%		33.5	%
		Export and Other
			Prepared Foods			1.5	%		1.3	%		0.5	%		0.6	%		0.5	%		0.4	%		0.3	%
			Chicken-Other			4.7	%		6.9	%		10.2	%		6.2	%		4.5	%		5.2	%		6.2	%
		Export and Other				6.2	%		8.2	%		10.8	%		6.7	%		5.0	%		5.6	%		6.5	%
				Total U.S. Chicken		100.0	%		100.0	%		100.0	%		100.0	%		100.0	%		100.0	%		100.0	%
Turkey Sales:
	U.S. Turkey Sales:
		Prepared Foods:
			Foodservice			44.1	%		29.5	%		—			—			—			—			—
			Retail			18.3	%		23.0	%		—			—			—			—			—
				Total Prepared Foods		62.4	%		52.6	%		—			—			—			—			—
		Fresh Turkey:
			Foodservice			7.0	%		8.9	%		—			—			—			—			—
			Retail			26.3	%		33.1	%		—			—			—			—			—
				Total Fresh Turkey		33.3	%		42.0	%		—			—			—			—			—
		Export and Other
		Prepared Foods				1.1	%		1.0	%		—			—			—			—			—
			Turkey-Other			3.3	%		4.4	%		—			—			—			—			—
		Export and Other				4.3	%		5.5	%		—			—			—			—			—
				Total U.S. Turkey		100.0	%		100.0	%		—			—			—			—			—

(a) The acquisition of WLR Foods has been accounted for as a purchase, and the results of operations for this acquisition have been included in our consolidated results of operations since January 27, 2001, the acquisition date.

Pilgrim’s Pride Corporation
Statistical Management Discussion and Analysis
for quarters ended:

Our Statistical Management Discussion and Analysis data is derived from our financial statements and internal reports. Historical results should not be taken as necessarily indicative of the results that may be expected for any future period. You should read this financial data in conjunction with the appropriate period financial statements and the related notes and “Management’s Discussion and Analysis of Results of Operations and Financial Condition” included in our SEC filings.

					06/28/03			03/29/03			12/28/02			09/28/02			06/29/02			03/30/02			12/29/01
				United States
Chicken Operations:
U.S. Chicken Sales (000’s)					$	435,848		$	422,493		$	390,034		$	417,387		$	427,325		$	398,608		$	405,738
			U.S. Chicken Sales divided by U.S Chicken Net Pounds Produced		$	0.6924		$	0.7255		$	0.6617		$	0.6883		$	0.6934		$	0.6872		$	0.7075
U.S. Chicken Net Pounds Produced (000’s)						629,496			582,383			589,433			606,383			616,274			580,037			573,464
Other Operations:
Other Sales (000’s)						49,819			52,801			48,523			52,846			48,330			49,543			42,972
U.S. Chicken Sales & Other Sales Totals:
U.S. Chicken Sales & Other Sales (000’s)						485,667			475,294			438,557			470,233			475,655			448,151			448,710
U.S. Chicken & Other Operating Income (000’s)						26,734			1,628			(10,379	)		4,442			13,138			3,701			9,355
			U.S. Chicken & Other Operating Income as a percent of U.S. Chicken & Other Sales			5.50	%		0.34	%		-2.37	%		0.94	%		2.76	%		0.83	%		2.08	%
				Turkey
U.S. Turkey Sales (000’s)						72,289			62,407			94,379			82,832			76,656			72,226			116,404
			U.S. Turkey Sales divided by U.S Turkey Net Pounds Produced		$	0.6617		$	0.5672		$	0.9047		$	0.8353		$	0.7304		$	0.6222		$	1.0311
U.S. Turkey Operating Income (000’s)						(19,726	)		(15,403	)		(14,268	)		(10,883	)		(5,614	)		(7,559	)		5,503
			U.S. Turkey Operating Income as a percent of U.S. Turkey Sales			-27.29	%		-24.68	%		-15.12	%		-13.14	%		-7.32	%		-10.47	%		4.73	%
U.S. Turkey Net Pounds Produced (000’s)						109,252			110,024			104,321			99,165			104,946			116,074			112,896
U.S. Summary
U.S. Sales (000’s)						557,956			537,701			532,936			553,065			552,311			520,377			565,114
U.S. Cost of Sales (000’s)						522,326			522,291			517,183			531,360			517,671			0			522,513
U.S. Gross Margin (000’s)						35,630			15,410			15,753			21,705			34,640			23,081			42,601
	U.S. Gross Margin as a percent of U.S. Sales					6.39	%		2.87	%		2.96	%		3.92	%		6.27	%		4.44	%		7.54	%
U.S. Selling, General and Administrative Expenses (000’s)						28,622			29,185			26,013			28,146			27,116			26,939			27,743
		U.S. Selling, General and Administrative Expenses as a percent of U.S Sales				5.13	%		5.43	%		4.88	%		5.09	%		4.91	%		5.18	%		4.91	%
U.S. Operating Income (000’s)						7,008			(13,775	)		(10,260	)		(6,441	)		7,524			(3,858	)		14,858
	U.S. Operating Income as a percent of U.S. Sales					1.26	%		-2.56	%		-1.93	%		-1.16	%		1.36	%		-0.74	%		2.63	%
				Mexico
Chicken Operations:
Mexico Chicken Sales (000’s)(C)						88,600			90,247			88,092			81,260			80,307			75,674			86,528
	Mexico Chicken Sales divided by Mexico Chicken Net Pounds Produced				$	0.6175		$	0.5759		$	0.5898		$	0.5984		$	0.6177		$	0.5820		$	0.5812
Mexico Other Operations:
Mexico Other Sales (000’s) (c)						5,321			2,644			6,377			5,494			4,498			4,702			4,388
Mexico Chicken Operating Income (000’s)						8,830			3,872			6,214			3,276			5,831			(514	)		8,471
		Mexico Operating Income as a percent of Mexico Chicken Sales				9.40	%		4.17	%		6.58	%		3.78	%		6.88	%		-0.64	%		9.32	%

