<PAGE>
================================================================================

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-K/A

                          Amendment No. 1 to Form 10-K

(Mark One)

    [X]     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
            EXCHANGE ACT OF 1934


            FOR THE FISCAL YEAR ENDED DECEMBER 31, 2003*

                                       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 333-84486

                               LAND O'LAKES, INC.
             (Exact name of Registrant as Specified in Its Charter)


                   MINNESOTA                                 41-0365145
        (State or Other Jurisdiction of                   (I.R.S. Employer
         Incorporation or Organization)                 Identification No.)

          4001 LEXINGTON AVENUE NORTH
             ARDEN HILLS, MINNESOTA                            55112
    (Address of Principal Executive Offices)                 (Zip Code)

                                 (651) 481-2222
              (Registrant's Telephone Number, Including Area Code)

        SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT: NONE

        SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT: NONE

     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 [ ] No [X]

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K/A or any amendment to
this Form 10-K/A. Not applicable.

     Land O'Lakes, Inc. is a cooperative. Our voting and non-voting common
equity can only be held by our members. No public market for voting and
non-voting common equity of Land O'Lakes, Inc. is established and it is
unlikely, in the foreseeable future, that a public market for our voting and
non-voting common equity will develop.

     Documents incorporated by reference: None.

     Indicate by check mark whether the registrant is an accelerated filer (as
defined in rule 12-b-2 of the Act). Yes [ ] No [X]


<PAGE>


     The number of shares of the registrant's common stock outstanding as of
December 31, 2003: 1,094 shares of Class A common stock, 4,914 shares of Class B
common stock, 190 shares of Class C common stock, and 1,142 shares of Class D
common stock.

----------

*    Although Land O'Lakes, Inc. is not currently required to file this Annual
     Report on Form 10-K/A pursuant to Section 13 or 15(d), we are filing
     voluntarily.

================================================================================


                                EXPLANATORY NOTE

          This Amendment No. 1 to the Land O'Lakes, Inc. (the "Company") annual
     report filed on Form 10-K for the annual period ended December 31, 2003 is
     being filed solely to reflect the restatement of the Company's consolidated
     financial statements due to accounting errors it identified at its
     Carlisle, PA dairy facility and reported in its dairy foods segment. The
     Company announced in June 2004 that it planned to restate financial results
     for certain periods to reflect the adjustments necessary to correct these
     errors. This Amendment No. 1 includes our restated audited consolidated
     financial statements as of and for the years ended December 31, 2003 and
     2002 and for the year ended December 31, 2001 and selected restated
     financial data (i) derived from such financial statements and (ii) derived
     from our restated consolidated financial statements as of December 31, 2001
     and as of and for the years ended December 31, 2000 and 1999 that are not
     included in this Amendment No.1. The adjustments relate primarily to the
     manner in which the Company's Carlisle facility estimated and recorded
     monthly financial information. Because all information required to be
     recorded was not known at month-end, the Carlisle facility used an
     accounting model to estimate certain sales and cost of sales and the
     related accounts receivable, accounts payable and inventory and recorded
     financial information in accordance with the model. The accounts were not
     properly reconciled in subsequent periods to reflect the actual results.
     Other adjustments relate to accrual cutoffs and mathematical errors in
     inventory calculations. The financial statement line items impacted thereby
     include net sales, cost of sales, gross profit, earnings (loss) from
     operations, earnings before income taxes, income tax expense (benefit), net
     earnings, receivables, inventories, accounts payable, accrued expenses,
     deferred income taxes (included in other assets and employee benefits and
     other liabilities), member equities, and retained earnings. See Note 2 to
     Notes to Consolidated Financial Statements of Land O'Lakes, Inc. included
     in Part II, Item 8, "Financial Statements and Supplementary Data" for
     further information regarding the Company's restated financial results.

          These errors and related adjustments affect periods beginning with the
     year ended December 31, 1997. The cumulative impact of these adjustments on
     net earnings through March 31, 2004 was an overstatement of $18.7 million.
     Concurrently with the filing of this Amendment No. 1, the Company is filing
     amendments to its quarterly reports on Form 10-Q for the quarters ended
     March 31, 2003, June 30, 2003, September 30, 2003, and March 31, 2004 to
     furnish restatements of the financial statements or financial data as of
     and for the periods included in such filings.

          For the convenience of the reader, this Amendment No. 1 sets forth in
     its entirety the Company's Form 10-K for the annual period ended December
     31, 2003, which was originally filed with the SEC on March 30, 2004 (the
     "Original Filing"). The amended information includes the selected financial
     data in Item 6 of Part II, the restated consolidated financial statements
     and notes thereto for Land O'Lakes, Inc. in Item 8 of Part II, the restated
     financial results and comparisons in Item 7 of Part II,,the evaluation of
     disclosure controls and procedures and changes to internal controls in
     response to the discovery of the accounting errors in Item 9A of Part II,
     and Exhibit 12 in Item 15 of Part IV to reflect the restated financial
     information. Except for the foregoing amended information, this Amendment
     No. 1 continues to speak as of the date of the Original Filing and the
     Company has not updated the disclosure contained herein to reflect any
     events that occurred at a later date. All information contained in this
     Amendment No. 1 is subject to updating and supplementing as provided in the
     Company's periodic reports filed with the Securities and Exchange
     Commission subsequent to the date of the filing of the Original Filing.

          In connection with the filing of this Amendment No. 1 and pursuant to
     the rules of the Securities and Exchange Commission, the Company is
     including with this Amendment No. 1 certain currently dated certifications
     as exhibits.


                                       2
<PAGE>

                                      INDEX

<Table>
<S>                                                                                                                  <C>
                                                                  PART I.
             Forward Looking Statements............................................................................   4
Item 1.      Business..............................................................................................   4
             Business Segments.....................................................................................   4
             Description of the Cooperative........................................................................  13
Item 2.      Properties............................................................................................  18
Item 3.      Legal Proceedings.....................................................................................  19
Item 4.      Submission of Matters to a Vote of Security Holders...................................................  20
                                                                  PART II.
Item 5.      Market for Registrant's Common Equity and Related Stockholder Matters.................................  21
Item 6.      Selected Financial Data...............................................................................  22
Item 7.      Management's Discussion and Analysis of Financial Condition and Results of Operations.................  25
Item 7A.     Quantitative and Qualitative Disclosures about Market Risk............................................  60
Item 8.      Financial Statements and Supplementary Data...........................................................  61
Item 9.      Changes in and Disagreements with Accountants on Accounting and Financial Disclosure..................  61
Item 9A.     Controls and Procedures...............................................................................  61
                                                                 PART III.
Item 10.     Directors and Executive Officers of the Registrant....................................................  63
Item 11.     Executive Compensation................................................................................  67
Item 12.     Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters........  71
Item 13.     Certain Relationships and Related Transactions........................................................  71
Item 14.     Principal Accountant Fees and Services................................................................  72
                                                                  PART IV.
Item 15.     Exhibits, Financial Statement Schedules, and Reports on Form8-K.......................................  73
             Signatures............................................................................................  77
</Table>


                                       3
<PAGE>


                           FORWARD-LOOKING STATEMENTS

     The information presented in this Annual Report on Form 10-K/A under the
headings "Item 1. Business" and "Item 7. Management's Discussion and Analysis of
Financial Condition and Results of Operation" contains forward-looking
statements. The forward-looking statements are based on the beliefs of our
management as well as on assumptions made by and information currently available
to us at the time the statements were made. When used in the Form 10-K/A, the
words "anticipate", "believe", "estimate", "expect", "may", "will", "could",
"should", "seeks", "pro forma" and "intend" and similar expressions, as they
relate to us are intended to identify the forward-looking statements. All
forward-looking statements attributable to persons acting on our behalf or us
are expressly qualified in their entirety by the cautionary statements set forth
here and in "Item 7. Management's Discussion and Analysis of Financial Condition
and Results of Operations -- Risk Factors" on pages 50 to 60. We undertake no
obligation to publicly update or revise any forward-looking statements whether
as a result of new information, future events or for any other reason. Although
we believe that these statements are reasonable, you should be aware that actual
results could differ materially from those projected by the forward-looking
statements. For a discussion of factors that could cause actual results to
differ materially from the anticipated results or other expectations expressed
in our forward-looking statements, see the discussion of risk factors set forth
in "Item 7. Management's Discussion and Analysis of Financial Condition and
Results of Operations -- Risk Factors" on pages 50 to 60. Because actual results
may differ, readers are cautioned not to place undue reliance on forward-looking
statements.

WEBSITE

     We maintain a website on the Internet through which additional information
about Land O'Lakes, Inc. is available. Our website address is
www.landolakesinc.com. Our annual reports on Form 10-K, quarterly reports on
Form 10-Q, current reports of Form 8-K, press releases and earnings releases are
available, free of charge, on our website as soon as practicable after they are
released publicly or filed with the SEC.

                                     PART I

ITEM 1. BUSINESS.

     Unless context requires otherwise, when we refer to "Land O'Lakes," the
"Company," "we," "us", or "our," we mean Land O'Lakes, Inc. together with its
consolidated subsidiaries.

OVERVIEW

     We produce dairy products, animal feed and crop seed in the United States.
In 1921, we were formed as a cooperative designed to meet the needs of dairy
farmers located in the Midwestern United States. We have expanded our business
through acquisitions and joint ventures to diversify our product portfolio, to
leverage our portfolio of brand names, to achieve economies of scale and to
extend our geographic coverage. We operate our business through three primary
segments: dairy foods, feed and seed. In addition, we generate operational and
financial benefits from our three other segments, consisting of swine, agronomy
and layers. We also have additional operations and interests in a group of joint
ventures and investments that are not consolidated in our six operating
segments.

BUSINESS SEGMENTS

     See notes to the Company's consolidated financial statements attached to
this annual report on Form 10-K/A for financial information on our business
segments.

  DAIRY FOODS

     Overview. We produce, market and sell butter, spreads, cheese and other
related dairy products. We sell our products under our national brand names and
trademarks, including LAND O LAKES, the Indian Maiden logo and Alpine Lace, as
well as under our regional brands such as New Yorker. Our network of 13 dairy
manufacturing facilities is geographically diverse and allows us to support our
customers on a national scale. Our customer base includes national supermarket
and supercenter chains, industrial customers, including major food processors,
and major foodservice customers, including restaurants, schools, hotels and
airlines.


                                       4
<PAGE>


     Products. We manufacture over 300 dairy-based food products. Our principal
dairy products and activities include:

          Butter. We produce and market branded butter under our proprietary
     LAND O LAKES brand name for retail and foodservice customers. In addition,
     we produce nonbranded butter for our private label and industrial
     customers. Our butter products include salted butter, unsalted butter,
     light butter, whipped butter and flavored butter.

          Spreads. We produce and market a variety of spreads, including
     margarine, nonbutter spreads and butter blends. These products are
     primarily marketed under the LAND O LAKES brand and are sold to our retail,
     foodservice and industrial customers.

          Cheese. We produce and sell cheese for retail sale in deli and dairy
     cases, to foodservice businesses and to industrial customers. Our deli case
     cheese products are marketed under the LAND O LAKES, Alpine Lace and New
     Yorker brand names. Our dairy case cheese products are sold under the LAND
     O LAKES brand name. We also sell cheese products to private label
     customers. We offer a broad selection of cheese products including cheddar,
     monterey jack, mozzarella, provolone, American and other processed cheeses.

          Other. We manufacture nonfat dry milk and whey for sale to our
     industrial customers. We produce nonfat dry milk by drying the nonfat milk
     byproduct of our butter manufacturing process. It is used in processed
     foods, such as instant chocolate milk. Whey is a valued protein-rich
     byproduct of the cheesemaking process which is used in processed foods,
     sports drinks and other nutritional supplements.

          Raw Milk Wholesaling. We purchase raw milk from our members and sell
     it directly to other dairy manufacturers, particularly fluid milk
     processors. We generate substantial revenues but negligible margins on
     these sales. See "Item 7: Management's Discussion and Analysis of Financial
     Condition and Results of Operation -- Wholesaling and Brokerage
     Activities."

          New Products. In May 2002 we introduced Fresh Buttery Taste, a buttery
     tasting spread with a touch of sweet cream. In June 2003, we introduced two
     new dairy case products, LAND O LAKES Soft Baking Butter with Canola Oil
     and LAND O LAKES Spreadable Butter with Canola Oil.

     Sales, Marketing and Advertising. In order to meet the needs of our retail,
foodservice and industrial customers, we have sales efforts designed to service
each of these customer bases. Our retail customers are serviced through direct
sales employees and independent national food brokers. Our retail sales force
consists of 63 employees that service our larger retail customers, such as
supermarket and supercenter chains, and manage our national food broker
relationship.

     We market our products to our industrial customers through six dedicated
salespeople. Our industrial customers generally maintain a direct relationship
with our facility managers in order to coordinate delivery and ensure that our
products meet their specifications.

     Our foodservice products are primarily sold through independent regional
food brokers and food distributors. In addition, we employ 23 salespeople who
are responsible for maintaining these regional food broker relationships and
marketing to our large foodservice customers directly.

     Distribution. We contract with third-party trucking companies to distribute
our dairy products throughout the United States in refrigerated trucks. Our
dairy products are shipped to our customers either directly from the
manufacturing facilities or from one of our five regional distribution centers
located in New Jersey, Georgia, Illinois, California and Ohio. As most of our
dairy products are perishable, our distribution facilities are designed to
provide necessary temperature controls in order to ensure quality and freshness
of our products. The combination of our strategically located manufacturing and
distribution facilities and our logistics capabilities enables us to provide our
customers with a highly efficient distribution system.

     Production. We produce our dairy products at 13 manufacturing facilities
strategically located throughout the United States. We also have contractual
arrangements whereby we engage other dairy processors to produce some of our
products. We believe the geographic distribution of our plants allows us to
service our customers in a timely and efficient manner. In 2003, we processed
approximately 7.6 billion pounds of milk, primarily into butter and cheese.
Butter is produced by separating the cream from milk, pasteurizing it and
churning the cream until it hardens into butter. Butter production levels
fluctuate due to the seasonal availability of milk and butterfat. The cheese
manufacturing process involves adding a culture and a coagulant to milk. Over a
period of hours, the milk mixture hardens to form cheese. At that point, whey is
removed and separately processed. Finally, the cheese is salted, shaped and
aged.


                                       5
<PAGE>

     Supply and Raw Materials. Our principal raw material for production of
dairy products is milk. During 2003, we sourced approximately 93% of our raw
milk from our members. We enter into milk supply agreements with all of our
dairy members to ensure our milk supply. These contracts typically provide that
we will pay the producer an advance for the milk during the month of delivery
and then will settle the final price in the following month for an amount
determined by us which typically includes a premium over Federal market order
prices. These contracts provide that we will purchase all of the milk produced
by our members for a fixed period of time, generally one year or less. As a
result, we often purchase more milk from our members than we require for our
production operations. There are three principal reasons for doing this: first,
we need to sell a certain percentage (which is not less than 10% of the amount
procured and depends on which Federal market order the milk is subject to) of
our raw milk to fluid dairy processors in order to participate in the Federal
market order system, which enables us to have a lower input cost for our milk;
second, it decreases our need to purchase additional supply during periods of
low milk production in the United States (typically August, September and
October); and third, it ensures that our members have a market for the milk they
produce during periods of high milk production. We enter into fixed-price
forward sales contracts with some of our large industrial cheese customers which
historically represented 10-15% of our processed milk volume. We simultaneously
enter into milk supply agreements with a fixed price in order to ensure our
margins on these contracts. We also purchase cream, bulk cheese and bulk butter
as raw materials for production of our dairy products. We typically enter into
annual agreements with fluid processors to purchase all of their cream
production. We typically purchase bulk cheese and butter pursuant to annual
contracts. These cheese and butter contracts provide for annual targets and
delivery schedules and are based on market prices. In isolated instances, we
purchase these commodities on the open market at current market prices. We refer
to this type of transaction as a spot market purchase.

     Customers. We sell our dairy products directly and indirectly to over 500
customers. Our products are sold in over 5,000 retail locations, including
supermarkets and supercenters, convenience stores, warehouse club stores and
military commissaries. In addition, we sell our products through food brokers
and distributors to foodservice providers such as major restaurant chains,
schools, hotels and airlines.

     Research and Development. We seek to offer our customers product
innovations designed to meet their needs. In addition, we work on product and
packaging innovations to increase overall demand for our products and improve
product convenience. In 2003, we spent $10.2 million on dairy research and
development, and we employ approximately 64 individuals in research capacities
at our dedicated dairy foods research facility.

     Competition. The bulk of the dairy industry consists of national and
regional competitors. Our branded cheese products compete with products from
national competitors such as Kraft, Borden and Sargento as well as several
regional competitors. For butter, our competition comes primarily from regional
brands, such as Challenge and Kellers, and from private label products. We face
increased competitive pressures because our retail customers are consolidating.
We rely on the strength of our brands to help differentiate our products from
our competition. We believe our branded products compete on the basis of brand
name recognition, product quality and reputation and customer support. Products
in the private label and industrial markets compete primarily based on price. We
believe our product quality and consistency of supply distinguishes our products
in these markets.

  FEED

     Overview. Through Land O'Lakes Farmland Feed, we manufacture and market
feed for both the commercial and lifestyle sectors of the animal feed market in
the United States. Our commercial feed products are used by farmers and
specialized livestock producers who derive income from the sale of milk, eggs,
poultry and livestock. Our lifestyle feed products are used by customers who own
animals principally for non-commercial purposes. Margins on our lifestyle feed
products are significantly higher than those on our commercial feed products. We
market our lifestyle animal feed products, other than dog and cat food, under
the brands Purina, Chow and the "Checkerboard" Nine Square logo. We also market
our animal feed products under the LAND O LAKES Feed label. We operate a
geographically diverse network of 81 feed mills, which permits us to distribute
our animal feed nationally through our network of approximately 1,300 local
member cooperatives, approximately 3,550 independent dealers operating under the
Purina brand name and directly to customers. We believe we are a leader among
feed companies in animal feed research and development with a focus on enhancing
animal performance, productive capacity and early stage development. For
example, we developed and introduced milk replacer products for young animals,
and our patented product formulations make us the only supplier of certain milk
replacer products. These products allow dairy cows to return to production
sooner after birthing and increase the annual production capacity of cows. Other
than certain insignificant investments and sales, we operate our feed business
entirely through our Land O'Lakes Farmland Feed joint venture.


                                       6
<PAGE>

     Products. We sell commercial and lifestyle animal feed which are based upon
proprietary formulas. We also produce commercial animal feed to meet our
customers' specifications. We sell feed for a wide variety of animals, such as
dairy cattle, beef cattle, swine, poultry, horses and other specialty animals
such as laboratory and zoo animals. Our principal feed products and activities
include:

          Complete Feed. These products provide a balanced mixture of grains,
     proteins, nutrients and vitamins which meet the entire nutritional
     requirement of an animal. They are sold as ground meal, in pellets or in
     extruded pieces. Sales of complete feeds typically represent the majority
     of net sales. We generally sell our lifestyle animal feed as complete feed.
     We market our lifestyle animal feed through the use of our trademarks,
     namely, Purina, Chow and the "Checkerboard" Nine Square logo.

          Supplements. These products provide a substantial part of a complete
     ration for an animal, and typically are distinguished from complete feed
     products by their lack of the bulk grain portion of the feed. Commercial
     livestock producers typically mix our supplements with their own grain to
     provide complete animal nutrition.

          Premixes. These products are concentrated additives for use in
     combination with bulk grain and a protein source, such as soybean meal.
     Premixes consist of a combination of vitamins and minerals that are sold to
     commercial animal producers and to other feed mill operators for mixing
     with bulk grains and proteins.

          Simple Blends. These products are a blend of processed commodities,
     generally steam-rolled corn or barley, that are mixed at the producer's
     location with a feed supplement to meet the animal's nutritional
     requirements. These products are highly price competitive and generally
     have low margins. These products are primarily used by large dairies in the
     western United States.

          Milk Replacers. Milk replacers are sold to commercial livestock
     producers to meet the nutritional requirements of their young animals while
     increasing their overall production capability by returning the parent
     animal to production faster. We market these products primarily under our
     Maxi Care, Cow's Match and Amplifier Max brand names. We have patents that
     cover certain aspects of our milk replacer products and processes. Our two
     principal milk replacer patents expire in April 2015 and April 2020.

          Ingredient Merchandising. In addition to selling our own products, we
     buy and sell or broker for a fee soybean meal and other feed ingredients.
     We market these ingredients to our local member cooperatives and to other
     feed manufacturers which use them to produce their own feed. Although this
     activity generates substantial revenues, it is a very low-margin business
     with a minimal capital investment. We are generally able to obtain feed
     inputs at a lower cost as a result of our ingredient merchandising business
     because of lower per unit costs associated with larger purchases and volume
     discounts.

     Sales, Marketing and Advertising. We employ approximately 350 direct
salespeople in regional territories. In our commercial feed business, we provide
our customers with information and technical assistance through trained animal
nutritionists whom we either employ or have placed with our local member
cooperatives. Our advertising and promotional expenditures are focused on higher
margin products, specifically our lifestyle animal feed and milk replacers. We
advertise in recreational magazines to promote our lifestyle animal feed
products. To promote our horse feed products, we have dedicated promoters who
travel to rodeos and other horse related events. We promote our milk replacers
with print advertising in trade magazines. We spent $21.2 million on advertising
and promotion for the year ended December 31, 2003.

     Distribution. We distribute our animal feed nationally primarily through
our network of approximately 1,300 local member cooperatives and approximately
3,550 Purina-branded dealers or directly to customers. We deliver our products
primarily by truck using independent carriers, supplemented by our own fleet.
Deliveries are made directly from our feed mills to delivery locations within
each feed mill's geographic area.

     Production. The basic feed manufacturing process consists of grinding
various grains and protein sources into meal and then mixing these materials
with certain nutritional additives, such as vitamins and minerals. The resulting
products are sold in a variety of forms, including meal, pellets, blocks and
liquids. Our products are formulated based upon proprietary research pertaining
to nutrient content. As of December 31, 2003 we operated 81 feed mills across
the United States. We have reduced the number of feed mills we operate by
eliminating the overlap between our existing facilities and those we acquired as
part of our Purina Mills acquisition. Consistent with current industry capacity
utilization, our facilities operate below their capacity.

     Supply and Raw Materials. We purchase the bulk components of our products
from various suppliers. These bulk components include corn, soybean meal and
grain byproducts. In order to reduce transportation costs, we arrange for
delivery of these products to occur at our feed mill operations throughout the
United States. We purchase vitamins and minerals from multiple vendors,
including vitamin, pharmaceutical and chemical companies.


                                       7
<PAGE>

     Customers. Our customers primarily include large commercial corporations,
local cooperatives, private feed dealers and individual producers. In the case
of local cooperatives, the cooperative either uses these products in their own
feed manufacturing operations or resells them to their customers. Our customers
purchase our animal feed products for a variety of reasons, including our
ability to provide products that fulfill some or all of their animals
nutritional needs, our knowledge of animal nutrition, our ability to maintain
quality control and our available capacity.

     Research and Development. Our animal feed research and development focuses
on enhancing animal performance, productive capacity and early stage
development. Additionally, we dedicate significant resources to developing
proprietary formulas that allow us to offer our commercial customers alternative
feed formulations using lower cost ingredients. We employ 89 people in various
animal feed research and development functions at our research and development
facilities. In 2003, we spent $9.7 million on research and development.

     Competition. The animal feed industry is highly fragmented. Our competitors
consist of many small local manufacturers, several regional manufacturers and a
limited number of national manufacturers. The available market for commercial
feed may become smaller and competition may increase as meat processors and
livestock producers become larger and integrate their business by acquiring or
constructing their own feed production facilities. In addition, purchasers of
commercial feed tend to select products based on price and performance and some
of our feed products are purchased from other third parties. As a result of
these factors, the barriers to entry in the feed industry are low. Distribution
for lifestyle feed is also consolidating as major national chain retailers enter
this market. We believe we distinguish ourselves from our competitors through
our high-performance, value- added products, which we research, develop and
distribute on a national basis. Our brands, Purina, Chow and the "Checkerboard"
Nine Square logo, provide us with a competitive advantage, as they are
well-recognized, national brands for lifestyle animal feed. We also compete on
the basis of service by providing training programs, using animal nutritionists
with advanced technical qualifications to consult with local member
cooperatives, independent dealers and livestock producers and by developing and
manufacturing customized products to meet customer needs.

     Governance. We operate our feed business through our Land O'Lakes Farmland
Feed joint venture. Prior to the Purina Mills acquisition in October, 2001 we
owned 73.7% of the joint venture. After the Purina Mills acquisition, we
contributed all of the equity interest in Purina Mills to Land O'Lakes Farmland
Feed. As a result, our ownership of Land O'Lakes Farmland Feed increased to
92.0%. We manage Land O'Lakes Farmland Feed's day-to-day operations, and it is
governed by a five member board of managers. We have the right to appoint three
members to the board and Farmland Industries has the right to appoint two
members to the board. According to the terms of the Land O'Lakes Farmland Feed
operating agreement, actions of the board of managers require a majority vote.
Certain items require unanimous approval of the board of managers, including (1)
materially changing the scope of the business of the joint venture; (2) electing
to dissolve the joint venture; (3) selling all or substantially all of its
assets or significant assets; (4) requiring additional capital contributions;
(5) authorizing cash distributions of earnings; (6) changing income tax
elections or changing accounting practices to the extent they have a material
impact on Farmland Industries; (7) reducing the number of meetings of the
members committee to less than four per calendar year; (8) amending the
management services agreement with Land O'Lakes; and (9) adopting annual budgets
and business plans or any material amendments thereto.

     Pursuant to the Land O'Lakes Farmland Feed operating agreement, we have a
one-time option to purchase Farmland Industries' interest in the joint venture
at a price to be determined by negotiation or appraisal. The option period runs
from September 1, 2003 to September 1, 2005. Farmland Industries may reject our
request to exercise our option; however, if Farmland Industries rejects our
request, the voting rights on the board will be allocated based upon Land
O'Lakes and Farmland Industries financial interests in Land O'Lakes Farmland
Feed, and the number of actions requiring unanimous consent of the board will be
limited to items (2),(4),(5),(6) and (8) above as well as any action that
affects one member or the other or any distribution which is not proportionate
to a member's ownership interest.

  SEED

     Overview. We sell seed for a variety of crops, including alfalfa, soybeans,
corn and forage and turf grasses, under our CROPLAN GENETICS brand. We also
distribute certain crop seed products under third- party brands, including
Northrop King, Asgrow and Dekalb, and under private labels. We distribute our
seed products through our network of local member cooperatives, to other seed
companies, to retail distribution outlets and under private labels. We have
strategic relationships with Syngenta and Monsanto, two crop seed producers in
the United States, to which we provide distribution and research and development
services.


                                       8
<PAGE>

     Products. We develop, produce and distribute seed products including seed
for alfalfa, soybeans, corn and forage and turf grasses. We also market and
distribute seed products produced by other crop seed companies, including seed
for corn, soybeans, sunflowers, canola, sorghum and sugarbeets. Seed products
are often genetically engineered through selective breeding or gene splicing to
produce crops with specific traits. These traits include resistance to
herbicides and pesticides and enhanced tolerance to adverse environmental
conditions. As a result of our relationships with certain life science
companies, we believe we have access to one of the most diverse genetic
databases of any seed company in the industry. We also license some of our
proprietary alfalfa seed traits to other seed companies for use in their seed
products.

     Sales, Marketing and Advertising. We have a sales force of approximately
150 employees who promote the sale of our seed products throughout the country,
particularly in the Midwest. Our sales and marketing strategy is built upon the
relationships we have established with our local member cooperatives and our
ability to purchase and distribute quality seed products at a low cost. We
market our crop seed products under our brand name CROPLAN GENETICS. We also
distribute certain crop seed products under third-party brands, including
Northrop King, Asgrow and DeKalb, and under private labels. We engage in a
limited amount of advertising, primarily utilizing marketing brochures and field
signs. We are a leader in online customer communications and order processing.
We also participate in the Total Farm Solutions program with our affiliate,
Agriliance. Through this program, trained agronomists are placed at local
cooperatives to provide advisory services regarding crop seed and agronomy
products. We do not have any long-term commitments associated with this program.

     Distribution. We distribute our seed products through our network of local
member cooperatives, to other seed companies and to retail distribution outlets.
We have strategic relationships with Syngenta and Monsanto, two leading crop
seed producers in the United States, to which we provide distribution and
research and development services. We also sell our proprietary products under
private labels to other seed companies for sale through their distribution
channels. Additionally, several of our product lines (particularly turf grasses)
are sold to farm supply retailers and home and garden centers. We use
third-party trucking companies for the nationwide distribution of our seed
products.

     Supply and Production. Our alfalfa, soybeans, corn and forage and turf
grass seed are produced to our specifications and under our supervision on farms
owned by us and by geographically diverse third-party producers. We maintain a
significant inventory of corn and alfalfa seed products in order to mitigate
negative effects caused by weather or pests. Our alfalfa and corn seed products
can be stored for up to four years after harvesting. Our crop seed segment has
foreign operations in Argentina and Canada.

     Customers. We sell our seed products to over 6,500 customers, none of which
represented more than 3% of our crop seed net sales in 2003. Our customers
consist primarily of our local member cooperatives and other seed companies
across the United States and internationally. Our customer base also includes
retail distribution outlets.

     Research and Development. We focus our research efforts on crop seed
products for which we have a significant market position, particularly alfalfa
seed. We also work with other seed companies to jointly develop beneficial crop
seed traits. In 2003, we spent $5.4 million on crop seed research and
development. As of December 31, 2003, we employed 19 individuals in research and
development capacities and had four research and development facilities.

     Competition. Our competitors include Pioneer, Monsanto and Syngenta as well
as many small niche seed companies. We differentiate our seed business by
supplying a branded, technologically advanced, high quality product, and by
providing farmers with access to agronomists through our joint Total Farm
Solutions program with Agriliance. These services are increasingly important as
the seed industry becomes more dependent upon biotechnology and crop production
becomes more sophisticated. Due to the added cost involved, our competitors,
with the exception of Pioneer, generally do not provide such services. We can
provide these services at a relatively low cost because we often share the costs
of an agronomist with Agriliance or with a local cooperative.

  SWINE

     We market feeder pigs (approximately 45 pounds) and mature market hogs
(approximately 260 pounds) under three primary programs: swine aligned,
farrow-to-finish and cost plus. Under the swine aligned program, we own sows and
raise feeder pigs for sale to our local member cooperatives. Under the
farrow-to-finish program, we raise market hogs for sale to pork processors. The
cost plus program provides minimum price floors to producers for market hogs.
The price floor fluctuates based on the cost of corn and soybean meal. There are
60,000 hogs remaining in the cost plus program. The majority of the remaining
contracts will expire in 2004 and the last cost plus contracts will expire in
August 2005. We are not entering into new cost plus contracts.


                                       9
<PAGE>

     We own approximately 64,000 sows producing approximately 623,000 feeder
pigs and 568,000 market hogs annually at facilities we own or lease and at
facilities owned by approximately 128 contract producers. The dramatic
volatility in the live hog market in the past several years, where selling
prices were well below cost, resulted in our swine operations generating losses
primarily in connection with our cost plus and our farrow-to-finish programs. In
2003, however, the average price per hundred weight for market hogs was $40.59
compared to $35.86 in 2002.

     Historically, Purina Mills reported results of its swine business together
with its feed business. Accordingly, the portion of our swine business which we
acquired from Purina Mills in October 2001 is reported within our feed segment.
We operate this portion of our swine business under the pass-through program and
the market risk sharing program. Under the pass-through program, we enter into
commitments to purchase weanling and feeder pigs from producers and generally
have commitments to immediately resell the animals to swine producers. The
market risk sharing program provides minimum price floors to producers for
market hogs. The price floor in our market risk sharing program floats with the
market price of hogs and the cost of swine feed. For a discussion of our swine
accounting and results see "Item 7: Management's Discussion and Analysis of
Financial Condition and Results of Operation."

  AGRONOMY

     Our agronomy segment consists solely of joint ventures and investments that
are not consolidated in our financial results. The two most significant of these
are Agriliance and CF Industries. As a result, our agronomy segment has no net
sales, but we allocate overhead to selling and administrative expense and may
recognize patronage as a reduction in cost of sales. Additional information
regarding Agriliance is provided below under the caption in "Item 1. Business --
Joint Ventures and Investments -- Agriliance LLC". For a discussion of our
agronomy accounting and results see "Item 7. Management's Discussion and
Analysis of Financial Condition and Results of Operation."

  LAYERS

     Our layers segment consists solely of our MoArk, LLC ("MoArk") joint
venture, which was consolidated in our financial statements beginning July, 1
2003. Additional information regarding MoArk is provided in "Item 1. Business --
Joint Ventures and Investments -- MoArk LLC". For a discussion of our layers
segment accounting and results see "Item 7. Management's Discussion and Analysis
of Financial Condition and Results of Operation."

  OTHER

     We also operate various other wholly-owned businesses such as LOL Finance
Co., which provides financing to farmers and livestock producers.

JOINT VENTURES AND INVESTMENTS

     Other than Cheese and Protein International LLC ("CPI") and MoArk, each of
which is a consolidated subsidiary, the joint ventures and investments described
below are unconsolidated.

  AGRILIANCE LLC

     Agriliance, a 50/50 joint venture with United Country Brands (owned by CHS,
Inc. and Farmland Industries, Inc.) was formed for the purposes of distributing
and manufacturing agronomy products. Prior to the contribution of our agronomy
assets to Agriliance in July 2000, the financial results of these assets were
consolidated for financial reporting purposes.

     Products. Agriliance markets and sells two primary product lines: crop
nutrients (including fertilizers and micronutrients) and crop protection
products (including herbicides, pesticides, fungicides and adjuvants). For
Agriliance's fiscal year ended August 31, 2003, approximately 89% of these
products were manufactured by third-party suppliers and marketed under the
suppliers' brand names. The remaining 11% was either manufactured by Agriliance
or by a third-party supplier and marketed under the brand names
AgriSolutions(for herbicides, pesticides and related products) and Origin (for
micronutrients).

     Sales and Marketing. Agriliance has an internal sales force of
approximately 140 employees. Agriliance's sales and marketing efforts serve the
entire United States and focus on areas in the Midwest, the Southeast, and the
eastern Corn Belt. Agriliance's strategy is built upon strong relationships with
local cooperatives and Agriliance's ability to purchase and distribute quality
agronomy products at a low cost. Agriliance engages in a limited amount of
advertising in trade journals and produces marketing brochures and
advertisements utilized by local cooperatives. In addition, Agriliance assists
local member cooperatives and independent farmers by

                                       10
<PAGE>


identifying, recruiting and training agronomists who provide advice relating to
agronomy products. In the Midwest, Agriliance has implemented the Total Farm
Solutions program, an effort to utilize the expertise of the agronomists to
bundle Agriliance products with our seed products.

     Production, Source of Supply and Raw Materials. Agriliance operates
primarily as a wholesale distributor of products purchased from other
manufacturers. Agriliance's primary suppliers of crop protection products are
Syngenta, Monsanto, BASF, Dow Chemical, DuPont and Bayer. Agriliance enters into
annual distribution agreements with these manufacturers. However, Agriliance
manufactures approximately 9% of its proprietary crop protection products.
Agriliance's production facilities are located in Iowa, Arkansas and Missouri.
Agriliance procures approximately 32% of its fertilizer needs from CF
Industries, of which we are a member. Agriliance sources its remaining
fertilizer supply needs from a variety of suppliers including PCS, IMC, Terra
Nitrogen, Koch and Agrium. Agriliance also produces micronutrient products. In
2003, approximately 45% of Agriliance's agronomy products were sourced from
three suppliers.

     Customers and Distribution. Agriliance's customer base consists primarily
of farmers, many of whom are members of our cooperative. Agriliance distributes
its products through our local member cooperatives and also through retail
agronomy centers owned by Agriliance. Agriliance stores inventory at a number of
strategically positioned locations, including leased warehouses and storage
space at local cooperatives. Agriliance serves most of the key agricultural
areas of the United States, with its customers and distribution concentrated in
the Midwest.

     Competition. Agriliance's primary competitors are national crop nutrient
distributors, such as Cargill, IMC, PCS, Agrium and Royster Clark, and national
crop protection product distributors, such as Helena and Wilbur-Ellis, as well
as smaller regional brokers and distributors. The wholesale agronomy industry is
consolidating as distributors attempt to expand their distribution capabilities
and efficiencies. Wholesale agronomy customers tend to purchase products based
upon a distributor's ability to provide ready access to product at critical
times prior to and during the growing season. In addition, certain customers
purchase on the basis of price. We believe Agriliance distinguishes itself from
its competitors as a result of its distribution network, which enables it to
efficiently distribute product to customers. In addition, Agriliance provides
access to trained agronomists who give advice to farmers on both agronomy and
crop seed products to optimize their crop production.

     Governance. Agriliance is managed by a four member board of managers. We
and United Country Brands, each with 50% ownership positions, have the right to
appoint two of the managers. Certain actions require the unanimous approval of
the board, including (1) adopting or amending the annual business plan; (2)
distributing products produced by Agriliance to anyone other than the members or
patrons of Agriliance's members; (3) approving capital expenditures related to
the expansion of Agriliance's production capabilities, purchasing additional
inventory or changing the types of products produced by Agriliance; (4)
incurring indebtedness other than in the ordinary course of business; (5)
appointing, replacing, or discharging an executive officer; (6) making
distributions to members; and (7) changing income tax or special accounting
elections. Pursuant to the terms of Agriliance's operating agreement, Land
O'Lakes, CHS, Inc. and Farmland Industries have each agreed to refrain from
directly or indirectly engaging in the wholesale marketing of fertilizer and
agricultural chemicals in North America, except through Agriliance, for so long
as they, or an entity in which they are a material owner, remain a member of
Agriliance, and for a period of four years following termination of their
membership.

  CHEESE AND PROTEIN INTERNATIONAL LLC

     Cheese and Protein International LLC ("CPI"), our 96.1% owned consolidated
joint venture with a subsidiary of Mitsui & Co. (USA), consists of a mozzarella
cheese and whey plant in Tulare, California. Commercial production commenced in
May 2002. We are party to a marketing agreement with Mitsui and CPI which gives
us the right to distribute the products produced by the venture in North America
and Central America and gives Mitsui the right to distribute the whey outside of
North America and Central America. The purchase price for all products will be
based upon the market prices for such product. We have also contracted with CPI
to provide no less than 70% of their milk requirements at prices based upon
market prices for milk. In addition, we have agreed to purchase no less than 70%
of CPI's estimated production of mozzarella cheese, based upon market prices.
This venture is governed by an eight member committee. We have the right to
appoint seven members to the committee. The remaining member is appointed by our
joint venture partner. On November 25, 2002, Mitsui provided notice of its
intent to exercise a put option which, if exercised, would have required us to
purchase its then 30% equity interest in CPI. Before the exercise date, however,
Mitsui elected to maintain a 5% ownership stake and we purchased the remaining
25%. In June 2003, we entered into an agreement which provides for Mitsui's
continued participation in CPI. Under the agreement, Mitsui contributed an
additional $1.4 million to the venture in cash. Mitsui's participation interest
as of December 31, 2003 was approximately 3.9% due to our additional cash
contributions to CPI. Under the current agreement, Mitsui has the option to
either contribute additional equity for the Phase II installation to maintain
its percentage interest or to allow its percentage


                                       11
<PAGE>


interest to be diluted. We expect that there will likely be no further equity
contributions from Mitsui. Mitsui will not have significant control of the joint
venture going forward, but will retain a put option for its remaining interest
which can be exercised beginning on December 31, 2004 and which takes effect up
to nine months following notice of exercise. The put option allows Mitsui to
sell its entire remaining interest to us at original cost, with no interest
thereon. This equates to $3.2 million plus any future equity contributions which
Mitsui may make. Mitsui may exercise the option earlier, but only if certain
specified actions are deliberately taken by CPI or Land O'Lakes to Mitsui's
material disadvantage. We do not expect that such a scenario will occur.
However, if we acquire Mitsui's remaining equity interest, and if we do not
replace Mitsui with another partner, CPI would become a restricted subsidiary
under the senior bank facilities. As a restricted subsidiary under the senior
bank facilities, CPI's on-balance sheet debt and income or loss would be
included in the covenant calculations for our senior bank facilities. Further,
as a restricted subsidiary, CPI would be required to guarantee our senior bank
facilities, the 8 3/4% senior unsecured notes and the 9% senior secured notes.
However, for as long as CPI remains non-wholly owned, it will continue to be
unrestricted for purposes of the senior bank facilities, and will not be
required to guarantee the senior bank facilities, the senior unsecured notes or
the senior secured notes.

  MOARK LLC

     In January 2000, we formed MoArk LLC, a joint venture of which we currently
own 57.5% with Osborne Investments, LLC, to produce and market eggs and egg
products. We increased our ownership percentage from 50% to 57.5% in February
2003 in exchange for a payment of $7.8 million to Osborne, but maintained our
50% voting rights. We have the right to purchase from Osborne (and Osborne has
the right to cause us to buy from them) its interest in MoArk for a minimum
purchase price of $42.2 million (adjusted for tax benefits received by Osborne
and purchase price already paid) or a greater amount based upon MoArk's
performance over time. These rights are exercisable in 2007. Although Osborne
has a 42.5% interest in MoArk, since October 1, 2001 we have been allocated 100%
of the income or loss of MoArk (other than on capital transactions involving
realized gain or loss on intangible assets, which are allocated 50/50). In
accordance with the provisions of Financial Accounting Standards Board
Interpretation 46, effective July 1, 2003, we began consolidating MoArk into our
financial statements. In addition to consolidating MoArk, we presumed for
accounting purposes that we will acquire the remaining 42.5% of MoArk from
Osborne in 2007. Effective July 1, 2003, the Company recorded this presumed
$42.2 million payment as a long-term liability at a present value of $31.6
million using an effective interest rate of 7%. As a result, we do not record a
minority interest in MoArk in our financial statements. Additionally, MoArk is
obligated to make four guaranteed payments to Osborne in 2004, 2005, 2006 and
2007, each in the amount of $1,445,000.

     Products. MoArk produces and markets shell eggs and egg products that are
sold at retail and wholesale for consumer and industrial use throughout the
United States. MoArk markets and processes eggs from approximately 26 million
layers (hens) which produce approximately 520 million dozen eggs annually.
Approximately 50% of the eggs and egg products marketed are produced by layers
owned by MoArk. The remaining 50% are purchased on the spot market or from
third-party producers. Shell eggs represent approximately 78% of eggs MoArk
sells annually, and the balance are broken for use in egg products such as
refrigerated liquid, frozen, dried and extended shelf life liquid. MoArk
recently launched a high quality, all natural shell egg product marketed under
the LAND O LAKES brand name in a Northeast market. Through MoArk's acquisition
of Cutler Egg Products in April 2001, MoArk acquired a patented process that
extends the shelf life of a refrigerated liquid egg product utilizing an
ultra-pasteurization process.

     Customers and Distribution. MoArk has approximately 950 retail grocery,
industrial, foodservice and institutional customers. While supply contracts
exist with a number of the larger retail organizations, the terms are typically
market based, annual contracts and allow early cancellation by either party.
MoArk primarily delivers directly to its customer (store to door delivery).
Alternatively, some customers pick up product at one of MoArk's facilities.

     Sales and Marketing. MoArk's internal sales force maintains direct
relationships with customers. MoArk also uses food brokers to maintain select
accounts and for niche and "spot" activity in situations where MoArk cannot
effectively support the customer or needs to locate a customer or customers for
excess products. With the exception of the advertising activity associated with
the launch of the LAND O LAKES brand eggs, amounts spent for advertising are
insignificant.

     Competition. MoArk competes with other egg processors, including Cal-Maine
Foods, Rose Acre Farms, Inc. and Michael Foods. MoArk competes with these
companies based upon its low cost production system, its high margin regional
markets and its diversified product line.

     Governance. We are entitled to appoint three managers to the board of
managers of MoArk, and Osborne has the right to appoint the remaining three
managers until its governance interest has been transferred to us. According to
the terms of MoArk's operating agreement, two managers elected by us and two
managers elected by Osborne constitute a quorum. Actions of the board of
managers


                                       12
<PAGE>

require a unanimous vote of a quorum of the board of managers. MoArk is required
to maintain at all times a net worth in excess of $40.0 million. If MoArk's net
worth were to decline below $40.0 million, we would be required to contribute
the necessary funds in order to maintain the $40.0 million net worth. As of
December 31, 2003, MoArk's net worth was approximately $116.6 million. In the
event we decide to sell or transfer any or part of our economic and governance
interest in MoArk, including our right to cause the transfer of the governance
interest owned by Osborne, we must first offer to sell or transfer to Osborne
all of the rights and interests to be sold or transferred at a similar price and
under similar material terms and conditions.

  ADVANCED FOOD PRODUCTS, LLC

     We own a 35% interest in Advanced Food Products, a joint venture which
manufactures and markets a variety of custom and noncustom aseptic products.
Aseptic products are manufactured to have extended shelf life through
specialized production and packaging processes, enabling food to be stored
without refrigeration until opened. We formed Advanced Food Products in 2001,
with a subsidiary of Bongrain, S.A., a French food company, for the purpose of
manufacturing and marketing aseptically packaged cheese sauces, snack dips,
snack puddings, and ready to drink dietary beverages. The venture is governed by
a six member board of managers, and we have the right to appoint two members.
Bongrain manages the day-to-day operations of the venture.

  CF INDUSTRIES, INC.

     CF Industries is one of North America's largest interregional cooperatives,
and is owned by eight cooperatives. CF Industries manufactures fertilizer
products, which are distributed by its members or their affiliates. CF
Industries has manufacturing facilities in Louisiana, Florida and Alberta,
Canada. For the year ended December 31, 2003, CF Industries generated $1,287.3
million in net sales. As of December 31, 2003, our equity interest in CF
Industries, which represents allocated but unpaid patronage, had a book value of
approximately $250 million. For the year ended December 31, 2003, our percentage
of ownership of allocated equity of CF Industries was 38%. Each of the members
has the right to elect one director to the board of directors. The day-to-day
operations of the cooperative are managed by the officers of CF Industries who
are elected by its board of directors.

  COBANK

     CoBank is a cooperative lender of which we are a member. Our equity
interest in CoBank and the amount of patronage we receive is dependent upon our
outstanding borrowings from CoBank. As of December 31, 2003, our investment in
CoBank had a book value of $18.6 million.

  AG PROCESSING INC.

     Ag Processing Inc is a cooperative that produces soybean meal and soybean
oil. As a member of Ag Processing Inc, we are entitled to patronage based upon
our purchases of these products. We use soybean meal as an ingredient in our
feed products. Soybean oil is an ingredient used to produce our dairy spread
products.

DESCRIPTION OF THE COOPERATIVE

     Land O'Lakes is incorporated in Minnesota as a cooperative corporation.
Cooperatives resemble traditional corporations in most respects, but with two
primary distinctions. First, a cooperative's common shareholders, its "members",
supply the cooperative with raw materials, and/or purchase its goods and
services. Second, to the extent a cooperative allocates its earnings from member
business to its members and meets certain other requirements, it is allowed to
deduct this "patronage income," known as "qualified" patronage income, from its
taxable income. Patronage income is allocated in accordance with the amount of
business each member conducts with the cooperative.

     Cooperatives typically derive a majority of their business from members,
although they are allowed by the Internal Revenue Code to conduct non-member
business. Earnings from non-member business are retained as permanent equity by
the cooperative and taxed as corporate income in the same manner as a typical
corporation. Earnings from member business are either allocated to patronage
income or retained as permanent equity (in which case it is taxed as corporate
income) or some combination thereof.

     In order to obtain favorable tax treatment on allocated patronage income,
the Internal Revenue Code requires that at least 20% of each member's annual
allocated patronage income be distributed in cash. The portion of patronage
income that is not distributed in cash is retained by the cooperative, allocated
to member equities and distributed to the member at a later time as a
"revolvement" of equity. The cooperative's members must recognize the amount of
allocated patronage income (whether distributed to members or retained by the
cooperative) in the computation of their individual taxable income.


                                       13
<PAGE>


     At their discretion, cooperatives are also allowed to designate patronage
income as "nonqualified" patronage income and allocate it to member equities.
Unlike qualified patronage income, the cooperative pays taxes on this
nonqualified patronage income as if it was derived from non-member business. The
cooperative's members do not include undistributed nonqualified patronage income
in their current taxable income. However, the cooperative may revolve the equity
representing the nonqualified patronage income to members at some later date,
and is allowed to deduct those amounts from its taxable income at that time.
When nonqualified patronage income is revolved to the cooperative's members, the
revolvement must be included in the members' taxable income.

  OUR STRUCTURE AND MEMBERSHIP

     We have both voting and nonvoting members, with differing membership
requirements for cooperative and individual members. We also separate our
members into two categories: "dairy members" supply our dairy foods segment with
dairy products, primarily milk, cream, cheese and butter, and "ag members"
purchase agricultural products, primarily agronomy products, feed and seed from
our other operations or joint ventures. We further divide our dairy and ag
members by region. There are eight dairy regions and five ag regions.

     All of our members must acquire stock and comply with uniform conditions
prescribed by our board of directors and by-laws. The board of directors may
terminate a membership if it determines that the member has failed to adequately
patronize us or has become our competitor.

     A cooperative voting member (a "Class A" member) must be an association of
producers of agricultural products operating on a cooperative basis engaged in
either the processing, handling, or marketing of its members' products or the
purchasing, producing, or distributing of farm supplies or services. Class A
members are entitled to a number of votes based on the amount of business done
with the Company. Class A members tend to be ag members, although a Class A
member may be both an ag and dairy member if they both supply us with dairy
products and purchase agricultural products from us or our joint ventures.

     An individual voting member (a "Class B" member) is an individual,
partnership, corporation or other entity other than a cooperative engaged in the
production of agricultural commodities. Class B members are entitled to one
vote. Class B members tend to be dairy members. Class B members may be both an
ag and dairy member if they both provide us with dairy products and purchase
agricultural products from us or our joint ventures.

     Our nonvoting cooperative members ("Class C" members) are associations
operating on a cooperative basis but whose members are not necessarily engaged
in the production or marketing of agricultural products. Such members are not
given the right to vote, because doing so may jeopardize our antitrust exemption
under the Capper-Volstead Act (the exemption requires all our voting members be
engaged in the production or marketing of agricultural products). Class C
members also include cooperatives which are in direct competition with us.
Nonvoting individual members ("Class D" members) generally do a low volume of
business with us and are not interested in our governance.

  GOVERNANCE

     Our board is made up of 24 directors. Our dairy members nominate 12
directors from among the dairy members and our ag members nominate 12 directors
from among the ag members. The nomination of directors is conducted within each
group by region. The number of directors nominated from each region is based on
the total amount of business conducted with the cooperative by that region's
members. Directors are elected to four year terms at our annual meeting by
voting members in a manner similar to a typical corporation. Our by-laws require
that, at least every five years, we evaluate both the boundaries of our regions
and the number of directors from each region, so that the number of directors
reflects the proportion of patronage income from each region.

     The board may also choose to elect up to three non-voting advisory members.
Currently, we have one such member. The board governs our affairs in the same
manner as the boards of typical corporations that are not organized as
cooperatives.

  EARNINGS

     As described above, we divide our earnings between member and non-member
business and then allocate member earnings to dairy foods operations or
agricultural operations (primarily our feed, seed and agronomy segments). For
our dairy foods operations, the amount of member business is based on the amount
of dairy products supplied to us by our dairy members. In 2003, 70.6% of our
dairy input requirements came from our dairy members. For our agricultural
operations, the amount of member business is based on

                                       14
<PAGE>


the dollar-amount of products sold to our agricultural members. In 2003, 34.7%
of our agricultural product net sales, and 36.0% of our agricultural operating
income, was derived from sales to agricultural members.

  PATRONAGE INCOME AND EQUITY

     To acquire and maintain adequate capital to finance our business, our
by-laws allow us to retain up to 15% of our earnings from member business as
additions to permanent equity. We currently retain 10% and allocate the
remainder of our earnings from member business to patronage income.

     We have two plans through which we revolve patronage income to our members:
the Equity Target Program for our dairy foods operations and the Revolvement
Program for our agriculture businesses.

     The Equity Target Program provides a mechanism for determining the capital
requirements of our dairy foods operations and each dairy member's share of
those requirements. The board of directors has established an equity target
investment of $2.75 per hundred pounds of milk (or milk equivalent) delivered
per year by that member to us. We distribute 20% of allocated patronage income
to a dairy member annually until the investment target is reached by that
member. The remaining 80% of allocated patronage income is retained and
allocated to member equities and revolved in the twelve years after the member
becomes inactive. When the member's equity investment reaches the target, and
for as long as the member's equity target investment is maintained, we
distribute 100% of the member's future allocated patronage income. The equity
target as well as the revolvement period may be changed at the discretion of the
board.

     In 2002, we did not allocate any of our earnings to dairy members. For
2003, we allocated $9.4 million of our earnings to our dairy members, with $2.4
million of this amount to be paid in cash in 2004. We also revolved $16.9
million of equities to dairy members in 2003.

     In the Revolvement Program for our agricultural businesses, we currently
distribute 30% of allocated patronage income in cash and retain and allocate the
remaining 70% to member equity. This equity is currently revolved 12 1/2 years
later. Both the amount distributed in cash and the revolvement period are
subject to change by our board. For 2002, we allocated $97.9 million of our
member earnings to our agricultural members. Of this amount, $4.2 million was
paid in cash in 2003, $9.7 million was designated and issued as qualified
patronage equities, and $84.0 million was designated and issued as nonqualified
patronage equities in connection with legal settlement proceeds. We paid income
tax on the amount designated as nonqualified patronage, however, we will be able
to deduct these earnings from our taxable income if we choose to revolve the
earnings to our members in the future. Revolvement of the equity representing
this nonqualified patronage income is also subject to board approval. In 2003,
2002 and 2001 our board suspended revolvement of agriculture member equities. In
2003, we allocated $30.7 million of our member earnings to our agricultural
members, with $9.2 million of this to be paid in cash in 2004.

     Our estate redemption policy provides that we will redeem equity holdings
of deceased natural persons upon the demise of the owner. The Company's age
retirement policy provides that we will redeem in full equity holdings of dairy
members who are natural persons when the member reaches age 75 or older and
becomes inactive. Subject to various requirements, we may redeem the equity
holdings of members in bankruptcy or liquidation. All proposed equity
redemptions must be presented to, and are subject to the approval of, our board
of directors before payment. In connection with these programs, we redeemed $3.3
million in 2003.

EMPLOYEES

     At March 1, 2004, we had approximately 8,000 employees, approximately 26%
of whom were represented by unions having national affiliations. Our contracts
with these unions expire at various times throughout the next several years,
with the last contract expiring on January 1, 2005. We consider our relationship
with employees to be generally satisfactory. We have had no labor strikes or
work stoppages within the last five years.

PATENTS, TRADEMARKS AND INTELLECTUAL PROPERTY

     We rely on patents, copyrights, trademarks, trade secrets, confidentiality
provisions and licensing arrangements to establish and protect our intellectual
property. We believe that in addition to certain patented processes, the
formulas and production methods of our dairy foods products are trade secrets.
We also have patented formulations and processes for our milk replacer products
and deem our feed product formulations to be proprietary.


                                       15
<PAGE>

     We own a number of registered and unregistered trademarks used in
connection with the marketing and sale of our food products as well as our feed
and seed products including LAND O LAKES, the Indian Maiden logo, Alpine Lace,
New Yorker, Extra Melt, CROPLAN GENETICS, Maxi Care, Amplifier Max, Cow's
Matchand Omolene. Land O'Lakes Farmland Feed licenses certain trademarks from
Land O'Lakes, including LAND O LAKES, the Indian Maiden logo, Maxi Care, Cow's
Matchand Amplifier Max, for use in connection with its animal feed and milk
replacer products. We license the trademarks Purina, Chow and the "Checkerboard"
Nine Square logo from Nestle Purina PetCare Company under a perpetual,
royalty-free license. This license only gives us the right to use these
trademarks for particular products that we currently market with these
trademarks. We do not have the right to use these trademarks outside of the
United States, or in conjunction with any products designed primarily for use
with cats, dogs or humans. We do not have the right to assign any of these
trademarks without the written consent of Nestle Purina PetCare Company. These
trademarks are important to us and Land O'Lakes Farmland Feed because brand name
recognition is a key factor to Land O'Lakes Farmland Feed's success in marketing
and selling its products. The registrations of these trademarks in the United
States and foreign countries are effective for varying periods of time, and may
be renewed periodically, provided that we, as the registered owner, or our
licensees, where applicable, comply with all pertinent renewal requirements
including, where necessary, the continued use of the trademarks in connection
with similar goods.

     In 2002, we expanded our licensing agreement with Dean Foods. Under the
expanded agreement, Dean Foods is granted exclusive rights to use the LAND O
LAKES brand and the Indian Maiden logo in connection with the manufacturing,
marketing, promotion, distribution and sale of certain products, including, but
not limited to, basic dairy products (milk, yogurt, cottage cheese, ice cream,
eggnog, juices and dips), creams, small bottle milk, infant formula products and
soy beverage products. Dean Foods is also granted the right to use the Company's
patented Grip 'n Go bottle and the Company's formula to fat-free half & half.
With respect to the basic dairy products and the small bottle milk, the license
is granted on a royalty-free basis. With respect to the remaining products
covered by the license agreement, Dean Foods pays a sales-based royalty, subject
to a guaranteed minimum annual royalty payment. In addition, the license
agreement is terminable by either party in the event that certain minimum
thresholds are not met on an annual basis.

     We have patented formulations and processes for our milk replacer products.
Our two principal milk replacer patents expire in April 2015 and April 2020.

     We have also entered into other license agreements with other affiliated
and unaffiliated companies, such as MoArk, which permit these companies to
utilize our trademarks in connection with the marketing and sale of certain
products.

ENVIRONMENTAL MATTERS

     We are subject to various Federal, state, local, and foreign environmental
laws and regulations, including those governing discharges of pollutants into
the air or water and the use, storage and disposal of hazardous materials or
wastes. Violations of these laws and regulations, or of the permits required for
our operations, may lead to civil and criminal fines and penalties or other
sanctions. For example, we are currently exceeding certain wastewater discharge
limitations at one of our new facilities in California and, as a result, have
paid repeated penalties or surcharges, to the City of Tulare. Approximately $1.0
million has been paid to the City of Tulare since the first notice of violation
was received in March 2003, typically in surcharge amounts of $30,000 to $40,000
per month. We estimate that we will have expenditures of $400,000 to $800,000
relating to engineering controls needed to achieve compliance with the
applicable limits, and we will incur an additional $180,000 in surcharges before
this issue is corrected.

     Environmental laws and regulations may also impose liability for the
cleanup of environmental contamination. We generate large volumes of waste
water, we use regulated substances in operating our manufacturing equipment, and
we use and store other chemicals on site (including acids, caustics, fuels, oils
and refrigeration chemicals). Agriliance stores petroleum products and other
chemicals on-site (including fertilizers, pesticides and herbicides). Spills or
releases resulting in significant contamination, or changes in environmental
regulations governing the handling or disposal of these materials, could result
in us incurring significant costs that could have an impact on our business,
financial condition or results of operations.

     Many of our current and former facilities have been in operation for many
years, and over time, we and other operators of those facilities have generated,
used, stored, or disposed of substances or wastes that are or might be deemed
hazardous under applicable environmental laws, including chemicals and fuel
stored in underground and above-ground tanks, animal wastes and large volumes of
wastewater discharges. As a result, the soil and groundwater at or under certain
of our current and former facilities (and/or in the vicinity of such facilities)
is or may be contaminated, and we may be required in the future to make
significant expenditures to investigate, control and remediate such
contamination.


                                       16
<PAGE>

     We are also potentially responsible for environmental conditions at a
number of former facilities and at waste disposal facilities operated by third
parties. We have been identified as a Potentially Responsible Party ("PRP")
under the federal Comprehensive Environmental Response, Compensation, and
Liability Act ("CERCLA" or "Superfund") or similar state laws and have
unresolved liability with respect to the past disposal of hazardous substances
at several such sites. CERCLA imposes strict, joint and several liability on
certain statutory classes of persons, meaning that one party may be held
responsible for the entire cost of investigating and remediating contaminated
properties, regardless of fault or the legality of the original disposal. These
persons include the present and former owners or operators of a contaminated
property, and companies that generated, disposed of, or arranged for the
disposal of hazardous substances found at the property. We have contested our
liability at one Superfund site, as to which we have declined to pay past
response costs associated with ongoing site study, and we have received a notice
of potential liability regarding two other waste disposal sites under
investigation by the EPA, as to which we are disputing our responsibility.

     We have, on average, paid less than $500,000 in each of the last five years
for investigation and remediation of environmental matters, including Superfund
and related matters. Expenditures for such activities could rise materially if
substantial additional contamination is discovered at any of our current or
former facilities or if other PRPs fail or refuse to participate in cost sharing
at any Superfund site, or similar disposal site, at which we are implicated.

REGULATORY MATTERS

     We are subject to Federal, state and local laws and regulations relating to
the manufacturing, labeling, packaging, health and safety, sanitation, quality
control, fair trade practices, and other aspects of our business. In addition,
zoning, construction and operating permits are required from governmental
agencies which focus on issues such as land use, environmental protection, waste
management, and the movement of animals across state lines. These laws and
regulations may, in certain instances, affect our ability to develop and market
new products and to utilize technological innovations in our business. In
addition, changes in these rules might increase the cost of operating our
facilities or conducting our business which would adversely affect our finances.

     Our dairy business is affected by Federal price support programs and
federal and state pooling and pricing programs. Since 1949, the Federal
government has maintained price supports for cheese, butter and nonfat dry milk.
The government stands as a ready purchaser of these products at their price
support levels. Historically, when the product price reached 110% of its price
support level, the government would sell its inventory into the market,
effectively limiting the price of these products. Because prices for these
products have generally been higher than their support level for a number of
years, the government currently has minimal inventories of cheese and butter. As
a result, these commodity prices have been able to be greater than 110% of their
price support levels for several years. The Farm Security and Rural Investment
Act of 2002 extends the dairy price support program through December 31, 2007.

     Federal and certain similar state regulations attempt to ensure that the
supply of raw milk flows in priority to fluid milk and soft cream producers
before producers of hard products such as cheese and butter. This is
accomplished in two ways. First, the Federal market order system sets minimum
prices for raw milk. The minimum price of raw milk for use in fluid milk and
soft cream production is set as a premium to the minimum price of raw milk used
to produce hard products. The minimum price of raw milk used to produce hard
products is, in turn, set based upon USDA survey data which includes market
pricing of butter and cheese. Second, the Federal market order system
establishes a pooling program under which participants are required to send at
least some of their raw milk to fluid milk producers. The specific amount varies
based on region, but is at least 10% of the raw milk a participant handles.
Certain areas in the country, such as California, have adopted systems which
supersede the Federal market order system but are similar to it. In addition,
because the Federal market order system is not intended as an exclusive
regulation of the price of raw milk, certain states have, and others could,
adopt regulations which could increase the price we pay for raw milk, which
could have an adverse effect on our financial results. We also pay a premium
above the market order price based on competitive conditions in different
regions.

     Producers of dairy products which are participants in the Federal market
order system pay into regional "pools" for the milk they use based on the amount
of each class of dairy product produced and the price of those products. As
described above, only producers of dairy products who send the required minimum
amount of raw milk to fluid milk producers may participate in the pool. The
amounts paid into the pool for raw milk used to make fluid milk and soft creams
are set at a premium to the amounts paid into the pool for raw milk used to make
cheese or butter. The pool then returns to each dairy product producer for raw
milk it handled the weighted average price for all raw milk (including that used
for fluid milk and soft creams, whose producers must pay into the pool) sold in
that region. The dairy product producer pays at least this pool price to the
dairy farmer for milk received. This pooling system provides an incentive for
hard product producers to participate in the pool (and therefore supply the
required minimum for fluid milk production),

                                       17
<PAGE>


because the average price for raw milk received by these producers from the pool
is more than the average price they pay into the pool.

     As a cooperative, we are exempt from the requirement that we pay pool
prices to our members for raw milk supplied to us. However, as a practical
matter, we must pay a competitive price to our members in order to ensure
adequate supply of raw milk for our production needs, and therefore our
operations are affected by these regulations.

     If we did not participate in the pool, we would not receive the advantage
of the average pool payment and we would not be able to pay our milk producers
as much as participating processors without incurring higher costs for our raw
milk. To maintain our participation in the Federal market order program and
avoid this competitive disadvantage, we must procure at least 110% of our raw
milk requirements to meet our production needs. If we are unable to procure at
least 110% of our requirements, we would have lower production which could have
a material adverse affect on our results of operations. In addition, if the pool
was eliminated we would be subject to additional market forces when procuring
raw milk, which could result in increased milk costs and decreased supply, which
could materially affect our business.

     As a manufacturer and distributor of food and animal feed products, we are
subject to the Federal Food, Drug and Cosmetic Act and regulations issued
thereunder by the Food and Drug Administration ("FDA"). This regulatory scheme
governs the manufacture (including composition and ingredients), labeling,
packaging, and safety of food. The FDA regulates manufacturing practices for
foods through its good manufacturing practices regulations, specifies the
standards of identity for certain foods and animal feed and prescribes the
format and content of certain information required to appear on food and animal
feed product labels. In addition, the FDA enforces the Public Health Service Act
and regulations issued thereunder, which authorize regulatory activity necessary
to prevent the introduction, transmission or spread of communicable diseases. We
and our products are also subject to state and local regulation through
mechanisms such as the licensing of dairy manufacturing facilities, enforcement
by state and local health agencies of state standards for food products,
inspection of facilities and regulation of trade practices. Modification of
these Federal, state and local laws and regulations could increase our costs of
sales or prevent us from marketing foods in the way we currently do and could
have a material adverse effect on our business prospects, results of operations
and financial condition.

     Pasteurization of milk and milk products is also subject to inspection by
the United States Department of Agriculture. We and our products are also
subject to state and local regulation through mechanisms such as the licensing
of dairy manufacturing facilities, enforcement by state and local health
agencies of state standards for food products, inspection of facilities, and
regulation of trade practices in connection with the sale of food products.
Modification of these Federal, state and local laws and regulations could
increase our costs of sales or prevent us from marketing foods in the way we
currently do and could have a material adverse effect on our business prospects,
results of operations and financial condition.

     Land O'Lakes Farmland Feed distributes animal feed products through a
network of independent dealers. Various states in which these dealers are
located have enacted dealer protection laws which could have the effect of
limiting our rights to terminate dealers. In addition, failure to comply with
such laws could result in awards of damages or statutory sanctions. As a result,
it may be difficult to modify the way we distribute our feed products, which may
put us at a competitive disadvantage.

     Several states have enacted "corporate farming laws" that restrict the
ability of corporations to engage in farming activities. Minnesota, North
Dakota, South Dakota, Nebraska, Kansas, Oklahoma, Missouri, Iowa and Wisconsin,
states in which we conduct business, have corporate farming laws. We believe
that our operations currently comply with the corporate farming laws in these
states and their exemptions, but these laws could change in the future and
additional states could enact corporate farming laws that regulate our
businesses. Even with the exemptions, these corporate farming laws restrict our
ability to expand or alter our operations in these states.

ITEM 2. PROPERTIES.

     We own the land underlying our corporate headquarters in Arden Hills,
Minnesota and lease the buildings. Our corporate headquarters, consisting of a
main office building and a research and development facility, has an aggregate
of approximately 275,000 gross square feet. In addition, we own offices,
manufacturing plants, storage warehouses and facilities for use in our various
business segments. Thirty-two of our owned properties are mortgaged to secure
our indebtedness. The following table provides summary information about our
principal facilities:


                                       18
<PAGE>

<Table>
<Caption>
                           TOTAL NUMBER    TOTAL NUMBER
                           OF FACILITIES   OF FACILITIES
  BUSINESS SEGMENT             OWNED          LEASED        REGIONAL LOCATION OF FACILITIES
  ----------------         -------------   -------------    -------------------------------
<S>                        <C>             <C>              <C>
  Dairy Foods ............       13(1)          10                Midwest(2) -- 14
                                                                  West(3) -- 4
                                                                  East(4) -- 2
                                                                  South(5) -- 3
  Animal Feed ............       95(6)          59                Midwest -- 85
                                                                  West -- 38
                                                                  East -- 9
                                                                  South -- 22
  Crop Seed ..............       16(7)          10                Midwest -- 15
                                                                  West -- 10
                                                                  East -- 1
  Swine ..................        6              1                Midwest -- 7
  Agronomy ...............        5              0                Midwest -- 5
  Layers .................       22             61                Midwest -- 20
                                                                  West -- 47
                                                                  East -- 13
                                                                  South -- 3
</Table>

----------

(1)  Includes a closed facility and a facility utilized for feed manufacturing
     which is accounted for in the dairy foods segment.

(2)  The Midwest region includes the states of Ohio, Michigan, Indiana,
     Illinois, Wisconsin, Minnesota, Iowa, Missouri, Oklahoma, Kansas, Nebraska,
     South Dakota and North Dakota and Ontario, Canada.

(3)  The West region includes the states of Montana, Wyoming, Colorado, Texas,
     New Mexico, Arizona, Utah, Idaho, Washington, Oregon, Nevada, California,
     Alaska and Hawaii.

(4)  The East region includes the states of Maine, New Hampshire, Vermont, New
     York, Massachusetts, Rhode Island, Connecticut, Pennsylvania, New Jersey,
     Delaware and Maryland.

(5)  The South region includes the states of West Virginia, Virginia, North
     Carolina, Kentucky, Tennessee, South Carolina, Georgia, Florida, Alabama,
     Mississippi, Louisiana and Arkansas.

(6)  Includes 15 closed facilities and one research and development facility.

(7)  Includes 2 closed facilities.

     We do not believe that we will have difficulty in renewing the leases we
currently have or in finding alternative space in the event those leases are not
renewed. We consider our properties suitable and adequate for the conduct of our
business.

ITEM 3. LEGAL PROCEEDINGS.

     We are currently and from time to time involved in litigation incidental to
the conduct of our business. The damages claimed against us in some of these
cases are substantial. On February 24, 2004, Cache La Poudre Feeds, LLC
("Cache") filed a lawsuit in the United States District Court for the District
of Colorado against the Company, Land O'Lakes Farmland Feed LLC and certain
named individuals thereof claiming trademark infringement with respect to
certain animal feed sales under the Profile trade name. Cache seeks damages of
at least $132.8 million, which, it claims, is the amount the named entities
generated in gains, profits and advantages from using the Profile trade name. In
response to Cache's complaint, the Company denied any wrongdoing and pursued
certain counterclaims against Cache relating to, among other things, trademark
infringement, and other claims against Cache for, among other things, defamation
and libel. In addition, the Company believes that Cache's calculation of the
Company's gains, profits and advantages allegedly generated from the use of the
Profile trade name were grossly overstated. The Company believes that sales
revenue generated from the sale of products carrying the Profile trade name are
immaterial. Although the amount of any loss that may result from this matter
cannot be ascertained with certainty, we do not currently believe that it will
result in a loss material to our consolidated financial condition, future
results of operations or cash flow.


                                       19
<PAGE>

     In 2003, several lawsuits were filed against the Company by Ohio alpaca
producers in which it is alleged that the Company manufactured and sold animal
feed that caused the death of, or damage to, certain of the producers' alpacas.
It is possible that additional lawsuits or claims relating to this matter could
be brought against the Company. Although the amount of any loss that may result
from these matters cannot be ascertained with certainty, we do not currently
believe that, in the aggregate, they will result in losses material to our
consolidated financial condition, future results of operations or cash flow.

     In December 2002, we reached settlements with defendants against whom we
claimed had illegally fixed the prices for various vitamin and methionine
products we purchased. As a result of the settlements, we received proceeds of
approximately $119.5 million in 2003. In February 2004, we received an
additional $4.5 million of proceeds. When combined with the settlement proceeds
received from similar claims settled since the commencement of these actions, we
have received cumulatively approximately $188 million from the settling
defendants. These claims that have been settled represent the vast majority of
our vitamin and methionine purchases.

     In a letter dated January 18, 2001, we were identified by the United States
Environmental Protection Agency ("EPA") as a potentially responsible party for
clean-up costs in connection with hazardous substances and wastes at the Hudson
Refinery Superfund Site in Cushing, Oklahoma. The letter invited us to enter
into negotiations with the EPA for the performance of a remedial investigation
and feasibility study at the site and also demanded that we reimburse the EPA
approximately $8.9 million for remediation expenses already incurred at the
site. In March 2001, we responded to the EPA denying any responsibility. No
further communication has been received from the EPA.

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

     None.


                                       20
<PAGE>

                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

     There is no established public market for the common equity of Land
O'Lakes. In view of the following, it is unlikely in the foreseeable future that
a public market for these securities will develop:

          (1) the common stock interests are nondividend bearing;

          (2) the right of any holder of common stock to receive patronage
     income depends on the quantity and value of the business the member
     conducts with us (See "Item 1. Business -- Description of the Cooperative
     -- Patronage Income and Equity");

          (3) the class of common stock issued to a member depends on whether
     the member is a cooperative or individual member and whether the member is
     a "dairy member" or "ag member" (See "Item 1. Business -- Description of
     the Cooperative -- Our Structure and Membership");

          (4) we may redeem holdings of members under certain circumstances upon
     the approval of our board of directors (See "Item 1. Business --
     Description of the Cooperative -- Patronage Income and Equity"); and

          (5) our board of directors may terminate a membership if it determines
     that the member has failed to adequately patronize us or has become our
     competitor (See "Item 1. Business -- Description of the Cooperative -- Our
     Structure and Membership").

     As of December 31, 2003, there are approximately 1,094 holders of Class A
common stock, 4,914 holders of Class B common stock, 190 holders of Class C
common stock and 1,142 holders of Class D common stock.

     On December 23, 2003, we issued $175.0 million of 9% Senior Secured Notes
due December 15, 2010 (the Senior Notes). We sold the Senior Notes for cash to
an initial purchaser in a transaction exempt from registration pursuant to
Section 4(2) of the Securities Act. Subsequently, the initial purchaser sold the
Senior Notes to qualified institutional buyers (as defined in the rules
promulgated under the Securities Act) in transactions exempt from registration
pursuant to Rule 144A and Regulation S of the Securities Act.


                                       21
<PAGE>


ITEM 6. SELECTED FINANCIAL DATA.

     The following information has been amended to reflect the restatement of
our consolidated financial statements as further discussed in "Explanatory Note"
in the forepart of this Form 10K-/A and Note 2 of Notes to Consolidated
Financial Statements of Land O'Lakes, Inc. included in Part II, Item 8,
"Financial Statements and Supplementary Data" of this Form 10-K/A. You should
read the selected restated consolidated historical financial information set
forth below along with "Item 7. Management's Discussion and Analysis of
Financial Condition and Results of Operations" and our restated audited
consolidated financial statements included in this Annual Report on Form 10-K/A.
The selected financial data presented below as of and for the years ended
December 31, 2003 and 2002 and for the year ended December 31, 2001 has been
derived from our restated audited consolidated financial statements included in
Part II, Item 8, "Financial Statements and Supplementary Data" of this Form
10K/A, and the selected financial data presented below as of December 31, 2001
and as of and for the years ended December 31, 2000 and 1999 has been derived
from our restated consolidated financial statements that are not
included in this Form 10-K/A.

<Table>
<Caption>
                                                                                   RESTATED
                                                                            YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                              2003        2002        2001        2000       1999(4)
                                                            --------    --------    --------    --------    --------
                                                                                ($ IN MILLIONS)
<S>                                                         <C>         <C>         <C>         <C>         <C>
STATEMENT OF OPERATIONS DATA:
Net sales ...............................................   $6,326.1    $5,842.5    $5,857.7    $5,666.8    $5,614.5
Cost of sales ...........................................    5,742.9     5,350.2     5,376.1     5,147.0     5,100.4
                                                            --------    --------    --------    --------    --------
Gross profit ............................................      583.2       492.3       481.6       519.8       514.1
Selling, general and administrative .....................      468.3       470.6       382.3       391.7       507.7
Restructuring and impairment charges(1) .................        7.5        31.4         3.7        54.2         3.9
                                                            --------    --------    --------    --------    --------
  Earnings (loss) from operations .......................      107.4        (9.7)       95.6        73.9         2.5
Interest expense, net ...................................       82.9        78.7        55.7        52.4        44.7
Gain on legal settlements(2) ............................      (22.8)     (155.5)       (3.0)         --          --
Other (income) expense, net(3) ..........................       (1.6)       (8.2)       23.1       (95.8)      (55.0)
Equity in (earnings) loss of affiliated companies .......      (57.1)      (22.7)      (48.6)       35.6        (7.3)
Minority interest in earnings (loss) of subsidiaries ....        6.4         5.4         6.9        (1.4)       (0.1)
                                                            --------    --------    --------    --------    --------
  Earnings before income taxes ..........................       99.6        92.6        61.5        83.1        20.2
Income tax expense (benefit) ............................       17.6        (3.8)       (6.6)      (14.6)       (0.4)
                                                            --------    --------    --------    --------    --------
  Net earnings ..........................................   $   82.0    $   96.4    $   68.1    $   97.7    $   20.6
                                                            ========    ========    ========    ========    ========
OTHER FINANCIAL DATA:
Depreciation and amortization ...........................   $  120.8    $  106.8    $   97.3    $   83.6    $   81.7
Capital expenditures ....................................       74.1        87.4        83.9       104.3       109.3
Cash patronage paid to members(5) .......................        4.2        20.2        30.7        10.6        20.0
Equity revolvement paid to members(6) ...................       20.2        17.7        16.2        43.6        28.7
BALANCE SHEET DATA (AT END OF PERIOD):
Cash and short-term investments .........................   $  110.3    $   64.3    $  130.2    $    4.0    $  197.8
Restricted cash(7) ......................................       20.1          --          --          --          --
Working capital(8) ......................................      401.2       370.9       311.0       463.7       457.8
Property, plant and equipment, net ......................      624.6       579.9       675.3       467.8       461.8
Property under capital leases, net ......................      109.1       105.7          --          --          --
Total assets ............................................    3,389.1     3,232.6     3,073.3     2,464.2     2,696.3
Total debt(9) ...........................................      963.2       959.0     1,010.3       628.8       783.9
Capital securities of trust subsidiary ..................      190.7       190.7       190.7       190.7       200.0
Obligations under capital leases ........................      110.0       108.3          --          --          --
Minority interests ......................................       62.7        53.7        59.8        55.1        14.9
Total equities ..........................................      879.4       895.8       823.3       795.1       764.2
</Table>

               See accompanying Notes to Selected Financial Data.


                                       22
<PAGE>

<Table>
<Caption>
                                                                                 RESTATED
                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                              2003        2002        2001        2000        1999
                                                            --------    --------    --------    --------    --------
                                                                           (DOLLARS IN MILLIONS)
<S>                                                         <C>         <C>         <C>         <C>         <C>
SELECTED SEGMENT FINANCIAL INFORMATION
DAIRY FOODS
Net sales (restated) ....................................   $2,975.0    $2,898.8    $3,462.1    $3,092.2    $3,289.8
Earnings (loss) from operations (restated) ..............       26.3       (20.5)       60.2        20.2       (16.5)
Depreciation and amortization ...........................       43.0        36.8        42.5        42.8        47.4
Capital expenditures ....................................       28.2        32.3        37.7        60.3        63.3
ANIMAL FEED(10)(11)(12)
Net sales ...............................................    2,467.2     2,444.7     1,864.0     1,182.2       931.2
Earnings from operations ................................       56.1        41.7        39.0        23.0        21.4
Depreciation and amortization ...........................       44.9        46.6        31.7        18.6        14.7
Capital expenditures ....................................       24.0        26.0        24.9        21.5        17.4
CROP SEED
Net sales ...............................................      479.3       406.9       413.6       365.5       190.8
Earnings from operations ................................       15.0         8.7        10.3        12.7         5.7
Depreciation and amortization ...........................        2.2         3.0         5.0         5.6         2.7
Capital expenditures ....................................        0.5         0.6         2.7         3.5         4.8
SWINE(12)
Net sales ...............................................       91.2        83.2       109.9       102.0        82.7
(Loss) earnings from operations .........................       (3.8)      (16.0)        6.0         0.3       (20.4)
Depreciation and amortization ...........................        3.5         3.8         5.6         6.2         7.9
Capital expenditures ....................................        5.1         3.1         7.3         9.6        14.0
AGRONOMY(13)
Net sales ...............................................         --          --          --       857.0     1,023.3
(Loss) earnings from operations .........................      (14.0)      (18.9)      (16.5)       22.4        14.2
Depreciation and amortization ...........................        6.1         6.1         6.3         4.6         3.4
Capital expenditures ....................................         --          --          --          --          --
LAYERS(14)
Net sales ...............................................      317.8          --          --          --          --
Earnings (loss) from operations .........................       28.5        (2.1)       (0.3)         --          --
Depreciation and amortization ...........................        6.3         0.9         0.3          --          --
Capital expenditures ....................................        3.8          --          --          --          --
OTHER/ELIMINATIONS
Net sales ...............................................       (4.4)        9.0         8.1        67.9        96.7
Loss from operations ....................................       (0.7)       (2.6)       (3.1)       (4.7)       (1.9)
Depreciation and amortization ...........................       14.8         9.6         5.9         5.8         5.6
Capital expenditures ....................................       12.5        25.4        11.3         9.4         9.8
</Table>

               See accompanying Notes to Selected Financial Data.

                        NOTES TO SELECTED FINANCIAL DATA

(1)  The following table summarizes restructuring and impairment charges
     (reversals):

<Table>
<Caption>
                                                          YEARS ENDED DECEMBER 31,
                                              ---------------------------------------------
                                               2003      2002      2001      2000     1999
                                              ------    ------    ------    ------   ------
<S>                                           <C>      <C>       <C>       <C>      <C>
   Restructuring charges (reversals) .......  $  3.5    $ 13.2    $ (4.1)   $  9.7   $   --
   Impairment of assets ....................     4.0      18.2       7.8      44.5      3.9
                                              ------    ------    ------    ------   ------
     Total .................................  $  7.5    $ 31.4    $  3.7    $ 54.2   $  3.9
                                              ======    ======    ======    ======   ======
</Table>

     The restructuring charges of $3.5 million, $13.2 million, reversal of
     ($4.1) million and charge of $9.7 million for the years ended December 31,
     2003, 2002, 2001 and 2000, respectively, primarily resulted from Land
     O'Lakes Farmland Feed initiatives to consolidate facilities and reduce
     personnel and the closing of manufacturing facilities in the dairy foods
     segment.