[Additional columns below]

[Continued from above table, first column(s) repeated]

								Quarters Ended
					09/29/01			06/30/01			03/31/01(a)			12/30/00			09/30/00			07/01/00			04/01/00
				United States
Chicken Operations:
U.S. Chicken Sales (000’s)					$	427,191		$	422,985		$	356,341		$	265,824		$	263,549		$	282,973		$	253,687
			U.S. Chicken Sales divided by U.S Chicken Net Pounds Produced		$	0.7470		$	0.7232		$	0.7096		$	0.7221		$	0.7173		$	0.7187		$	0.6624
U.S. Chicken Net Pounds Produced (000’s)						571,867			584,896			502,173			368,143			367,431			393,755			382,955
Other Operations:
Other Sales (000’s)						45,843			45,719			46,568			41,725			36,706			27,940			42,843
U.S. Chicken Sales & Other Sales Totals:
U.S. Chicken Sales & Other Sales (000’s)						473,034			468,704			402,909			307,552			300,255			310,913			296,530
U.S. Chicken & Other Operating Income (000’s)						27,700			26,822			1,795			18,436			8,411			12,909			3,502
			U.S. Chicken & Other Operating Income as a percent of U.S. Chicken & Other Sales			5.86	%		5.72	%		0.45	%		5.99	%		2.80	%		4.15	%		1.18	%
				Turkey
U.S. Turkey Sales (000’s)						88,615			87,380			62,840			—			—			—			—
			U.S. Turkey Sales divided by U.S Turkey Net Pounds Produced		$	0.7896		$	0.7875		$	0.8282			—			—			—			—
U.S. Turkey Operating Income (000’s)						2,406			3,750			(1,867	)		—			—			—			—
			U.S. Turkey Operating Income as a percent of U.S. Turkey Sales			2.72	%		4.29	%		-2.97	%		—			—			—			—
U.S. Turkey Net Pounds Produced (000’s)						112,233			110,958			75,879			—			—			—			—
U.S. Summary
U.S. Sales (000’s)						561,649			556,084			465,749			307,552			300,255			310,913			296,530
U.S. Cost of Sales (000’s)						507,112			501,065			436,038			270,315			273,604			282,676			276,987
U.S. Gross Margin (000’s)						54,537			55,019			29,711			37,237			26,651			28,237			19,543
	U.S. Gross Margin as a percent of U.S. Sales					9.71	%		9.89	%		6.38	%		12.11	%		8.88	%		9.08	%		6.59	%
U.S. Selling, General and Administrative Expenses (000’s)						24,431			24,448			29,783			18,801			18,240			15,328			16,041
		U.S. Selling, General and Administrative Expenses as a percent of U.S Sales				4.35	%		4.40	%		6.39	%		6.11	%		6.07	%		4.93	%		5.41	%
U.S. Operating Income (000’s)						30,106			30,571			(72	)		18,436			8,411			12,909			3,502
	U.S. Operating Income as a percent of U.S. Sales					5.36	%		5.50	%		-0.02	%		5.99	%		2.80	%		4.15	%		1.18	%
				Mexico
Chicken Operations:
Mexico Chicken Sales (000’s)(C)						76,054			84,078			70,447			72,853			73,176			75,686			71,804
	Mexico Chicken Sales divided by Mexico Chicken Net Pounds Produced				$	0.5455		$	0.6411		$	0.5039		$	0.5222		$	0.5634		$	0.6585		$	0.6309
Mexico Other Operations:
Mexico Other Sales (000’s) (c)						3,548			5,674			5,397			5,627			5,945			5,380			4,926
Mexico Chicken Operating Income (000’s)						1,011			13,767			(5,201	)		2,580			7,225			13,439			9,779
		Mexico Operating Income as a percent of Mexico Chicken Sales				1.27	%		15.34	%		-6.86	%		3.29	%		9.13	%		16.58	%		12.74	%