     The impairment charge of $4.0 million in 2003 related to the write-down of
     various assets to their estimated fair value and goodwill impairments. The
     impairment charge of $18.2 million in 2002 related to the write-down of
     certain impaired plant


                                       23
<PAGE>


     assets in the dairy foods and animal feed segments to their estimated fair
     value. The impairment charge of $7.8 million in 2001 related to write-downs
     of a feed operation in Mexico and certain swine assets to their estimated
     fair value. The impairment charge of $44.5 million in 2000 resulted
     primarily from a write-down of goodwill related to a previous acquisition
     in our dairy foods segment. The impairment charge of $3.9 million in 1999
     was related to under-utilization of the Land O'Lakes cheese production
     assets in Poland.

(2)  We recognized gains on legal settlements from product suppliers against
     whom we alleged certain price-fixing claims of $22.8 million, $155.5
     million and $3.0 million for the years ended December 31, 2003, 2002 and
     2001, respectively.

(3)  The following table summarizes other (income) expense, net:

<Table>
<Caption>
                                                                    YEARS ENDED DECEMBER 31,
                                                        ----------------------------------------------
                                                         2003      2002      2001      2000      1999
                                                        ------    ------    ------    ------    ------
<S>                                                     <C>       <C>       <C>       <C>       <C>
     (Gain) loss on sale of investments ..............  $ (0.9)   $  0.9    $ (0.3)   $ (2.4)   $ (0.8)
     Gain on divestitures of businesses ..............    (0.7)     (4.9)       --     (89.0)    (54.2)
     Gain on sale of intangibles .....................    (0.5)     (4.2)       --        --        --
     Loss (gain) on extinguishment of debt ...........     0.5        --      23.4      (4.4)       --
                                                        ------    ------    ------    ------    ------
      Total ..........................................  $ (1.6)   $ (8.2)   $ 23.1    $(95.8)   $(55.0)
                                                        ======    ======    ======    ======    ======
</Table>

(4)  Period results include an inventory write-down of $62.1 million for cheese
     and butter due to lower of cost or market adjustments.

(5)  Reflects the portion of earnings allocated to members for the prior fiscal
     year distributed in cash in the current fiscal year.

<Table>
<Caption>
                                                                     YEARS ENDED DECEMBER 31,
                                                        ----------------------------------------------
                                                         2003      2002      2001      2000      1999
                                                        ------    ------    ------    ------    ------
                                                                       (DOLLARS IN MILLIONS)
<S>                                                     <C>       <C>       <C>       <C>       <C>
     20% required for tax deduction ..................  $  2.8    $ 14.1    $ 28.5    $  7.0    $ 15.0
     Discretionary ...................................     1.4       6.1       2.2       3.6       5.0
                                                        ------    ------    ------    ------    ------
       Total .........................................  $  4.2    $ 20.2    $ 30.7    $ 10.6    $ 20.0
                                                        ======    ======    ======    ======    ======
</Table>

(6)  Reflects the distribution of earnings previously allocated to members and
     not paid out as cash patronage. Includes the distribution of a portion of
     the equity issued in connection with the acquisition of Dairyman's
     Cooperative Creamery Association and acquisition of certain assets of
     Countrymark Cooperative.

<Table>
<Caption>
                                                                    YEARS ENDED DECEMBER 31,
                                                        ----------------------------------------------
                                                         2003      2002      2001      2000      1999
                                                        ------    ------    ------    ------    ------
                                                                     (DOLLARS IN MILLIONS)
<S>                                                     <C>       <C>       <C>       <C>       <C>
     Revolvement
       Dairy Foods ...................................  $ 18.0    $ 15.2    $ 14.0    $ 13.8    $ 15.6
       Ag Services ...................................     2.2(a)    2.5(a)    2.2(a)   29.8      13.1
                                                        ------    ------    ------    ------    ------
        Total ........................................  $ 20.2    $ 17.7    $ 16.2    $ 43.6    $ 28.7
                                                        ======    ======    ======    ======    ======
</Table>

----------

          (a)  Included equity revolvements to deceased members of local
               cooperatives.

(7)  Cash held in a restricted account required to support the CPI property and
     equipment lease.

(8)  Working capital is defined as current assets (less cash and short-term
     investments and restricted cash) minus current liabilities (less notes and
     short-term obligations, and current maturities of long-term debt and
     obligations under capital leases).

(9)  Total debt excludes the 7.45% Capital Securities due on March 15, 2028, of
     our trust subsidiary.

(10) On October 1, 2000, we combined our feed assets with those of Farmland
     Industries to form Land O'Lakes Farmland Feed. We consolidate the operating
     activities of Land O'Lakes Farmland Feed.


(11) In October 2001, we acquired Purina Mills, Inc. and since then we have
     consolidated its operating activities in the feed segment.


                                       24
<PAGE>


(12) Historically, Purina Mills reported results of its swine business together
     with its feed business. Accordingly, the portion of our swine business
     which we acquired from Purina Mills is reported in our animal feed segment
     results for the years ended December 31, 2003, 2002 and 2001.

(13) On July 28, 2000, we contributed all of our revenue generating agronomy
     assets to Agriliance, a joint venture with United Country Brands and paid
     $57 million in cash, in exchange for a 50% interest in Agriliance.
     Beginning July 29, 2000, our share of earnings or losses in Agriliance was
     reported under the equity method of accounting.

(14) Through June 30, 2003, our layers business, MoArk, was unconsolidated and
     accounted for under the equity method. Effective July 1, 2003, MoArk was
     consolidated in our financial statements. Financial statements for periods
     prior to July 1, 2003 have not been restated.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.

     The following information has been amended to reflect the restatement of
our consolidated financial statements as further discussed in "Explanatory Note"
in the forepart of this Form 10-K/A and in Note 2 of Notes to Consolidated
Financial Statements of Land O'Lakes, Inc. included in Part II, Item 8,
"Financial Statements and Supplementary Data" of this Form 10-K/A.

     You should read the following discussions of financial condition and
results of operations together with the financial statements and the notes to
such statements included elsewhere in this Annual Report on Form 10-K/A. This
discussion contains forward-looking statements based on current expectations,
assumptions, estimates and projections of our management. These forward-looking
statements involve risks and uncertainties. Actual results could differ
materially from those anticipated in these forward-looking statements as a
result of certain factors, as more fully described in the "Risk Factors" section
and elsewhere in this Annual Report on Form 10-K/A. We undertake no obligation
to update publicly any forward-looking statements.

OVERVIEW

  GENERAL

  Segments

     We operate our business predominantly in the United States in six segments:
dairy foods, feed, seed, swine, agronomy and layers. We have limited
international operations.

     o    Our dairy foods segment produces, markets and sells butter, spreads,
          cheese and other dairy products.

     o    We operate our feed segment principally through Land O'Lakes Farmland
          Feed LLC, our 92% owned joint venture with Farmland Industries, Inc.
          ("Farmland Industries"). Our feed segment develops, produces, markets
          and distributes animal feeds such as ingredient feed, formula feed,
          milk replacers, vitamins and additives to both commercial and
          lifestyle customers. The results of the feed business are consolidated
          in our financial statements and the minority interest is eliminated.
          As a result of the Purina Mills acquisition in October 2001, feed
          results now include Purina Mills swine marketing activities since
          Purina Mills historically reported results of its swine business
          together with its feed business.

     o    Our seed segment sells seed for a variety of crops, including alfalfa,
          corn, soybeans and forage and turf grasses.

     o    Our swine segment produces and markets both young feeder pigs and
          mature market hogs.

     o    Our agronomy segment consists primarily of our 50% ownership in
          Agriliance, LLC, which is accounted for under the equity method and
          our 38% interest in CF Industries, Inc. which is accounted for on a
          cost basis. Agriliance markets and sells two primary products lines:
          crop protection (including herbicides and pesticides) and crop
          nutrients (including fertilizer and micronutrients). CF Industries is
          an inter-regional crop nutrient manufacturing cooperative.

     o    Our layers segment consists of our joint venture in MoArk, LLC, which
          was consolidated as of July 1, 2003. MoArk produces and markets shell
          eggs and egg products that are sold to retail and wholesale customers
          for consumer and industrial use throughout the United States.


                                       25
<PAGE>

     o    We also derive a portion of revenues and income from other related
          businesses, which are insignificant to our overall results.

     We allocate corporate administrative expense to all six of our business
segments using the following two methodologies: direct usage for services for
which we are able to track usage, such as payroll and legal, and invested
capital for all other expenses. A majority of these costs is allocated based on
direct usage. We allocate these costs to all segments, including segments
composed solely of investments and joint ventures.

Unconsolidated Businesses

     We have investments in certain entities that are not consolidated in our
financial statements. In 2003, income from our unconsolidated businesses
amounted to $57.1 million, compared to income of $22.7 million in 2002 and $48.6
million in 2001. Our investment in unconsolidated businesses as of December 31,
2003 was $506.6 million, compared to $545.6 million as of December 31, 2002 and
$568.1 million as of December 31, 2001. Cash flow from our investment in
unconsolidated businesses in 2003 was $39.9 million, compared to $30.4 million
in 2002 and $6.0 million in 2001.

     Agriliance and CF Industries constitute the most significant of our
investments in unconsolidated businesses, both of which are reflected in our
agronomy segment results. Our investment in, and earnings from, Agriliance and
CF Industries were as follows as of and for the years ended:

<Table>
<Caption>
                                 DECEMBER 31,   DECEMBER 31,   DECEMBER 31,
                                      2003          2002           2001
                                 ------------   ------------   ------------
                                               (IN MILLIONS)
<S>                              <C>            <C>            <C>
     AGRILIANCE:
       Investment ............   $       92.1   $       91.6   $       84.0
       Equity in earnings ....           33.9           25.1           34.2
     CF INDUSTRIES:
       Investment ............   $      249.5   $      249.5   $      248.5
       Patronage income ......             --             --             --
</Table>

     In 2003, 2002 and 2001, we received cash distributions of $25.8 million,
$17.5 million and $0.0 million, respectively, from Agriliance. We did not
receive any cash distributions from CF Industries during these periods.

     Land O'Lakes, CHS, Inc. ("CHS") and Farmland Industries contributed
substantially all of their agronomy marketing assets to Agriliance in July 2000.
The agronomy marketing operations of Land O'Lakes, CHS and Farmland Industries
were previously managed through various operating entities. Land O'Lakes has a
50 percent equity ownership in Agriliance. The other 50 percent ownership
interest in Agriliance is owned by United Country Brands (jointly owned by CHS
and Farmland Industries). Land O'Lakes provides certain support services to
Agriliance at competitive market prices. Agriliance was billed $9.2 million in
2003, $8.3 million in 2002 and $7.1 million in 2001 for the support services. In
addition, Land O'Lakes purchases insignificant amounts of product from
Agriliance. The fiscal year of Agriliance ends on August 31. Unless otherwise
indicated, references to the annual results of Agriliance in this Annual Report
on Form 10-K are presented on a calendar year basis to conform to Land O'Lakes'
presentation. Agriliance funds its operations from operating cash flows, an
initial working capital contribution on formation and borrowings from
unaffiliated third parties. As of December 31, 2003, Agriliance had entered into
syndicated secured and revolving credit arrangements in an aggregate amount of
$285 million and into a $200 million receivables securitization with CoBank. On
December 4, 2003, Agriliance restructured its credit arrangements to include a
$225 million three-year revolving syndicated credit facility, a three year $200
million receivables securitization with CoBank and sold $100 million of senior
secured notes in a private placement. Neither Land O'Lakes nor any of the
restricted subsidiaries guarantee these obligations. Land O'Lakes does not have
an obligation to contribute additional capital to finance Agriliance's
operations. Agriliance's performance reflects the seasonal nature of its
business. Most of its annual sales and earnings, which are principally derived
from the distribution of crop nutrients and crop protection products
manufactured by others, including CF Industries, occur in the second quarter of
each calendar year, with off-season losses in the first, third and fourth
quarter.

     For the year ended December 31, 2003 net earnings for Agriliance were $68.1
million, up $18.9 million versus 2002. This increase is the result of a $15.7
million increase in earnings from Agro Distribution, LLC, Agriliance's Southern
retail business. A $5.9 million increase in the wholesale crop nutrients
business also contributed to the improved earnings performance. The increased
earnings for both Agro Distribution and crop nutrients were the result of
improved margin performance. Agro Distribution's gross margin


                                       26
<PAGE>

increased $25.9 million to $136.2 million for the year ended December 31, 2003.
This increase was the result of increased sales of $57.2 million due to
increased market share and favorable weather patterns particularly in the
Southwest. Agro Distribution's gross margins also increased due to strong sales
of higher-margin branded crop protection products. Wholesale crop nutrient gross
margins increased by $9.0 million to $53.8 million. Increased crop nutrient
gross margin per ton of $2.54, resulting from higher average crop nutrient
prices, contributed to an increase in gross margins of $19.6 million. This
increase was partially offset by a 2.4 million ton decrease in crop nutrient
volume resulting from increased competition and lower application rates of key
crop nutrient products. A slight increase in wholesale crop protection margins
was offset by lower margins in Agriliance's other businesses. Increased margin
performance was partially offset by an increase of $22.3 million for bad debt,
restructuring and incentive expenses.

     CF Industries is an inter-regional cooperative involved in the manufacture
of crop nutrients, in which we have a 38% ownership interest based on our
product purchases. As a member, we are allowed to elect one board member out of
a total of eight. Agriliance is one of CF Industries' most significant
customers. CF Industries operates in a highly cyclical industry. The oversupply
of nitrogen in the industry since 1998 has resulted in depressed prices and,
consequently, depressed margins. Given a recent upturn in markets, CF Industries
has currently returned to a level of profitability. Since CF Industries is a
cooperative, we only receive earnings from our investment when the cooperative
allocates and distributes patronage to us. No patronage was allocated and
distributed to us in the last four years because CF Industries realized losses
in those years. We anticipate that no patronage allocations will occur until
these losses have been recouped. Our $249.5 million investment in CF Industries
primarily consists of approximately $150 million in noncash patronage income
from prior periods (not distributed to us) and approximately $100 million that
was acquired as part of our Countrymark acquisition in 1998 based on
Countrymark's prior business with CF Industries. We have performed impairment
tests of our investment and based on those tests we believe that the investment
is not impaired. We will continue to perform such tests to determine whether or
not a future impairment is warranted.

     Prior to the contribution of our agronomy assets to Agriliance, our
agronomy business earned patronage income on the business it conducted with CF
Industries. Since July 29, 2000, Land O'Lakes has been entitled to receive
patronage income for business that Agriliance transacts with CF Industries on
behalf of our members, primarily crop nutrient purchases. We believe that these
sales are on terms comparable to those available to unaffiliated third parties.

     We have an investment in CoBank, an agricultural cooperative bank, which
amounted to $18.6 million at December 31, 2003, $22.1 million at December 31,
2002 and $21.5 million at December 31, 2001. This investment constitutes less
than one percent of CoBank's total shareholders' equity. We account for our
investment in CoBank under the cost basis method of accounting. The investment
consists of an initial nominal cash amount of $1,000 and net equity
contributions based on a percentage (currently 10.0%) of our five-year average
loan volume. Since CoBank operates as a cooperative, we receive patronage income
from CoBank based on our annual loan volume with CoBank. This patronage income
reduces our interest expense. We believe that these loan transactions are on
terms comparable to those available to unaffiliated third parties.

   Cooperative Structure

     Land O'Lakes is incorporated in Minnesota as a cooperative corporation.
Cooperatives resemble traditional corporations in most respects, but with two
primary distinctions. First, a cooperative's common shareholders, its "members,"
either supply the cooperative with raw materials and/or purchase its goods and
services. Second, to the extent a cooperative allocates its earnings from member
business to its members and meets certain other requirements, it is allowed to
deduct this "qualified patronage income" or "patronage income" from its taxable
income. Patronage income is allocated in accordance with the amount of business
each member conducts with the cooperative.

     Cooperatives typically derive a majority of their business from members,
although they are allowed by the Internal Revenue Code to conduct non-member
business. Earnings from non-member business are retained as permanent equity by
the cooperative and taxed as corporate income in the same manner as a typical
corporation. Earnings from member business are either allocated to patronage
income or retained as permanent equity (in which case it is taxed as corporate
income) or some combination thereof.

     In order to obtain favorable tax treatment on allocated patronage income,
the Internal Revenue Code requires that at least 20% of each member's annual
allocated patronage income be distributed in cash. The portion of patronage
income that is not distributed in cash is retained by the cooperative and
allocated to member equities. Member equities may be distributed to members at a
later time as a "revolvement" as determined by our board of directors. Members
must recognize the amount of allocated patronage income (whether distributed to
members or retained by the cooperative) in the computation of their individual
taxable income.

     Cooperatives are also allowed to designate patronage income as
"nonqualified" patronage income and allocate it to member


                                       27
<PAGE>

equities. Unlike qualified patronage income, the cooperative pays taxes on this
nonqualified patronage income as if it was derived from non-member business. The
cooperative may revolve the nonqualified patronage equity to members at some
later date and is allowed to deduct those amounts from its taxable income at
that time. When nonqualified patronage income is revolved to the cooperative's
members, the revolvement must be included in the members' taxable income.

     For the year ended December 31, 2003, our net earnings from member business
were $39.7 million, excluding the portion (10% holdback) added to permanent
equity. Of this amount, $40.0 million was applied to allocated patronage refunds
and ($0.3) million was applied to deferred equities. The $40.0 million of
allocated patronage refunds consisted of an estimated $11.6 million to be paid
in cash in 2004 and $28.1 million to be retained as allocated member equities
and revolved at a later time, subject to approval by the board of directors. The
($0.3) million of deferred equities represents earnings from member businesses
that are held in an equity reserve account rather than being allocated to
members. For the year ended December 31, 2003 we had net earnings of $42.3
million applied to retained earnings, which represents permanent equity derived
from non-member business, the 10% holdback of member earnings and income taxes.

     In 2003, we made payments of $24.4 million for the redemption of member
equities. This included $4.2 million for the cash patronage portion of the 2002
earnings allocated to members. It also included $20.2 million for the
revolvement of member equities previously allocated to members, and not paid as
cash patronage, and the revolvement of a portion of equities issued in
connection with the 1998 acquisitions of Dairyman's Cooperative Creamery
Association and certain assets of Countrymark Cooperative.

  Wholesaling and Brokerage Activities

     Our dairy foods segment operates a wholesale milk marketing program. We
purchase excess raw milk over our manufacturing needs from our members and sell
it directly to other dairy processors. We generate losses or insignificant
earnings on these transactions. There are three principal reasons for doing
this: first, we need to sell a certain percentage of our raw milk to fluid dairy
processors in order to participate in the Federal market order system, which
lowers our input cost of milk for the manufacture of dairy products; second, it
reduces our need to purchase raw milk from sources other than members during
periods of low milk production in the United States (typically August, September
and October) and third, it ensures that our members have a market for the milk
that they produce during periods of high milk production. In 2003, we sold
5,744.0 million pounds of milk, which resulted in $939.4 million of net sales or
31.6% of our dairy foods segment's net sales for that period, with cost of sales
exceeding net sales by $12.3 million.

     Our feed segment, in addition to selling its own products, buys and sells
or brokers for a fee soybean meal and other feed ingredients. We market these
ingredients to our local member cooperatives and to other feed manufacturers,
which use them to produce their own feed. Although this activity generates
substantial revenues, it is a very low-margin business. We are generally able to
obtain feed inputs at a lower cost as a result of our ingredient merchandising
business because of lower per unit shipping costs associated with larger
purchases and volume discounts. In 2003, ingredient merchandising generated net
sales of $521.9 million, or 21.2% of total feed segment net sales, and a gross
profit of $15.5 million, or 5.4% of total animal feed segment gross profit.

  Seasonality

     Certain segments of our business are subject to seasonal fluctuations in
demand. In our dairy foods segment, butter sales typically increase in the fall
and winter months due to increased demand during holiday periods. Feed sales
tend to increase in the fourth and first quarter of each year because cattle are
less able to graze during cooler months. Previously, most crop seed sales
occurred in the first and second quarter of each year. However, we have seen a
trend toward selling more crop seed in the fourth and first quarter of each year
as a result of lower sales of proprietary brands and increased sales of
partnered seed brands. Agronomy product sales tend to be much higher in the
first and second quarter of each year, as farmers buy crop nutrients and crop
protection products to meet their seasonal needs.

  FACTORS AFFECTING COMPARABILITY

  Dairy and Agricultural Commodity Inputs and Outputs

     Many of our products, particularly in our dairy foods, feed, swine and
layers segments, use dairy or agricultural commodities as inputs or constitute
dairy or agricultural commodity outputs. Consequently, our results are affected
by the cost of commodity inputs and the market price of commodity outputs.
Government regulation of the dairy industry and industry practices in animal
feed tend to stabilize margins in those segments but do not protect against
large movements in either input costs or output prices.


                                       28
<PAGE>


     Dairy Foods. Raw milk is the major commodity input for our dairy foods
segment. In 2003, our raw milk input cost was $1,621.1 million, or 57.8% of the
cost of sales for our dairy foods segment. Cream, butter and bulk cheese are
also significant dairy foods commodity inputs. Cost of sales in 2003 for these
inputs was $155.2 million for cream, $108.5 million for butter and $262.1
million for bulk cheese. Our dairy foods outputs, namely butter, cheese and
nonfat dry milk, are also commodities.

     The minimum price of raw milk and cream is set monthly by Federal
regulators based on the regional prices of dairy food products manufactured.
These prices provide the basis for our raw milk and cream input costs. As a
result, those dairy foods products for which the sales price is fixed shortly
after production, such as most bulk cheese, are not usually subject to
significant commodity price risk as the price received for the output usually
varies with the cost of the significant inputs. In 2003, bulk cheese, which is
generally priced the date of make, represented $246.9 million, or 8.3% of our
dairy foods segment's net sales.

     We also maintain significant inventories of butter and cheese for sale to
our retail and foodservice customers, which are subject to commodity price risk.
Because production of raw milk and demand for butter varies seasonally, we
inventory significant amounts of butter. Demand for butter is highest during the
fall and winter when milk supply is lowest. As a result, we produce and store
excess quantities of butter during the spring when milk supply is highest. In
addition, we maintain some inventories of cheese for aging. In 2003, branded and
private label retail, deli and foodservice net sales of cheese and butter
represented $1,116.7 million, or 37.6%, of our dairy foods segment's net sales.

     Market prices for commodities such as butter and cheese can have a
significant impact on both the cost of products produced and the price for which
products are sold. The per pound market price of butter averaged $1.14 in 2003,
$1.11 in 2002 and $1.66 in 2001. The per pound market price for butter on
December 31, 2003 was $1.25. In the past three years, the lowest monthly market
price for butter was $0.96 in September 2002, and the highest monthly market
price was $2.14 in September 2001. The per pound market price for block cheese
averaged $1.32 in 2003, $1.18 in 2002 and $1.44 in 2001. In the past three
years, the lowest monthly market price for block cheese was $1.07 in March 2003
and the highest monthly market price was $1.72 in September 2001. The per pound
market price for block cheese on December 31, 2003 was $1.31.

     We maintain a sizable dairy manufacturing presence in the Upper Midwest.
This region has seen significant declines in cow numbers. Since 1993, cow
numbers declined 27% in Minnesota and 17% in Wisconsin. Over the same period,
the Minnesota/Wisconsin share of nationwide dairy manufacturing volume has
declined from 41% to 33%. This decline has put pressure on our Upper Midwest
milk input costs and has resulted in significant losses to our company in 2003
and 2002. We closed our Perham, Minnesota plant in January 2003 and sold this
facility in July 2003. We will continue to explore additional initiatives to
improve our Upper Midwest dairy infrastructure in an effort to increase
efficiencies and reduce costs. Based on the initiatives we have started in 2002,
including the eventual closing of the Volga, South Dakota plant, we incurred
$2.6 million in 2003 and $9.5 million in 2002 for restructuring and impairment
charges related to the Upper Midwest.

     Reduced margins on our mozzarella and whey products negatively impacted our
2003 results, primarily in our western cheese operations. Demand for mozzarella
and whey has softened, which together with anticipated increases in mozzarella
capacity in the industry, has placed downward pressure on the margins these
products generate. We expect that the reduced margins will continue at least
through 2004. These and other factors have contributed to higher than
anticipated start-up losses at CPI's new Tulare, California mozzarella and whey
manufacturing facility. By the end of 2004, we expect to have put into operation
$186 million in property, plant and equipment at this facility. Since CPI's
inception in 1999 through December 31, 2003, we incurred pre-tax losses related
to CPI aggregating $68.7 million. We expect pretax losses at CPI to continue at
least through 2004 as we complete our planned Phase II installation, which will
approximately double the plant capacity and improve profitability.

     Feed. The feed segment follows industry standards for feed pricing. The
feed industry generally prices products based on income over ingredient cost per
ton of feed. This practice tends to mitigate the impact of volatility in
commodity ingredient markets on our animal feed profits. As ingredient costs
fluctuate, the changes are generally passed on to customers through weekly or
monthly changes in prices. Accordingly, net sales are less of an indicator of
performance since large fluctuations can occur from period-to-period due to
volatility in the underlying commodity ingredient prices.

    We enter into forward contracts to supply feed, which currently represent
approximately 25% of our feed output. When we enter into these contracts, we
also generally enter into forward input supply contracts to lock in our
operating margins.

     Changes in commodity grain prices have an impact on the mix of products we
sell. When grain prices are relatively high, the demand for complete feed rises
since many livestock producers are also grain growers and will sell their grain
in the market and purchase complete feed as needed. When grain prices are
relatively low, these producers will feed their grain to their livestock and


                                       29
<PAGE>


purchase premixes and supplements to provide complete nutrition to their
animals. These fluctuations in product mix generally have minimal effects on our
operating results. Complete feed has a far lower margin per ton than supplements
and premixes. Thus, during periods of relatively high grain prices, although our
margins per ton are lower, we sell substantially more tonnage because the grain
portion of complete feed makes up the majority of its weight.

     As dairy production has shifted from the Upper Midwest to the western
United States, we have seen a change in our feed product mix, with lower sales
of complete feed and increased sales of simple blends. Complete feed is
manufactured feed which meets the complete nutritional requirements of animals,
whereas a simple blend is a blending of unprocessed commodities to which the
producer then adds vitamins to supply the animal's nutritional needs. Simple
blends tend to have lower margins than complete feeds. This change in product
mix is a result of differences in industry practices. Dairy producers in the
western United States tend to purchase feed components and mix them at the farm
location rather than purchasing a complete feed product delivered to the farm.
Producers purchase grain blends and concentrated premixes from separate
suppliers. This shift is reflected in increased sales of simple blends in our
western feed region and increases in our subsidiaries that manufacture premixes
in the western area. In addition, the increase in vertical integration of swine
and poultry producers has impacted our feed product mix by increasing sales of
lower-margin feed products.

     In addition, we have seen continued erosion of commodity feed volumes,
mainly related to the low prices in swine and dairy markets, which has resulted
in a liquidation of herds and a decrease in feed demand. In 2003, dairy feed
volumes were down 9% compared to 2002, and there were also reductions of 10% and
14%, respectively, in poultry and swine feed volumes. Some of this volume
reduction was deliberate due to plant closings and an increased focus on
value-added sales opportunities. We expect continued pressure on volumes in
dairy, poultry and swine feed to continue in 2004 as further integration occurs
in the swine and dairy industries. Beef livestock feed volumes improved by 5% in
2003 versus 2002; although, there continues to be uncertainty in the beef
livestock markets with the impact of reduced exports after the discovery of
bovine spongiform encephalopathy ("BSE;" also referred to as Mad Cow's disease)
in the U.S. marketplace. We do not expect this discovery of BSE to materially
impact our financial results in 2004. With declines in dairy commodity prices,
livestock producers also shifted from higher-margin branded feed products to
lower-margin commodity feeds.

     Swine. We produce and market both young feeder pigs (approximately 45
pounds) and mature market hogs (approximately 260 pounds) under three primary
programs: swine aligned, farrow-to-finish and cost-plus.

     Under the swine aligned program, we own sows and raise feeder pigs that we
sell to our local member cooperatives under ten-year contracts. For the first
five years, we receive a fixed base price for our feeder pigs and are reimbursed
for feed costs. In years six through ten, the price is based on the cost of
production plus a margin designed to achieve a target return on invested
capital. Since the price for the duration of the contract is not tied to the
live hog market, we do not have market risk on feeder pig prices. In addition,
there is no risk on corn or soybean meal prices since we are reimbursed for
actual feed costs. We incur production risk if we do not produce enough feeder
pigs or if we do not produce them at a competitive cost.

     Under the farrow-to-finish program, we produce and sell market hogs.
Historically, market hog price fluctuations have resulted in volatility in our
net sales and earnings. In order to mitigate this risk, we have committed to
sell substantially all of the market hogs we produce annually through 2005 to
Tyson, Inc. under a packer agreement. Under this packer agreement, we are paid
market prices for our hogs with a settlement based on the sales price of the
pork products produced from those hogs. This approach mitigates some of the
volatility under this program because market hog and pork product margins do not
tend to move together. We sell the balance of our market hogs on the open
market. We sell feeder pigs on the open market, as well, depending on sow farm
performance and finishing space limitations. In 2003, we sold approximately 21%
of our feeder pig volume on the open market.

     Under the cost plus program, we provide minimum hog price guarantees to
producers in exchange for swine feed sales and profit participation. We are in
the process of phasing out our existing cost plus contracts and will not be
entering into new ones under the current structure. During the second quarter of
2003, we reduced our hog exposure by offering our cost plus producers an early
exit option. During 2003, producers representing about 100,000 hogs elected the
early exit option, leaving 60,000 hogs on the cost plus program. The majority of
the remaining cost plus contracts will expire in early 2004, and the last cost
plus contracts will expire in August 2005. The program incurred pre-tax losses
of $2.4 million in 2003, $5.7 million in 2002 and had minimal earnings in 2001.

     Historically, Purina Mills reported results of its swine business together
with its feed business. Accordingly, the portion of our swine business which we
acquired from Purina Mills in October 2001 is reported within our feed segment.
We operate this portion of our swine business through two contract programs, the
pass-through program and the market risk sharing program. Under the pass-through
program, we enter into commitments to purchase weanling and feeder pigs from
producers and generally have commitments to immediately resell the animals to
swine producers. The market risk sharing program provides minimum price floors
to producers for market hogs. The price floor in our market risk sharing program
floats with the market price of hogs and the cost of swine feed. In 2003, this
portion of our swine business generated a loss of $0.7 million compared to
losses of $3.9 million in 2002 and $0.1 million in 2001. The improvement in 2003
versus 2002 was primarily due to an improvement in hog market prices as well as
exiting some contracts.


                                       30
<PAGE>

     Layers. MoArk produces and markets shell eggs and egg products. MoArk's
sales and earnings fluctuate depending on egg prices. For 2003, egg prices
averaged $0.93 per dozen as measured by Urner Barry South Central Large, as
compared to egg prices of $0.72 for 2002. Improved market prices for eggs
resulted, in part, from a declining chick hatch, changes in response to new
animal welfare guidelines and changing consumer dietary trends.

     Through June 30, 2003, MoArk was unconsolidated and our interest was
recorded only as equity in earnings or loss from affiliated companies. Effective
July 1, 2003, MoArk was consolidated in our financial statements as required by
Financial Accounting Standards Board Interpretation No. 46 ("FIN 46") and we did
not restate for prior periods. Accordingly, the 2003 and 2002 financial
statements are not comparative for several categories, including sales and cost
of sales in this segment. Sales of $317.8 million and cost of sales of $264.7
million were recorded for the six months ended December 31, 2003 in this
segment. There were no sales and cost of sales recorded for the first six months
of the year ended December 31, 2003 and for the twelve months ended December 31,
2002 as MoArk was accounted for under the equity method during these periods.

  Acquisitions/Joint Ventures/Divestitures

     In October 2001, we acquired Purina Mills, Inc. The total purchase price of
the Purina Mills acquisition was $358.6 million. The acquisition added $86.9
million of goodwill and $98.9 million of other intangible assets to our balance
sheet. This acquisition resulted in a substantial increase in our leverage as
long-term debt to capital increased from 43.5% at December 31, 2000, prior to
the acquisition, to 56.1% at December 31, 2001, subsequent to the acquisition.
Given the nature of products sold by Purina Mills and its distribution network,
the Purina Mills business has a higher gross margin rate and a higher rate of
selling, general and administrative expense as a percent of sales when compared
with our rates and percentages prior to this acquisition.

  Litigation Settlements

     Our net earnings and cash flow in 2003 and 2002 were significantly and
positively affected by proceeds of settlements from certain litigation.
Substantially all these gains have been recorded in our feed segment. Although
we continue to pursue related claims, we do not expect to receive significant
amounts relating to these matters in the future.

     In the fourth quarter of 1999, a class action lawsuit, alleging illegal
price fixing, was filed against various vitamin product suppliers. Initially, we
were a party to this action as a member of the class. In February 2000, however,
we decided to pursue our claims against the defendants outside the class action.
In the year ended December 31, 2002, we reached settlements with several
defendants. As a result of these settlements, we recorded during that period
gains on legal settlements aggregating $153.8 million. During the year ended
December 31, 2001, we recorded a gain of $3.0 million from this litigation. We
settled with additional defendants and received approximately $12.4 million in
2003. In February 2004, we settled with additional defendants and received $4.5
million. Cumulatively, we have received approximately $176 million from the
settling defendants, which represents the vast majority of our vitamin
purchases. We continue to pursue similar claims against a few other vitamin
product suppliers.

     During the first quarter of 2003, we also settled a claim against certain
suppliers of methionine, an amino acid that we purchase and use in certain of
our products. We alleged that certain methionine suppliers had illegally engaged
in price fixing. For 2003, we received $10.4 million from the settling
defendants. Cumulatively, we have received $12.1 million from the settling
defendants. We do not expect to receive additional settlements based on this
claim.

     The following table summarizes our gains on legal settlements for the last
three years:

<Table>
<Caption>
                                   YEAR ENDED DECEMBER 31,
                                  ------------------------
                                   2003     2002     2001
                                  ------   ------   ------
                                    (DOLLARS IN MILLIONS)

<S>                               <C>      <C>      <C>
     Vitamin settlement .......   $ 12.4   $153.8   $  3.0
     Methionine settlement ....     10.4      1.7       --
                                  ------   ------   ------
       Total ..................   $ 22.8   $155.5   $  3.0
                                  ======   ======   ======
</Table>

  Recording of Minimum Pension Liability

     Statement of Financial Accounting Standards No. 87, "Employers' Accounting
for Pensions", requires recognition of a minimum liability when the accumulated
benefit obligation exceeds the fair value of plan assets at the measurement
date. As of our November 30, 2003 measurement date, our defined benefit pension
plan assets had a lower market value than the plan's accumulated benefit


                                       31
<PAGE>

obligation. While we are not required to make any immediate cash contributions
to the plan, we recorded a required non-cash other comprehensive income charge
to equity of $60.9 million, net of an income tax benefit, in December 2003. In
2003, we also recorded a charge to equity of $4.7 million, net of income tax
benefit, for our portion of the minimum pension liability adjustment of
Agriliance. For the year ended December 31, 2002, we incurred no comparable
charges. These non-cash charges to equity do not affect net earnings.

  Derivative Commodity Instruments

     We use derivative commodity instruments, primarily futures contracts, to
reduce our exposure to changes in commodity prices. These contracts are not
designated as hedges under Statement of Financial Accounting Standards No. 133,
"Accounting for Derivative Instruments and Hedging Activities." The futures
contracts are marked to market each month and gains or losses ("unrealized
hedging gains and losses") are recognized in our earnings. We recorded
unrealized hedging gains of $19.5 million and $1.1 million for the years ended
December 31, 2003 and 2002, respectively, and we recorded an unrealized hedging
loss of $6.6 million for year ended December 31, 2001.

RESULTS OF OPERATIONS

<Table>
<Caption>
                                                                              RESTATED
                                                                    FOR THE YEARS ENDED DECEMBER 31
                                                     ----------------------------------------------------------------
                                                              2003                  2002                  2001
                                                     --------------------   -------------------   -------------------
                                                                   % OF                  % OF                 % OF
                                                     $ AMOUNT      TOTAL    $ AMOUNT     TOTAL    $ AMOUNT    TOTAL
                                                     --------    --------   --------   --------   --------   --------
                                                                            (DOLLARS IN MILLIONS)
<S>                                                  <C>         <C>        <C>        <C>        <C>        <C>
NET SALES
Dairy foods ......................................   $2,975.0        47.0   $2,898.8       49.6   $3,462.1       59.1
Feed .............................................    2,467.2        39.0    2,444.7       41.8    1,864.0       31.8
Seed .............................................      479.3         7.6      406.9        7.0      413.6        7.1
Swine ............................................       91.2         1.4       83.2        1.4      109.9        1.9
Layers ...........................................      317.8         5.0         --         --         --         --
Other/Eliminations ...............................       (4.4)        0.0        9.0        0.2        8.1        0.1
                                                     --------    --------   --------   --------   --------   --------
  Total net sales ................................   $6,326.1               $5,842.5              $5,857.7
                                                     ========               ========              ========
</Table>

<Table>
<Caption>
                                                                  % OF                  % OF                 % OF
                                                                   NET                   NET                   NET
                                                     $ AMOUNT     SALES     $ AMOUNT    SALES     $ AMOUNT    SALES
                                                     --------    --------   --------   --------   --------   --------
COST OF SALES
<S>                                                  <C>          <C>       <C>        <C>         <C>       <C>
Dairy foods ......................................   $2,804.8        94.3   $2,743.7        94.6   $3,231.3        93.3
Feed .............................................    2,179.1        88.3    2,155.3        88.2    1,691.3        90.7
Seed .............................................      416.2        86.8      353.9        87.0      354.2        85.6
Swine ............................................       88.6        97.1       93.5       112.4       97.0        88.3
Layers ...........................................      264.7        83.3         --          --         --          --
Other/Eliminations ...............................      (10.5)         --        3.8        42.2        2.2        28.4
                                                     --------    --------   --------    --------   --------    --------
  Total cost of sales ............................    5,742.9        90.8    5,350.2        91.6    5,376.1        91.8
Selling, general and administrative ..............      468.3         7.4      470.6         8.1      382.3         6.5
Restructuring and impairment charges .............        7.5         0.1       31.4         0.5        3.7         0.1
                                                     --------    --------   --------    --------   --------    --------
Earnings (loss) from operations ..................      107.4         1.7       (9.7)        0.2       95.6         1.6
Interest expense, net ............................       82.9         1.3       78.7         1.3       55.7         1.0
Gain on legal settlements ........................      (22.8)        0.4     (155.5)        2.7       (3.0)        0.1
Other (income) expense, net ......................       (1.6)        0.0       (8.2)        0.1       23.1         0.4
Equity in earnings of affiliated companies .......      (57.1)        0.9      (22.7)        0.4      (48.6)        0.8
Minority interest in earnings of subsidiaries ....        6.4         0.1        5.4         0.1        6.9         0.1
                                                     --------    --------   --------    --------   --------    --------
Earnings before income taxes .....................       99.6         1.6       92.6         1.6       61.5         1.1
Income tax expense (benefit) .....................       17.6         0.3       (3.8)        0.1       (6.6)        0.1
                                                     --------    --------   --------    --------   --------    --------
Net earnings .....................................   $   82.0         1.3   $   96.4         1.6   $   68.1         1.2
                                                     ========    ========   ========    ========   ========    ========
</Table>


                                       32
<PAGE>



  YEAR ENDED DECEMBER 31, 2003 COMPARED TO YEAR ENDED DECEMBER 31, 2002

  Overview of Results

     Our net earnings decreased $14.4 million to $82.0 million in 2003, compared
to $96.4 million in 2002. Net earnings in 2003 were impacted by a reduction in
gain on legal settlements, net of income taxes, of $113.0 million. Excluding
this reduction, net earnings increased $98.6 million over the year ended
December 31, 2002. Net earnings were favorably impacted by the effects of higher
market prices for dairy and egg products, higher prices for market hogs and
volume growth in the seed and layers segments. Earnings were also improved
through cost reduction initiatives, increased earnings from equity in affiliated
companies, reduced one-time costs related to the integration of Purina Mills,
gains on the sale of manufacturing facilities and reduced restructuring and
impairment charges. An increase in unrealized hedging gains of $10.7 million
also contributed to the increased earnings in 2003.

  Net Sales

     Net sales in 2003 increased $483.6 million, or 8.3%, to $6,326.1 million,
compared to 2002. The increase was primarily attributed to the consolidation of
MoArk effective July 1, 2003 which increased sales by $317.8 million. Increases
in dairy foods, feed, seed and swine sales contributed a $179.1 million increase
in sales. A discussion of net sales by business segment is found below under the
caption "Net Sales and Cost of Sales by Business Segment."

  Cost of Sales

     Cost of sales in 2003 increased $392.7 million, or 7.3%, to $5,742.9
million compared to 2002. The consolidation of MoArk increased cost of sales by
$264.7 million. Dairy foods, feed and seed contributed to an increase in cost of
sales due to higher average input prices for certain commodities. Cost of sales
as a percent of net sales decreased 0.8 percentage points to 90.8% for 2003,
compared to 91.6% for the prior year. The consolidation of MoArk was the primary
reason for the decrease in our cost of sales as a percent of net sales due to
its higher-margin product mix. In 2003, patronage income from other cooperatives
that was directly attributable to product purchases amounted to $6.0 million,
compared to $4.7 million in 2002. Our cost of sales was reduced by these
amounts. A discussion of cost of sales by business segment is found below under
the caption "Net Sales and Cost of Sales by Business Segment."