Pilgrim’s Pride Corporation
Statistical Management Discussion and Analysis
for quarters ended:

Our Statistical Management Discussion and Analysis data is derived from our financial statements and internal reports. Historical results should not be taken as necessarily indicative of the results that may be expected for any future period. You should read this financial data in conjunction with the appropriate period financial statements and the related notes and “Management’s Discussion and Analysis of Results of Operations and Financial Condition” included in our SEC filings.

					06/28/03			03/29/03			12/28/02			09/28/02			06/29/02			03/30/02			12/29/01
Mexico Net Pounds Produced (000’s)						143,474			156,717			149,356			135,789			130,012			130,027			148,876
Consolidated Operations
Chicken Operations:
Chicken Sales from all Divisions (000’s)						524,448			512,740			478,126			498,647			507,632			474,282			492,266
			Chicken Sales from all divisions divided by Chicken Net Pounds Produced from all Divisions		$	0.6785		$	0.6937		$	0.6472		$	0.6719		$	0.6802		$	0.6679		$	0.6815
Chicken Net Pounds Produced from all Divisions (000’s)						772,970			739,100			738,789			742,172			746,286			710,064			722,340
Other Operations:
Other Sales (000’s)(C)						55,140			55,445			54,900			58,340			52,828			54,245			47,360
Totals All Operations:
Total Net Sales (000’s)						651,877			630,592			627,405			639,819			637,116			600,753			656,030
Total Cost of Sales (000’s)						600,932			604,919			599,406			608,213			590,808			572,122			598,166
Gross Margin from all operations (000’s)						50,945			25,673			27,999			31,606			46,308			28,631			57,864
				Gross Margin from all operations as a percent of Total Net Sales		7.82	%		4.07	%		4.46	%		4.94	%		7.27	%		4.77	%		8.82	%
Total Selling, General and Administrative Expenses (000’s)						35,107			35,576			32,045			34,771			32,953			33,003			34,535
			Total Selling, General and Administrative Expenses as a percent of Total Net Sales			5.39	%		5.64	%		5.11	%		5.43	%		5.17	%		5.49	%		5.26	%
Operating Income from all operations (000’s)						15,838			(9,903	)		(4,046	)		(3,165	)		13,355			(4,372	)		23,329
				Operating Income from all operations as a percent of Total Net Sales		2.43	%		1.57	%		-0.64	%		-0.49	%		2.10	%		-0.73	%		3.56	%
	Avian Influenza Reimbursement (000’s)					67			1,749			14,301			—			—			—			—
	Vitamin Settlements (000’s)					10,235			9,564			86			65			691			—			—
			Total Adjustments (000’S)			10,302			11,313			14,387			65			691			—			—
Consolidated Adjusted Chicken and Turkey Operating Income (000’s)						26,140			1,410			10,341			(3,100	)		14,046			(4,372	)		23,329
		Consolidated Adjusted Chicken and Turkey Income as a percent of Total Net Sales				4.01	%		0.22	%		1.65	%		-0.48	%		2.20	%		-0.73	%		3.56	%
(a)	The acquisition of WLR Foods has been accounted for as a purchase, and the results of operations for this acquisition have been included in our consolidated results of operations since January 27, 2001, the acquisition date.
(b)	14 week Quarter.
(c)	Certain item previously classified under Mexico have been reclassified under sale of other products-Mexico.
	Amounts reclassified by quarter were:				$	—		$	—		$	—		$	123		$	—		$	—		$	—