  Selling, General and Administrative Expense

     Selling, general and administrative expense for the year ended December 31,
2003 decreased $2.3 million, or 0.5%, to $468.3 million, compared to 2002. The
decrease was primarily due to gains on the sale of two dairy facilities, which
totaled $9.5 million, and spending reductions associated with our ongoing cost
control efforts. These reductions were partially offset by the consolidation of
MoArk, effective July 1, 2003, which added $23.4 million of selling, general and
administrative expenses in 2003. Selling, general and administrative expense as
a percent of net sales decreased 0.7 percentage points to 7.4% for the year
ended December 31, 2003 from 8.1% for the year ended December 31, 2002.

  Restructuring and Impairment Charges

     In 2003, we had restructuring and impairment charges of $7.5 million
compared to $31.4 million in 2002. In 2003, we closed two dairy facilities,
three feed plants, and a seed facility as we continued to rationalize our
operations, resulting in $3.5 million of restructuring charges. In 2002,
restructuring charges were $13.2 million related to severance costs at dairy and
feed facilities. Impairment charges of $4.0 million were recorded in 2003 due to
write-downs of certain assets to their estimated values and the recording of
goodwill impairments. In 2002, impairment charges totaled $18.2 million for the
write-down of assets held for sale in the dairy foods and feed segments.

  Interest Expense, Net

     Interest expense, net of interest income, in 2003 was $82.9 million,
compared to $78.7 million in 2002. The increase is partly due to $4.4 million of
interest expense in 2003 relating to CPI's capital lease obligation, which was
recorded in selling, general, and administrative expense as operating lease rent
expense in the 2002 consolidated financial statements. The consolidation of
MoArk effective July 1, 2003 resulted in additional interest expense of $3.3
million. Also, in 2003 we accelerated $3.7 million of deferred financing cost
amortization as a result of prepayments made on our term loans with proceeds
from the issuance of $175 million 9%


                                       33
<PAGE>

senior secured bonds in December 2003. Offsetting these increases was reduced
interest expense on our variable rate term loans of $7.0 million which was due
to lower debt levels and favorable LIBOR rates compared to 2002. Combined
interest rates for borrowings, excluding CoBank patronage, averaged 7.2% in
2003, compared to 7.0% in 2002.

  Gain on Legal Settlements

     As a result of settled litigation, we recorded a gain on legal settlements
of $22.8 million for the year ended December 31, 2003 compared to a gain on
legal settlements of $155.5 million year ended December 31, 2002. See "Overview
-- Factors Affecting Comparability -- Litigation Settlements."

  Equity in Earnings of Affiliated Companies

     For the year ended December 31, 2003, equity in earnings of affiliated
companies was $57.1 million, compared to equity in earnings of $22.7 million in
2002. Results for 2003 included equity in earnings from Agriliance of $33.9
million compared to equity in earnings of $25.1 million for 2002. This increase
was primarily driven by improved crop protection product and crop nutrient
product margins, partially offset by increased selling, general and
administrative expense. A discussion of net earnings for Agriliance can be found
under the caption "Overview -- General -- Unconsolidated Businesses." We
recorded earnings from MoArk of $4.3 million, prior to the consolidation,
effective July 1, 2003, compared to a loss of $2.9 million for the year ended
December 31, 2002. In addition, MoArk equity investments had equity earnings of
$10.2 million for the six months ended December 31, 2003. The increase in
MoArk-related earnings was driven by improved market prices for eggs, in part as
a result of a declining chick hatch, changes in response to new animal welfare
guidelines and changing consumer dietary trends.

  Income Taxes

     We recorded income tax expense of $17.6 million in 2003, compared to a tax
benefit of $3.8 million in 2002. The increase in tax expense resulted from
improved earnings from MoArk and other non-member business, including unrealized
hedging gains. The effect of allocated patronage refunds reduced our statutory
tax rate from 35.0% to a tax expense of 20.9% for 2003, compared to a tax
benefit of 1.6% in 2002. The effect of taxes not previously benefited and other
factors further reduced our tax rate, resulting in an effective tax rate of
17.7% for 2003, compared to an effective tax rate of (4.1)% in 2002.

  Allocation of Net Earnings

     In 2003, net earnings of $39.7 million from member business were allocated
to member equities, and retained earnings increased by $42.3 million, primarily
due to the increased earnings in Layers, which is non-member business, increased
earnings from unrealized hedging gains and the portion of the gain on legal
settlements that pertains to non-member business. This increase is partially
offset by non-member losses in Swine and Dairy Foods industrial operations. In
2002, net earnings of $83.8 million were allocated to member equities, and
retained earnings were increased by $12.6 million, reflecting the portion of the
gain on legal settlements that pertains to non-member business, partially offset
by losses in non-member business.

  Net Sales and Cost of Sales by Business Segment

     Our reportable segments consist of business units that offer similar
products and services and/or similar customers. We have six segments: Dairy
Foods, Feed, Seed, Swine, Agronomy and Layers. Our Agronomy segment consists
primarily of our 50% ownership in Agriliance, which is accounted for under the
equity method and our 38% interest in CF Industries which is accounted for on a
cost basis. Accordingly, no sales or cost of sales are recorded in the Agronomy
segment. A discussion of net sales and cost of sales for Agriliance can be found
under the caption "Overview -- General -- Unconsolidated Businesses."


                                       34
<PAGE>

  DAIRY FOODS

<Table>
<Caption>
                                               RESTATED
                                    FOR THE YEARS ENDED DECEMBER 31
                              -----------------------------------------
                                      2003                 2002
                              -------------------   -------------------
                                  $         %           $         %
                               AMOUNT    OF SALES     AMOUNT   OF SALES
                              --------   --------   --------   --------
<S>                           <C>        <C>        <C>        <C>
    Net sales .............   $2,975.0              $2,898.8
    Cost of sales .........    2,804.8     94.3      2,743.7     94.6
</Table>

     Net Sales

     Net sales for the year ended December 31, 2003 increased $76.2 million, or
2.6%, to $2,975.0 million, compared to 2002. For the year ended December 31,
2003, average commodity prices for butter increased $0.03 per pound, while
average commodity prices for cheese increased $0.13 per pound compared to 2002.
The impact of these market price changes increased net sales of butter by $15.2
million and increased net sales of cheese by $16.1 million compared to 2002.
Retail and foodservice butter volumes increased 9.5 million pounds resulting in
a $5.9 million increase in net sales versus 2002. Retail butter volume increased
as a result of the introduction of a new spreadable butter product that
increased volume by 5.9 million pounds. Foodservice butter volumes increased due
to an increased focus on school programs and growth in buying groups.
Foodservice cheese sales increased 17.9 million pounds which resulted in an
increase in sales of $25.7 million for 2003 compared to 2002 as a result of the
strong performance within schools and buying groups. Sales in 2003 for our
wholesale milk marketing program increased $47.9 million compared to 2002
primarily resulting from the increased market price of milk of approximately
$1.00 per hundredweight. Offsetting these increases was a $7.1 million decline
in bulk cheese sales for 2003 compared to 2002 as the result of closing the
Perham, Minnesota cheese plant. The cheese production of Perham was shifted to
the Melrose Dairy Plant which is an unconsolidated joint venture, which further
led to the decline in bulk cheese sales. Retail cheese volumes decreased 11.3
million pounds compared to 2002 due to competitive pricing pressures and the
grocer strikes on the West Coast. This resulted in a decrease in sales of $21.0
million. Deli cheese volumes decreased 8.7 million pounds resulting in a
decrease in sales of $15.5 million versus 2002. This decrease was primarily due
to increased average market prices, competitive pricing pressures and an
increased focus on higher-margin branded deli cheese products. International
sales decreased $16.5 million primarily due to the sale of the Poland cheese
plant in June 2002. Volume changes in other product categories accounted for the
remaining sales increase of $25 million.

     Cost of Sales

     Cost of sales for the year ended December 31, 2003 increased $61.1 million,
or 2.2%, to $2,804.8 million compared to 2002. Higher input costs for both
butter and cheese increased cost of sales by $13.3 million and $13.4 million,
respectively. Increased volumes of retail butter increased cost of sales by $5.6
million. Increased volumes for foodservice cheese in 2003 resulted in an
increase in cost of sales for $23.0 million. Cost of sales in 2003 under our
wholesale milk marketing program increased $47.0 million compared to 2002. These
increases were offset by reduced sales of bulk cheese resulting in decreased
cost of sales of $20.2 million. Reduced volumes of retail cheese and deli cheese
resulted in decreased cost of sales of $17.8 million and $12.5 million,
respectively. Cost of sales in International decreased $12.4 million primarily
due to the sale of the Poland cheese plant in June 2002. Volume changes in other
categories increased cost of sales by $21.7 million.

    FEED

<Table>
<Caption>
                                    FOR THE YEARS ENDED DECEMBER 31
                              -----------------------------------------
                                      2003                 2002
                              -------------------   -------------------
                                  $         %           $         %
                               AMOUNT    OF SALES     AMOUNT   OF SALES
                              --------   --------   --------   --------
<S>                           <C>        <C>        <C>        <C>
     Net sales ............   $2,467.2               $2,444.7
     Cost of sales ........    2,179.1     88.3       2,155.3    88.2
</Table>

    Net Sales

    Net sales for the year ended December 31, 2003 increased $22.5 million to
$2,467.2 million, compared to 2002. Sales of lifestyle feed products increased
$36.9 million, primarily due to volume increases in horse, lab, and zoo feeds
and increases in commodity prices, offset by declines in our pet food sales
volumes. Ingredient sales increased $36.6 million, as a result of strong sales
at the end of the year, increasing commodity prices during the second half of
the year and product mix changes. Sales of animal health, farm and ranch
products increased $39.4 million due to the creation of a consolidated joint
venture in 2003. An increase in sales prices due to


                                       35
<PAGE>

increased commodity prices for livestock feed during the latter part of the year
also contributed to the sales increase. Offsetting these increases was a $61.8
million decline in livestock feeds, as volume decreased in our dairy, feedlot,
grass cattle and swine areas due to unfavorable producer economics for the
majority of the year. Volumes continued to be under pressure due to the effects
of an excess supply of animal protein in the market, the impact of depressed
commodity prices in dairy, swine and poultry, integration efforts in the
industry, an increase in competitive pressures and a geographic shift in dairy
production from the Upper Midwest to the western United States. We also
experienced a decrease of $2.1 million in animal milk product sales, as volumes
returned to historical levels compared to record volumes in 2002. Sales in our
feed additive business decreased $4.9 million, as feed industry economics
continued to be unfavorable. Sales declines of $13.7 million were attributed to
exiting businesses in 2002.

     Cost of Sales

     Cost of sales for the year ended December 31, 2003 increased $23.8 million,
or 1.1%, to $2,179.1 million compared to 2002. Cost of sales of lifestyle feed
products increased $19.2 million due to volume increases for horse, lab and zoo
feeds, somewhat offset by volume declines in pet food. Lifestyle feed costs are
also higher due to increased input costs as a result of higher commodity prices.
Ingredient cost of sales increased $29.7 million as a result of strong volumes
late in 2003, increased commodity prices during the second half of 2003, and
changes in product mix. Cost of sales for animal health, farm and ranch products
increased by $38.0 million due to the creation of a consolidated joint venture
in 2003. Offsetting these increases was a $25.7 million decrease in cost of
livestock feeds primarily due to volume decreases in dairy, feedlot, cattle and
swine feed sales. Producer economics in the dairy and swine areas have pressured
margins in these areas and affected feed purchasing decisions. Volumes declined
due to the effects of an excess supply of animal protein in the market, the
impact of depressed commodity prices in dairy, swine and poultry, integration
efforts in the industry, competitive pressures and a geographic shift in dairy
production. We also experienced a decrease of $3.2 million for animal milk
products, as volumes returned to historical levels compared to record volumes in
2002. Cost of sales in our feed additives area decreased $3.4 million, as this
sector has also been impacted by unfavorable industry economics. Cost reductions
in our manufacturing and distribution areas decreased cost of sales by $9.5
million in 2003 versus 2002, as we continue integration efforts. Unrealized
hedging gains decreased cost of sales by $11.6 million as commodity markets
moved higher at year-ended 2003 when we had more derivatives in place to manage
risk on increased feed volumes sold during the winter months. Cost of sales also
declined $9.0 million due to businesses exited in 2002.

     SEED

<Table>
<Caption>
                                    FOR THE YEARS ENDED DECEMBER 31
                              -----------------------------------------
                                      2003                 2002
                              -------------------   -------------------
                                  $         %           $         %
                               AMOUNT    OF SALES     AMOUNT   OF SALES
                              --------   --------   --------   --------
<S>                           <C>        <C>        <C>        <C>
     Net sales ............   $  479.3              $  406.9
     Cost of sales ........      416.2     86.8        353.9     87.0
</Table>

     Net Sales

     Net sales for the year ended December 31, 2003 increased $72.4 million, or
17.8%, to $479.3 million compared to 2002. Volume growth and product mix in both
proprietary and partnered categories resulted in increased corn sales of $47.6
million, or 35.7% compared to 2002. Soybean sales increased $38.9 million in
2003, or 29.6%, as a result of increased volumes and sales price. Alfalfa sales
increased $2.6 million, or 6.7%, due to increased volumes related to selling off
excess inventory. Weak markets and lower volumes decreased forage and turf sales
by $4.4 million and $0.5 million respectively. Sales of inoculation/coatings
decreased $2.8 million, mainly as a result of the sale of a wholesale business
in 2002. Cotton volumes decreased, resulting in a $1.9 million sales decrease.
Volume decreases in other seed categories resulted in a sales decrease of $7.1
million.

     Cost of Sales

     Cost of sales for the year ended December 31, 2003 increased $62.3 million,
or 17.6%, to $416.2 million compared to 2002. Continued volume growth in both
proprietary and partnered corn resulted in increased cost of sales of $40.8
million, or 35.0% over 2002. Cost of sales for soybeans increased $27.0 million,
or 22.6%, due to an increase in sales volume. Cost of sales for alfalfa
increased $8.1 million, or 26.3%, due to sales and write-downs of excess
inventory. Weak forage and turf sales resulted in decreased cost of sales of
$3.9 and $1.3 million, respectively. As a result of selling the high margin
wholesale inoculants business in 2002, cost of inoculation decreased by $0.5
million. Lower cotton volumes decreased cost of sales by $1.8 million. Product
mix in other seed categories accounted for a decrease in cost of sales of $5.7
million. An unrealized hedging gain on soybean futures contracts of $2.6 million
for the year ended December 31, 2003 compared to an unrealized hedging gain of
$2.3 million for the year ended December 31, 2002 decreased cost of sales by
$0.3 million.


                                       36
<PAGE>

     SWINE

<Table>
<Caption>
                                    FOR THE YEARS ENDED DECEMBER 31
                              -----------------------------------------
                                      2003                 2002
                              -------------------   -------------------
                                  $         %           $         %
                               AMOUNT    OF SALES     AMOUNT   OF SALES
                              --------   --------   --------   --------
<S>                           <C>        <C>        <C>        <C>
     Net sales ............   $   91.2              $   83.2
     Cost of sales ........       88.6     97.1         93.5     112.4
</Table>

     Net Sales

     Net sales for the year ended December 31, 2003 increased $8.0 million, or
9.6%, to $91.2 million, compared to 2002. Reduced supply, caused in part by a
reduction in the U.S. breeding herd, increased the average market hog price for
the year ended December 31, 2003 to $40.59 per hundredweight versus an average
market price of $35.86 for the year ended December 31, 2002. The average price
per feeder pig sold on the open market increased $4.62, from $34.33 for the year
ended December 31, 2002 to $38.95 for the year ended December 31, 2003. The
increase in average market hog prices along with the increase in feeder pig
prices increased sales by $10.1 million for 2003 compared to 2002. We signed a
packer agreement, effective September 25, 2000, which ties the price we receive
for market hogs to the price that the packer receives for pork products. For
2003, this agreement decreased our sales by $1.3 million, compared to 2002. The
number of market hogs sold decreased by 8,873 and the number of feeder pigs sold
decreased by 25,405, with a corresponding sales decrease of $1.8 million.

     Cost of Sales

     Cost of sales for the year ended December 31, 2003 decreased $4.9 million,
or 5.2%, to $88.6 million, compared to 2002. Reduced volumes and lower costs
under our Cost Plus program decreased cost of sales by $5.8 million partially
offset by higher input costs which increased cost of sales by $2.8 million. An
unrealized hedging gain decreased cost of sales by $2.0 million for the year
ended December 31, 2003, compared to an unrealized hedging loss of $0.9 million
for the year ended December 31, 2002, resulting in a net decrease in cost of
sales of $2.9 million.

     LAYERS

     Effective July 1, 2003, we consolidated MoArk under FIN 46 and presented
the business as our Layers segment in our financial statements. Prior periods
were not restated. Prior to July 1, MoArk was accounted for under the equity
method; hence, sales and cost of sales for 2002 and the first six months of 2003
were not included in our Layers segment. The following table shows, for
comparative purposes, selected pro forma financial data for the years ended
December 31 for MoArk as if it had been consolidated as of January 1, 2002.

<Table>
<Caption>
                                              PRO FORMA
                                    FOR THE YEARS ENDED DECEMBER 31
                              -----------------------------------------
                                      2003                 2002
                              -------------------   -------------------
                                  $         %           $         %
                               AMOUNT    OF SALES     AMOUNT   OF SALES
                              --------   --------   --------   --------
<S>                           <C>        <C>        <C>        <C>
     Net sales ...........    $  552.4              $  441.8
     Cost of sales .......       479.9     86.9        407.6     92.3
</Table>

     Net Sales

     On a pro forma basis, net sales for the year ended December 31, 2003
increased $82.4 million, or 18%, to $552.4 million, compared to 2002. During
2003, the average market price of eggs per dozen was $0.93 as compared to $0.73
in 2002. During the year ended December 31, 2003, LAND O LAKES-branded egg sales
increased to 4.9 million dozen, up 43% compared to 2002. Total volume of shell
eggs (in dozens) increased by 62 million, which increased sales by nearly $57.7
million.

     Cost of Sales

     Pro forma cost of sales for the year ended December 31, 2003 increased
$72.3 million, or 17.7%, to $479.9 million compared to 2002. For 2003, the
average cost of eggs (all egg sizes and types) per dozen was $0.63 as compared
to $0.53 in 2002 due to increased feed and bird costs. Total volume of shell
eggs (in dozens) increased by 62 million, which increased cost of sales by
nearly $39.0 million.


                                       37
<PAGE>

  YEAR ENDED DECEMBER 31, 2002 COMPARED TO YEAR ENDED DECEMBER 31, 2001

  Overview of Results

     Our net earnings increased $28.3 million to $96.4 million in 2002, compared
to $68.1 million in 2001. Net earnings in 2002 include a gain on legal
settlements of $129.3 million, net of income tax expense of $26.2 million, while
net earnings in 2001 include a gain on legal settlements of $2.7 million, net of
income tax expense of $0.3 million.

     Net earnings in 2002, excluding the impact of legal settlements, were
adversely affected by lower market prices and volume declines for dairy, feed
and swine commodity products, reduced earnings from equity in affiliated
companies, start-up expenses associated with CPI and restructuring and
impairment charges in the Feed and Dairy segments.

  Net Sales

     Net sales in 2002 decreased $15.2 million, or 0.3%, to $5,842.5 million,
compared to net sales of $5,857.7 million in 2001. The decrease was primarily
attributed to declines in dairy foods, feed and swine sales, partially offset by
the acquisition of Purina Mills in October 2001, which contributed $694.3
million in incremental sales in 2002.

   Cost of Sales

     Cost of sales in 2002 decreased $25.9 million, or 0.5%, to $5,350.2
million, compared to cost of sales of $5,376.1 million in 2001. Cost of sales as
a percent of net sales decreased 0.2 percentage points to 91.6% for 2002,
compared to 91.8% for the prior year. While the acquisition of Purina Mills
contributed to the decrease in our cost of sales as a percent of net sales due
to a higher-margin product mix, it added significantly to our cost of sales,
resulting in an increase of $576.6 million. This increase was partially offset
by lower cost of sales in dairy foods. In 2002, patronage income from other
cooperatives that was directly attributable to product purchases amounted to
$4.7 million, compared to $6.2 million in 2001. Our cost of sales was reduced by
these amounts.

  Selling, General and Administrative Expense

     Selling, general and administrative expense in 2002 increased $88.3
million, or 23.0%, to $470.6 million, compared to 2001. Selling, general and
administration expense as a percent of net sales increased 160 basis points from
6.5% in 2001 to 8.1% in 2002. The acquisition of Purina Mills in October 2001
contributed $81.4 million in incremental selling, general and administration
expense and increased our selling, general and administrative expense as a
percent of net sales by 140 basis points.

  Restructuring and Impairment Charges

     In 2002, Land O'Lakes recorded restructuring and impairment charges of
$31.4 million, compared to $3.7 million in 2001. Dairy Foods recorded a $19.5
million restructuring and impairment charge in 2002, of which $15.1 million was
related primarily to the write-down of certain impaired plant assets to their
estimated fair value in anticipation of plant closings, and $4.4 million was
related to employee severance and outplacement costs for 374 employees at
various locations. Animal feed recorded an $11.9 million restructuring and
impairment charge, of which $3.1 million primarily was related to the write-down
of certain impaired plant assets to their estimated fair value, and $8.8 million
was related to employee severance and outplacement costs for 375 employees at
various locations. Restructuring and impairment charges in 2001 included a $1.7
million restructuring charge by Dairy Foods for employee severance and
outplacement costs for 63 employees at a manufacturing facility, a $6.0 million
impairment charge related to a feed operation in Mexico, a $1.8 million
impairment charge related to the write-down of Swine assets to their estimated
fair value and a $5.8 million reversal of charges taken in 2000. The 2001
reversal was for the sale of certain animal feed assets that had been written
off in December 2000 and to reflect the decision to continue operating a plant
previously scheduled for shutdown.

  Interest Expense

     Interest expense in 2002 was $78.7 million, compared to $55.7 million in
2001. The $23.0 million, or 41.3%, increase primarily resulted from increased
borrowing to finance the Purina Mills acquisition in October 2001. Average debt
balances increased by $150.6 million over 2001.


                                       38
<PAGE>

  Gain on Legal Settlements

     In the fourth quarter of 1999, a class action lawsuit, alleging illegal
price fixing, was filed against various vitamin product suppliers. Initially, we
were a party to this action as a member of the class. In February 2000, however
we decided to pursue our claims against the defendants outside the class action.
During the period commencing January 2002 through December 2002, we recorded a
gain of $155.6 million on vitamin settlements. These settlements were with those
defendants who supplied the vast majority of the vitamin purchases under
dispute. In 2001, we recorded a gain on legal settlements of $3.0 million.


                                       39
<PAGE>


  Other (Income) Expense, Net

     In 2002, we recorded $8.2 million of other income. This was composed of a
$5 million gain on divestitures of seed businesses and the gain on the sale of a
customer list pertaining to a feed phosphate distribution business for $4.2
million. In 2001, we recorded a loss on the extinguishment of debt of $23.5
million due to refinancing related to the Purina acquisition.

  Equity in Loss or Earnings of Affiliated Companies

     In 2002, equity in earnings of affiliated companies was $22.7 million,
compared to earnings of $48.6 million in 2001. Results in 2002 included earnings
from Agriliance of $25.1 million, a loss from our Melrose Dairy Proteins LLC
joint venture of $5.2 million and a loss from MoArk of $2.9 million, partially
offset by earnings from our Advanced Food Products joint venture of $4.0 million
and earnings from other affiliated companies. Results in 2001 included earnings
from Agriliance of $34.2 million, earnings from various dairy, feed and swine
joint ventures of $12.6 million and earnings from MoArk of $1.8 million.

  Income Taxes

     We recorded an income tax benefit of $3.8 million in 2002, compared with a
tax benefit of $6.6 million in 2001. The tax benefit resulted from losses in our
dairy foods industrial operations and Cheese & Protein International LLC joint
venture, as well as non-member losses in our swine business and in MoArk, an
affiliated company, which more than offset the tax expense related to the
unallocated gain on legal settlements. The effect of allocated patronage refunds
reduced our statutory tax rate from 35.0% to a tax credit of 1.6% for 2002,
compared to a tax credit of 5.2% in 2001. The effect of foreign operations and
other factors further reduced our tax rate, resulting in an effective tax rate
of (4.1)% for 2002, compared to an effective tax rate of (10.7)% in 2001.

  Allocation of Net Earnings

     In 2002, net earnings of $83.8 million from member business were allocated
to member equities, and retained earnings increased by $12.6 million, reflecting
primarily the portion of the gain on legal settlements that pertains to
non-member business, partially offset by non-member losses in Swine and Dairy
Foods industrial operations. In 2001, net earnings of $70.3 million were
allocated to member equities, and retained earnings were reduced by $2.2
million, reflecting minor losses in non-member business.

  Net Sales and Cost of Sales by Business Segment

     DAIRY FOODS

<Table>
<Caption>
                                               RESTATED
                                    FOR THE YEARS ENDED DECEMBER 31
                              -----------------------------------------
                                      2002                 2001
                              -------------------   -------------------
                                  $         %           $         %
                               AMOUNT    OF SALES     AMOUNT   OF SALES
                              --------   --------   --------   --------
<S>                           <C>        <C>        <C>        <C>
         Net sales .........  $2,898.8              $3,462.1
         Cost of sales .....   2,743.7     94.6      3,231.3     93.3
</Table>

     Net Sales

     Net sales in 2002 decreased $563.3 million to $2,898.8 million, compared to
net sales of $3,462.1 million in 2001. In 2002, average commodity prices for
butter decreased $0.55 or 33.3% per pound, while average commodity prices for
cheese decreased $0.25 or 17.5% per pound compared to the same period in 2001.
The impact of these market price changes decreased net sales of butter by $205.0
million and decreased net sales of cheese by $52.5 million. However, the prices
retailers set for branded butter did not follow trends in the commodity butter
markets. Retail prices for branded butter remained high, which resulted in
declines in sales volumes as consumers shifted to substitute products or reduced
consumption. Retail branded butter and spreads volumes decreased 3.5 million
pounds and 5.9 million pounds, respectively, representing a decrease in net
sales of $8.1 million and $4.5 million, respectively, from the same period last
year. On the other hand, private label butter volumes increased 15.1 million
pounds and increased sales $25.6 million over the prior year. Foodservice butter
volumes decreased 3.8 million pounds over the prior year and decreased sales by
$7.4 million. Bulk cheese sales decreased $56.6 million for the period ended
December 31, 2002 compared to the year ended December 31, 2001. Deli cheese
volumes decreased 4.6 million pounds from the prior year, which resulted in a
reduction of sales of $8.8 million. Nonfat dry milk powder, private label butter
and cheese sales in the Western Region decreased $35.7 million, $33.6 million
and $23.2


                                       40
<PAGE>


million, respectively. The decline in powder sales was due to changes in
production schedules at our dairy plants, which resulted in reduced powder
byproduct availability, while the decline in butter and cheese sales was due to
a combination of decreased market prices and volume declines. Sales decreased
$14.5 million as a result of exiting our cheese manufacturing business in
Poland. Sales also decreased $13.7 million due to the formation of our Advanced
Food Products joint venture. Sales in 2002 under our wholesale milk marketing
program decreased $105.6 million, or 11.4%, to $822.7 million, compared to
$928.3 million in 2001. Volume changes in exports, foodservice cheese and other
product categories accounted for the remaining sales decrease of $19.7 million.

     Cost of Sales

     Cost of sales in 2002 decreased $487.6 million to $2,743.7 million,
compared to cost of sales of $3,231.3 million in 2001. In 2002, average butter
market prices decreased $0.55 per pound, while average cheese market prices
decreased $0.25 per pound compared to the same period in 2001. The impact of
these market price changes decreased cost of sales of butter by $182.0 million
and decreased cost of sales of cheese by $52.2 million. Increased volumes of
private label butter sales increased cost of sales $24.2 million over the prior
year. Foodservice butter volume decreases resulted in decreased cost of sales of
$7.1 million. Reduced sales of bulk cheese and deli cheese resulted in decreased
cost of sales of $53.3 million and $7.4 million, respectively. Cost of sales for
nonfat dry milk powder, private label butter and cheese in the Western region
decreased $40.2 million, $25.6 million and $12.8 million, respectively. Higher
milk input costs in the Upper Midwest driven, in part, by lower federal order
pool returns resulted in increased cost of sales of $7.4 million. Cow numbers
and milk production have declined in both Minnesota and Wisconsin, resulting in
competitive pressures for milk and higher milk procurement costs. The decision
to exit our cheese manufacturing operations in Poland reduced cost of sales by
$13.9 million. The formation of our Advanced Food Products joint venture
decreased cost of sales by $12.6 million. Cost of sales in 2002 under our
wholesale milk marketing program decreased $103.0 million, or 11.0%, to $830.1
million, compared to $933.1 million in 2001. Reduced energy costs in 2002
decreased cost of sales by $9.8 million, as compared to 2001. Cost of sales
includes $25.1 million from the start-up of Cheese & Protein International's
cheese and whey plant in Tulare, California. Finally, cost of sales for other
products decreased $24.4 million over the prior-year period. Cost of sales as a
percent of net sales increased 1.3 percentage points from 93.3% in 2001 to 94.6%
in 2002, primarily due to lower sales volumes and decreased commodity prices for
butter and cheese.

     FEED

<Table>
<Caption>
                                    FOR THE YEARS ENDED DECEMBER 31
                              -----------------------------------------
                                      2002                 2001
                              -------------------   -------------------
                                  $         %           $         %
                               AMOUNT    OF SALES     AMOUNT   OF SALES
                              --------   --------   --------   --------
<S>                           <C>        <C>        <C>        <C>
        Net sales .........   $2,444.7              $1,864.0
        Cost of sales .....    2,155.3     88.2      1,691.3      90.7
</Table>

     Net Sales

     Net sales in 2002 increased $580.7 million, or 31.2%, to $2,444.7 million,
compared to net sales of $1,864.0 million in 2001. The acquisition of Purina
Mills contributed $686.8 million in incremental sales. This increase was
partially offset by declines in Land O'Lakes Farmland Feed branded sales. Sales
of bulk phosphates decreased $19.2 million due to the sale of this business to a
third party in the first quarter of 2002. Sales in our Land O'Lakes Farmland
Feed animal health products decreased $17.5 million as a result of a realigned
marketing arrangement with a large vendor whereby the vendor sells product
directly to our customers in exchange for a margin-based fee. Swine feed sales
of our Land O'Lakes Farmland Feed branded products decreased $16.3 million as a
result of decreased volumes and depressed market prices for hog producers
caused, in part, by excess food proteins in the U.S. market. Sales in our wholly
and majority owned subsidiaries declined $15.7 million primarily as the result
of exiting a joint venture operation manufacturing catfish feeds early in 2002.
Sales in our International division decreased $12.4 million, primarily as a
result of exiting our Poland operations. Sales in our medicated feed additives
business declined $5.1 million due to lower volumes. Sales of Land O'Lakes
Farmland Feed branded beef feeds decreased $4.8 million, primarily due to the
effect of warmer than average winter weather in early 2002 and excess food
proteins in the U.S. market. Sales in our warehouse ingredient area declined by
$3.1 million due to lower volumes. On the other hand, sales in our animal milk
products area increased $2.3 million as a result of strong volumes. Sales in our
dairy feeds area increased $1.5 million, driven by strong sales of simple blends
in our Western region. Changes in other feed categories amounted to a decrease
of $12.7 million. Finally, sales from ingredient merchandising decreased $10.5
million, or 2.1%, from $500.2 million in 2001 to $489.7 million in 2002.


                                       41
<PAGE>


     Cost of Sales

     Cost of sales in 2002 increased $464.0 million, or 27.4%, to $2,155.3
million compared to $1,691.3 million in 2001. The acquisition of Purina Mills
added $570.3 million in cost of sales in 2002. This increase was partially
offset by a decrease in Land O'Lakes Farmland Feed branded product lines. Cost
of sales in our wholly and majority owned subsidiaries declined $18.5 million,
primarily the result of exiting a joint venture manufacturing catfish feed in
early 2002. Cost of sales of bulk phosphates decreased $17.0 million as we sold
this business during the first quarter of 2002. Cost of sales for Land O'Lakes
Farmland Feed animal health products decreased $16.6 million as a result of a
realigned marketing arrangement with a large vendor whereby the vendor sells
product directly to our customers in exchange for a margin-based fee. Land
O'Lakes Farmland Feed branded swine cost of sales decreased $9.6 million. Cost
of sales in our International division decreased $10.5 million primarily due to
the exit of our Mexico and Poland operations in 2002. Land O'Lakes Farmland Feed
branded beef feeds cost of sales decreased $2.3 million, due to slower sales as
a result of warm winter weather early in 2002. Cost of sales in our warehouse
ingredients and medicated feed additives areas declined $1.9 million and $2.6
million, respectively, due to lower volumes. Cost reductions from the
integration efforts related to Purina Mills reduced our cost of sales by $7.8
million. Cost of sales in our dairy feed area increased $3.0 million, primarily
as a result of strong sales in our Western region. Patronage income, which is
recorded as a reduction of cost of sales, decreased $2.9 million. An unrealized
hedging gain in 2002 related to corn and soybean meal futures contracts
decreased cost of sales by $0.2 million, compared to an increase from an
unrealized hedging loss of $3.7 million in 2001, resulting in a cost of sales
decrease of $3.9 million. Cost of sales decreased $10.4 million as a result of
the decline in ingredient merchandising sales. Cost of sales as a percent of net
sales decreased 2.5 percentage points, from 90.7% in 2001 to 88.2% in 2002. The
decrease was due primarily to certain Purina Mills products, which carry a
comparatively higher margin than our traditional product lines, stronger margins
in our aquaculture area and strong sales in our milk replacer areas.

     SEED

<Table>
<Caption>
                                    FOR THE YEARS ENDED DECEMBER 31
                              -----------------------------------------
                                      2002                 2001
                              -------------------   -------------------
                                  $         %           $         %
                               AMOUNT    OF SALES     AMOUNT   OF SALES
                              --------   --------   --------   --------
<S>                           <C>        <C>        <C>        <C>
         Net sales ........   $  406.9              $  413.6
         Cost of sales ....      353.9     87.0        354.2     85.6
</Table>

     Net Sales

     Net sales in 2002 decreased $6.7 million, or 1.6%, to $406.9 million,
compared to net sales of $413.6 million in 2001. Continued volume growth in both
proprietary and partnered categories resulted in increased sales of corn of
$21.9 million, or 21.4%. As in 2001, we shipped product early in the fourth
quarter of 2002 which resulted in incremental sales of $12.4 million, primarily
in partnered corn and soybean seed. A change in billing for technology fees
collected on behalf of one of our third-party suppliers added $10.8 million to
sales and cost of sales. However, these sales increases were more than offset by
volume declines in other seed categories, such as soybeans and turf seed.
Soybean sales declined $36.8 million in 2002, or 23.8%, mainly as the result of
less acres planted, the discontinuance of a partnered soybean brand and smaller
seed sizes. Turf sales declined $9.6 million, or 23.9%, primarily due to
decreased volumes as a result of weak turf markets. Volume declines in other
seed categories resulted in a sales decrease of $5.4 million.

     Cost of Sales

     Cost of sales in 2002 decreased $0.3 million, or 0.1%, to $353.9 million,
compared to cost of sales of $354.2 million in 2001. Continued volume growth in
both proprietary and partnered categories resulted in increased cost of sales
for corn of $16.1 million, or 17.6%. As in 2001, we shipped product early in the
fourth quarter of 2002 which resulted in incremental cost of sales of $13.8
million, primarily in partnered corn and soybean seed. A change in billing for
technology fees collected on behalf of one of our third-party suppliers added
$10.8 million to cost of sales. This increase in cost of sales was more than
offset by cost of sales declines in other seed categories, such as soybeans and
turf seed. Cost of sales for soybeans declined $31.1 million in 2002, or 22.9%,
mainly as the result of less acres planted, the discontinuance of a partnered
soybean brand and smaller seed sizes. Cost of sales for turf seed declined $9.6
million, or 27.0%, primarily due to decreased volumes as a result of weak turf
markets. Changes in product mix, particularly in alfalfa, accounted for an
increase in cost of sales of $4.3 million. An unrealized hedging gain on soybean
futures contracts of $2.3 million in 2002, compared to an unrealized hedging
loss of $2.3 million in 2001, decreased cost of sales by $4.6 million. Cost of
sales as a percent of net sales increased 1.4 percentage points, from 85.6% in
2001 to 87.0% in 2002, primarily due to a change in product mix.


                                       42
<PAGE>

     SWINE

<Table>
<Caption>
                                    FOR THE YEARS ENDED DECEMBER 31
                              -----------------------------------------
                                      2002                 2001
                              -------------------   -------------------
                                  $         %           $         %
                               AMOUNT    OF SALES     AMOUNT   OF SALES
                              --------   --------   --------   --------
<S>                           <C>        <C>        <C>        <C>
         Net sales ........   $   83.2              $  109.9
         Cost of sales ....       93.5     112.4        97.0     88.3
</Table>

     Net Sales

     Net sales in 2002 decreased $26.7 million, or 24.3%, to $83.2 million,
compared to $109.9 million in 2001. The number of market hogs sold decreased by
91,807 and the average weight per market hog sold decreased 1.8 pounds, with a
corresponding sales decrease of $11.7 million. Reduced consumer demand, caused,
in part, by a protein glut in the U.S. markets, decreased the average market
price in 2002 to $35.86 per hundredweight versus an average market price of
$46.52 in 2001. The decrease in average market hog prices of $10.46 per
hundredweight decreased sales by $14.5 million. We signed a packer agreement
with IBP, Inc. effective September 25, 2000, which ties the price we receive for
market hogs to the price that the packer receives for pork products. In 2002,
this agreement increased our sales by $2.9 million compared to 2001. The number
of feeder pigs sold under contract increased by 9,216, with a corresponding
sales increase of $0.5 million. The average price per feeder pig sold under
contract decreased $0.48 from $48.04 in 2001 to $47.56 in 2002, which decreased
sales by $0.3 million. This decrease was due primarily to the fact that some
contracts are based on futures markets. The average price per feeder pig sold on
the open market decreased $14.84, from $49.17 in 2001 to $34.33 in 2002, which
decreased sales by $2.6 million.

     Cost of Sales

     Cost of sales in 2002 decreased $3.5 million, or 3.6%, to $93.5 million,
compared to $97.0 million in 2001. Reduced unit sales decreased cost of sales by
$9.7 million. In our cost-plus program, the decreased market price fell below
the program's floor price to independent producers, which increased cost of
sales by $6.2 million. Improved productivity decreased the cost per unit, which
decreased cost of sales by $0.5 million. An unrealized hedging loss increased
cost of sales by $0.9 million in 2002, compared to an unrealized hedging loss of
$0.4 million in 2001, resulting in a net increase in cost of sales of $0.5
million. Cost of sales as a percent of net sales increased 24.1 percentage
points from 88.3% to 112.4% of sales, primarily due to the decrease in hog
market prices which lowered swine net sales.

LIQUIDITY AND CAPITAL RESOURCES

  OVERVIEW

     We rely on cash from operations, borrowings under our bank facilities and
bank term debt, and other institutionally placed funded debt as the main sources
for financing working capital requirements, additions to property, plant and
equipment as well as acquisitions and investments in joint ventures. Other
sources of funding consist of leasing arrangements, a receivables securitization
and the sale of non-strategic assets.

     Total long-term debt, including the current portion, was $1,073.2 million
as of December 31, 2003 compared to $1,111.9 million as of December 31, 2002.
The decrease was due to debt repayments of $304.9 million, somewhat offset by
the issuance of $175 million in second lien notes and the consolidation of MoArk
which had long-term debt of $75.8 million as of December 31, 2003.

     Our primary sources of debt at December 31, 2003 included a $250 million
revolving credit facility (of which $205.2 million was available), a $92 million
bank Term A loan and a $152 million institutional Term B loan, all of which are
secured by the majority of the Company's assets. In addition, we have $175
million in second lien notes, $350 million in unsecured notes, and $191 million
of capital securities. For more information, please see the caption below
entitled "Principal Debt Facilities."

     Other debt at December 31, 2003 included approximately $15 million of
Industrial Development Bonds, $101 million of long and short-term debt related
to MoArk, and $98 million of miscellaneous other debt obligations. Land O' Lakes
does not provide any guarantees or support for MoArk's debt. In addition, the
Company entered into a $100 million receivables securitization program in the
fourth quarter of 2001 to reduce overall financing costs. At December 31, 2003,
$20 million was outstanding under this facility and was not reflected on our
consolidated balance sheet. In 2004, we expect to expand the facility to $200
million. A more complete description of this accounts receivable securitization
program is found below under the caption, "Off-balance Sheet Arrangements."


                                       43
<PAGE>

     Our principal liquidity requirements are to service our debt and meet our
working capital and capital expenditure needs. As of December 31, 2003, $205.2
million was available under a $250 million revolving credit facility for working
capital and general corporate purposes, after giving effect to $44.8 million of
outstanding letters of credit, which reduce availability. There were no draws on
the facility as of December 31, 2003. Our peak borrowing on the revolving credit
facility in 2003 was $43.5 million in April. In addition, the Company had excess
availability under the receivables securitization program of $67.8 million as of
this date, and available cash on hand of $110.3 million.

     We expect that funds from operations and available borrowings under our
revolving credit facility and receivables securitization facility will provide
sufficient working capital to operate our business, to make expected capital
expenditures and to meet liquidity requirements through at least 2004, including
debt service on our term debt, the revolving credit facilities, the 9% senior
secured notes, and our 8 3/4% senior unsecured notes.

     In January 2004, we amended our revolving credit facility to an aggregate
amount not to exceed $185 million. For more information regarding the amended
credit facility, please see the caption below entitled "Principal Debt
Facilities."

  CASH FLOWS

     The following table summarizes the key elements for our cash flows for the
last three years:

<Table>
<Caption>
                                                                     2003        2002       2001
                                                                   --------    --------   --------
                                                                             ($ IN MILLIONS)
<S>                                                                <C>         <C>        <C>
    Net cash provided by operating activities ..................   $  227.5    $   22.0   $  274.3
    Net cash used by investing activities ......................      (35.2)       (4.2)    (461.2)
    Net cash (used by) provided by financing activities ........     (146.3)      (83.6)     313.1
</Table>

     Operating Activities. Net cash provided by operating activities increased
$205.5 million in 2003 compared to 2002. The increase was largely due to the
$117.0 million increase in earnings (loss) from operations as well as an
increase of $60.4 million in cash proceeds from legal settlements. In 2003, no
contributions were made to our pension plan compared to a $67.9 million
discretionary contribution made in 2002. The increase was partially offset by a
$36 million increase in working capital requirements. The $252.3 million
decrease in cash from operating activities in 2002 as compared to 2001 was
primarily a result of $105.3 million reduction in earnings from operations and
changes in working capital.

     Investing Activities. Net cash used by investing activities was $35.2
million for 2003 compared to $4.2 million for 2002. The increased use in 2003
was primarily due to the establishment of a $20.0 million restricted cash
account to support the CPI capital lease. For more information regarding the CPI
capital lease, see the subheading "Capital Leases" below. Also, the cash used by
investing activities was offset by proceeds from sales of investments and
business divestitures totaling $4.8 million in 2003 as compared to $43.4 million
in 2002. Partly offsetting the increase in cash used by investing activities was
$10.8 million increase in dividends received primarily from our equity
investment in Agriliance, LLC and equity investments held by our MoArk joint
venture. In 2001 the primary use of cash for investing activities related to the
Purina Mills acquisition in October of that year.

     Financing Activities. During 2003, our financing activities resulted in a
cash outflow of $146.3 million compared to our outflow of $83.6 million in 2002.
We issued $175 million senior secured notes in December 2003 which were used
entirely to make prepayments on Term A and Term B loans. Additional payments in
2003 on Term A and Term B loans were $99.8 million. Other long-term debt
principal payments for 2003 were $30.1 million. In 2003, we also paid $24.4
million in cash for redemption of member equities. For the year ended December
31, 2002, we made payments of $62.0 million on existing long-term debt and
payments of $37.9 million for redemption of member equities. For the year ended
December 31, 2001, proceeds of $1,369.5 million resulted from new financing
related to the Purina Mills acquisition offset by the payment of $935.1 million
on existing long-term debt and the payment of $53.8 million on short-term debt.


                                       44
<PAGE>


  CASH REQUIREMENTS

     At December 31, 2003, we had certain contractual obligations, which require
us to make payments as follows:

<Table>
<Caption>
                                                     PAYMENTS DUE BY YEAR (AS OF DECEMBER 31, 2003)
                                           --------------------------------------------------------------
                                                         LESS THAN                             MORE THAN
CONTRACTUAL COMMITMENTS                       TOTAL       1 YEAR      1-3 YEARS    3-5 YEARS    5 YEARS
-----------------------                    ----------   ----------   ----------   ----------   ----------
                                                                   (IN THOUSANDS)
<S>                                        <C>          <C>          <C>          <C>          <C>
Debt and leases:
Revolving credit facility(1) ...........   $       --   $       --   $       --   $       --   $       --
Long-term debt .........................    1,073,223        7,841      119,459      167,548      778,375
Obligations under capital lease ........      110,049       10,399       20,304       20,471       58,875
Operating leases .......................      116,996       31,678       48,429       26,463       10,426
Other:
Madison Dairy purchase payment(2) ......       26,461           --       26,461           --           --
MoArk minimum payment obligation(3) ....       32,670           --           --       32,670           --
Swine contract payments(4) .............      151,397       28,268       43,025       33,422       46,682
Other obligations(5) ...................       32,781       23,750        6,100        1,832        1,099
                                           ----------   ----------   ----------   ----------   ----------
  Total contractual obligations(6) .....   $1,543,577   $  101,936   $  263,778   $  282,406   $  895,457
                                           ==========   ==========   ==========   ==========   ==========
  </Table>

----------

(1)  Maximum $250 million facility, of which $205.2 million was available as of
     December 31, 2003. A total of $44.8 million of this commitment was
     unavailable due to outstanding letters of credit. This facility was undrawn
     as of December 31, 2003. In January 2004, we amended our revolving credit
     facility. For more information regarding the amended credit facility,
     please see the caption below entitled "Principal Debt Facilities."

(2)  Amount represents the remaining amount to be paid for the acquisition of
     Madison Dairy Produce Company.

(3)  Amount represents the present value of future minimum payment for the 42.5%
     interest in MoArk owned by our joint venture partner. See "Item 1. Business
     -- Joint Ventures and Investments -- MoArk LLC" for a discussion of this
     payment obligation.

(4)  Amounts include contractual commitments to purchase goods and services
     related to our swine segment.

(5)  Amounts primarily represent contractual commitments to purchase marketing
     and consulting services and capital equipment.

(6)  Non-cancelable purchase commitments are in the normal course of business
     for our short-term projected needs. We estimate payments related to these
     commitments will approximate $1.4 billion in 2004, which is primarily for
     raw materials in our dairy foods, feed and seed segments. As purchase
     commitments are contracted on an annual basis, these commitments are not
     reflected in our long-term contractual obligations as presented in the
     table above. For accounting disclosures of our pension and postretirement
     obligations see Note 14 in "Item 8. Financial Statements and Supplementary
     Data."

     We expect total capital expenditures to be approximately $100 million in
2004, of which approximately $30 million relates to the Phase II installation at
CPI's Tulare, California facility. Of such amounts, we currently estimate that a
minimum range of $35 million to $45 million of ongoing maintenance capital
expenditures will be required. We had $74.1 million in capital expenditures for
the year ended December 31, 2003, compared to $87.4 million in capital
expenditures for the year ended December 31, 2002.

     In 2004, we expect our total cash payments to members to be at least $32
million for revolvement, cash patronage and estates and age retirements.

    In 2004, we anticipate our total cash payments for interest on our
short-term and long-term debt obligations to be approximately $75 million.

  PRINCIPAL DEBT FACILITIES

     The principal term loans consist of a $325.0 million syndicated Term A loan
facility with a remaining balance of $92.5 million as of December 31, 2003 and a
final maturity date of October 10, 2006, and a $250 million syndicated Term B
loan facility with a


                                       45
<PAGE>


remaining balance of $152.4 million as of December 31, 2003 and a final maturity
of October 10, 2008. During December 2003, the Company completed a $175 million
bond offering of 9% senior secured notes due 2010. The proceeds of the offering
were used to make prepayments on the Term A loan of $122.5 million and on the
Term B loan of $52.5 million. As a result of these prepayments, there are no
amortization payments due on these term loans during 2004. A further $26.5
million prepayment on the Term A and Term B loans was made in February 2004.

     The amortization schedules for the Term A loan and Term B loan facilities,
after giving effect to the February 2004 prepayments, are provided below.

<Table>
<Caption>
                                                 TERM LOAN A   TERM LOAN B
                                                 -----------   -----------
                                                      ($ IN THOUSANDS)
<S>                                              <C>           <C>
        2004 (remaining as of 3/30/04) .......   $        --   $        --
        2005 .................................        23,002         1,322
        2006 .................................        53,017         1,763
        2007 .................................            --         1,763
        2008 .................................            --       137,505
                                                 -----------   -----------
          Total ..............................   $    76,019   $   142,353
                                                 ===========   ===========
</Table>

     As of December 31, 2003, our $250.0 million revolving credit facility was
scheduled to terminate on June 28, 2004. In January 2004, the Company completed
an amendment to this credit facility. Under the amendment, the lenders have
committed to make advances and issue letters of credit until January 2007 in the
aggregate amount not to exceed $185 million, subject to a borrowing base
limitation. The amendment also increases the amount available for the issuance
of letters of credit from $50 million to $75 million.

     Borrowings under the term loans and the revolving credit facility bear
interest at variable rates (either LIBOR or an Alternative Base Rate) plus
applicable margins. The margins are dependent upon Land O'Lakes credit ratings
in the case of the Term A loan, and on the Company's leverage ratio in the case
of the revolving credit facility. The margin on the Term B loan is fixed. As of
December 31, 2003, interest rates on the Term A and Term B loans were 3.93% and
4.68%, respectively.

     The Term A loan facility is prepayable at any time without penalty. The
Term B loan facility is prepayable with a penalty of 1% through October 10, 2004
and no penalty thereafter. The term loans are subject to mandatory prepayments,
subject to certain limited exceptions, in an amount equal to (1) 50% of excess
cash flow as defined in the facility agreement, of Land O'Lakes and the
restricted subsidiaries measured annually following year end, (2) 100% of the
net cash proceeds of asset sales and dispositions of property of Land O'Lakes
and the restricted subsidiaries, to the extent not reinvested, (3) 100% of any
casualty or condemnation receipts by Land O'Lakes and the restricted
subsidiaries, to the extent not used to repair or replace assets, (4) 100% of
joint venture dividends or distributions received by Land O'Lakes or the
restricted subsidiaries, to the extent that they relate to the sale of property,
casualty or condemnation receipts, or the issuance of any equity interest in the
joint venture, (5) 100% of net cash proceeds from the sale of inventory or
accounts receivable in a securitization transaction to the extent cumulative
proceeds from such transactions exceed $100.0 million and (6) 100% of net cash
proceeds from the issuance of unsecured senior or subordinated indebtedness
issued by Land O'Lakes. In 2003, we made $195.8 million of prepayments on the
Term A loan and $79.0 million of prepayments on the Term B loan, of which $224.8
million was mandatory and $50.0 million was optional. In February 2004, we made
a mandatory prepayment of $26.5 million on Term A and Term B loans based on the
excess cash flow calculation for December 31, 2003.

     In December 2003, we issued $175 million of senior secured notes that
mature on December 15, 2010. Proceeds from the issuance were used to make
payments on the Term A loan of $122.5 million and on the Term B loan of $52.5
million. These notes bear interest at a fixed rate of 9%, payable on June 15 and
December 15 each year. The notes are callable beginning in year four at a
redemption price of 104.5%. In year five, the redemption price is 102.25%. The
notes are callable at par beginning in year six.

     In November 2001, we issued $350 million of senior unsecured notes that
mature on November 15, 2011. Proceeds from the issuance were used to refinance
the Company in connection with the acquisition of Purina Mills. These notes bear
interest at a fixed rate of 8 3/4%, payable on May 15 and November 15 each year.
The notes are callable beginning in year six at a redemption price of 104.375%.
In years seven and eight, the redemption price is 102.917% and 101.458%,
respectively. The notes are callable at par beginning in year nine.

     In 1998, Capital Securities in an amount of $200 million were issued by our
trust subsidiary, and the net proceeds were used to acquire a junior
subordinated note of Land O'Lakes. The holders of the securities are entitled to
receive dividends at an annual rate of 7.45% until the securities mature in
2028. The payment terms of the Capital Securities correspond to the payment
terms of the junior subordinated debentures, which are the sole asset of the
trust subsidiary. Interest payments on the debentures can be deferred for up to


                                       46
<PAGE>

five years, and the obligations under the debentures are junior to all of our
debt. As of December 31, 2003, the outstanding balance of Capital Securities was
$190.7 million.

     The current ratings from Moody's Investors Service ("Moody's") and Standard
& Poor's ("S&P") on our secured and unsecured debt are as follows:

<Table>
<Caption>
       FACILITY (MATURITY)                                                     MOODY'S   S&P
       -------------------                                                     -------   ---
<S>                                                                            <C>       <C>
       $250 million senior secured (2004) (Revolving Credit Facility) ......      B1      B+
       $92 million senior secured (2006) (Term Loan A) .....................      B1      B+
       $152 million senior secured (2008) (Term Loan B) ....................      B1      B+
       $175 million 9.0% senior secured (2010) .............................      B2      B
       $350 million 8.75% senior unsecured (2011) ..........................      B3      B-
       $191 million 7.45% Trust preferred ..................................     Caa1     CCC
</Table>

     Moody's and S&P's debt rating outlooks for our company are negative. Any
further rating downgrades, although not anticipated for 2004, would not impact
the interest rates associated with these facilities, and thus have no direct
financial impact to the Company.

     The credit agreements relating to the Term loans and revolving credit
facility and the indentures relating to the 8.75% senior unsecured notes and the
9.0% senior secured notes impose certain restrictions on us, including
restrictions on our ability to incur indebtedness, make payments to members,
make investments, grant liens, sell our assets and engage in certain other
activities. In addition, the credit agreements relating to the Term loans and
revolving credit facility require us to maintain an interest coverage ratio and
a leverage ratio. Theses actual and required ratios for the years ended December
31, 2003 and 2002 are as follows:

<Table>
<Caption>
                                                      RESTATED           RESTATED
                                                   AT DECEMBER 31,    AT DECEMBER 31,
                                                         2003              2002
                                                   ---------------    ---------------
<S>                                                <C>                <C>
        Actual Interest Coverage Ratio .........      4.51 to 1          3.12 to 1
        Required Interest Coverage Ratio:
          Must be at least .....................      2.50 to 1          2.50 to 1
        Actual Leverage Ratio ..................      2.63 to 1          3.76 to 1
        Required Leverage Ratio:
          Must be no greater than ..............      3.75 to 1          4.25 to 1
</Table>

     An amendment to the credit agreements in January 2004 increased the
required maximum leverage ratio to 4.75 to 1. The ratio steps down to 4.5 to 1
for the December 31, 2004 calculation, 4.0 to 1 for the December 31, 2005
calculation and to 3.75 to 1 for the December 31, 2006 calculation and
thereafter. In 2004, we expect to be in compliance with the above ratios as
defined in the credit agreements.

     Indebtedness under the term loans and revolving credit facility is secured
by substantially all of the material assets of Land O'Lakes and its wholly-owned
domestic subsidiaries (other than LOL Finance Co. and LOLFC, LLC) and Land
O'Lakes Farmland Feed and its wholly-owned domestic subsidiaries (other than LOL
Farmland Feed SPV, LLC), including real and personal property, inventory,
accounts receivable (other than those receivables which have been sold in
connection with our receivables securitization), intellectual property and other
intangibles. Indebtedness under the term loans and revolving credit facility is
also guaranteed by our wholly-owned domestic subsidiaries (other than LOL
Finance Co. and LOLFC, LLC) and Land O'Lakes Farmland Feed and its wholly-owned
domestic subsidiaries (other than LOL Farmland Feed SPV, LLC). The 9% senior
notes are secured by a second lien on essentially all of the assets which secure
the term loans and the revolving credit agreement, and are guaranteed by the
same entities. The 8 3/4% senior notes are unsecured but are guaranteed by the
same entities that guarantee the obligations under the term loans and revolving
credit facility.

OFF-BALANCE SHEET ARRANGEMENTS

     In order to reduce overall financing costs, we entered into a revolving
receivables securitization program with CoBank in December 2001 for up to $100
million in advances against eligible receivables. Under this program, Land
O'Lakes, Land O'Lakes Farmland Feed LLC and Purina Mills, LLC sell feed, seed
and certain swine receivables to LOL Farmland Feed SPV, LLC, a limited purpose
wholly-owned subsidiary of Land O'Lakes Farmland Feed LLC. This subsidiary is a
qualifying special purpose entity (QSPE) under applicable accounting rules. The
QSPE was established for the limited purpose of purchasing and obtaining
financing for these receivables. The transfers of the receivables to the QSPE
are structured as sales and, in accordance with applicable accounting rules,
these receivables are not reflected in the consolidated balance sheets of Land
O'Lakes Farmland Feed LLC or Land O'Lakes. The


                                       47
<PAGE>


QSPE purchases the receivables with a combination of cash initially received
from CoBank, equal to the present value of eligible receivables multiplied by
the agreed advance rate; and notes, equal to the unadvanced present value of the
receivables. Land O'Lakes and the other receivables sellers are subject to
credit risk related to the repayment of the QSPE notes, which in turn is
dependent upon the ultimate collection on the QSPE's receivables pool.
Accordingly, we have retained reserves for estimated losses. As of December 31,
2003, $20.0 million was drawn under this securitization. The facility may be
extended by mutual consent and is currently scheduled to terminate on April 28,
2004.

     In September 2003, we entered into a mandate letter and fee letter in
connection with a proposed receivables securitization to expand our existing
receivables securitization. The proposed receivables securitization would be
substantially similar to the current receivables securitization except the term
would be extended to three years, the limit would be increased to $200 million
and dairy receivables would be added. Though we cannot be certain when and if
the proposed receivables securitization will close, we currently anticipate
closing will occur on or before March 31, 2004. If we enter into the proposed
receivables securitization, we are required to use the cash proceeds from the
transaction to repay a portion of the term loans under the senior bank
facilities.

     In addition, we lease various equipment and real properties under long-term
operating leases. Total consolidated rental expense was $51.7 million for the
year ended December 31, 2003, $44.4 million for the year ended December 31, 2002
and $34.8 million for the year ended December 31, 2001. Most of the leases
require payment of operating expenses applicable to the leased assets. We expect
that in the normal course of business most leases that expire will be renewed or
replaced by other leases.

CAPITAL LEASES

     Cheese and Protein International (CPI), a consolidated joint venture of
Land O'Lakes, leases the real property, certain equipment and the buildings
relating to its cheese manufacturing and whey processing plant in Tulare,
California (the "Lease"). The Lease is accounted for as a capital lease in our
consolidated financial statements, and as of December 31, 2003 the lease balance
was $99.2 million. The Lease base term commenced on April 30, 2002 and expires
on the fifth anniversary, unless CPI requests, and the lessor approves, one or
more one-year base term extensions, which could extend the base term to no more
than ten years. We have entered into a Support Agreement in connection with the
Lease. Pursuant to this agreement, we can elect one of the following options in
the event CPI defaults on its obligations under the Lease: (i) assume the
obligations of CPI, (ii) purchase the leased assets, (iii) fully cash
collateralize the Lease, or (iv) nominate a replacement lessee to be approved by
the lessor. The lease agreement requires among other things, that CPI maintain
certain financial ratios including minimum tangible net worth and a minimum
fixed charge coverage ratio, and complete certain capital expansion activities
by June 1, 2004. In addition, CPI is restricted as to borrowings and changes in
ownership.


     On March 28, 2003, the CPI lease agreement was amended. The amendment
postponed the measurement of the fixed charge coverage ratio until March 2005.
In addition, Land O'Lakes established a $20 million restricted cash account
(which may be replaced with a letter of credit, at our option) which supports
the lease. The restricted cash account or letter of credit would only be drawn
upon in the event of a CPI default, and would reduce amounts otherwise due under
the lease. This support requirement will be lifted when certain financial
targets are achieved by CPI.

     The annual lease payments are disclosed below based on an assumed interest
rate of 6% and a five-year lease term. The actual lease payments will vary with
short-term interest rate fluctuations, as interest per the lease agreement is
based on LIBOR. At the conclusion of the lease term, CPI is obligated to pay the
remaining lease balance.

    The minimum CPI capital lease payments are as follows:

<Table>
<Caption>
                                                              PAYMENTS
                                                           --------------
                                                           (IN THOUSANDS)
<S>                                                        <C>
Years ended December 31:
2004 ...................................................     $  14,579
2005 ...................................................        14,050
2006 ...................................................        13,514
2007 ...................................................        74,052
2008 ...................................................            --
                                                             ---------
  Total minimum lease payments .........................       116,195
Less amount representing interest ......................        16,956
                                                             ---------
  Present value of minimum capital lease payments ......     $  99,239
                                                             =========
</Table>


                                       48
<PAGE>

     Our joint venture partner, Mitsui, has a put option for its remaining
interest, which can be exercised beginning on December 31, 2004 and which takes
effect up to nine months following such notice. The put allows Mitsui to sell
its entire remaining interest to us for $3.2 million, which we have reflected as
a liability in the accompanying consolidated financial statements (see "Item 8.
Financial Statements and Supplementary Data"), plus any future contributions
which Mitsui may make. Mitsui may exercise the option earlier, but only if
certain specified actions are deliberately taken by CPI or Land O'Lakes to
Mitsui's material disadvantage. We do not expect that such a scenario will
occur. If we acquire Mitsui's remaining equity interest, and if we do not
replace Mitsui with another partner, CPI would become a restricted subsidiary
under the senior bank facilities at that time. As a restricted subsidiary under
the senior bank facilities, CPI's on- balance sheet debt and income or loss
would be included in the covenant calculations for our senior bank facilities.
Further, as a restricted subsidiary under the senior bank facilities, CPI would
be required to guarantee our senior bank facilities, the 8 3/4% senior unsecured
notes and the 9% senior secured notes.

     MoArk, a consolidated joint venture of Land O'Lakes, had capital leases at
December 31, 2003 of $10.8 million for land, buildings, machinery and equipment
at various locations. The interest rates on the capital leases range from 5.22%
to 7.93% with the weighted average rate being 6.94%. The weighted average term
until maturity is four years. Land O'Lakes does not provide any guarantees or
support for any of MoArk's capital leases.

CRITICAL ACCOUNTING ESTIMATES

     We utilize certain accounting measurements under applicable generally
accepted accounting principles, which involve the exercise of management's
judgment about subjective factors and estimates about the effect of matters
which are inherently uncertain. The following is a summary of those accounting
measurements which we believe are most critical to our reported results of
operations and financial condition.

     Inventory Valuation. Inventories are valued at the lower of cost or market.
Cost is determined on a first-in, first-out or average cost basis. Many of our
products, particularly in our dairy foods, animal feed and swine segments, use
dairy or agricultural commodities as inputs or constitute dairy or agricultural
commodity outputs. Consequently, our results are affected by the cost of
commodity inputs and the market price of outputs. Government regulation of the
dairy industry and industry practices in animal feed tend to stabilize margins
in those segments but do not protect against large movements in either input
costs or output prices. Such large movements in commodity prices could result in
significant write-downs to our inventories, which could have a significant
negative impact on our operating results.

     We use derivative commodity instruments, primarily futures contracts, in
our operations to lock in our ingredient input prices, primarily for our product
inputs such as milk, butter and soybean oil for dairy foods, soybean meal and
corn for animal feed, and soybeans for crop seed. The degree of our hedging
position varies from less than one percent for butter to nearly 100% for soybean
oil. In addition, purchase agreements with various vendors are used to varying
degrees to lock in input prices. This decreases our exposure to changes in
commodity prices. We do not use derivative commodity instruments for speculative
purposes beyond formal position limits approved by senior management. The
futures contracts are not designated as hedges under Statement of Financial
Accounting Standards "(SFAS)" No. 133, "Accounting for Derivative Instruments
and Hedging Activities." The futures contracts are marked to market (either
Chicago Mercantile Exchange or Chicago Board of Trade) on the last day of each
month and gains and losses are recognized as an adjustment to inventory and cost
of sales.

     Allowance for Doubtful Accounts. We estimate our allowance for doubtful
accounts based on an analysis of specific accounts, an analysis of historical
trends, payment and write-off histories, current sales levels and the state of
the economy. In addition, we estimate losses and retain reserves for the credit
risk related to the repayment of the notes receivable with the qualifying
special purpose entity ("QSPE") (See "Off-balance sheets arrangements"). Our
credit risks are continually reviewed and management believes that adequate
provisions have been made for doubtful accounts. However, unexpected changes in
the financial strength of customers or changes in the state of the economy could
result in write-offs which exceed estimates and negatively impact our financial
results.

     Recoverability of Long-Lived Assets. Our test for goodwill impairment is a
two-step process and is performed on at least an annual basis. The first step is
a comparison of the fair value of the reporting unit with its carrying amount,
including goodwill. If this step reflects impairment, then the loss would be
measured as the excess of recorded goodwill over its implied fair value. Implied
fair value is the excess of fair value of the reporting unit over the fair value
of all identified assets and liabilities. We assess the recoverability of other
long-lived assets annually or whenever events or changes in circumstances
indicate that expected future undiscounted cash flows might not be sufficient to
support the carrying amount of an asset. We deem an asset to be impaired if a
forecast of undiscounted future operating cash flows is less than an asset's
carrying amount. If an asset is determined to be impaired, the loss is measured
as the


                                       49
<PAGE>


amount by which the carrying value of the asset exceeds its fair value. Changes
in our business strategies and/or changes in the economic environment in which
we operate may result in future impairment charges.

RECENT ACCOUNTING PRONOUNCEMENTS

     On January 17, 2003, the Financial Accounting Standards Board ("FASB")
issued Interpretation No. 46, "Consolidation of Variable Interest Entities, an
Interpretation of ARB 51," ("FIN 46"). The primary objectives of FIN 46 are to
provide guidance on the identification and consolidation of variable interest
entities, or VIEs, which are entities for which control is achieved through
means other than through voting rights. As permitted by the Interpretation, we
early-adopted FIN 46 as of July 1, 2003 and began consolidating our joint
venture interest in MoArk LLC ("MoArk"), an egg production and marketing
company. FIN 46 was revised in December 2003 and is effective for us on January
1, 2005. The revision is not expected to have a significant impact on our
consolidated financial statements.

     In May, 2003, the FASB issued Statement of Financial Accounting Standards
150, "Accounting for Certain Financial Instruments with Characteristics of Both
Liabilities and Equity." The statement establishes standards for how an issuer
classifies and measures certain financial instruments with characteristics of
both liabilities and equity. It requires that an issuer classify a financial
instrument that is within its scope as a liability (or an asset in some
circumstances). The statement is effective for us as of January 1, 2004. We have
evaluated the standard and have determined that it will not have an impact on
our consolidated financial statements.

     In December 2003, the FASB revised Statement of Financial Accounting
Standards 132, "Employers' Disclosures about Pensions and Other Postretirement
Benefits." The statement revises the disclosures about pension and other
postretirement benefit plans. It requires additional disclosure regarding
changes in benefit obligations and fair value of plan assets. The statement was
effective for us as of December 31, 2003 and applicable disclosures are included
in our financial statements.

     On January 12, 2004, the FASB issued FASB Staff Position 106-1, "Accounting
and Disclosure Requirements Related to the Medicare Prescription Drug,
Improvement and Modernization Act of 2003" (the "Act"). The position permits a
sponsor of a postretirement health care plan that provides a prescription drug
benefit to make a one-time election to defer accounting for the effects of the
Act. Regardless of whether a sponsor elects that deferral, the position requires
certain disclosures pending further consideration of the underlying accounting
issues. The position is effective for us as of December 31, 2003, and we made
the one-time election to defer accounting for the effects of the Act.

RISK FACTORS

OUR SUBSTANTIAL LEVERAGE COULD ADVERSELY AFFECT OUR ABILITY TO FULFILL OUR
OBLIGATIONS UNDER OUR DEBT OBLIGATIONS AND OPERATE OUR BUSINESS.

     We are highly leveraged and have significant debt service obligations. As
of December 31, 2003, after eliminating intercompany activity our aggregate
outstanding consolidated indebtedness was $1,153.9 million, excluding unused
commitments and including our 7.45% Capital Securities, and our total equity was
$879.4 million. For the year ended December 31, 2003 our interest expense (net)
was $82.9 million. We may incur additional debt from time to time to finance
strategic acquisitions, investments and alliances, capital expenditures or for
other purposes, subject to the restrictions contained in our debt agreements.

     Our substantial debt could have important consequences to persons holding
our outstanding indebtedness, including the following:

     o    we will be required to use a substantial portion of our cash flow from
          operations to pay principal and interest on our debt, thereby reducing
          the availability of our cash flow to fund working capital, capital
          expenditures, strategic acquisitions, investments and alliances and
          other general corporate requirements;

     o    our interest expense could increase if interest rates in general
          increase because a substantial portion of our debt bears interest at
          floating rates;

     o    our substantial leverage will increase our vulnerability to general
          economic downturns and adverse competitive and industry conditions and
          could place us at a competitive disadvantage compared to those of our
          competitors which are less leveraged;


                                       50
<PAGE>


     o    our debt service obligations could limit our flexibility to plan for,
          or react to, changes in our business and the dairy and agricultural
          industries;

     o    our level of debt may restrict us from raising additional financing on
          satisfactory terms to fund working capital, capital expenditures,
          strategic acquisitions, investments and joint ventures and other
          general corporate requirements;

     o    our level of debt may prevent us from raising the funds necessary to
          repurchase all of our 8 3/4% senior notes and the 9% senior secured
          notes tendered to us upon the occurrence of a change of control, which
          would constitute an event of default under the 8 3/4% senior notes and
          the 9% senior secured notes; and

     o    our failure to comply with the financial and other restrictive
          covenants in our debt instruments could result in an event of default
          that, if not cured or waived, could cause our debt to become due
          immediately and permit our lenders to enforce their remedies.

     See "Item 7A. Quantitative and Qualitative Disclosures about Market Risk."

SERVICING OUR INDEBTEDNESS REQUIRES A SIGNIFICANT AMOUNT OF CASH, AND OUR
ABILITY TO GENERATE CASH DEPENDS ON MANY FACTORS BEYOND OUR CONTROL.

     We expect to obtain the cash to make payments on our debt and to fund
working capital, capital expenditures, strategic acquisitions, investments and
joint ventures and other general corporate requirements from our operations. Our
ability to generate cash is subject to general economic, financial, competitive,
legislative, regulatory and other factors that are beyond our control. We cannot
assure investors that our business will generate sufficient cash flow from
operations, that we will realize currently anticipated cost savings, net sales
growth and operating improvements on schedule, or at all, or that future
borrowings will be available to us under our senior bank facilities, in each
case, in amounts sufficient to enable us to service our indebtedness or to fund
our other liquidity needs. If we cannot service our indebtedness, we will have
to take actions such as reducing or delaying capital expenditures, strategic
acquisitions, investments and joint ventures, selling assets, restructuring or
refinancing our indebtedness, deferring revolvements and other member payments
or seeking additional equity capital, which may adversely affect our membership
and affect their willingness to remain members. These remedies may not be
effected on commercially reasonable terms, or at all. In addition, the terms of
existing or future financing agreements, including the credit agreements
relating to our senior bank facilities, the agreements relating to our
receivables securitization and the indentures for our 8 3/4% senior notes and
the 9% senior secured notes may restrict us from adopting any of these
alternatives. See "Item 7. Management's Discussion and Analysis of Financial
Condition and Result of Operations."

DESPITE OUR SUBSTANTIAL LEVERAGE, WE WILL BE ABLE TO INCUR MORE DEBT, WHICH MAY
INTENSIFY THE RISKS ASSOCIATED WITH OUR SUBSTANTIAL LEVERAGE, INCLUDING OUR
ABILITY TO SERVICE OUR DEBT.

     The agreements governing our debt will permit us, subject to certain
conditions, to incur a significant amount of additional indebtedness. In
addition, we may incur additional debt under our $185 million revolving credit
facility, of which $136.5 million was available to us as of February 27, 2004.
If we incur additional debt, the risks associated with our substantial leverage,
including our ability to service our debt, could intensify.

RESTRICTIONS IMPOSED BY OUR DEBT AGREEMENTS LIMIT OUR ABILITY TO FINANCE FUTURE
OPERATIONS OR CAPITAL NEEDS OR ENGAGE IN OTHER BUSINESS ACTIVITIES THAT MAY BE
IN OUR INTEREST.

     The terms of our current debt agreement impose, and the terms of any future
debt may impose, operating and other restrictions on us and our restricted
subsidiaries. These restrictions will affect, and in many respects will limit or
prohibit, among other things, our and our restricted subsidiaries' ability to:

     o    incur additional debt;

     o    issue redeemable equity interests and preferred equity interests;

     o    pay dividends or make other distributions;


                                       51
<PAGE>

     o    repurchase equity interests;

     o    make other restricted payments including, without limitation,
          investments;

     o    create liens;

     o    redeem debt that is junior in right of payment to the notes;

     o    sell or otherwise dispose of assets, including capital stock of
          subsidiaries;

     o    enter into agreements that restrict dividends from subsidiaries;

     o    enter into sale/leaseback transactions;

     o    enter into mergers or consolidations; and

     o    enter into transactions with affiliates.

     In addition, our senior bank facilities include other and more restrictive
covenants and prohibit us from prepaying our other debt, while debt under our
senior bank facilities is outstanding. The agreements governing our senior bank
facilities also require us to achieve specified financial and operating results
and maintain compliance with specified financial ratios. Our ability to comply
with these ratios may be affected by events beyond our control.

     The restrictions contained in our debt agreements could:

     o    limit our ability to plan for or react to market conditions or meet
          capital needs or otherwise restrict our activities or business plans;
          and

     o    adversely affect our ability to finance our operations, strategic
          acquisitions, investments or alliances or other capital needs or to
          engage in other business activities that would be in our interest.

     A breach of any of these restrictive covenants or our inability to comply
with the required financial ratios could result in a default under our senior
bank facilities and could trigger cross default provisions in the agreements
governing our other debt. If a default occurs, certain of our debt agreements,
including our senior bank facilities, allow the lenders to declare all
borrowings outstanding, together with accrued interest and other fees, to be
immediately due and payable which would result in an event of default under the
indenture governing our 8 3/4% senior notes and our 9% senior secured notes and
a termination event under the agreements governing our receivables
securitization. Lenders will also have the right in these circumstances to
terminate any commitments they have to provide further borrowings. If we are
unable to repay outstanding borrowings when due, those lenders will also have
the right to proceed against the collateral, including our available cash,
granted to them to secure the indebtedness. If this debt was to be accelerated,
our assets may not be sufficient to repay in full that indebtedness and our
other indebtedness. If not cured or waived, such default could give our lenders
the right to enforce other remedies that would interrupt the operation of our
business.

     See "Management's discussion and analysis of financial condition and
results of operations -- Liquidity and capital resources."

AN OVERSUPPLY OF FOOD PROTEIN IN THE UNITED STATES MARKET HAS REDUCED, AND COULD
CONTINUE TO REDUCE, OUR SALES AND MARGINS.

     Our animal feed segment supplies feed to farmers and specialized livestock
producers for use in their commercial production of livestock. When the price
that these producers receive for their livestock declines as a result of an
oversupply of food protein (such as beef, pork and chicken), such producers may
decide to lower their production levels or seek alternative, lower margin
products, resulting in lower sales and margins for us. Since 1998, in the case
of swine feed, and since 2001, in the case of dairy feed, we have experienced
erosion of commodity feed volumes. This erosion has primarily resulted from low
prices for market hogs and milk, which has led to a liquidation of herds,
decreased demand for feed and a shift to lower margin feed. In 2003, dairy feed
volumes were down 9% compared to 2002, and there were also reductions of 10% and
14%, respectively, in poultry and swine feed volumes. We expect lower volumes in
dairy, poultry and swine feed to continue into 2004. Currently several countries
have banned the import of U.S. fed beef as a result of the discovery of BSE in
the U.S. marketplace. Export bans as well as the existing ban on Canadian import
of cattle


                                       52
<PAGE>


and beef products have introduced volatility in the cattle and beef-related
markets. Currently, beef supplies have been reduced due to a cutoff of Canadian
cattle imports due to contamination concerns which have temporarily increased
beef prices. When either the export or import ban is lifted, there may be a
substantial change in available feeder cattle.

GEOGRAPHIC SHIFT IN DAIRY PRODUCTION HAS DECREASED AND COULD CONTINUE TO
DECREASE OUR SALES AND MARGINS.

     We operate 13 dairy facilities which are located in different regions of
the United States. Milk production in certain regions, including the Midwest and
Northeast, is decreasing as smaller producers in these regions have ceased milk
production and larger producers in the West have increased milk production.
Since 1993, cow numbers have declined 27% in Minnesota and 17% in Wisconsin and
the Minnesota/Wisconsin share of nationwide dairy manufacturing volume has
declined from 41% to 33%. In addition, a producer, whether a member or a
non-member, may decide not to supply milk to us or may decide to stop supplying
milk to us when the term of its contractual obligation expires. Where milk
production is not sufficient to fully support our operations, such as the
Midwest and Northeast, we are not able to operate our plants at a capacity that
is profitable, are forced to transport milk from a distance or are forced to pay
higher prices for our milk supply. These conditions have decreased, and could
continue to decrease, operating sales and margins.

    In response to decreased milk production in the Upper Midwest, we are
restructuring our dairy facility infrastructure to increase production
efficiencies and reduce costs. There can be no assurance that this restructuring
will be successful in increasing production efficiencies or reducing costs.

     In addition, as dairy production has shifted from the Upper Midwest to the
western United States, we have seen a change in our feed product mix, with lower
sales of complete feed and increased sales of simple blends. Dairy producers in
the western United States tend to purchase feed components and mix them at the
farm location rather than purchasing a higher margin mixed feed product
delivered to the farm. If this shift continues, we will continue to have
decreased volumes of animal feed in the Midwest and increased costs of
production as we are unable to operate certain of our Midwestern plants at a
capacity that is profitable.

CHANGES IN CONSUMER PREFERENCES AND DISTRIBUTION CHANNELS COULD DECREASE OUR
REVENUES AND CASH FLOW.

     We are subject to the risks of:

     o    evolving consumer preferences and nutritional and health-related
          concerns; and

     o    changes in food distribution channels, such as consolidation of the
          supermarket industry and other retail outlets that result in a smaller
          customer base and intensify the competition for fewer customers.

     To the extent that consumer preference evolves away from products that we
produce for health or other reasons, and we are unable to create new products
that satisfy new consumer preferences, there will be a decreased demand for our
products. There has been a recent trend toward consolidation among food
retailers which we expect to continue. As a result, these food retailers are
selecting product suppliers who can meet their needs nationwide. If our products
are not selected by these food retailers, our sales volumes could be
significantly reduced. In addition, national distributors or regional food
brokers could choose not to carry our products. Because of the high degree of
consolidation of national food distributors, the decision of a single such
distributor not to carry our products could have a serious impact on our
revenues. Any shift in consumer preferences away from our products could
decrease our revenues and cash flow and impair our ability to fulfill our
obligations under our debt obligations and operate our business.

     Our lifestyle animal feed business relies on the sale of animal feed
products to consumers who own animals for recreational purposes or hobbies. The
impact of an extended economic downturn in the U.S. economy could cause some of
these owners to sell their animals or to seek alternative, less expensive
products.

COMPETITION IN THE INDUSTRY MAY REDUCE OUR SALES AND MARGINS.

     Our business segments operate in highly competitive industries. In
addition, some of our business segments compete with companies that have greater
capital resources, research and development staffs, facilities, diversity of
product lines and brand recognition than ours. Increased competition as to any
of our products could result in reduced prices which would reduce our sales and
margins.


                                       53
<PAGE>


     Our competitors may succeed in developing new or enhanced products which
are better than ours. These companies may also prove to be more successful in
marketing and selling their products than we are with ours. We cannot make any
assurances that we will continue to be able to compete successfully with any of
these companies.

     Sectors of the dairy industry are highly fragmented, with the bulk of the
industry consisting of national and regional competitors. However, consolidation
among food retailers is leading to increased competition for fewer customers. If
we are unable to meet our customers' needs, we may lose major customers, which
could materially adversely affect our business and financial condition.

     The animal feed industry is highly fragmented, with the bulk of the
industry consisting of many small local manufacturers, several regional
manufacturers and a limited number of national manufacturers. However, as meat
processors and livestock producers become larger they tend to integrate their
business by acquiring or constructing their own feed production facilities. As a
result, the available market for commercial feed may become smaller and
competition may increase, which could materially adversely affect our business
and financial condition. In addition, purchasers of commercial feed tend to
select products based on price and performance. Furthermore, some of our feed
products are purchased from third parties without further processing by us. As a
result of this price competition and the lack of processing for some of our
products, the barriers to entry for competing feed products are low.

     The crop seed industry consists of large companies such as Pioneer,
Monsanto and Syngenta which possess large genetic databases and produce and
distribute a wide range of seeds, as well as niche companies which distribute
seed products for only one or a few crops. Because approximately 85% of our crop
seed sales come from sales of alfalfa, soybeans, corn and forage and turf
grasses, technological developments by our competitors in these areas could
result in significantly decreased sales and could materially adversely affect
our business and financial condition.

     The swine industry is highly fragmented with the bulk of the industry
consisting of many regional producers. However, as pork processors become larger
they tend to integrate their businesses by acquiring their own swine production
facilities. As a result, the demand for feeder pigs and market hogs produced by
independent producers may decrease and competition among independent producers
may increase.

     The wholesale agronomy industry consists of a few national crop protection
product distributors such as Helena and Wilbur-Ellis, a few national crop
nutrient product distributors such as Cargill, IMC, PCS, Agrium and
Royster-Clark, as well as smaller regional brokers and distributors. Competition
in the industry may intensify as distributors consolidate to increase
distribution capabilities and efficiencies, which could materially adversely
affect Agriliance's business and our financial condition.

     MoArk competes with other egg processors, including Cal-Maine Foods, Rose
Acre Farms, Inc. and Michael Foods. MoArk competes with these companies based
upon its low cost production system and its diversified product line.
Competition in the egg industry may intensify as distributors consolidate to
increase efficiencies, which could materially adversely affect MoArk's business
and financial condition.

OUR OPERATING RESULTS FLUCTUATE BY SEASON AND ARE AFFECTED BY WEATHER
CONDITIONS.

     Our operating results within many of our segments are affected by seasonal
fluctuations of our sales and operating profits.

     There is significantly increased demand for butter in the months prior to
Thanksgiving and Christmas. Because our supply of milk is lowest at this time,
we produce and store surplus quantities of butter in the months preceding the
increase in demand for butter. As a result, we are subject both to the risk that
butter prices may decrease and that increased demand for butter may never
materialize, resulting in decreased net sales.