[Additional columns below]

[Continued from above table, first column(s) repeated]

								Quarters Ended
					09/29/01			06/30/01			03/31/01(a)			12/30/00			09/30/00			07/01/00			04/01/00
Mexico Net Pounds Produced (000’s)						139,415			131,152			139,799			139,510			129,877			114,931			113,805
Consolidated Operations
Chicken Operations:
Chicken Sales from all Divisions (000’s)						503,245			507,063			426,788			338,677			336,725			358,659			325,491
			Chicken Sales from all divisions divided by Chicken Net Pounds Produced from all Divisions		$	0.7075		$	0.7081		$	0.6648		$	0.6671		$	0.6771		$	0.7051		$	0.6552
Chicken Net Pounds Produced from all Divisions (000’s)						711,282			716,048			641,972			507,653			497,308			508,686			496,760
Other Operations:
Other Sales (000’s)(C)						49,391			51,393			51,965			47,352			42,651			33,320			47,769
Totals All Operations:
Total Net Sales (000’s)						641,251			645,836			541,593			386,032			379,375			391,979			373,260
Total Cost of Sales (000’s)						579,307			571,360			512,377			341,061			339,718			345,314			339,231
Gross Margin from all operations (000’s)						61,944			74,476			29,216			44,971			39,658			46,665			34,029
				Gross Margin from all operations as a percent of Total Net Sales		9.66	%		11.53	%		5.39	%		11.65	%		10.45	%		11.90	%		9.12	%
Total Selling, General and Administrative Expenses (000’s)						30,827			30,138			34,488			23,955			24,022			20,316			20,747
			Total Selling, General and Administrative Expenses as a percent of Total Net Sales			4.81	%		4.67	%		6.37	%		6.21	%		6.33	%		5.18	%		5.56	%
Operating Income from all operations (000’s)						31,117			44,338			(5,272	)		21,016			15,636			26,349			13,282
				Operating Income from all operations as a percent of Total Net Sales		4.85	%		6.87	%		-0.97	%		5.44	%		4.12	%		6.72	%		3.56	%
	Avian Influenza Reimbursement (000’s)					—			—			—			—			—			—
	Vitamin Settlements (000’s)					—			1,149			—			2,195			—			—			—
			Total Adjustments (000’S)			—			1,149			—			2,195			—			—			—
Consolidated Adjusted Chicken and Turkey Operating Income (000’s)						31,117			45,487			(5,272	)		23,211			15,636			26,349			13,282
		Consolidated Adjusted Chicken and Turkey Income as a percent of Total Net Sales				4.85	%		7.04	%		-0.97	%		6.01	%		4.12	%		6.72	%		3.56	%
(a)	The acquisition of WLR Foods has been accounted for as a purchase, and the results of operations for this acquisition have been included in our consolidated results of operations since January 27, 2001, the acquisition date.
(b)	14 week Quarter.
(c)	Certain item previously classified under Mexico have been reclassified under sale of other products-Mexico.
	Amounts reclassified by quarter were:				$	7		$	10		$	10		$	10		$	146		$	132		$	122

Pilgrim’s Pride Corporation
Statistical Management Discussion and Analysis
for quarters ended:

Our Statistical Management Discussion and Analysis data is derived from our financial statements and internal reports. Historical results should not be taken as necessarily indicative of the results that may be expected for any future period. You should read this financial data in conjunction with the appropriate period financial statements and the related notes and “Management’s Discussion and Analysis of Results of Operations and Financial Condition” included in our SEC filings.