     Our animal feed sales are seasonal, with a higher percentage of sales
generated during the fourth and first quarters of the year. This seasonality is
driven largely by weather conditions affecting sales of our beef cattle
products. If the weather is particularly warm during the winter, then sales of
feed for beef cattle may decrease because the cattle may be better able to graze
under warmer conditions.

     The sales of crop seed and crop nutrient and crop protection products are
dependent upon the planting and growing season, which varies from year to year,
resulting in both highly seasonal patterns and substantial fluctuations in our
quarterly sales and operating profits. Most sales of our seed products and of
Agriliance's agronomy products are in the first half of the year during the
spring planting season in the United States. If the spring is particularly wet,
farmers will not apply crop nutrient and crop protection products


                                       54
<PAGE>


because they will be washed away and will be ineffective if applied. Over the
past two years, our customers have purchased more crop seed in the fourth
quarter rather than waiting until the first quarter of the following year. This
crop seed volume shift is because of third-party seed suppliers' incentives to
customers to take seed product early.

     Live hog and wholesale pork prices are also affected by seasonal factors.
Because of production times for hogs, there are generally fewer hogs available
in the second quarter, causing live hog and wholesale pork prices to be higher
at these times. Conversely, there are generally more hogs available in the
fourth quarter, which generally causes live hog and wholesale pork prices to be
lower on average during these months.

     In addition, severe weather conditions and natural disasters, such as
floods, droughts, frosts or earthquakes, or adverse growing conditions, diseases
and insect-infestation problems may reduce the quantity and quality of
commodities available for processing by us. For example, dairy cows produce less
milk when subjected to extreme weather conditions, including hot and cold
temperatures. A significant reduction in the quantity or quality of commodities
harvested or produced due to adverse weather conditions, disease, insect
problems or other factors could result in increased processing costs and
decreased production, with adverse financial consequences to us.

INCREASED ENERGY AND GAS COSTS COULD INCREASE OUR EXPENSES AND REDUCE OUR
PROFITABILITY.

     We require a substantial amount of electricity, natural gas and gasoline to
manufacture, store and transport our products. The prices of electricity,
natural gas and gasoline fluctuate significantly over time. Many of our products
compete based on price, and we may not be able to pass on increased costs of
production, storage or transportation to our customers. As a result, increases
in the cost of electricity, natural gas or gasoline could substantially harm our
business and results of operations. Due to price competition in the marketplace,
Agriliance may not be able to pass on the entire increase in crop nutrient costs
to customers (approximately 80% of nitrogen-based crop nutrient input cost is
natural gas), therefore Agriliance's margins on crop nutrient products could be
lower than they would have been had natural gas and fertilizer costs remained
constant. In addition, a higher sales price of fertilizer could result in a
reduction of sales volume. Increases in natural gas prices may not occur to the
same degree in countries where natural gas does not have as many other uses,
such as countries with temperate climates where natural gas is not used as a
heating fuel. As a result of these demand differences, crop nutrient producers
in the United States may be at a competitive disadvantage to some international
competitors during periods of natural gas price increases.

OUTBREAKS OF DISEASE CAN REDUCE OUR NET SALES AND OPERATING MARGINS.

     The productivity and profitability of our businesses depend on animal and
crop health and on disease control.

     We face the risk of outbreaks of bovine spongiform encephalopathy ("BSE" or
"Mad Cow disease"), which could lead to the destruction of beef cattle and dairy
cows and decreased demand for dairy and beef products. If this occurs, we would
also face reduced milk supply and increased cost to produce our dairy products,
which could reduce our sales and operating margins. In addition, we could have
decreased demand for our feed products as dairy and beef producers decrease
their herd sizes due to decreased demand for dairy and beef products.

     We face the risk of outbreaks of foot-and-mouth disease, which could lead
to a significant destruction of cloven-hoofed animals such as dairy cattle, beef
cattle, swine, sheep and goats and significantly reduce the demand for meat
products. Because foot-and-mouth disease is highly contagious and destructive to
susceptible livestock, any outbreak of foot-and-mouth disease could result in
the widespread destruction of all potentially infected livestock. Our feed
operations could suffer as a result of decreased demand for feed products. If
this happens, we could also have difficulty procuring the milk we need for our
dairy operations and incur increased cost to produce our dairy products, which
could reduce our sales and operating margins. In addition, we may be prevented
from selling or transporting hogs.

     We face the risk of outbreaks of poultry diseases, such as Newcastle
disease and avian influenza, which could lead to the destruction of poultry
flocks. Because these diseases can be highly contagious and destructive, any
such outbreak of disease could result in the widespread destruction of infected
flocks. If this happens, we could experience a decreased demand for our poultry
feed which could reduce our sales and operating margins. In addition, if such
diseases spread to flocks owned by MoArk, MoArk could experience a decreased
supply of layers and eggs, which could reduce MoArk's sales and operating
margins.


                                       55
<PAGE>


     Outbreaks of plant diseases and pests could destroy entire crops of plants
for which we sell crop seed. If this occurs, the crops grown to produce seed
could also be destroyed, resulting in a shortage of crop seed available for us
to sell for the next planting season. In addition, there may be decreased demand
for our crop seed from farmers who choose not to plant those species of crops
affected by these diseases or pests. These shortages and decreased demand could
reduce our sales.

CHANGES IN THE MARKET PRICES OF THE DAIRY AND AGRICULTURAL COMMODITIES THAT WE
USE AS INPUTS AS WELL AS THE PRODUCTS WE MARKET MAY CAUSE OUR OPERATING PROFIT
AND THE LIKELIHOOD OF RECEIVING DIVIDENDS FROM OUR JOINT VENTURES TO DECREASE.

     Many of our products, particularly in our dairy foods, feed, swine and
layers segments, use dairy or agricultural commodities as inputs or constitute
dairy or agricultural commodity outputs. Consequently, increased cost of
commodity inputs and decreased market price of commodity outputs may reduce our
operating profit.

     We are major purchasers of commodities used as inputs in our dairy foods
segment, namely milk, cream, butter and bulk cheese. Our dairy foods outputs,
namely butter, cheese and nonfat dry milk, are also commodities. We inventory a
significant amount of the cheese and butter products we produce for sale to our
customers at a later date and at the market price on that date. For example, we
build significant butter inventories in the spring when milk supply is highest
for sale to our retail customers in the fall when butter demand is highest. If
the market price we receive at the time we sell our products is less than the
market price on the day we made the products, we will have lower (or negative)
margins which may have a material adverse impact on our results of operations.
In addition, we maintain significant inventories of cheese for aging and face
the same risk with respect to these products.

     In 1999, our earnings were significantly impacted by the dramatic declines
in the price of cheese and butter, which caused a $62.1 million write-down of
our inventory of cheese products and, to a lesser extent, butter. Based on data
from the Chicago Mercantile Exchange, commodity block cheese prices began that
year at $1.90 per pound and finished at $1.20 per pound, and decreased commodity
prices occurred throughout the year as we were building our inventory necessary
during the peak sales periods of fall and winter.

     The animal feed segment follows industry standards for feed pricing. The
feed industry generally prices products on the basis of income over ingredient
cost per ton of feed. This practice tends to mitigate the impact of volatility
in commodity ingredient markets on our animal feed margins. However, if our
commodity input prices were to increase dramatically, we may be unable to pass
these prices on to our customers, who may find alternative feed sources at lower
prices or may exit the market entirely. This increased expense could reduce our
profitability.

     We have ownership interests in swine. In recent years, the market for hogs
and wholesale pork has been the subject of extreme market fluctuations as a
result of a number of factors, including industry expansion, increased processor
capacity, changes in consumer demand and an oversupply of food proteins (such as
beef, pork and chicken). In December 1998, the price of hogs hit its lowest
point in nearly forty years, resulting in the price we received for a finished
hog being substantially less than the cost to produce the hog. The prices for
weanling and feeder pigs also decreased dramatically. These conditions persisted
into 1999 resulting in operating losses in the swine production business.
Continued volatility in market prices contributed to modest operating profits in
our swine segment in 2000 and 2001 and losses in 2002 and 2003. In 2001, the
average price per hundred weight for market hogs was $46.52 compared to $35.86
in 2002. In 2003, the average price per hundred weight for market hogs was
$40.59. We are vulnerable to adverse price movements in our cost plus contracts
and market risk sharing program, which guarantee swine producers certain minimum
prices for market hogs and feeder pigs.

     Our MoArk joint venture produces and markets eggs. Recently, market prices
for eggs have improved, in part, from a declining chick hatch and changes in
response to new animal welfare guidelines. If these market dynamics change, the
supply of eggs may materially increase, and the price of eggs may decrease. To
the extent the price of eggs decreases, MoArk's ability to make dividend
distributions to the Company could be diminished.


                                       56
<PAGE>


WE OPERATE THROUGH JOINT VENTURES IN WHICH OUR RIGHTS TO EARNINGS AND TO CONTROL
THE JOINT VENTURE ARE LIMITED.

     We produce, market and sell products through numerous joint ventures with
unaffiliated third parties. Our feed and agronomy businesses are primarily
operated through joint ventures.

     The terms of each joint venture are different, but our joint venture
agreements generally contain:

     o    restrictions on our ability to transfer our ownership interest in the
          joint venture;

     o    no right to receive distributions without the unanimous consent of the
          members of the joint venture; and

     o    noncompetition arrangements restricting our ability to engage
          independently in the same line of business as the joint venture.

     In addition to these restrictions, in connection with the formation of some
of our joint ventures, we have entered into purchase or supply agreements which
require us to purchase a minimum amount of the products produced by the joint
venture or supply a minimum amount of the raw materials used by the joint
venture. The day-to-day operations of some of our joint ventures are managed by
us through a management contract and others are managed by other joint venture
members. As a result, we do not have day-to-day control over certain of these
companies. See "Item 7. Management's Discussion and Analysis of Financial
Condition and Results of Operations" for a discussion of our material joint
ventures.

AGRILIANCE'S BUSINESS MAY BE ADVERSELY AFFECTED BY AGRILIANCE'S DEPENDENCE UPON
ITS SUPPLIERS.

     Agriliance relies on a limited number of suppliers for the agronomy
products it sells. In 2003, approximately 55% of Agriliance's crop protection
products were sourced from three suppliers. In the event Agriliance is unable to
purchase its agronomy products on favorable terms from these suppliers,
Agriliance may be unable to find suitable alternatives to meet its product
needs. In addition, Agriliance procures approximately 32% of its fertilizer
needs from CF Industries.

A LOSS OF OUR COOPERATIVE TAX STATUS COULD INCREASE OUR TAX LIABILITY.

     Subchapter T of the Internal Revenue Code sets forth rules for the tax
treatment of cooperatives. As a cooperative, we are not taxed on earnings from
member business that we deem to be patronage income allocated to our members.
However, we are taxed as a typical corporation on the remainder of our earnings
from our member business (those earnings which we have not deemed to be
patronage income) and on earnings from nonmember business. If we were not
entitled to be taxed as a cooperative, our tax liability would be significantly
increased. For additional information regarding our cooperative structure and
the taxation of cooperatives, see the section in this annual report entitled
"Item 1. Business -- Description of the Cooperative."

OUR LIMITED ACCESS TO EQUITY MARKETS COULD ADVERSELY AFFECT OUR ABILITY TO
OBTAIN ADDITIONAL EQUITY CAPITAL.

     As a cooperative, we may not sell our common stock in the traditional
equity markets. In addition, our articles of incorporation and by-laws contain
limitations on dividends and liquidation preferences of any preferred stock we
issue. These limitations restrict our ability to raise equity capital and may
adversely affect our ability to compete with entities that do not face similar
restrictions.

OUR OPERATIONS ARE SUBJECT TO NUMEROUS LAWS AND REGULATIONS, EXPOSING US TO
POTENTIAL CLAIMS AND COMPLIANCE COSTS THAT COULD ADVERSELY AFFECT OUR BUSINESS.

     We are subject to Federal, state and local laws and regulations relating to
the manufacturing, labeling, packaging, health and safety, sanitation, quality
control, fair trade practices, and other aspects of our business. In addition,
zoning, construction and operating permits are required from governmental
agencies which focus on issues such as land use, environmental protection, waste
management, and the movement of animals across state lines. These laws and
regulations may, in certain instances, affect our ability to develop and market
new products and to utilize technological innovations in our business. In
addition, changes in these rules might increase the cost of operating our
facilities or conducting our business which would adversely affect our finances.

     Our dairy business is affected by Federal price support programs and
federal and state pooling and pricing programs to support the prices of certain
products we sell. Federal and certain state regulations help ensure that the
supply of raw milk flows in priority to fluid milk and soft cream producers
before producers of hard products such as cheese and butter. In addition, as a
producer of dairy products, we participate in the Federal market order system
and pay into regional "pools" for the milk we use based on the amount of each
class of dairy product we produce and the price of those products. If any of
these programs was no longer available to us, the prices we pay for milk could
increase and reduce our profitability.


                                       57
<PAGE>


     In addition, as a manufacturer of food and animal feed products, we are
subject to the Federal Food, Drug and Cosmetic Act and regulations issued
thereunder by the Food and Drug Administration ("FDA"). The pasteurization of
our milk and milk products is also subject to inspection by the United States
Department of Agriculture. Several states also have laws that protect feed
distributors or restrict the ability of corporations to engage in farming
activities. These regulations may require us to alter or restrict our operations
or cause us to incur additional costs in order to comply with the regulations.

INABILITY TO PROTECT OUR TRADEMARKS AND OTHER PROPRIETARY RIGHTS COULD DAMAGE
OUR COMPETITIVE POSITION.

     We rely on patents, copyrights, trademarks, trade secrets, confidentiality
provisions and licensing arrangements to establish and protect our intellectual
property. Any infringement or misappropriation of our intellectual property
could damage its value and could limit our ability to compete. We may have to
engage in litigation to protect our rights to our intellectual property, which
could result in significant litigation costs and require a significant amount of
management's time.

     We license our LAND O LAKES and the Indian Maiden logo trademarks to
certain of our joint ventures and other third parties for use in marketing
certain of their products. We have invested substantially in the promotion and
development of our trademarked brands and establishing their reputation as
high-quality products. Actions taken by these parties may damage our reputation
and our trademarks' value.

     We believe that the recipes and production methods for our dairy and spread
products and formulas for our feed products are trade secrets. In addition, we
have amassed a large body of knowledge regarding animal nutrition and feed
formulation which we believe to be proprietary. Because most of this proprietary
information is not patented, it may be more difficult to protect. We rely on
security procedures and confidentiality agreements to protect this proprietary
information, however such agreements and security procedures may be insufficient
to keep others from acquiring this information. Any such dissemination or
misappropriation of this information could deprive us of the value of our
proprietary information and negatively affect our results.

     We license the trademarks Purina, Chow and the "Checkerboard" Nine Square
logo under a perpetual, royalty-free license from Nestle Purina PetCare Company.
Under the terms of the license agreement, Nestle Purina PetCare Company retains
primary responsibility for protecting the licensed trademarks from infringement.
If Nestle Purina PetCare Company fails to assert its rights to the licensed
trademarks, we may be unable to stop such infringement or cause them to do so.
Any such infringement of the licensed trademarks, or of similar trademarks of
Nestle Purina PetCare Company, could result in a dilution in the value of the
licensed trademarks.

OUR BRAND NAMES COULD BE CONFUSED WITH NAMES OF OTHER COMPANIES WHO, BY THEIR
ACT OR OMISSION, COULD ADVERSELY AFFECT THE VALUE OF OUR BRAND NAMES.

     Many of our branded feed products are marketed under the trademarks Purina,
Chow and the "Checkerboard" Nine Square logo under a perpetual, royalty-free
license from Nestle Purina PetCare Company. Nestle Purina PetCare Company
markets widely recognized products under the same trademarks and has given other
unaffiliated companies the right to market products under these trademarks. A
competitor of ours, Cargill, licenses from Nestle Purina PetCare Company the
right to market the same types of products which we sell under these trademarks
in countries other than the United States. Acts or omissions by Nestle Purina
PetCare Company or other unaffiliated companies may adversely affect the value
of the Purina, Chow and the "Checkerboard" Nine Square logo trademarks and the
demand for our products. Third-party announcements or rumors about these
unaffiliated companies could also have these negative effects.

PRODUCT LIABILITY CLAIMS OR PRODUCT RECALLS COULD ADVERSELY AFFECT OUR BUSINESS
REPUTATION AND EXPOSE US TO INCREASED SCRUTINY BY FEDERAL AND STATE REGULATORS.

     The sale of food products for human consumption involves the risk of injury
to consumers and the sale of animal feed products involves the risk of injury to
those animals as well as human consumers of those animals. Such hazards could
result from:

     o    tampering by unauthorized third parties;

     o    product contamination (such as listeria, e. coli. and salmonella) or
          spoilage;

     o    the presence of foreign objects, substances, chemicals, and other
          agents;


                                       58
<PAGE>

     o    residues introduced during the growing, storage, handling or
          transportation phases; or

     o    improperly formulated products which either do not contain the proper
          mixture of ingredients or which otherwise do not have the proper
          attributes.

     Some of the products we sell are produced for us by third parties, or
contain inputs manufactured by third parties, and such third parties may not
have adequate quality control standards to assure that such products are not
adulterated, misbranded, contaminated or otherwise defective. In addition, we
license our LAND O LAKES brand for use on products produced and marketed by
third parties, for which we receive royalties. We may be subject to claims made
by consumers as a result of products manufactured by these third parties which
are marketed under our brand names.

     Consumption of our products may cause serious health-related illnesses and
we may be subject to claims or lawsuits relating to such matters. Even an
inadvertent shipment of adulterated products is a violation of law and may lead
to an increased risk of exposure to product liability claims, product recalls
and increased scrutiny by federal and state regulatory agencies. Such claims or
liabilities may not be covered by our insurance or by any rights of indemnity or
contribution which we may have against others in the case of products which are
produced by third parties. In addition, even if a product liability claim is not
successful or is not fully pursued, the negative publicity surrounding any
assertion that our products caused illness or injury could have a material
adverse effect on our reputation with existing and potential customers and on
our brand image. In the past, we have voluntarily recalled certain of our
products in response to reported or suspected contamination. If we determine to
recall any of our products, we may face material consumer claims.

WE COULD INCUR SIGNIFICANT COSTS FOR VIOLATIONS OF OR LIABILITIES UNDER
ENVIRONMENTAL LAWS AND REGULATIONS APPLICABLE TO OUR OPERATIONS.

     We are subject to various Federal, state, local, and foreign environmental
laws and regulations, including those governing the use, storage, discharge and
disposal of solid and hazardous materials and wastes. Violations of these laws
and regulations (or of the permits required for our operations) may lead to
civil and criminal fines and penalties or other sanctions. For example, we have
been paying monthly surcharges to the City of Tulare, California because we have
been exceeding the applicable wastewater discharge limits since that plant was
brought into production. We expect that we will incur approximately $1.25
million in surcharges before this issue is resolved.

     These laws and regulations may also impose liability for the clean-up of
environmental contamination. Many of our current and former facilities have been
in operation for many years and, over time, we and other operators of those
facilities have generated, used, stored, or disposed of substances or wastes
that are or might be defined as hazardous under applicable environmental laws,
including chemicals and fuel stored in underground and above-ground tanks,
animal wastes and large volumes of wastewater discharges. As a result, the soil
and groundwater at or under certain of our current and former facilities is or
may be contaminated, and we may be required in the future to make material
expenditures to investigate, control and remediate such contamination.

     We have been identified as a potentially responsible party under the
Federal Comprehensive Environmental Response, Compensation, and Liability Act
("CERCLA") or similar state statutes and currently have unresolved liability
with respect to the past disposal of hazardous substances at several of our
former facilities and at waste disposal facilities operated by third parties.
Under CERCLA, any current or former owner, operator or user of a contaminated
site may be held responsible for the entire cost of investigating and
remediating such contamination, regardless of fault or the legality of the
original disposal.

     Although compliance and clean-up costs have not been material in the past,
the imposition of additional or more stringent environmental laws or unexpected
remediation obligations could result in significant costs and have a material
adverse effect on our business, financial condition, or results of operations.

STRIKES OR WORK STOPPAGES BY OUR UNIONIZED WORKERS COULD DISRUPT OUR BUSINESS.

     As of December 31, 2003, approximately 26% of our employees were covered by
collective bargaining agreements, some of which are due to expire within the
next twelve months. Our inability to negotiate acceptable contracts with the
unions upon expiration of these contracts could result in strikes or work
stoppages and increased operating costs as a result of higher wages or benefits
paid to union members or replacement workers. If the unionized workers were to
engage in a strike or work stoppage, or other non-unionized operations were to
become unionized, we could experience a significant disruption of our operations
or higher ongoing labor costs. See "Business -- Employees" for additional
information.


                                       59
<PAGE>

THERE IS NO ASSURANCE THAT OUR SENIOR MANAGEMENT TEAM OR OTHER KEY EMPLOYEES
WILL REMAIN WITH US.

     We believe that our ability to successfully implement our business strategy
and to operate profitably depends on the continued employment of our senior
management team and other key employees. If members of the management team or
other key employees become unable or unwilling to continue in their present
positions, the operation of our business would be disrupted and we may not be
able to replace their skills and leadership in a timely manner to continue our
operations as currently anticipated. We operate generally without employment
agreements with, or key person life insurance on the lives of, our key
personnel.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

COMMODITY RISK

     In the ordinary course of business, we are subject to market risk resulting
from changes in commodity prices associated with dairy and other agricultural
markets. See "Item 7. Management Discussion and Analysis of Financial Condition
and Results of Operation." To manage the potential negative impact of price
fluctuations, we engage in various hedging and other risk management activities.

     As part of our trading activity, we utilize futures and option contracts
offered through regulated commodity exchanges to reduce risk on the market value
of our inventories and our fixed or partially fixed purchase and sale contracts.
We do not utilize hedging instruments for speculative purposes beyond the formal
position limits established by senior management.

     Certain commodities cannot be hedged with futures or option contracts
because such contracts are not offered for these commodities by regulated
commodity exchanges. Inventories and purchase contracts for those commodities
are hedged with forward sales contracts to the extent practical so as to arrive
at a net commodity position within the formal position limits set by us and
deemed prudent for each of those commodities. Commodities for which future
contracts and options are available are also typically hedged first in this
manner, with futures and options used to hedge within position limits that
portion not covered by forward contracts.

     The notional or contractual amount of futures contracts provides an
indication of the extent of our involvement in such instruments for the dates
and the periods provided below, but does not represent exposure to market risk
or future cash requirements under certain of these instruments. A summary of our
futures contracts follows:

<Table>
<Caption>
                                                                       AT DECEMBER 31,
                                                          -------------------------------------------
                                                                  2003                  2002
                                                          --------------------   --------------------
                                                           NOTIONAL     FAIR     NOTIONAL     FAIR
                                                            AMOUNT     VALUE      AMOUNT      VALUE
                                                          ---------   --------   ---------   --------
                                                                         (IN THOUSANDS)
<S>                                                       <C>         <C>        <C>         <C>
Commodity futures contracts
  Commitments to purchase .............................   $ 179,004   $ 13,384   $ 108,359   $ (4,543)
  Commitments to sell .................................     (43,052)      (517)    (56,969)      (615)
                                                          ---------   --------   ---------   --------
    Total outstanding derivatives .....................   $ 135,952   $ 12,867   $  51,390   $ (5,158)
                                                          =========   ========   =========   ========
</Table>

<Table>
<Caption>
                                                                     YEAR ENDED DECEMBER 31,
                                                          -------------------------------------------
                                                                  2003                  2002
                                                          --------------------   --------------------
                                                                      REALIZED               REALIZED
                                                           NOTIONAL    GAINS     NOTIONAL      GAINS
                                                            AMOUNT    (LOSSES)    AMOUNT     (LOSSES)
                                                          ---------   --------   ---------   --------
                                                                         (IN THOUSANDS)
<S>                                                       <C>         <C>        <C>         <C>
Commodity futures contracts
  Total volume of exchange traded contracts:
  Commitments to purchase .............................   $ 769,218   $  4,652   $ 185,564   $ (3,874)
  Commitments to sell .................................   $(535,935)  $  1,479   $(167,410)  $  1,093
</Table>

INTEREST RATE RISK

     We manage interest expense using a mix of fixed and floating rate debt. As
of December 31, 2003, we had $244.8 million in floating rate debt outstanding
under the credit agreements relating to the term loans and revolving credit
facility. Also at December 31, 2003 we had $110 million for obligations under
capital lease which have lease payments that fluctuate with short-term interest
rates. Interest rate changes generally do not affect the market value of
floating rate debt but do impact the amount of our interest payments and,
therefore, our future earnings and cash flows. Holding other variables constant,
including levels of indebtedness, a


                                       60
<PAGE>


one-percentage point increase in interest rates would have an estimated negative
impact on pretax earnings and cash flows for 2004 of approximately $3.5 million.
The fixed rate debt as of December 31, 2003 totaled $762.6 million. A 10%
adverse change in market rates would potentially impact the fair value of our
fixed rate debt by $11 million.

INFLATION RISK

     Inflation is not expected to have a significant impact on our business,
financial condition or results of operations. We generally have been able to
offset the impact of inflation through a combination of productivity
improvements and price increases.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

     The following information has been amended to reflect the restatement of
our consolidated financial statements as further discussed in "Explanatory Note"
in the forepart of this Form 10K-/A and Note 2 of Notes to Consolidated
Financial Statements of Land O'Lakes, Inc. included in Part II, Item 8,
"Financial Statements and Supplementary Data" of this Form 10-K/A.

     The financial statements and notes thereto required pursuant to this Item 8
begin immediately after the signature page of this annual report on Form 10-K.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE.

     None.

ITEM 9A. CONTROLS AND PROCEDURES.

     The following information has been amended to reflect the restatement of
our consolidated financial statements as further discussed in "Explanatory Note"
in the forepart of this Form 10K-/A and Note 2 of Notes to Consolidated
Financial Statements of Land O'Lakes, Inc. included in Part II, Item 8,
"Financial Statements and Supplementary Data" of this Form 10-K/A.

     (a) Evaluation of disclosure controls and procedures.

     Subsequent to the evaluation references in the Original Filing, the Company
has re-evaluated the Company's disclosure controls and procedures (as defined in
Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the
"Exchange Act")) as of the end of the period covered by this report under the
supervision and with the participation of the principal executive officer and
principal financial officer. Based on this re-evaluation, the principal
executive officer and principal financial officer concluded that, except as
noted below with respect to the identification and correction of accounting
errors at its Carlisle, PA facility and in its dairy foods segment, the
Company's disclosure controls and procedures are effective to ensure that
information required to be disclosed by the Company in reports that it files or
submits under the Exchange Act is recorded, processed, summarized and reported
within the time periods specified in Securities and Exchange Commission rules
and forms.


                                       61
<PAGE>


     (b) Changes in internal controls.

     There were no significant changes made in our internal controls during the
period covered by this report or in other factors that could significantly
affect these controls subsequent to the date of their evaluation and there were
no corrective actions with regard to significant deficiencies or material
weaknesses.

     Following the end of the period covered by this report, the Company
identified accounting errors at its Carlisle, PA dairy facility and in its
financial reports for its dairy foods segment. The Company has restated its
financial results for certain periods to reflect adjustments necessary to
correct these accounting errors. The adjustments relate primarily to the manner
in which its Carlisle facility estimated and recorded monthly financial
information. Because all information required to be recorded was not known at
month-end, the Carlisle facility used an accounting model to estimate certain
sales and cost of sales and the related accounts receivable, accounts payable
and inventory and recorded financial information in accordance with the model.
The accounts were not properly reconciled in subsequent periods to reflect the
actual results. Other adjustments relate to accrual cutoffs and mathematical
errors in inventory calculations. These errors and other adjustments affect
periods beginning with the year ended December 31, 1997. The cumulative impact
of these adjustments on net earnings through March 31, 2004 was an overstatement
of $18.7 million. At the conclusion of the formal investigation of this matter
by the Audit Committee of the Board of Directors, our external auditors, KPMG
LLP, advised us that this matter involved a material weakness in our accounting
procedures and related controls at our Carlisle, PA facility, which impacted the
published consolidated financial statements for 1997 through the first quarter
of 2004.

     In response, to its discovery of these errors the Company enhanced its
internal control over financial reporting for the Carlisle, PA dairy facility by
(i) changing personnel responsible for accounting at the Carlisle facility; (ii)
changing the reporting relationship of the accounting personnel at the Carlisle
facility in order to increase financial management oversight; and (iii)
implementing accounting processes and controls which are utilized elsewhere in
the Company's dairy foods operations.

     It should be noted that any system of controls, however well designed and
operated, can provide only reasonable, and not absolute, assurance that the
objectives of the system are met. In addition, the design of any control system
is based in part upon certain assumptions about the likelihood of future events.
Because of these and other inherent limitation of control systems, there can be
no assurance that any design will succeed in achieving its stated goals under
all potential conditions, regardless of how remote.


                                       62
<PAGE>

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

     The following table sets forth certain information with respect to our
directors and executive officers as of March 30, 2004:

<Table>
<Caption>
                   NAME                          AGE                    TITLE
                   ----                          ---                    -----
<S>                                              <C>   <C>
John E. Gherty...........................         60   President and Chief Executive Officer
Daniel Knutson...........................         47   Senior Vice President and Chief Financial Officer
Robert DeGregorio........................         47   President, Land O'Lakes Farmland Feed
Chris Policinski.........................         45   Executive Vice President and Chief Operating Officer, Dairy Foods
Fernando Palacios........................         44   Vice President Operations and Supply Chain, Dairy Foods
Peter Simonse............................         45   Vice President, Treasurer
Don Berg.................................         57   Vice President, Public Affairs
Peter Janzen.............................         44   Vice President, General Counsel
Karen Grabow.............................         54   Vice President, Human Resources
Lynn Boadwine............................         40   Director
Harley Buys..............................         51   Director
Ben Curti................................         53   Director
Kelly Davidson...........................         52   Director
Richard Epard............................         64   Director
Gordon Hoover............................         46   Director
Peter Kappelman..........................         41   Director, Chairman of the Board
Cornell Kasbergen........................         46   Director
Paul Kent, Jr............................         53   Director
Kevin Kepler.............................         49   Director
Larry Kulp...............................         61   Director
Charles Lindner..........................         52   Director
John Long................................         54   Director
</Table>

                                       63
<PAGE>


<Table>
<Caption>
                   NAME                          AGE                    TITLE
                   ----                          ---                    -----
<S>                                              <C>   <C>
Manuel Maciel, Jr........................         59   Director, Second Vice Chairman of the Board
Robert Marley............................         52   Director
Jim Miller...............................         62   Director
Ronnie Mohr..............................         55   Director
Art Perdue...............................         59   Director
Don Ranck................................         57   Director
Douglas Reimer...........................         53   Director, Secretary
Richard Richey...........................         56   Director
Kenneth Schoenberg.......................         56   Director
Larry Wojchik............................         52   Director, First Vice Chairman of the Board
John Zonneveld, Jr.......................         50   Director
Bobby Moser..............................         61   Nonvoting Advisory Member
</Table>

     Unless otherwise indicated, each officer is elected by and serves at the
pleasure of the Board of Directors and each director and officer of Land O'Lakes
has been in his current profession for at least the past five years.

     John E. Gherty, President and Chief Executive Officer since 1989. Mr.
Gherty began his career at Land O'Lakes in 1970 after completing graduate
degrees in law and industrial relations at the University of Wisconsin. In the
1980s, he served as group vice president and chief administrative officer. He
was appointed to his present position in 1989.

    Daniel Knutson, Senior Vice President and Chief Financial Officer of Land
O'Lakes and Chief Financial Officer of Land O'Lakes Farmland Feed since 2000.
Mr. Knutson began his career at the Company in 1978. He received his BS Degree
in Accounting in 1977 and MBA with emphasis in Finance in 1991, both from
Mankato State University, and has earned his CPA and CMA certifications.

     Robert DeGregorio, President of Land O'Lakes Farmland Feed LLC since 2000
and Manager of Land O'Lakes Farmland Feed since 2002. Mr. DeGregorio began his
career at Land O'Lakes in 1982 in the Agriculture Research Department and became
Vice President of Land O'Lakes Feed Division in 1997. He became President of
Land O'Lakes Farmland Feed LLC at the formation of the joint venture in 2000.

     Chris Policinski, Executive Vice President and Chief Operating Officer of
the Dairy Foods division, was appointed to this office in March, 2002. From 1999
to 2002, Mr. Policinski served as our Executive Vice President of the Dairy
Foods division's Value Added Group. Mr. Policinski joined Land O'Lakes in 1997
with more than 21 years of management experience in the food industry. Prior to
his current position, he was Vice President of Strategy, Business Development
and International Development. Before joining Land O'Lakes, Chris spent four
years with The Pillsbury Company in leadership roles in Marketing/General
Management as Vice President of their Pizza and Mexican Food Groups.

     Fernando Palacios, Vice President Operations and Supply Chain of Dairy
Foods since 2000. Before joining Land O'Lakes, Mr. Palacios served as the
Director of Consumer Goods Consulting at KPMG LLP from 1997 to 2000. Mr.
Palacios also serves as the Chief Operating Officer of Melrose Dairy Proteins.

     Peter Simonse, Vice President and Treasurer since December 2002. Prior to
his appointment to this position Mr. Simonse served as Treasurer since 2000,
when he joined the Company. Before joining Land O'Lakes, Peter spent 14 years
with the Amoco Corporation in various finance roles, his last being Vice
President of Finance, Exploration Business Group.

     Don Berg, Vice President of Public Affairs since December, 2000. Prior to
his appointment to this position Mr. Berg served as Vice President of Milk
Procurement for 15 years. Don has been employed with our company for 34 years.


                                       64
<PAGE>


     Peter Janzen, Vice President and General Counsel since February 2004. Mr.
Janzen joined our company as an attorney in 1984. He holds a Juris Doctor degree
from Hamline University.

     Karen Grabow, Vice President of Human Resources since September, 2001.
Prior to joining our company, Karen was employed as the Vice President, Human
Resources of Target Corporation. She held this position since 1993.

     Lynn Boadwine has held his position as director since 1999 and his present
term of office as a director will end in February, 2008. Mr. Boadwine operates
Boadwine Farms, Inc., a farm in South Dakota.

     Harley Buys has held his position as director since February 27, 2003 and
his present term of office as a director will end in February, 2008. Mr. Buys
farms corn, soybeans and alfalfa and operates a dairy farm in partnership with
his son in Edgerton, Minnesota.

     Ben Curti has held his position as director since February 27, 2003 and his
present term of office as a director will end in February, 2005. Mr. Curti
maintains a dairy operation and farms field crops and pistachios in Tulare,
California.

     Kelly Davidson has held his position as director since February 27, 2003
and his present term of office as a director will end in February, 2005. Mr.
Davidson is the general manager of Andale Co-op, Andale, Kansas, and the chief
operating officer of Field Solutions, LLC, of Halstead, Kansas.

     Richard Epard has held his position as director since February 27, 2003 and
his present term of office as a director will end in February, 2007. Mr. Epard
farms wheat, corn, soybeans and sunflowers in Colby, Kansas.

     Gordon Hoover has held his position as director since 1997 and his present
term of office as a director will end in February, 2006. Mr. Hoover operates a
dairy farm in Pennsylvania.

     Peter Kappelman has held his position as director since 1996 and his
present term of office as a director will end in February, 2007. Mr. Kappelman
is co-owner of Meadow Brook Dairy Farms, LLC, a dairy farm in Wisconsin.

     Cornell Kasbergen has held his position as director since 1998 and his
present term of office as a director will end in February, 2005. Mr. Kasbergen
operates a dairy in California.

     Paul Kent, Jr. has held his position as director since 1990 and his present
term of office as a director will end in February, 2006. Mr. Kent operates a
dairy farm in Minnesota.

     Kevin Kepler has held his position as director since February 27, 2003 and
his present term of office as a director will end in February, 2005. Mr. Kepler
is the president of his family farm corporation, Junlyn Farms, Inc., located in
Hillsboro, Wisconsin. Mr. Kepler operates a dairy farm and farms alfalfa, corn
and soybeans.

     Larry Kulp has held his position as director since February 27, 2003 and
his present term of office as a director will end in February, 2007. Mr. Kulp is
a partner in his family dairy farm, Kulp Family Dairy, LLC, located in
Martinsburg, Pennsylvania.

     Charles Lindner has held his position as director since 1996 and his
present term of office as a director will end in February, 2005. Mr. Lindner
operates a dairy farm in Wisconsin.

     John Long has held his position as director since 1991 and his present term
of office as a director will end in February, 2006. Mr. Long operates a ranch in
North Dakota.

     Manuel Maciel, Jr. has held his position as director since 1998 and his
present term of office as a director will end in February, 2005. Mr. Maciel
operates Macy-L Holsteins, a dairy farm in California.

     Robert Marley has held his position as director since 2000 and his present
term of office as a director will end in February, 2007. Mr. Marley is Chief
Executive Officer of Jackson Jennings Farm Bureau Co-operative Association, a
local cooperative located in Seymour, Indiana.


                                       65
<PAGE>

     Jim Miller has held his position as director since February 27, 2003 and
his present term of office as a director will end in February, 2006. Mr. Miller
farms grain and raises beef cattle in Hardy, Nebraska.

     Ronnie Mohr has held his position as director since 1998 and his present
term of office as a director will end in February, 2005. Mr. Mohr operates a
farm, hog finishing operation and grain bin and equipment sales business in
Indiana. Mr. Mohr has served as a director of Holiday Gulf Homes Inc. since
1996.

     Art Perdue has held his position since February 26, 2004 and his present
term of office as a director will end in February, 2008. Mr. Perdue manages
Farmers Union Oil Company, a diversified cooperative with sales of $40 million.

     Don Ranck has held his position since February 26, 2004 and his present
term of office as a director will end in February, 2005. Mr. Ranck owns and
manages Verdant View Farm, an 82-cow, 115 acres operation.

     Douglas Reimer has held his position as director since 2001 and his present
term of office as a director will end in February, 2007. Mr. Reimer is the
managing partner of Deer Ridge S.E.W. Feeder Pig LLC, located in Iowa.

     Richard Richey has held his position since February 26, 2004 and his
present term of office as a director will end in February, 2008. Mr. Richey is
the general manager of Husker Co-Op in Columbus, Nebraska, a full-service
cooperative with 10 locations and sales of $43 million.

     Kenneth Schoenberg has held his position as director since 1997 and his
present term of office as a director will end in February, 2005. Mr. Schoenberg
operates a dairy farm in Pennsylvania.

     Larry Wojchik has held his position as director since 1986 and his present
term of office as a director will end in February, 2006. Mr. Wojchik has served
as general manager of Goldstar Cooperative since 2000. From 1978-2000, he served
as general manager of Equity Cooperative.

     John Zonneveld, Jr. has held his position as director since 2000 and his
present term of office as a director will end in February, 2005. Mr. Zonneveld
operates a dairy farm in California.

     Bobby Moser is a nonvoting advisory member of the board. He is appointed by
the Board of Directors annually and has held his position since 2002. Mr. Moser
is Vice President for Agricultural Administration at The Ohio State University
in Columbus, Ohio.

     We transact business in the ordinary course with our directors and with our
local cooperative members with which the directors are associated. Such
transactions are on terms no more favorable than those available to our other
members.

     The Land O'Lakes board is made up of 24 directors. Twelve directors are
chosen by our dairy members and 12 by our Ag members. Each board member must
also be a member of the group of members, dairy or Ag, which elects him or her.
The board may also choose to elect up to 3 nonvoting advisory members.
Currently, there is one such advisory board member. Our board of directors
governs our affairs in virtually the same manner as any other corporation. See
"Business -- Description of the Cooperative -- Governance" for more information
regarding the election of our directors.

     We have seven committees of our board of directors: the Executive
Committee, the Advisory Committee, the Audit Committee, the Governance
Committee, the Expense Committee, the PAC Committee and the Board
Performance/Operations Committee.

     The Company's Board of Directors passed a resolution, for calendar year
2004, stating that the Company will not designate an audit committee financial
expert, as such term is defined in Item 401(h) of Regulation S-K promulgated by
the Securities and Exchange Commission. Similar to other cooperative
corporations, the Company's Board of Directors is comprised of cooperative
members who become members by virtue of purchases they make of cooperative
products or sales they make to the cooperative. Accordingly, while each Board
member possesses a strong agricultural background, no current member possesses,
in the Board's present estimation, the requisite experience to qualify as audit
committee financial expert.

     The Company adopted a code of ethics applicable to it senior financial
officers, which include, the chief executive officer, the chief financial
officer, the chief operating officers of each operating division, the treasurer,
the controller and any person serving in a similar capacity. The code is a "code
of ethics" as defined by applicable rules promulgated by the Securities and
Exchange Commission. The code is publicly available on the Company's website at
www.landolakesinc.com. If the Company makes any


                                       66
<PAGE>


amendments to the code other than technical, administrative or other
non-substantive amendments, or grants any waivers from a provision of this code
to a senior financial officer, the Company will disclose, on its website, the
nature of the amendment or waiver, its effective date and to whom it applies.

ITEM 11. EXECUTIVE COMPENSATION.

     The following table shows, for the Chief Executive Officer of Land O'Lakes
and each of our four other most highly compensated executive officers,
information concerning compensation earned for services in all capacities during
the year ended December 31, 2003.