					01/01/00			10/02/99			07/03/99			04/03/99			01/02/99(b)			06/26/98			06/27/98
				United States
Chicken Operations:
U.S. Chicken Sales (000’s)					$	250,178		$	249,181		$	254,794		$	236,673		$	222,848		$	243,772		$	228,719
			U.S. Chicken Sales divided by U.S Chicken Net Pounds Produced		$	0.7140		$	0.7220		$	0.7317		$	0.6953		$	0.6517		$	0.7828		$	0.7196
U.S. Chicken Net Pounds Produced (000’s)						350,409			345,141			348,232			340,387			341,931			311,428			317,849
Other Operations:
Other Sales (000’s)						34,201			32,151			26,461			36,690			44,105			34,391			32,656
U.S. Chicken Sales & Other Sales Totals:
U.S. Chicken Sales & Other Sales (000’s)						284,379			281,332			281,255			273,363			266,953			278,163			261,375
U.S. Chicken & Other Operating Income (000’s)						21,106			25,619			22,076			21,741			18,741			22,266			8,434
			U.S. Chicken & Other Operating Income as a percent of U.S. Chicken & Other Sales			7.42	%		9.11	%		7.85	%		7.95	%		7.02	%		8.00	%		3.23	%
				Turkey
U.S. Turkey Sales (000’s)						—			—			—			—			—			—			—
			U.S. Turkey Sales divided by U.S Turkey Net Pounds Produced			—			—			—			—			—			—			—
U.S. Turkey Operating Income (000’s)						—			—			—			—			—			—			—
			U.S. Turkey Operating Income as a percent of U.S. Turkey Sales			—			—			—			—			—			—			—
U.S. Turkey Net Pounds Produced (000’s)						—			—			—			—			—			—			—
U.S. Summary
U.S. Sales (000’s)						284,379			281,332			281,255			273,363			266,953			278,163			261,375
U.S. Cost of Sales (000’s)						247,149			242,313			243,018			234,533			234,667			244,055			241,956
U.S. Gross Margin (000’s)						37,230			39,019			38,236			38,830			32,287			34,108			19,419
	U.S. Gross Margin as a percent of U.S. Sales					13.09	%		13.87	%		13.59	%		14.20	%		12.09	%		12.26	%		7.43	%
U.S. Selling, General and Administrative Expenses (000’s)						16,124			13,399			16,160			17,089			13,545			11,842			10,985
		U.S. Selling, General and Administrative Expenses as a percent of U.S Sales				5.67	%		4.76	%		5.75	%		6.25	%		5.07	%		4.26	%		4.20	%
U.S. Operating Income (000’s)						21,106			25,619			22,076			21,741			18,741			22,266			8,434
	U.S. Operating Income as a percent of U.S. Sales					7.42	%		9.11	%		7.85	%		7.95	%		7.02	%		8.00	%		3.23	%
				Mexico
Chicken Operations:
Mexico Chicken Sales (000’s)(C)						64,939			60,244			57,870			51,805			63,613			55,508			59,945
	Mexico Chicken Sales divided by Mexico Chicken Net Pounds Produced				$	0.5141		$	0.4746		$	0.5505		$	0.5290		$	0.5022		$	0.6025		$	0.6491
Mexico Other Operations:
Mexico Other Sales (000’s) (c)						5,507			5,685			5,035			4,726			5,522			7,040			7,180
Mexico Chicken Operating Income (000’s)						4,116			3,195			7,136			3,551			7,445			9,178			10,608
		Mexico Operating Income as a percent of Mexico Chicken Sales				5.84	%		4.85	%		11.34	%		6.28	%		10.77	%		14.67	%		15.80	%

[Additional columns below]

[Continued from above table, first column(s) repeated]

					3/28/98			12/27/97			09/27/97			6/28/97			03/29/97			12/28/96
				United States
Chicken Operations:
U.S. Chicken Sales (000’s)					$	218,268		$	218,634		$	233,779		$	227,111		$	204,128		$	193,147
			U.S. Chicken Sales divided by U.S Chicken Net Pounds Produced		$	0.6908		$	0.6816		$	0.7017		$	0.6926		$	0.7090		$	0.7163
U.S. Chicken Net Pounds Produced (000’s)						315,948			320,773			333,184			327,928			287,915			269,655
Other Operations:
Other Sales (000’s)						36,074			40,942			34,382			33,619			38,095			38,391
U.S. Chicken Sales & Other Sales Totals:
U.S. Chicken Sales & Other Sales (000’s)						254,342			259,576			268,161			260,730			242,223			231,538
U.S. Chicken & Other Operating Income (000’s)						3,104			2,473			10,300			4,622			4,031			10,369
			U.S. Chicken & Other Operating Income as a percent of U.S. Chicken & Other Sales			1.22	%		0.95	%		3.84	%		1.77	%		1.66	%		4.48	%
				Turkey
U.S. Turkey Sales (000’s)						—			—			—			—			—			—
			U.S. Turkey Sales divided by U.S Turkey Net Pounds Produced			—			—			—			—			—			—
U.S. Turkey Operating Income (000’s)						—			—			—			—			—			—
			U.S. Turkey Operating Income as a percent of U.S. Turkey Sales			—			—			—			—			—			—
U.S. Turkey Net Pounds Produced (000’s)						—			—			—			—			—			—
U.S. Summary
U.S. Sales (000’s)						254,342			259,576			268,161			260,730			242,223			231,538
U.S. Cost of Sales (000’s)						239,915			246,985			253,014			244,820			227,462			210,213
U.S. Gross Margin (000’s)						14,427			12,591			15,147			15,910			14,761			21,325
	U.S. Gross Margin as a percent of U.S. Sales					5.67	%		4.85	%		5.65	%		6.10	%		6.09	%		9.21	%
U.S. Selling, General and Administrative Expenses (000’s)						11,323			10,118			4,847			11,288			10,730			10,956
		U.S. Selling, General and Administrative Expenses as a percent of U.S Sales				4.45	%		3.90	%		1.81	%		4.33	%		4.43	%		4.73	%
U.S. Operating Income (000’s)						3,104			2,473			10,300			4,622			4,031			10,369
	U.S. Operating Income as a percent of U.S. Sales					1.22	%		0.95	%		3.84	%		1.77	%		1.66	%		4.48	%
				Mexico
Chicken Operations:
Mexico Chicken Sales (000’s)(C)						63,333			78,311			73,113			74,438			61,178			66,268
	Mexico Chicken Sales divided by Mexico Chicken Net Pounds Produced				$	0.6253		$	0.6803		$	0.6612		$	0.6916		$	0.5959		$	0.6538
Mexico Other Operations:
Mexico Other Sales (000’s) (c)						6,771			7,823
Mexico Chicken Operating Income (000’s)						8,294			12,898			14,993			8,005			5,630			5,945
		Mexico Operating Income as a percent of Mexico Chicken Sales				11.83	%		16.47	%		20.51	%		10.75	%		9.20	%		8.97	%

Pilgrim’s Pride Corporation
Statistical Management Discussion and Analysis
for quarters ended:

Our Statistical Management Discussion and Analysis data is derived from our financial statements and internal reports. Historical results should not be taken as necessarily indicative of the results that may be expected for any future period. You should read this financial data in conjunction with the appropriate period financial statements and the related notes and “Management’s Discussion and Analysis of Results of Operations and Financial Condition” included in our SEC filings.