                           SUMMARY COMPENSATION TABLE

<Table>
<Caption>
                                                                               LONG-TERM COMPENSATION
                                                                            ---------------------------
                                                                               AWARDS          PAYOUTS
                                                                            ---------------   ---------
                                                     ANNUAL COMPENSATION     SECURITIES
                                                    ---------------------    UNDERLYING          LTIP         ALL OTHER
NAME AND PRINCIPAL POSITION                  YEAR   SALARY($)    BONUS($)   OPTIONS/SARS(#)   PAYOUTS($)   COMPENSATION($)(1)
---------------------------                  ----   ---------   ---------   ---------------   ----------   ------------------
<S>                                          <C>    <C>         <C>         <C>               <C>          <C>
John E. Gherty, President and Chief
  Executive Officer ....................     2003   $ 700,000   $ 307,440        16,000         $--            56,828
Chris Policinski, Executive Vice
  President and Chief Operating
  Officer, Dairy Foods Group ...........     2003     453,269     251,515         7,000          --            32,504
Duane Halverson, Executive Vice
  President and Chief Operating
  Officer, Ag Services .................     2003     460,000     159,183         7,000          --            36,453
Robert DeGregorio, President, Land
  O'Lakes Farmland Feed LLC(2) .........     2003     367,539     125,333         5,000          --            28,764
Dan Knutson, Senior Vice President
  and Chief Financial Officer ..........     2003     402,115     176,965         7,000          --            27,380
</Table>

----------

(1)  The amounts shown in the table for 2003 reflect life insurance premiums
     paid by Land O'Lakes in the amount of $8,600 for Mr. Gherty, $3,475 for Mr.
     Policinski, $8,400 for Mr. Halverson, $3,800 for Mr. DeGregorio, and $3,900
     for Mr. Knutson. The amount for Mr. Gherty also includes a car allowance in
     the amount of $9,154. The amounts also include contributions made by Land
     O'Lakes on behalf of the named individuals under the qualified and
     non-qualified defined contribution plans of Land O'Lakes as follows:

<Table>
<Caption>
                                                                      COMPANY MATCHING
                                                                        CONTRIBUTION       COMPANY CONTRIBUTION
                               NAME                                    (QUALIFIED PLAN)     (NON-QUALIFIED PLAN)
                               ----                                   -----------------    --------------------
<S>                                                                   <C>                  <C>
Mr. Gherty ......................................................          $  6,000              $   22,252
Mr. Policinski ..................................................             6,000                  13,452
Mr. Halverson ...................................................             6,000                  11,355
Mr. DeGregorio ..................................................             6,000                   9,355
Mr. Knutson .....................................................             6,000                   7,951
</Table>

----------

(2)  Mr. DeGregorio is the President of Land O'Lakes Farmland Feed and also
     performs policy making functions for Land O'Lakes.


                                       67
<PAGE>

                      OPTION/SAR GRANTS IN LAST FISCAL YEAR

<Table>
<Caption>
                                                       INDIVIDUAL GRANTS
                                     -------------------------------------------------------
                                                      PERCENT OF                                 AT ASSUMED ANNUAL
                                       NUMBER OF         TOTAL                                  RATES OF STOCK PRICE
                                      SECURITIES     OPTIONS/SARS                              APPRECIATION FOR OPTION
                                      UNDERLYING      GRANTED TO    EXERCISE OF                       TERM(2)
                                     OPTIONS/SARS    EMPLOYEES IN      BASE       EXPIRATION   -----------------------
                     NAME            GRANTED(#)(1)   FISCAL YEAR    PRICE($/SH)       DATE        5%($)       10%($)
                     ----            -------------   ------------   -----------   ----------   ----------   ----------
<S>                                  <C>             <C>            <C>           <C>          <C>          <C>
John E. Gherty ...................       16,000          12.5%       $ 27.69       3-31-2013   $  278,625   $  706,092
Chris Policinski .................        7,000           5.5          27.69       3-31-2013      121,899      308,915
Duane Halverson(3) ...............        7,000           5.5          27.69       3-31-2013      121,899      308,915
Robert DeGregorio(3) .............        5,000           3.9          27.69       3-31-2013       87,070      220,654
Daniel Knutson ...................        7,000           5.5          27.69       3-31-2013      121,899      308,915
</Table>
----------

(1)  Options granted are to purchase "Units" described below under the Land
     O'Lakes Long-Term Incentive Plan. The vesting schedule for all grants of
     Units is set forth below in the plan descriptions.

(2)  The dollar amounts under these columns are the results of calculations at
     the 5% and 10% annual appreciation rates set by the Securities and Exchange
     Commission for illustrative purposes, and, therefore, are not intended to
     forecast future financial performance. Accordingly, these calculations
     assume 5% and 10% appreciation in the value of the Units.

(3)  As a result of Purina synergies targets being achieved as of December 31,
     2003, 1,250 options in the name of Mr. Halverson and 2,500 options in the
     name of Mr. DeGregorio were partially vested at 50% based on an original
     issue date of January 1, 2002. This number of shares is not reflected in
     the number of securities granted column in the table above.

                 AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
                        AND FISCAL YEAR-END OPTION VALUES

     The purpose of the following table is to report exercises of options to
purchase Units by the named executive officers of Land O'Lakes during the fiscal
year ended December 31, 2003 and any value of their unexercised options as of
December 31, 2003. The named executive officers did not exercise options in
fiscal 2003. Land O'Lakes has not issued any stock appreciation rights to the
named executive officers.

<Table>
<Caption>
                                                                                                VALUE OF UNEXERCISED
                                                                                                    IN-THE-MONEY
                                                                    NUMBER OF UNEXERCISED           OPTIONS/SARS
                                                                     OPTIONS AT FY-END(#)          AT FY-END($)(1)
                                 SHARES ACQUIRED      VALUE      --------------------------  --------------------------
                  NAME           ON EXERCISE(#)    REALIZED($)   EXERCISABLE  UNEXERCISABLE  EXERCISABLE  UNEXERCISABLE
                  ----           ---------------   -----------   -----------  -------------  -----------  -------------
<S>                              <C>               <C>           <C>          <C>            <C>          <C>
John E. Gherty ...............         --            --             24,000         24,000          --            --
Chris Policinski .............         --            --             10,500         10,500          --            --
Duane Halverson ..............         --            --             11,750         11,750          --            --
Robert DeGregorio ............         --            --             10,000         10,000          --            --
Daniel Knutson ...............         --            --             10,500         10,500          --            --
</Table>

----------

(1)  Value is based on a Unit value of $27.11, which was the value of the Units
     on December 31, 2003, minus the purchase price.

LAND O'LAKES EMPLOYEES SAVINGS AND SUPPLEMENTAL RETIREMENT PLAN

     The Land O'Lakes Employee Savings and Supplemental Retirement Plan is a
qualified defined contribution 401(k) plan which permits employees to make both
pre-tax and after-tax contributions. All full-time, non-union Land O'Lakes
employees are eligible to participate. Union employees may participate if their
participation is specified by their collective bargaining agreement. Subject in
all cases to maximum contribution limits established by law, the maximum total
contribution for non-highly compensated employees is 60% of compensation; the
maximum pre-tax contribution for such employees is 50%. For highly compensated
employees, the maximum total contribution is 12% of compensation and the maximum
pre-tax contribution is 8%. The Company matches 50% of the first 6% of pre-tax
contributions made by employees. Employees are immediately 100% vested in their
full account balance, including the Company match.


                                       68
<PAGE>

EXECUTIVE ANNUAL VARIABLE COMPENSATION PLAN

     The Executive Annual Variable Pay Compensation Plan is a plan for executive
officers of Land O'Lakes. During 2003, the target award opportunity varies by
the participant's position up to a maximum target award of 45% of base pay.
Awards from this plan are dependent on a combination of three elements of
performance: 1) company overall results (20%); 2) targets for business
performance (65%); and 3) individual performance commitments (15%). A minimum of
6% after-tax return on equity is the threshold performance level required to
trigger any payments from the plan. Targets for company results, business
performance, and individual performance commitments are established annually.
Once maximum results from all of these components are achieved, the maximum
award of 79-102% of base salary may be granted.

     For 2004, the target award opportunity varies by the participant's position
up to a maximum target award of 45% of base pay. Awards from this plan are
dependent on a combination of three elements of performance: 1) company overall
results (20%); 2) targets for business performance (65%); and 3) individual
performance commitments (15%). Company net earnings of $0 dollars (breakeven)
are required to trigger payments from this plan. Targets for company results,
business performance, and individual performance commitments are established
annually. Once maximum results from all of these components are achieved, the
maximum award of 79-102% of base salary may be granted.

LAND O'LAKES, INC. EXECUTIVE LONG-TERM VARIABLE COMPENSATION PLAN (2004-2006)

     The Land O'Lakes, Inc. Executive Long-Term Variable Pay Compensation Plan
is effective for years 2004-2006. The President and all officers of Land O'Lakes
who were not otherwise participating in a long-term variable plan are eligible.
The target award is 50-60% of base salary and the maximum award is 62.5-75% of
base salary at the end of the performance period. Corporate Staff Officers
awards are made based on Total Land O' Lakes Return on Invested Capital (ROIC)
and Pretax Earnings and Business Unit Officers awards are made based on Business
Unit Return on Invested Capital (ROIC) and Pretax Earnings for the period
between January 1, 2004 and December 31, 2006. The awards are payable in cash or
eligible to be deferred at the option of the award recipient.

LAND O'LAKES LONG-TERM INCENTIVE PLAN

     The Land O'Lakes Long-Term Incentive Plan, initiated in 2001, is a phantom
stock plan which allows certain employees to purchase "Units" under the plan.
Neither options granted nor Units may be transferred, assigned, pledged,
encumbered, or otherwise alienated from the grantee. Officers are eligible to
participate, as are selected non-officers identified by the Chief Executive
Officer. Participants are granted an annual award of options. One quarter of the
options vest on December 31 of the year in which they are granted, with the rest
vesting ratably on December 31 of the succeeding three years. These Units are
not traditional stock, and do not provide the purchaser with any voting rights
or rights to receive assets of Land O'Lakes.

     The purchase price of the option is established as of December 31 of the
year prior to the grant of the option, based on a formula reflecting the value
of the enterprise at the close of the fiscal year preceding the grant of the
option. Participants may elect to exercise vested options to purchase units only
during the period between January 1 and March 31 of any year. Units are valued
each year on December 31, and are valued by the same formula by which the
purchase price of the option is determined. Participants in the plan may
purchase Units using cash or amounts in their deferred compensation accounts. In
addition, the options have a net exercise provision which allows participants to
use the value of appreciated options to buy Units.

     Participants' ability to redeem owned Units while employed is limited to
50% of the appreciated value of the cumulative total of Units previously
purchased by such participant, until the value of the owned Units reaches an
established ratio to the participant's annual base pay. These ratios are
established based on the level of the participant. Following death, inability to
work due to disability, retirement or other termination, the participant has a
limited period of time during which to exercise remaining vested options and/or
redeem purchased units, which varies according to the circumstances of the
participant's cessation of employment.

LAND O'LAKES NON-QUALIFIED DEFERRED COMPENSATION PLAN

     The Land O'Lakes Non-Qualified Deferred Compensation Plan provides a select
group of employees with base salaries equal to or in excess of $95,000 an
opportunity to elect to defer a portion of their compensation for later payment
at the earlier of their death, disability, retirement or other termination.
Eligible employees may elect to defer a minimum of $1,000 up to a maximum 30% of
base compensation and 100% of variable pay. The default distribution is monthly
installments over a five year period. Deferred compensation is included as
compensation for purposes of the company's qualified retirement plan, but is
excluded from the


                                       69
<PAGE>


company's qualified savings plan. The Company adds an additional amount equal to
three percent (3%) of the participant's elective deferrals to this plan. In
addition, at the end of each calendar quarter, the Company credits the
participant's account balance with modest interest at a rate announced in
advance of each calendar year. Benefits of this plan are paid out of the general
assets of the corporation.

     Land O'Lakes maintains three non-qualified excess benefit plans for its
officers. Benefits for all three of these plans are paid out of the general
assets of the corporation.

NON-QUALIFIED EXECUTIVE EXCESS BENEFIT SAVINGS PLAN

     The Non-Qualified Executive Excess Benefit Savings Plan provides a benefit
to officers who participate in this savings plan by crediting an amount to a
deferred compensation account which represents 3% of total compensation, net of
any deferred compensation, less the amount of the Company match contributed to
the qualified savings plan. Account balances are credited with a modest rate of
interest quarterly. Distributions are made under the same circumstances and on
the same terms as the individual has elected under the Land O'Lakes
Non-Qualified Deferred Compensation Plan, or according to the default provisions
of the Land O'Lakes Non-Qualified Deferred Compensation Plan in the absence of
an election.

CALIFORNIA COOPERATIVE VALUE INCENTIVE PLAN

     The California Cooperative Value Incentive Plan is similar to the Land
O'Lakes Long-Term Incentive Plan. The primary difference is that participants
may not actually purchase the phantom stock "Units" under this plan. Instead,
plan participants who "exercise" options granted to them receive a cash
distribution equal to the difference between the Unit value and the exercise
price.

NON-QUALIFIED EXECUTIVE EXCESS BENEFIT PLAN (IRS LIMITS)

     The Non-Qualified Executive Excess Benefit Plan (IRS Limits) provides a
non-qualified benefit to officers which is the equivalent of the difference
between the benefit that would have been payable to the executive if the Land
O'Lakes Employee Retirement Plan benefit formula were applied to the executive's
actual compensation, without regard for limitations on compensation or benefits
imposed by the Internal Revenue Code, and the benefit actually payable under the
Land O'Lakes Employee Retirement Plan with IRS compensation limits in place.

NON-QUALIFIED EXECUTIVE EXCESS BENEFIT PLAN (1989 FORMULA)

     The Non-Qualified Executive Excess Benefit Plan (1989 Formula) provides a
non-qualified benefit to individuals who were officers as of January 1, 1989 at
the time the defined benefit formula was changed. This excess benefit plan
provides a benefit representing the difference between the accrued benefit using
the 1989 Formula to the executive's actual compensation, without regard for
limitations on compensation or benefits imposed by the Internal Revenue Code,
and the benefit actually payable under the Land O'Lakes Employee Retirement Plan
with IRS compensation limits in place.

LAND O'LAKES EMPLOYEE RETIREMENT PLAN

     The Land O'Lakes Employee Retirement Plan is a qualified defined benefit
pension plan. All full-time, non-union Land O'Lakes employees are eligible to
participate. Union employees may participate if their participation is specified
by their collective bargaining agreement. An employee is fully vested in the
plan after five years of vesting service. For most employees, the plan provides
for a monthly benefit for the employee's lifetime beginning at normal retirement
age (social security retirement age), calculated according to the following
formula: [[1.08% x Final Average Pay] + [.52% x (Final Average Pay-Covered
Compensation)]] x years of credited service (up to a maximum of 30 years). These
estimated benefit amounts are illustrated by Table A below. Due to provisions of
this plan providing that certain benefits existing in a previous version of the
plan will not be reduced, certain employees, including Messrs. Gherty and
Halverson, will instead receive the compensation at levels previously in effect
for the retirement plan under the 1989 Formula. These approximate benefit
amounts are described in Table B below.

     Final Average Pay is average monthly compensation for the highest paid 60
consecutive months of employment out of the last 132 months worked. Covered
Compensation is an amount used to coordinate pension benefits with Social
Security benefits. It is adjusted annually to reflect changes in the Social
Security Taxable Wage Base, and varies with the employee's year of birth and the
year in which employment ends. The normal form of benefit for a single employee
is a life-only annuity; for a married employee, the normal form is a 50% joint
and survivor annuity. There are other optional annuity forms available.
Terminated or retired employees who are


                                       70
<PAGE>


at least 55 with 10 years of vesting service may elect a reduced early
retirement benefit.

     As of January 1, 2004, Mr. Gherty has 33 years of service, Mr. Halverson
had 33 years of service (he retired January 1, 2004), Mr. DeGregorio has 22
years of service, Mr. Policinski has 7 years of service and Mr. Knutson has 26
years of service. (The maximum credited service allowed under the Land O'Lakes
Employee Retirement Plan is 30 years.)

                            SAMPLE PENSION PLAN TABLE

<Table>
<Caption>
                       FINAL
                     AVERAGE PAY               YEARS OF SERVICE AT RETIREMENT
                     -----------  ------------------------------------------------------
                       (ANNUAL)       10         15         20          25         30
                     -----------  ---------  ---------  ----------  ---------  ---------
<S>                  <C>          <C>        <C>        <C>         <C>        <C>
TABLE A ..........   $   200,000  $  30,100  $  45,100  $   60,100  $  75,200  $  90,200
                         400,000     62,100     93,100     124,100    155,200    186,200
                         600,000     94,100    141,100     188,100    235,200    282,200
                         800,000    126,100    189,100     252,100    315,200    378,200
                       1,000,000    158,100    237,100     316,100    395,200    474,200
                       1,200,000    190,100    285,100     380,100    475,200    570,200
TABLE B ..........   $   200,000  $  34,700  $  52,000  $   69,400  $  86,700  $ 104,100
                         400,000     76,000    114,000     152,100    190,100    228,100
                         600,000    117,400    176,000     234,700    293,400    352,100
                         800,000    158,700    238,000     317,400    396,700    476,100
                       1,000,000    200,000    300,000     400,100    500,100    600,100
                       1,200,000    241,400    362,000     482,700    603,400    724,100
</Table>

     The amounts illustrated are a combination of the Land O'Lakes Employee
Retirement Plan and the Non-Qualified Executive Excess Benefit Plan.

COMPENSATION OF DIRECTORS AND MANAGERS

     The Chairman of the Board of Land O'Lakes is paid $30,000 annually; all
other directors are paid $10,000 annually. In addition, all directors receive a
$300 per diem and are reimbursed for their reasonable expenses incurred in
attending board of directors meetings.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED STOCKHOLDER MATTERS.

     At December 31, 2003 no person, either individually or as a member of a
group, beneficially owned in excess of five percent of any class of our voting
securities, and our directors and executive officers did not, either
individually or as a member of a group, beneficially own in excess of one
percent of any class of our voting securities.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     Land O'Lakes transacts business in the ordinary course with our directors
and with our local cooperative members with which the directors are associated
on terms no more favorable than those available to our other members.

     Pursuant to an agreement dated September 25, 2000, Land O'Lakes Farmland
Feed licenses certain trademarks from Land O'Lakes on a royalty free basis,
including LAND O LAKES, the Indian Maiden logo, Maxi Care, and Amplifier Max,
for use in connection with its animal feed and milk replacer products. Land
O'Lakes Farmland Feed also licenses certain trademarks of Farmland Industries,
including Farmland, for use with its feed products.

     Pursuant to a Management Services Agreement dated September 1, 2000 between
Land O'Lakes and Land O'Lakes Farmland Feed, Land O'Lakes provides certain
management, operational and ancillary services to Land O'Lakes Farmland Feed.
Land O'Lakes charges Land O'Lakes Farmland Feed for these services on an at-cost
basis using methodologies approved by Land O'Lakes and the board of managers of
Land O'Lakes Farmland Feed. For the year ended December 31, 2003, Land O'Lakes
Farmland Feed paid Land O'Lakes $221.1 million for payroll and benefit related
costs and $9.0 million for corporate services such as legal, insurance
administration, tax administration, human resources, payroll and benefit
administration, leasing, public relations, credit and collections, accounting
and IT support.


                                       71
<PAGE>



     Pursuant to a Feed Supply Agreement dated September 29, 2000 between Land
O'Lakes Farmland Feed and Farmland Industries, Farmland Industries agrees to
purchase all of its branded feed, specialty feeds, catfish, swine and cattle
feed, and ingredients, excluding grain, from Land O'Lakes Farmland Feed. Such
purchases are made on a patronage basis, subject to the Articles of
Incorporation and By-laws of Farmland Industries. Such sales are to be made at
prices competitive with those available from other suppliers. This Feed Supply
Agreement extends for the duration of Land O'Lakes Farmland Feed, or, for five
years following the exercise by Land O'Lakes of its option to purchase Farmland
Industries' interest in Land O'Lakes Farmland Feed. Due to a disputed provision
in the agreement, for the year ended December 31, 2003 Farmland Industries did
not purchase any feed or ingredients from Land O'Lakes Farmland Feed.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

     The following table presents fees for professional audit services rendered
by KPMG LLP for the audit of the Company's annual financial statements for 2003
and 2002, and fees billed for other services rendered by KPMG LLP.

<Table>
<Caption>
                                      2003    2002
                                      ----   ------
<S>                                   <C>    <C>
                                      ($ IN THOUSANDS)
Audit fees ........................   $850   $1,196
Audit-related fees(1) .............     62      132
                                      ----   ------
  Audit and audit-related fees ....    912    1,328
Tax fees(2) .......................     59       60
                                      ----   ------
  Total fees ......................   $971   $1,388
                                      ====   ======
</Table>

----------

(1)  Audit-related fees consist principally of fees for audits of financial
     statements of certain employee benefit plans in 2003 and 2002 and an
     information technology controls assessment in 2002.

(2)  Tax fees in 2003 and 2002 consist of benefit plan filings and international
     services.

     The Audit Committee's policy on pre-approval of services performed by the
independent auditor is to approve all audit and permissible non-audit services
to be provided by the independent auditor during the calendar year. The Audit
Committee reviews each non-audit service to be provided and assesses the impact
of the service on the auditor's independence.


                                       72
<PAGE>

                                     PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

     (a) Documents filed as part of this Annual Report on Form 10-K:

     1. Consolidated Financial Statements:

<Table>
<S>                                                                                                            <C>
LAND O'LAKES, INC. (Restated)
Financial Statements for the years ended December 31, 2003, 2002 and 2001
Report of Independent Registered Public Accounting Firm ...................................................    F-3
Consolidated Balance Sheets as of December 31, 2003 and 2002 ..............................................    F-4
Consolidated Statements of Operations for the years ended December 31, 2003, 2002 and 2001 ................    F-5
Consolidated Statements of Cash Flows for the years ended December 31, 2003, 2002 and 2001 ................    F-6
Consolidated Statements of Equities for the years ended December 31, 2003, 2002 and 2001 ..................    F-7
Notes to Consolidated Financial Statements ................................................................    F-8
LAND O'LAKES FARMLAND FEED LLC
Financial Statements for the years ended December 31, 2003, 2002 and 2001
Report of Independent Registered Public Accounting Firm ...................................................    F-40
Consolidated Balance Sheets as of December 31, 2003 and 2002 ..............................................    F-41
Consolidated Statements of Operations for the years ended December 31, 2003, 2002 and 2001 ................    F-42
Consolidated Statements of Cash Flows for the years ended December 31, 2003, 2002 and 2001 ................    F-43
Consolidated Statements of Equities for the years ended December 31, 2003, 2002 and 2001 ..................    F-44
Notes to Consolidated Financial Statements ................................................................    F-45
</Table>


                                       73
<PAGE>

<Table>
<S>                                                                                                            <C>
PURINA MILLS LLC
Financial Statements for the years ended December 31, 2003 and 2002 and for the periods from
  October 12, 2001 through December 31, 2001 and January 1, 2001 through October 11, 2001
Report of Independent Registered Public Accounting Firm ...................................................    F-65
Consolidated Balance Sheets as of December 31, 2003 and December 31, 2002 .................................    F-66
Consolidated Statements of Operations for the years ended December 31, 2003 and 2002
  and for the periods from October 12, 2001 through December 31, 2001 and January 1, 2001
  through October 11, 2001 ................................................................................    F-67
Consolidated Statements of Cash Flows for the years ended December 31, 2003 and 2002
  and for the periods from October 12, 2001 through December 31, 2001 and January 1, 2001
  through October 11, 2001 ................................................................................    F-68
Consolidated Statements of Equities for the years ended December 31, 2003 and 2002
  and for the periods from October 12, 2001 through December 31, 2001 and January 1, 2001
  through October 11, 2001 ................................................................................    F-69
Notes to Consolidated Financial Statements ................................................................    F-70
MOARK, LLC
Financial Statements for the eleven months ended December 27, 2003 and the year ended February 1, 2003
Report of Independent Registered Public Accounting Firm ...................................................    F-79
Consolidated Balance Sheets as of December 27, 2003 and February 1, 2003 ..................................    F-80
Consolidated Statements of Operations for the eleven months ended December 27, 2003 and the year
  ended February 1, 2003 ..................................................................................    F-81
Consolidated Statements of Members' Equity for the eleven months ended December 27, 2003 and the
  year ended February 1, 2003 .............................................................................    F-82
Consolidated Statements of Cash Flows for the eleven months ended December 27, 2003 and the year
  ended February 1, 2003 ..................................................................................    F-83
Notes to Consolidated Financial Statements ................................................................    F-84
AGRILIANCE, LLC
Financial Statements (unaudited) for the three months ended November 30, 2003 and 2002
Consolidated Balance Sheets as of November 30, 2003 and August 31, 2003 ...................................    F-96
Consolidated Statements of Operations for the three months ended November 30, 2003 and 2002 ...............    F-97
Consolidated Statements of Cash Flows for the three months ended November 30, 2003 and 2002 ...............    F-98
Notes to Consolidated Financial Statements ................................................................    F-99
Financial Statements for the years ended August 31, 2003, 2002 and 2001
Report of Independent Registered Public Accounting Firm ...................................................    F-100
Consolidated Balance Sheets as of August 31, 2003 and 2002 ................................................    F-101
Consolidated Statements of Operations for the years ended August 31, 2003, 2002 and 2001 ..................    F-102
Consolidated Statements of Cash Flows for the years ended August 31, 2003, 2002 and 2001 ..................    F-103
Consolidated Statements of Members' Equity for the years ended August 31, 2003, 2002 and 2001 .............    F-104
Notes to Consolidated Financial Statements ................................................................    F-105
</Table>

     (b) Reports on Form 8-K

     On October 8, 2003 the Company furnished a Report on Form 8-K to report
     that Standard & Poor's Rating Services had downgraded the secured and the
     unsecured debt of the Company.

     On October 23, 2003 the Company furnished a Report on Form 8-K containing
     the Company's third quarter press release.

     (c) Exhibits:


                                       74
<PAGE>


                                  EXHIBIT INDEX

<Table>
<Caption>
EXHIBIT                                    DESCRIPTION
-------                                    -----------
<S>       <C>
  3.1     Restated Articles of Incorporation of Land O'Lakes, Inc., as amended,
          August 1998.(1)

  3.2     By-Laws of Land O'Lakes Inc., as amended, February, 2003.*

  4.1     Credit Agreement among Land O'Lakes, Inc., the Lenders party thereto
          and The Chase Manhattan Bank, dated as of October 11, 2001.(1)

  4.2     First Amendment dated November 6, 2001 to the Credit Agreement dated
          October 11, 2001.(1)

  4.3     Second Amendment dated February 15, 2002 to the Credit Agreement dated
          October 11, 2001.(1)

  4.4     Guarantee and Collateral Agreement among Land O'Lakes, Inc. and
          certain of its subsidiaries and The Chase Manhattan Bank, dated as of
          October 11, 2001.(1)

  4.5     Indenture dated as of November 14, 2001, among Land O'Lakes, Inc. and
          certain of its subsidiaries, and U.S. Bank, including Form of 8 3/4%
          Senior Notes due 2011 and Form of 8 3/4% Senior Notes due 2011.(1)

  4.6     Registration Rights Agreement dated November 14, 2001 by and among
          Land O'Lakes, Inc. and certain of its subsidiaries, J.P. Morgan
          Securities Inc., SPP Capital Partners, LLC, SunTrust Robinson Capital
          Markets, Inc., Tokyo-Mitsubishi International plc and U.S. Bancorp
          Piper Jaffray, Inc.(1)

  4.7     Purchase Agreement by and between Land O'Lakes, Inc., and certain of
          its subsidiaries, J.P. Morgan Securities Inc., SPP Capital Partners,
          LLC, SunTrust Robinson Capital Markets, Inc., Tokyo-Mitsubishi
          International plc and U.S. Bancorp Piper Jaffray, Inc., dated as of
          November 8, 2001.(1)

  4.8     Form of Old Note under the Indenture dated as of November 14, 2001
          (included in Exhibit 4.5).(1)

  4.9     Form of New Note under the Indenture dated as of November 14, 2001
          (included in Exhibit 4.5).(1)

 4.10     Indenture dated as of December 23, 2003, among Land O'Lakes, Inc., and
          certain of its subsidiaries, and U.S. Bank, National Association,
          including Form of 9% Senior Notes due 2010.*

 4.11     Registration Rights Agreement dated as of December 23, 2003, by and
          among Land O'Lakes, Inc., and certain of its subsidiaries, and J.P.
          Morgan Securities Inc.*

 4.12     Purchase Agreement dated as of December 23, 2003, by and between Land
          O'Lakes, Inc., and certain of its subsidiaries, and J.P. Morgan
          Securities, Inc.*

 4.13     Lien Subordination and Inter creditor Agreement dated as of December
          23, 2003, by and among Land O'Lakes, Inc., and certain of its
          subsidiaries, JP Morgan Chase Bank and U.S. Bank, National
          Association.*

 4.14     Third Amendment dated December 8, 2003 to the Credit Agreement dated
          October 11, 2001.*

 4.15     Fourth Amendment dated January 13, 2004 to the Credit Agreement dated
          October 11, 2001.*

 4.16     Form of Old Note (included in Exhibit 4.12).*

 4.17     Form of New Note (included in Exhibit 4.12).*

 4.18     Second Priority Collateral Agreement dated as of December 23, 2003, by
          and among Land O'Lakes, Inc. and certain of its subsidiaries, and U.S.
          Bank National Association.*

10.1      Amended and Restated Five Year Credit Agreement dated as of October
          11, 2001 among Land O'Lakes, Inc., The Chase Manhattan Bank, CoBank,
          ACB, and the Lenders party thereto.(1)

10.2      First Amendment dated November 6, 2001 to the Amended and Restated
          Five-Year Credit Agreement dated October 11, 2001.(1)

10.3      Second Amendment dated February 15, 2002 to the Amended and Restated
          Five-Year Credit Agreement dated October 11, 2001.(1)

10.4      Joint Venture Agreement by and between Farmland Industries, Inc. and
          Land O'Lakes, Inc. dated as of July 18, 2000.(1)

10.5      Operating Agreement of Agriliance LLC among United Country Brands,
          LLC, Cenex Harvest States Cooperatives, Farmland Industries, Inc. and
          Land O'Lakes, Inc. dated as of January 4, 2000.(1)

10.6      Joint Venture Agreement among Cenex Harvest States Cooperatives,
          Farmland Industries, Inc. and Land O'Lakes Inc. dated as of January 1, 2000.(1)

10.7      Operating Lease between Arden Hills Associates and Land O'Lakes, Inc.
          dated as of May 31, 1980.(1)

10.8      Ground Lease between Land O'Lakes, Inc. and Arden Hills Associates
          dated as of May 31, 1980.(1)

10.9      License Agreement among Ralston Purina Company, Purina Mills, Inc. and
          BP Nutrition Limited dated as of October 1, 1986.(1)

10.10     License Agreement between Land O'Lakes, Inc. and Land O'Lakes Farmland
          Feed LLC dated September 25, 2000.(1)

10.11     Trademark License Agreement by and between Land O'Lakes, Inc. and Dean
          Foods dated as of July 10, 2000.(1)

10.12     Asset Purchase Agreement between Land O'Lakes, Inc. and Dean Foods
          dated as of May 30, 2000.(1)

10.13     Agreement and Plan of Merger, dated as of June 17, 2001, by and among
          Purina Mills, Inc., Land O'Lakes, Inc., LOL Holdings II, Inc. and LOL
          Holdings III, Inc.(1)

10.14     Management Services Agreement, dated September 1, 2000, by and between
          Land O'Lakes and Land O'Lakes Farmland Feed LLC.(1)

10.15     Employment Agreement between John Prince and Land O'Lakes, Inc. dated
          August 19, 1998.(1)#

10.16     Amendment dated February 4, 2002 to Employment Agreement between John
          Prince and Land O'Lakes, Inc.(1)#
</Table>


                                       75
<PAGE>


<Table>
<Caption>
EXHIBIT                                    DESCRIPTION
-------                                    -----------
<S>       <C>
10.17     Purchase and Sale Agreement dated as of December 18, 2001, among Land
          O'Lakes, Inc., Land O'Lakes Farmland Feed LLC, Purina Mills, LLC and
          LOL Farmland Feed SPV, LLC.(1)

10.18     Receivables Purchase Agreement dated as of December 18,2001, among
          Land O'Lakes Farmland Feed LLC, LOL Farmland Feed SPV, LLC, and
          CoBank, ACB.(1)

10.19     Executive Annual Variable Compensation Plan of Land O'Lakes.(1)#

10.20     Land O'Lakes Long Term Incentive Plan.(1)#

10.21     Land O'Lakes Non-Qualified Deferred Compensation Plan. (1)#

10.22     Land O'Lakes Non-Qualified Executive Excess Benefit Plan (IRS Limits)(1)#

10.23     Land O'Lakes Non-Qualified Executive Excess Benefit Plan (1989 Formula). (1)#

10.24     Land O'Lakes Non-Qualified Executive Excess Benefit Savings Plan.(1)#

10.25     California Cooperative Value Incentive Plan of Land O'Lakes.(2)#

10.26     License Agreement, by and between Land O'Lakes, Inc., Dean Foods
          Company, Morningstar Foods, Inc. and Dairy Marketing Alliance, LLC,
          dated July 24, 2002.

10.27     Amended Land O'Lakes Long Term Incentive Plan.#

10.28     Amended California Cooperative Value Incentive Plan of Land O'Lakes.#

10.29     Indenture dated as of March 25, 1998 for the 7.45% Capital Securities
          due March 25, 2028.*

10.30     Third Amendment dated December 8, 2003 to the Five-Year Amended and
          Restated Credit Agreement dated October 11, 2001.*

10.31     Fourth Amendment dated January 13, 2004 to the Amended and Restated
          Five-Year Credit Agreement dated October 11, 2001.*

12        Statement regarding the computation of ratios/\

21        Subsidiaries of the Registrant*

31.1      Certification Pursuant to 15 U.S,C. Section 7241, as adopted pursuant
          to Section 302 of the Sarbanes-Oxley Act of 2002/\

31.2      Certification Pursuant to 15 U.S,C. Section 7241, as adopted pursuant
          to Section 302 of the Sarbanes-Oxley Act of 2002/\

32.1      Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant
          to Section 906 of the Sarbanes-Oxley Act of 2002/\

32.2      Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant
          to Section 906 of the Sarbanes-Oxley Act of 2002/\
</Table>

----------

(1)  Incorporated by reference to the identical exhibit to the Registrant's
     Registration Statement on Form S-4 filed March 18, 2002.

(2)  Incorporated by reference to the identical exhibit to the Registrant's
     Registration Statement on Form S-4 filed May 9, 2002

#    Management contract, compensatory plan or arrangement required to be filed
     as an exhibit to this Form 10-K.

*    Previously filed with original Form 10-K for the year ended December 31,
     2003

/\   Filed electronically herewith



                                       76
<PAGE>


                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) 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, on August 16, 2004.

                            LAND O'LAKES, INC.

                            By               /s/ DANIEL KNUTSON
                               -------------------------------------------------
                                                 Daniel Knutson
                               Senior Vice President and Chief Financial Officer

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities indicated on August 16, 2004.

<Table>
<S>                         <C>
    /s/ JOHN E. GHERTY               President and Chief Executive Officer
    ------------------                  (Principal Executive Officer)
      John E. Gherty

    /s/ DANIEL KNUTSON      Senior Vice President and Chief Financial Officer (Principal
    ------------------                Financial and Accounting Officer)
      Daniel Knutson

    /s/ LYNN BOADWINE                              Director
    -----------------
      Lynn Boadwine

     /s/ HARLEY BUYS                               Director
     ---------------
       Harley Buys

      /s/ BEN CURTI                                Director
      -------------
        Ben Curti

    /s/ KELLY DAVIDSON                             Director
    ------------------
      Kelly Davidson

    /s/ RICHARD EPARD                              Director
    -----------------
      Richard Epard

    /s/ GORDON HOOVER                              Director
    -----------------
      Gordon Hoover

   /s/ PETER KAPPELMAN                             Director
   -------------------
     Peter Kappelman

  /s/ CORNELL KASBERGEN                            Director
  ---------------------
    Cornell Kasbergen

    /s/ PAUL KENT, JR.                             Director
    ------------------
      Paul Kent, Jr.

     /s/ KEVIN KEPLER                              Director
     ----------------
       Kevin Kepler

      /s/ LARRY KULP                               Director
      --------------
        Larry Kulp

   /s/ CHARLES LINDNER                             Director
   -------------------
     Charles Lindner

      /s/ JOHN LONG                                Director
      -------------
        John Long
</Table>


                                       77
<PAGE>
<Table>
<S>                         <C>
   /s/ MANUEL MACIEL, JR.                          Director
   ----------------------
     Manuel Maciel, Jr.

     /s/ ROBERT MARLEY                             Director
     -----------------
       Robert Marley

       /s/ JIM MILLER                              Director
       --------------
         Jim Miller

      /s/ RONNIE MOHR                              Director
      ---------------
        Ronnie Mohr

       /s/ ART PERDUE                              Director
       --------------
         Art Perdue

       /s/ DON RANCK                               Director
       -------------
         Don Ranck

     /s/ DOUGLAS REIMER                            Director
     ------------------
       Douglas Reimer

     /s/ RICHARD RICHEY                            Director
     ------------------
       Richard Richey

    /s/ THOMAS WAKEFIELD                           Director
    --------------------
      Thomas Wakefield

     /s/ LARRY WOJCHIK                             Director
     -----------------
       Larry Wojchik

  /s/ JOHN ZONNEVELD, JR.                          Director
  -----------------------
    John Zonneveld, Jr.
</Table>


                                       78
<PAGE>

SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO SECTION
15 (d) OF THE ACT BY REGISTRANT WHICH HAVE NOT REGISTERED SECURITIES PURSUANT TO
                             SECTION 12 OF THE ACT

     No proxy statement, form of proxy or other proxy soliciting material with
respect to any annual or other meeting of security holders has been or will be
sent to security holders.

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<Table>
<S>                                                           <C>
LAND O'LAKES, INC. (Restated)
Financial Statements for the years ended December 31, 2003,
  2002 and 2001
Report of Independent Registered Public Accounting Firm.....    F-3
Consolidated Balance Sheets as of December 31, 2003 and
  2002......................................................    F-4
Consolidated Statements of Operations for the years ended
  December 31, 2003, 2002 and 2001..........................    F-5
Consolidated Statements of Cash Flows for the years ended
  December 31, 2003, 2002 and 2001..........................    F-6
Consolidated Statements of Equities for the years ended
  December 31, 2003, 2002 and 2001..........................    F-7
Notes to Consolidated Financial Statements..................    F-8
LAND O'LAKES FARMLAND FEED LLC
Financial Statements for the years ended December 31, 2003,
  2002 and 2001
Report of Independent Registered Public Accounting Firm.....   F-40
Consolidated Balance Sheets as of December 31, 2003 and
  2002......................................................   F-41
Consolidated Statements of Operations for the years ended
  December 31, 2003, 2002 and 2001..........................   F-42
Consolidated Statements of Cash Flows for the years ended
  December 31, 2003, 2002 and 2001..........................   F-43
Consolidated Statements of Equities for the years ended
  December 31, 2003, 2002 and 2001..........................   F-44
Notes to Consolidated Financial Statements..................   F-45
PURINA MILLS LLC
Financial Statements for the years ended December 31, 2003
  and 2002 and for the periods from October 12, 2001 through
  December 31, 2001 and January 1, 2001 through October 11,
  2001
Report of Independent Registered Public Accounting Firm.....   F-65
Consolidated Balance Sheets as of December 31, 2003 and
  December 31, 2002.........................................   F-66
Consolidated Statements of Operations for the years ended
  December 31, 2003 and 2002 and for the periods from
  October 12, 2001 through December 31, 2001, and January 1,
  2001 through October 11, 2001.............................   F-67
Consolidated Statements of Cash Flows for the years ended
  December 31, 2003 and 2002 and for the periods from
  October 12, 2001 through December 31, 2001 and January 1,
  2001 through October 11, 2001.............................   F-68
Consolidated Statements of Equities for the years ended
  December 31, 2003 and 2002 and for the periods from
  October 12, 2001 through December 31, 2001 and January 1,
  2001 through October 11, 2001.............................   F-69
Notes to Consolidated Financial Statements..................   F-70
MOARK, LLC
Financial Statements for the eleven months ended December
  27, 2003 and the year ended February 1, 2003
Report of Independent Registered Public Accounting Firm.....   F-79
Consolidated Balance Sheets as of December 27, 2003 and
  February 1, 2003..........................................   F-80
Consolidated Statements of Operations for the eleven months
  ended December 27, 2003 and the year ended February 1,
  2003......................................................   F-81
Consolidated Statements of Members' Equity for the eleven
  months ended December 27, 2003 and the year ended February
  1, 2003...................................................   F-82
</Table>

                                       F-1
<PAGE>
<Table>
<S>                                                           <C>
Consolidated Statements of Cash Flows for the eleven months
  ended December 27, 2003 and the year ended February 1,
  2003......................................................   F-83
Notes to Consolidated Financial Statements..................   F-84
AGRILIANCE, LLC
Financial Statements (unaudited) for the three months ended
  November 30, 2003 and 2002
Consolidated Balance Sheets as of November 30, 2003 and
  August 31, 2003...........................................   F-96
Consolidated Statements of Operations for the three months
  ended November 30, 2003 and 2002..........................   F-97
Consolidated Statements of Cash Flows for the three months
  ended November 30, 2003 and 2002..........................   F-98
Notes to Consolidated Financial Statements..................   F-99
Financial Statements for the years ended August 31, 2003,
  2002 and 2001
Report of Independent Registered Public Accounting Firm.....  F-100
Consolidated Balance Sheets as of August 31, 2003 and
  2002......................................................  F-101
Consolidated Statements of Operations for the years ended
  August 31, 2003, 2002 and 2001............................  F-102
Consolidated Statements of Cash Flows for the years ended
  August 31, 2003, 2002 and 2001............................  F-103
Consolidated Statements of Members' Equity for the years
  ended August 31, 2003, 2002 and 2001......................  F-104
Notes to Consolidated Financial Statements..................  F-105
</Table>

                                       F-2
<PAGE>

            REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors
Land O'Lakes, Inc.:

     We have audited the accompanying consolidated balance sheets of Land
O'Lakes, Inc. and subsidiaries as of December 31, 2003 and 2002, and the related
consolidated statements of operations, cash flows and equities for each of the
years in the three-year period ended December 31, 2003. These consolidated
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits. We did not audit the consolidated financial
statements of MoArk LLC, a majority-owned subsidiary, as of and for the eleven
months ended December 27, 2003, which statements reflect total assets and
revenues constituting eight percent and five percent, respectively, of the
related consolidated totals. Those statements were audited by other auditors
whose report has been furnished to us, and our opinion, insofar as it relates to
the amounts included for MoArk LLC, is based solely on the report of the other
auditors.