					01/01/00			10/02/99			07/03/99			04/03/99			01/02/99(b)			09/26/98			06/27/98
Mexico Net Pounds Produced (000’s)						126,313			126,948			105,117			97,927			126,657			92,135			92,350
				Consolidated Operations
Chicken Operations:
Chicken Sales from all Divisions (000’s)						315,117			309,425			312,664			288,478			286,461			299,280			288,664
			Chicken Sales from all divisions divided by Chicken Net Pounds Produced from all Divisions		$	0.6610		$	0.6554		$	0.6897		$	0.6582		$	0.6113		$	0.7416		$	0.7037
Chicken Net Pounds Produced from all Divisions (000’s)						476,722			472,089			453,349			438,314			468,588			403,563			410,199
Other Operations:
Other Sales (000’s)(C)						39,708			37,836			31,496			41,416			49,627			41,431			39,836
Totals All Operations:
Total Net Sales (000’s)						354,825			347,261			344,160			329,894			336,088			340,711			328,500
Total Cost of Sales (000’s)						309,348			301,131			294,745			283,632			292,187			293,586			295,764
Gross Margin from all operations (000’s)						45,477			46,131			49,415			46,262			43,900			47,125			32,736
				Gross Margin from all operations as a percent of Total Net Sales		12.82	%		13.28	%		14.36	%		14.02	%		13.06	%		13.83	%		9.97	%
Total Selling, General and Administrative Expenses (000’s)						20,255			17,316			20,203			20,970			17,715			15,681			13,694
			Total Selling, General and Administrative Expenses as a percent of Total Net Sales			5.71	%		4.99	%		5.87	%		6.36	%		5.27	%		4.60	%		4.17	%
Operating Income from all operations (000’s)						25,222			28,814			29,212			25,292			26,186			31,444			19,042
				Operating Income from all operations as a percent of Total Net Sales		7.11	%		8.30	%		8.49	%		7.67	%		7.79	%		9.23	%		5.80	%
	Avian Influenza Reimbursement (000’s)					—			—			—			—			—			—			—
	Vitamin Settlements (000’s)					—			—			—			—			—			—			—
		Total Adjustments (000’S)				—			—			—			—			—			—			—
Consolidated Adjusted Chicken and Turkey Operating Income (000’s)						25,222			28,814			29,212			25,292			26,186			31,444			19,042
		Consolidated Adjusted Chicken and Turkey Income as a percent of Total Net Sales				7.11	%		8.30	%		8.49	%		7.67	%		7.79	%		9.23	%		5.80	%
(a)	The acquisition of WLR Foods has been accounted for as a purchase, and the results of operations for this acquisition have been included in our consolidated results of operations since January 27, 2001, the acquisition date.
(b)	14 week Quarter.
(c)	Certain item previously classified under Mexico have been reclassified under sale of other products-Mexico.
	Amounts reclassified by quarter were:				$	135		$	—		$	—		$	—		$	—		$	—		$	—

[Additional columns below]

[Continued from above table, first column(s) repeated]

					03/28/98			12/27/97			09/27/97			6/28/97			03/29/97			12/28/96
Mexico Net Pounds Produced (000’s)						101,276			115,118			110,570			107,635			102,663			101,357
				Consolidated Operations
Chicken Operations:
Chicken Sales from all Divisions (000’s)						281,601			289,122			306,892			301,549			265,306			259,415
			Chicken Sales from all divisions divided by Chicken Net Pounds Produced from all Divisions		$	0.6749		$	0.6633		$	0.6916		$	0.6923		$	0.6793		$	0.6992
Chicken Net Pounds Produced from all Divisions (000’s)						417,224			435,891			443,754			435,563			390,578			371,012
Other Operations:
Other Sales (000’s)(C)						42,845			48,765			34,382			33,619			38,095			38,391
Totals All Operations:
Total Net Sales (000’s)						324,446			337,887			341,274			335,168			303,401			297,806
Total Cost of Sales (000’s)						297,585			308,507			307,414			307,883			280,316			267,539
Gross Margin from all operations (000’s)						26,861			29,380			33,860			27,285			23,085			30,267
				Gross Margin from all operations as a percent of Total Net Sales		8.28	%		8.70	%		9.92	%		8.14	%		7.61	%		10.16	%
Total Selling, General and Administrative Expenses (000’s)						15,463			14,009			8,567			14,658			13,425			13,953
			Total Selling, General and Administrative Expenses as a percent of Total Net Sales			4.77	%		4.15	%		2.51	%		4.37	%		4.42	%		4.69	%
Operating Income from all operations (000’s)						11,398			15,371			25,293			12,627			9,660			16,314
				Operating Income from all operations as a percent of Total Net Sales		3.51	%		4.55	%		7.41	%		3.77	%		3.18	%		5.48	%
	Avian Influenza Reimbursement (000’s)					—			—			—			—			—			—
	Vitamin Settlements (000’s)					—			—			—			—			—			—
		Total Adjustments (000’S)				—			—			—			—			—			—
Consolidated Adjusted Chicken and Turkey Operating Income (000’s)						11,398			15,371			25,293			12,627			9,660			16,314
		Consolidated Adjusted Chicken and Turkey Income as a percent of Total Net Sales				3.51	%		4.55	%		7.41	%		3.77	%		3.18	%		5.48	%
(a)	The acquisition of WLR Foods has been accounted for as a purchase, and the results of operations for this acquisition have been included in our consolidated results of operations since January 27, 2001, the acquisition date.
(b)	14 week Quarter.
(c)	Certain item previously classified under Mexico have been reclassified under sale of other products-Mexico.
	Amounts reclassified by quarter were:				$	—		$	—		$	—		$	—		$	—		$	—