     We conducted our audits in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits and the report of other auditors provide a reasonable basis for our
opinion.

     In our opinion, based on our audits and the report of other auditors, the
consolidated financial statements referred to above present fairly, in all
material respects, the financial position of Land O'Lakes, Inc. and subsidiaries
as of December 31, 2003 and 2002, and the results of their operations and their
cash flows for each of the years in the three-year period ended December 31,
2003 in conformity with U.S. generally accepted accounting principles.

     As discussed in Note 2 to the consolidated financial statements, the
Company has restated the consolidated financial statements for the years ended
December 31, 2003, 2002 and 2001.

     As discussed in Note 1 to the consolidated financial statements, in 2003,
the Company adopted the provisions of the Financial Accounting Standards Board's
Interpretation No. 46, "Consolidation of Variable Interest Entities, an
Interpretation of ARB 51." In 2002, the Company adopted the provisions of the
Financial Accounting Standards Board's Statement of Financial Accounting
Standards No. 142, "Goodwill and Other Intangible Assets."

                                                     /s/ KPMG LLP

Minneapolis, Minnesota
January 30, 2004, except as to the seventh paragraph of Note 21, which is as of
February 24, 2004, and except as to Note 2, which is as of August 12, 2004

                                       F-3
<PAGE>

                               LAND O'LAKES, INC.

                          CONSOLIDATED BALANCE SHEETS

<Table>
<Caption>
                                                                     RESTATED
                                                                   DECEMBER 31,
                                                              -----------------------
                                                                 2003         2002
                                                              ----------   ----------
                                                                 ($ IN THOUSANDS)
<S>                                                           <C>          <C>
                                       ASSETS
Current assets:
  Cash and short-term investments...........................  $  110,274   $   64,327
  Restricted cash...........................................      20,118           --
  Receivables, net..........................................     623,587      545,378
  Receivable from legal settlement..........................          --       96,707
  Inventories...............................................     496,826      446,600
  Prepaid expenses..........................................     246,373      189,246
  Other current assets......................................      42,006       13,878
                                                              ----------   ----------
     Total current assets...................................   1,539,184    1,356,136
Investments.................................................     506,641      545,592
Property, plant and equipment, net..........................     624,631      579,860
Property under capital lease, net...........................     109,145      105,736
Goodwill....................................................     373,083      323,413
Other intangibles...........................................     102,938      101,770
Other assets................................................     133,438      220,124
                                                              ----------   ----------
     Total assets...........................................  $3,389,060   $3,232,631
                                                              ==========   ==========

                              LIABILITIES AND EQUITIES
Current liabilities:
  Notes and short-term obligations..........................  $   80,703   $   37,829
  Current portion of long-term debt.........................       7,841      104,563
  Current portion of obligations under capital lease........      10,399      108,279
  Accounts payable..........................................     761,694      701,445
  Accrued expenses..........................................     226,476      207,027
  Patronage refunds payable and other member equities
     payable................................................      19,449       12,388
                                                              ----------   ----------
     Total current liabilities..............................   1,106,562    1,171,531
Long-term debt..............................................   1,065,382    1,007,308
Obligations under capital lease.............................      99,650           --
Employee benefits and other liabilities.....................     175,363      104,340
Minority interests..........................................      62,739       53,687
Equities:
  Capital stock.............................................       2,125        2,190
  Member equities...........................................     866,586      858,996
  Accumulated other comprehensive loss......................     (65,617)          --
  Retained earnings.........................................      76,270       34,579
                                                              ----------   ----------
     Total equities.........................................     879,364      895,765
                                                              ----------   ----------
Commitments and contingencies
     Total liabilities and equities.........................  $3,389,060   $3,232,631
                                                              ==========   ==========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-4
<PAGE>

                               LAND O'LAKES, INC.

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<Table>
<Caption>
                                                                         RESTATED
                                                                 YEARS ENDED DECEMBER 31,
                                                           ------------------------------------
                                                              2003         2002         2001
                                                           ----------   ----------   ----------
                                                                     ($ IN THOUSANDS)
<S>                                                        <C>          <C>          <C>
Net sales................................................  $6,326,103   $5,842,535   $5,857,718
Cost of sales............................................   5,742,938    5,350,209    5,376,082
                                                           ----------   ----------   ----------
Gross profit.............................................     583,165      492,326      481,636
Selling, general and administrative......................     468,341      470,648      382,329
Restructuring and impairment charges.....................       7,486       31,412        3,733
                                                           ----------   ----------   ----------
Earnings (loss) from operations..........................     107,338       (9,734)      95,574
Interest expense, net....................................      82,948       78,671       55,684
Gain on legal settlements................................     (22,842)    (155,544)      (2,996)
Other (income) expense, net..............................      (1,586)      (8,243)      23,117
Equity in earnings of affiliated companies...............     (57,145)     (22,675)     (48,583)
Minority interest in earnings of subsidiaries............       6,366        5,487        6,882
                                                           ----------   ----------   ----------
Earnings before income taxes.............................      99,597       92,570       61,470
Income tax expense (benefit).............................      17,603       (3,802)      (6,601)
                                                           ----------   ----------   ----------
Net earnings.............................................  $   81,994   $   96,372   $   68,071
                                                           ==========   ==========   ==========
Applied to:
  Member equities
     Allocated patronage refunds.........................  $   40,045   $   96,900   $   70,552
     Deferred equities...................................        (312)     (13,128)        (258)
                                                           ----------   ----------   ----------
                                                               39,733       83,772       70,294
  Retained earnings......................................      42,261       12,600       (2,223)
                                                           ----------   ----------   ----------
                                                           $   81,994   $   96,372   $   68,071
                                                           ==========   ==========   ==========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-5
<PAGE>

                               LAND O'LAKES, INC.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<Table>
<Caption>
                                                                          RESTATED
                                                                  YEARS ENDED DECEMBER 31,
                                                              --------------------------------
                                                                2003       2002        2001
                                                              ---------   -------   ----------
                                                                      ($ IN THOUSANDS)
<S>                                                           <C>         <C>       <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net earnings..............................................  $  81,994   $96,372   $   68,071
  Adjustments to reconcile net earnings to net cash provided
     by operating activities:
     Depreciation and amortization..........................    113,032   103,699       96,327
     Amortization of deferred financing costs...............      7,736     3,063          961
     Bad debt expense.......................................      5,222     5,094        1,871
     Proceeds from patronage revolvement received...........      5,000     2,061        2,895
     Non-cash patronage income..............................     (3,578)   (1,921)      (4,999)
     Receivable from legal settlement.......................     96,707   (96,707)          --
     Deferred income tax expense (benefit)..................     11,674    (8,810)      18,962
     Decrease (increase) in other assets....................      5,865   (85,843)     (12,543)
     Decrease in other liabilities..........................     (2,216)   (2,301)      (4,527)
     Restructuring and impairment charges...................      7,486    31,412        3,733
     Gain from divestitures of businesses...................       (684)   (4,992)          --
     Equity in earnings of affiliated companies.............    (57,145)  (22,675)     (48,583)
     Minority interests.....................................      6,366     5,487        6,882
     Other..................................................    (12,124)      (74)      (6,153)
  Changes in current assets and liabilities, net of
     acquisitions and divestitures:
     Receivables............................................    (51,080)  (21,757)      42,641
     Inventories............................................    (13,778)   (4,624)      21,355
     Other current assets...................................    (58,252)  (22,216)        (200)
     Accounts payable.......................................     41,921    62,711      123,625
     Accrued expenses.......................................     43,357   (15,971)     (36,014)
                                                              ---------   -------   ----------
  Net cash provided by operating activities.................    227,503    22,008      274,304
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and equipment................    (74,052)  (87,437)     (83,936)
  Acquisitions, net of cash acquired........................         --        --     (371,858)
  Payments for investments..................................    (10,297)  (16,226)     (46,189)
  Net proceeds from divestiture of businesses...............      1,815    16,070           --
  Proceeds from sale of investments.........................      3,000    27,371        5,264
  Proceeds from sale of property, plant and equipment.......     22,969    24,313       30,224
  Dividends from investments in affiliated companies........     37,356    26,558        3,548
  Increase in restricted cash...............................    (20,118)       --           --
  Other.....................................................      4,105     5,116        1,745
                                                              ---------   -------   ----------
  Net cash used by investing activities.....................    (35,222)   (4,235)    (461,202)
CASH FLOWS FROM FINANCING ACTIVITIES:
  Increase (decrease) in short-term debt....................     11,683    10,118      (53,812)
  Proceeds from issuance of long-term debt..................    185,037     6,057    1,369,528
  Principal payments on long-term debt......................   (304,910)  (62,040)    (935,104)
  Principal payments on obligations under capital lease.....     (9,590)       --           --
  Payments for debt issuance costs..........................     (3,486)       --      (20,265)
  Payments for redemption of member equities................    (24,380)  (37,878)     (46,896)
  Other.....................................................       (688)      128         (378)
                                                              ---------   -------   ----------
  Net cash (used) provided by financing activities..........   (146,334)  (83,615)     313,073
                                                              ---------   -------   ----------
  Net increase (decrease) in cash...........................     45,947   (65,842)     126,175
Cash and short-term investments at beginning of year........     64,327   130,169        3,994
                                                              ---------   -------   ----------
Cash and short-term investments at end of year..............  $ 110,274   $64,327   $  130,169
                                                              =========   =======   ==========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-6
<PAGE>

                               LAND O'LAKES, INC.

                      CONSOLIDATED STATEMENTS OF EQUITIES

<Table>
<Caption>
                                                                   RESTATED
                                -------------------------------------------------------------------------------
                                                                             ACCUMULATED
                                                  MEMBER EQUITIES               OTHER
                                CAPITAL   -------------------------------   COMPREHENSIVE   RETAINED    TOTAL
                                 STOCK    ALLOCATED   DEFERRED     NET          LOSS        EARNINGS   EQUITIES
                                -------   ---------   --------   --------   -------------   --------   --------
<S>                             <C>       <C>         <C>        <C>        <C>             <C>        <C>
BALANCE, DECEMBER 31, 2000
  AS PREVIOUSLY REPORTED......  $2,345    $774,921    $ (5,980)  $768,941           --      $33,668    $804,954
Prior period adjustments (see
  Note 2).....................      --          --      (8,905)    (8,905)          --         (911)     (9,816)
                                ------    --------    --------   --------     --------      -------    --------
BALANCE, DECEMBER 31, 2000....   2,345     774,921     (14,885)   760,036           --       32,757     795,138
Capital stock issued..........      65          --          --         --           --           --          65
Capital stock redeemed........    (105)         --          --         --           --           --        (105)
2001 earnings, as applied.....      --      70,552        (258)    70,294           --       (2,223)     68,071
  Less portion stated as
    current liability.........      --     (19,900)         --    (19,900)          --           --     (19,900)
Portion of member equities
  stated as current
  liability...................      --      (9,000)         --     (9,000)          --           --      (9,000)
Cash patronage and redemption
  of member equities..........      --     (46,896)         --    (46,896)          --           --     (46,896)
Redemption included in prior
  year's liabilities..........      --      37,493          --     37,493           --           --      37,493
Other.........................      --        (608)      2,570      1,962           --       (3,545)     (1,583)
                                ------    --------    --------   --------     --------      -------    --------
BALANCE, DECEMBER 31, 2001....   2,305     806,562     (12,573)   793,989           --       26,989     823,283
Capital stock issued..........       5          --          --         --           --           --           5
Capital stock redeemed........    (120)         --          --         --           --           --        (120)
2002 earnings, as applied.....      --      96,900     (13,128)    83,772           --       12,600      96,372
  Less portion stated as
    current liability.........      --      (4,178)         --     (4,178)          --           --      (4,178)
Portion of member equities
  stated as current
  liability...................      --      (8,210)         --     (8,210)          --           --      (8,210)
Cash patronage and redemption
  of member equities..........      --     (37,878)         --    (37,878)          --           --     (37,878)
Redemption included in prior
  year's liabilities..........      --      28,900          --     28,900           --           --      28,900
Other.........................      --       2,601          --      2,601           --       (5,010)     (2,409)
                                ------    --------    --------   --------     --------      -------    --------
BALANCE, DECEMBER 31, 2002....   2,190     884,697     (25,701)   858,996           --       34,579     895,765
Capital stock issued..........       3          --          --         --           --           --           3
Capital stock redeemed........     (68)         --          --         --           --           --         (68)
2003 earnings, as applied.....      --      40,045        (312)    39,733           --       42,261      81,994
  Less portion stated as
    current liability.........      --     (11,640)         --    (11,640)          --           --     (11,640)
Portion of member equities
  stated as current
  liability...................      --      (7,809)         --     (7,809)          --           --      (7,809)
Cash patronage and redemption
  of member equities..........      --     (24,380)         --    (24,380)          --           --     (24,380)
Redemption included in prior
  year's liabilities..........      --      12,388          --     12,388           --           --      12,388
Minimum pension liability
  adjustment, net of income
  tax.........................      --          --          --         --      (65,617)          --     (65,617)
Other.........................      --        (702)         --       (702)          --         (570)     (1,272)
                                ------    --------    --------   --------     --------      -------    --------
BALANCE, DECEMBER 31, 2003....  $2,125    $892,599    $(26,013)  $866,586     $(65,617)     $76,270    $879,364
                                ======    ========    ========   ========     ========      =======    ========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-7
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ($ IN THOUSANDS IN TABLES)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  NATURE OF OPERATIONS

     Land O'Lakes, Inc. is a diversified, farmer-owned food and agricultural
cooperative serving agricultural producers throughout the United States. Land
O'Lakes procures 13 billion pounds of member milk annually, markets more than
300 dairy products and provides member cooperatives, farmers and ranchers with
an extensive line of agricultural supplies (including feed, seed, crop nutrients
and crop protection products) and services.

  REVENUE RECOGNITION

     The Company recognizes revenue when products are shipped and the customer
takes ownership and assumes risk of loss, collection of the relevant receivables
is probable, persuasive evidence of an arrangement exists and sales price is
fixed or determinable.

  STATEMENT PRESENTATION

     The consolidated financial statements include the accounts of Land O'Lakes,
Inc. and wholly-owned and majority-owned subsidiaries and limited liability
companies ("Land O'Lakes" or the "Company"). Intercompany transactions and
balances have been eliminated. Certain reclassifications have been made to the
2002 and 2001 consolidated financial statements to conform to the 2003
presentation.

  CASH AND SHORT-TERM INVESTMENTS

     Cash and short-term investments include short-term, highly liquid
investments with original maturities of three months or less.

  INVENTORIES

     Inventories are valued at the lower of cost or market. Cost is determined
on a first-in, first-out or average cost basis.

  DERIVATIVE COMMODITY INSTRUMENTS

     The Company uses derivative commodity instruments, primarily futures
contracts, to reduce the exposure to changes in commodity prices. These
contracts are not designated as hedges under Statement of Financial Accounting
Standards ("SFAS") No. 133, "Accounting for Derivative Instruments and Hedging
Activities." The futures contracts are marked to market each month and gains and
losses ("unrealized hedging gains and losses") are recognized in earnings.

  INVESTMENTS

     Investments in other cooperatives are stated at cost plus unredeemed
patronage refunds received, or estimated to be received, in the form of capital
stock and other equities. Estimated patronage refunds are not recognized for tax
purposes until notices of allocation are received. The equity method of
accounting is used for investments in other companies in which Land O'Lakes
voting interest is 20 to 50 percent. Investments in less than 20 percent-owned
companies are stated at cost, as the Company does not have the ability to exert
significant influence.

  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment are stated at cost. Depreciation is
calculated using the straight-line method over the estimated useful life (10 to
30 years for land improvements and buildings and building

                                       F-8
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

equipment, 5 to 10 years for machinery and equipment and 3 to 5 years for
software) of the respective assets in accordance with the straight-line method.
Accelerated methods of depreciation are used for income tax purposes.

  GOODWILL AND OTHER INTANGIBLE ASSETS

     Goodwill represents the excess of the purchase price of an acquired entity
over the amounts assigned to assets acquired and liabilities assumed. Upon
adoption of the remaining provisions of SFAS No. 142, "Goodwill and Other
Intangible Assets," on January 1, 2002, the Company no longer amortizes goodwill
except for goodwill related to the acquisition of cooperatives and the formation
of joint ventures.

     Other intangible assets consist primarily of trademarks, patents, and
agreements not to compete. Certain trademarks are not amortized because they
have indefinite lives. The remaining other intangible assets are amortized using
the straight-line method over the estimated useful lives, ranging from 2 to 15
years.

  RECOVERABILITY OF LONG-LIVED ASSETS

     The test for goodwill impairment is a two-step process and is performed on
at least an annual basis. The first step is a comparison of the fair value of
the reporting unit with its carrying amount, including goodwill. If this step
reflects impairment, then the loss would be measured as the excess of recorded
goodwill over its implied fair value. Implied fair value is the excess of fair
value of the reporting unit over the fair value of all identified assets and
liabilities. The Company assesses the recoverability of other long-lived assets
annually or whenever events or changes in circumstance indicate that expected
future undiscounted cash flows might not be sufficient to support the carrying
amount of an asset. The Company deems an asset to be impaired if a forecast of
undiscounted future operating cash flows is less than its carrying amount. If an
asset is determined to be impaired, the loss is measured as the amount by which
the carrying value of the asset exceeds its fair value.

  INCOME TAXES

     Land O'Lakes is a non-exempt agricultural cooperative and is taxed on all
non-member earnings and any member earnings not paid or allocated to members by
qualified written notices of allocation as that term is used in section 1388(c)
of the Internal Revenue Code. The Company files a consolidated tax return with
its fully taxable subsidiaries.

     The Company establishes deferred income tax assets and liabilities based on
the difference between the financial and income tax carrying values of assets
and liabilities using existing tax rates.

  ADVERTISING AND PROMOTION

     Advertising and promotion costs are expensed as incurred. Advertising and
promotion costs were $52.1 million, $53.9 million and $48.8 million in 2003,
2002 and 2001, respectively.

  RESEARCH AND DEVELOPMENT

     Expenditures for research and development are charged to administrative
expense in the year incurred. Total research and development expenses were $29.0
million, $33.3 million and $23.8 million in 2003, 2002 and 2001, respectively.

  RECENT ACCOUNTING PRONOUNCEMENTS

     On January 17, 2003, the Financial Accounting Standards Board ("FASB")
issued Interpretation No. 46, "Consolidation of Variable Interest Entities, an
Interpretation of ARB 51," ("FIN 46"). The primary objectives of FIN 46 are to
provide guidance on the identification and consolidation of variable
                                       F-9
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

interest entities, or VIEs, which are entities for which control is achieved
through means other than through voting rights. As permitted by the
Interpretation, the Company early-adopted FIN 46 as of July 1, 2003 and began
consolidating its joint venture interest in MoArk LLC ("MoArk"), an egg
production and marketing company. FIN 46 was revised in December 2003 and is
effective for us on January 1, 2005. The revision is not expected to have a
significant impact on the Company.

     In May, 2003, the FASB issued Statement of Financial Accounting Standards
150, "Accounting for Certain Financial Instruments with Characteristics of Both
Liability and Equity." The statement establishes standards for how an issuer
classifies and measures certain financial instruments with characteristics of
both liabilities and equity. It requires that an issuer classify a financial
instrument that is within its scope as a liability (or an asset in some
circumstances). The statement is effective for us as of January 1, 2004. The
Company has evaluated the standard and has determined that it will not have an
impact on its consolidated financial statements.

     In December 2003, the FASB revised Statement of Financial Accounting
Standards 132, "Employers' Disclosures about Pensions and Other Postretirement
Benefits." The statement revises the disclosures about pension and other
postretirement benefit plans. It requires additional disclosure regarding
changes in benefit obligations and fair value of plan assets. The statement was
effective for the Company as of December 31, 2003.

     On January 12, 2004, the FASB issued FASB Staff Position 106-1, "Accounting
and Disclosure Requirements Related to the Medicare Prescription Drug,
Improvement and Modernization Act of 2003" (the "Act"). The position permits a
sponsor of a postretirement health care plan that provides a prescription drug
benefit to make a one-time election to defer accounting for the effects of the
Act. Regardless of whether a sponsor elects that deferral, the position requires
certain disclosures pending further consideration of the underlying accounting
issues. The position is effective for the Company as of December 31, 2003, and
the Company made the one-time election to defer accounting for the effects of
the Act.

  ACCOUNTING ESTIMATES

     The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates.

2.  FINANCIAL STATEMENT RESTATEMENT

     The Company announced in June 2004 that it planned to restate financial
results for certain periods due to accounting errors it identified at its
Carlisle, PA dairy facility and reported in its dairy foods segment. The
consolidated financial statements as of and for the years ended December 31,
2003 and 2002 and for the year ended December 31, 2001, have been restated to
reflect adjustments necessary to correct these errors. The adjustments relate
primarily to the manner in which its Carlisle facility estimated and recorded
monthly financial information. Because all information required to be recorded
was not known at month-end, the Carlisle facility used an accounting model to
estimate certain sales and cost of sales and the related accounts receivable,
accounts payable and inventory and recorded financial information in accordance
with the model. The accounts were not properly reconciled in subsequent periods
to reflect the actual results. Other adjustments relate to accrual cutoffs and
mathematical errors in inventory calculations. The financial statement line
items impacted thereby include net sales, cost of sales, earnings (loss) from
operations, earnings before income taxes, income tax expense (benefit), net
earnings, receivables, inventories, accounts payable, accrued expenses, deferred
income taxes (included in other assets and employee benefits and other
liabilities), member equities, and retained earnings. The

                                       F-10
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

consolidated financial statements as of and for the years ended December 31,
2003 and 2002 and for the year ended December 31, 2001 and notes thereto
included in this Form 10-K/A have been restated to include the effects of the
corrections as follows:

  CONSOLIDATED STATEMENTS OF OPERATION

<Table>
<Caption>
                                AS PREVIOUSLY                  AS PREVIOUSLY                  AS PREVIOUSLY
                                  REPORTED        RESTATED       REPORTED        RESTATED       REPORTED        RESTATED
                                 YEAR ENDED      YEAR ENDED     YEAR ENDED      YEAR ENDED     YEAR ENDED      YEAR ENDED
                                DECEMBER 31,    DECEMBER 31,   DECEMBER 31,    DECEMBER 31,   DECEMBER 31,    DECEMBER 31,
                                    2003            2003           2002            2002           2001            2001
                                -------------   ------------   -------------   ------------   -------------   ------------
<S>                             <C>             <C>            <C>             <C>            <C>             <C>
Net sales.....................   $6,320,456      $6,326,103     $5,846,864      $5,842,535     $5,864,858      $5,857,718
Cost of sales.................    5,735,247       5,742,938      5,350,423       5,350,209      5,378,605       5,376,082
Gross profit..................      585,209         583,165        496,441         492,326        486,253         481,636
Earnings (loss) from
  operations..................      109,382         107,338         (5,619)         (9,734)       100,191          95,574
Earnings before income
  taxes.......................      101,641          99,597         96,685          92,570         66,087          61,470
Income tax expense
  (benefit)...................       18,103          17,603         (2,202)         (3,802)        (5,401)         (6,601)
Net earnings..................   $   83,538      $   81,994     $   98,887      $   96,372     $   71,488      $   68,071
Applied to:
  Member equities
    Allocated patronage
       refunds................   $   40,045      $   40,045     $   96,900      $   96,900     $   70,552      $   70,552
    Deferred equities.........          986            (312)       (10,336)        (13,128)         2,708            (258)
                                 ----------      ----------     ----------      ----------     ----------      ----------
                                     41,031          39,733         86,564          83,772         73,260          70,294
  Retained earnings...........       42,507          42,261         12,323          12,600         (1,772)         (2,223)
                                 ----------      ----------     ----------      ----------     ----------      ----------
                                 $   83,538      $   81,994     $   98,887      $   96,372     $   71,488      $   68,071
                                 ==========      ==========     ==========      ==========     ==========      ==========
</Table>

  CONSOLIDATED BALANCE SHEETS

<Table>
<Caption>
                                             AS PREVIOUSLY                  AS PREVIOUSLY
                                               REPORTED        RESTATED       REPORTED        RESTATED
                                             DECEMBER 31,    DECEMBER 31,   DECEMBER 31,    DECEMBER 31,
                                                 2003            2003           2002            2002
                                             -------------   ------------   -------------   ------------
<S>                                          <C>             <C>            <C>             <C>
Total current assets.......................   $1,555,693      $1,539,184     $1,378,128      $1,356,136
Other assets...............................      126,025         133,438        211,823         220,124
Total assets...............................    3,398,156       3,389,060      3,246,322       3,232,631
Total current liabilities..................    1,096,641       1,106,562      1,169,474       1,171,531
Employee benefits and other liabilities....      177,088         175,363        104,340         104,340
Total equities.............................      896,656         879,364        911,513         895,765
Total liabilities and equities.............    3,398,156       3,389,060      3,246,322       3,232,631
</Table>

     In addition, total equities as of January 1, 2001 was reduced by $9.8
million to reflect the cumulative effect of these errors as of January 1, 2001.

3.  MOARK LLC CONSOLIDATION AND PLANNED ACQUISITION OF MINORITY INTEREST

     At December 31, 2002, the Company carried its 50% ownership interest in
MoArk under the equity method with an investment balance of $44.7 million.
Osborne Investments, LLC ("Osborne") owned the remaining interest in MoArk. In
2003, the Company increased its ownership from 50% to 57.5% with an additional
investment of $7.8 million. In addition, the Company has the right to acquire
(and Osborne has the right to require the Company to acquire) the remaining
42.5% of MoArk owned by Osborne for a $42.2 million minimum payment in 2007.

                                       F-11
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     In accordance with the provisions of FIN 46, effective July 1, 2003, the
Company consolidated MoArk into its financial statements. Although Osborne has a
42.5% ownership interest in MoArk, the Company continues to be allocated 100% of
the income or loss from the operations of MoArk. In addition to consolidating
MoArk for accounting purposes, the Company has presumed that it will acquire the
remaining 42.5% in 2007. Effective July 1, 2003, the Company recorded this
presumed $42.2 million payment as a long-term liability in the consolidated
balance sheet as employee benefits and other liabilities at a present value of
$31.6 million using an effective interest rate of 7%. The present value of this
liability is $32.7 million at December 31, 2003. During 2003, MoArk changed its
year end to the last Saturday in December. In previous years, MoArk's year end
was the Saturday closest to January 31.

     The consolidation of MoArk impacted the comparability of several categories
in the consolidated balance sheets. Summarized, selected balance sheet items for
MoArk are as follows:

<Table>
<Caption>
                                                                   AT
                                                              DECEMBER 31,
                                                                  2003
                                                              ------------
<S>                                                           <C>
Receivables, net............................................    $59,999
Inventory...................................................     39,286
Property, plant and equipment, net..........................     82,680
Property under capital lease, net...........................     12,245
Goodwill....................................................     63,985
Notes and short-term obligations............................     19,978
Accounts payable and accrued expenses.......................     44,504
Long-term debt (including current portion)..................     75,785
Obligations under capital lease (including current
  portion)..................................................     10,797
</Table>

4.  RESTRICTED CASH

     On March 28, 2003, Cheese and Protein International LLC ("CPI"), a
96%-owned consolidated subsidiary, amended its lease for property and equipment
relating to its cheese manufacturing and whey processing plant in Tulare,
California. The amendment postponed the measurement of the fixed charge coverage
ratio requirement contained in the lease until March 2005. The amendment
requires Land O'Lakes to maintain a $20 million cash account (which may be
replaced by a letter of credit at the Company's option) to support the lease.
The cash account or letter of credit would only be drawn upon in the event of a
CPI default and would reduce amounts otherwise due under the lease. The
requirement would be lifted pending the achievement of certain financial targets
by CPI.

5.  RECEIVABLES

     A summary of receivables at December 31 is as follows:

<Table>
<Caption>
                                                                   RESTATED
                                                              -------------------
                                                                2003       2002
                                                              --------   --------
<S>                                                           <C>        <C>
Trade accounts..............................................  $327,913   $225,589
Notes and contracts.........................................    63,984     44,565
Notes from sale of trade receivables (see Note 6)...........   155,191    194,476
Other.......................................................    96,051     99,003
                                                              --------   --------
                                                               643,139    563,633
Less allowance for doubtful accounts........................    19,552     18,255
                                                              --------   --------
Total receivables, net......................................  $623,587   $545,378
                                                              ========   ========
</Table>

                                       F-12
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     A substantial portion of Land O'Lakes receivables is concentrated in
agriculture, as well as in the wholesale and retail food industries. Collections
of these receivables may be dependent upon economic returns in these industries.
The Company's credit risks are continually reviewed, and management believes
that adequate provisions have been made for doubtful accounts.

6.  RECEIVABLES PURCHASE FACILITY

     In December 2001, the Company established a $100.0 million receivables
purchase facility with CoBank, ACB ("CoBank"). A wholly-owned, unconsolidated
special purpose entity ("SPE") was established to purchase certain receivables
from the Company. CoBank has been granted an interest in the pool of receivables
owned by the SPE. The transfers of the receivables from the Company to the SPE
are structured as sales and, accordingly, the receivables transferred to the SPE
are not reflected in the consolidated balance sheet. However, the Company
retains credit risk related to the repayment of the notes receivable with the
SPE, which, in turn, is dependent upon the credit risk of the SPE's receivables
pool. Accordingly, the Company has retained reserves for estimated losses. The
Company expects no significant gains or losses from the facility. At December
31, 2003, $20.0 million was outstanding under this facility and no amounts were
outstanding under this facility at December 31, 2002. The total accounts
receivable sold were $2,630.0 million and $2,653.0 million in 2003 and 2002,
respectively.

7.  INVENTORIES

     A summary of inventories at December 31 is as follows:

<Table>
<Caption>
                                                                   RESTATED
                                                              -------------------
                                                                2003       2002
                                                              --------   --------
<S>                                                           <C>        <C>
Raw materials...............................................  $159,511   $141,915
Work in process.............................................    33,645     33,982
Finished goods..............................................   303,670    270,703
                                                              --------   --------
Total inventories...........................................  $496,826   $446,600
                                                              ========   ========
</Table>

8.  INVESTMENTS

     A summary of investments at December 31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
<S>                                                           <C>        <C>
CF Industries, Inc..........................................  $249,502   $249,502
Agriliance LLC..............................................    92,134     91,629
Ag Processing Inc...........................................    37,941     37,854
Advanced Food Products LLC..................................    29,494     27,418
CoBank, ACB.................................................    18,583     22,061
Universal Cooperatives......................................     8,224      6,473
Agronomy Company of Canada Ltd..............................     7,954      5,660
Melrose Dairy Proteins, LLC.................................     6,623      6,579
Prairie Farms Dairy, Inc....................................     5,125      5,092
MoArk/Fort Recovery Egg Marketing, LLC......................     2,210         --
MoArk LLC...................................................        --     44,678
Other -- principally cooperatives and joint ventures........    48,851     48,646
                                                              --------   --------
Total investments...........................................  $506,641   $545,592
                                                              ========   ========
</Table>

                                       F-13
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     On July 1, 2003, the Company began consolidating MoArk LLC, which prior to
that date was accounted for as an equity investment. See Note 3 for additional
information. Also in 2003, the Company sold its investment in a swine joint
venture within the Feed segment for $3.0 million in cash.

     During 2002, the Company sold its interest in PEC Mark II (Malta Cleyton),
a Mexican feed joint venture, for $5.6 million in cash and a $2.0 million note
receivable.

     Land O'Lakes largest equity investments, based on each investee's total
assets or earnings, are Agriliance LLC, Advanced Food Products LLC, Melrose
Dairy Proteins, LLC and MoArk/Fort Recovery Egg Marketing, LLC at December 31,
2003 and Agriliance LLC, Advanced Food Products LLC, Melrose Dairy Proteins, LLC
and MoArk LLC at December 31, 2002. Summarized financial information, in
aggregate, for the four largest equity investments, which comprise most of the
equity investments, is as follows:

<Table>
<Caption>
                                                                 2003         2002
                                                              ----------   ----------
<S>                                                           <C>          <C>
Net sales...................................................  $3,907,460   $4,289,667
Gross profit................................................     446,402      418,650
Net earnings................................................      92,456       45,839
Current assets..............................................   1,410,931    1,511,267
Non-current assets..........................................     192,313      362,352
Current liabilities.........................................   1,116,937    1,307,462
Non-current liabilities.....................................     201,469      201,321
Total equity................................................     284,838      364,836
</Table>

9.  PROPERTY, PLANT AND EQUIPMENT

     A summary of property, plant and equipment at December 31 is as follows:

     Owned property, plant and equipment:

<Table>
<Caption>
                                                                 2003        2002
                                                              ----------   --------
<S>                                                           <C>          <C>
Machinery and equipment.....................................  $  610,312   $554,926
Buildings and building equipment............................     309,004    294,032
Land and land improvements..................................      63,930     59,396
Software....................................................      59,346     38,689
Construction in progress....................................      29,136     40,771
                                                              ----------   --------
                                                               1,071,728    987,814
Less accumulated depreciation...............................     447,097    407,954
                                                              ----------   --------
Total property, plant and equipment, net....................  $  624,631   $579,860
                                                              ==========   ========
</Table>

     Property under capital lease:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
<S>                                                           <C>        <C>
Machinery and equipment.....................................  $ 80,039   $ 78,868
Buildings and building equipment............................    35,581     26,868
Land and land improvements..................................     2,318         --
                                                              --------   --------
                                                               117,938    105,736
Less accumulated depreciation...............................     8,793         --
                                                              --------   --------
Total property under capital lease, net.....................  $109,145   $105,736
                                                              ========   ========
</Table>

                                       F-14
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

10.  GOODWILL AND OTHER INTANGIBLE ASSETS

     Goodwill:  The Company adopted the remaining provisions of SFAS No. 142 on
January 1, 2002. Had SFAS No. 142 been effective January 1, 2001, net earnings
for 2001 would have been reported as follows:

<Table>
<Caption>
                                                                   RESTATED
                                                          ---------------------------
                                                           2003      2002      2001
                                                          -------   -------   -------
<S>                                                       <C>       <C>       <C>
Net earnings............................................  $81,994   $96,372   $68,071
Add back: goodwill amortization, net of tax.............       --        --     4,940
                                                          -------   -------   -------
Adjusted net earnings...................................  $81,994   $96,372   $73,011
                                                          =======   =======   =======
</Table>

     The carrying amount of goodwill at December 31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
<S>                                                           <C>        <C>
Dairy Foods.................................................  $ 66,259   $ 66,718
Feed........................................................   150,922    156,839
Seed........................................................    12,405     16,948
Swine.......................................................        --        647
Agronomy....................................................    63,733     69,823
Layers......................................................    79,764     11,897
Other.......................................................        --        541
                                                              --------   --------
Total goodwill..............................................  $373,083   $323,413
                                                              ========   ========
</Table>

     Goodwill in the Layers segment increased by $67.9 million, primarily due to
the consolidation of MoArk and the presumed minority interest acquisition of the
remaining interest in MoArk. The decreases in Seed and Swine segment goodwill
were due to impairments of $1.0 million and $0.6 million, respectively,
amortization and certain reclassifications. Goodwill decreases in the Dairy
Foods, Feed, and Agronomy segments resulted from amortization associated with
investments in joint ventures and cooperatives.

     Other Intangible Assets:  A summary of other intangible assets at December
31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
<S>                                                           <C>        <C>
Amortized other intangible assets:
  Patents, less accumulated amortization of $2,622 and
     $1,394, respectively...................................  $ 14,147   $ 15,318
  Trademarks, less accumulated amortization of $2,044 and
     $1,615, respectively...................................     2,296      2,725
  Other intangible assets, less accumulated amortization of
     $12,783 and $9,667, respectively.......................     9,870      7,102
                                                              --------   --------
Total amortized other intangible assets.....................    26,313     25,145
Total non-amortized other intangible assets -- trademarks...    76,625     76,625
                                                              --------   --------
Total other intangible assets...............................  $102,938   $101,770
                                                              ========   ========
</Table>

     Amortization expense for the years ended December 31, 2003, 2002 and 2001
was $5.3 million, $6.6 million and $4.6 million, respectively. The estimated
amortization expense related to other intangible assets subject to amortization
for the next five years will approximate $3.0 million annually. The weighted-
average life of the intangible assets subject to amortization is approximately
10 years.

                                       F-15
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

11.  DEBT OBLIGATIONS

     The Company had notes and short-term obligations at December 31, 2003 and
2002 of $80.7 million and $37.8 million, respectively. The weighted average
interest rates on short-term borrowings at December 31, 2003 and 2002 were 3.56%
and 3.51%, respectively.

     A summary of long-term debt at December 31 is as follows:

<Table>
<Caption>
                                                                 2003         2002
                                                              ----------   ----------
<S>                                                           <C>          <C>
Term A loan -- quarterly installments through 2006 (variable
  rate based on LIBOR)......................................  $   92,473   $  288,270
Term B loan -- quarterly installments through 2008 (variable
  rate based on LIBOR)......................................     152,374      231,417
Senior unsecured notes -- due 2011 (8.75%)..................     350,000      350,000
Senior secured notes -- due 2010 (9.00%)....................     175,000           --
MoArk LLC debt -- due 2004 through 2023 (5.97% weighted
  average...................................................      75,785           --
Industrial development revenue bonds and other secured notes
  payable -- due 2004 through 2016 (.90% to 6.00%)..........      14,940       26,268
Capital Securities of Trust Subsidiary -- due 2028
  (7.45%)...................................................     190,700      190,700
Other debt..................................................      21,951       25,216
                                                              ----------   ----------
                                                               1,073,223    1,111,871
Less current portion........................................       7,841      104,563
                                                              ----------   ----------
Total long-term debt........................................  $1,065,382   $1,007,308
                                                              ==========   ==========
</Table>

     During 2003, the Company completed a $175 million long-term bond offering
due 2010. The proceeds of the offering were used to make payments on Term A loan
of $122.5 million and on Term B loan of $52.5 million. Additional payments made
in 2003 on Term A loan were $73.3 million and Term B loan were $26.5 million.
Debt covenants include certain minimum financial ratios that were all satisfied.
In 2002, the Company made payments on Term A loan of $36.7 million and on Term B
loan of $18.6 million.

     Land O'Lakes Capital Trust I (the "Trust") was created for the sole purpose
of issuing $200.0 million of Capital Securities and investing the proceeds
thereof in an equivalent amount of debentures of the Company. The sole assets of
the Trust, $206.2 million principal amount Junior Subordinated Deferrable
Interest Debentures (the "Debentures") of the Company, bearing interest at 7.45%
and maturing on March 15, 2028, are eliminated upon consolidation. The Capital
Securities are guaranteed to the extent set forth in the Offering Memorandum of
the Capital Securities by the Company and bear the same interest rate and
maturity date as the Debentures.

     Interest paid on debt obligations was $82.0 million, $80.0 million and
$55.7 million in 2003, 2002 and 2001, respectively.

     At December 31, 2003, the Company had a $250 million 5-year revolving
credit facility with a variable interest rate based on LIBOR. As of December 31,
2003, $205.2 million was available under the revolving credit facility, after
giving effect to $44.8 million of outstanding letters of credit, which reduce
availability. There were no borrowings on the facility as of December 31, 2003.

     Borrowings under the revolving credit facility and the term loans bear
interest at variable rates (either LIBOR or an Alternative Base Rate) plus
applicable margins. The margins depend on Land O'Lakes credit ratings in the
case of the Term A loan, and on the Company's leverage ratio in the case of the
revolving credit facility. The margin on the Term B loan is fixed. Based upon
Land O'Lakes existing credit ratings and leverage ratio, the current LIBOR
margins are 275 basis points for the Term A loan, 275 basis

                                       F-16
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

points for the revolving credit facility and 350 basis points for the Term B
Loan. Spreads for the Alternative Base Rate are 100 basis points lower than the
applicable LIBOR spreads. LIBOR may be set for one, two, three or six month
periods at the election of Land O'Lakes. As of December 31, 2003, interest rates
on the Term A loan and Term B loan were 3.93% and 4.68%, respectively.

     In January 2004, the Company completed amendments to its existing senior
credit facilities. Under the amendment to the revolving credit facility, the
lenders have committed to make advances and issue letters of credit until
January 2007 in an aggregate amount not to exceed $185 million, subject to a
borrowing base limitation. In addition, the amendment to the revolving facility
increases the amount of that facility available for the issuance of letters of
credit from $50 million to $75 million, increases the spreads used to determine
interest rates on that facility, changes the basis on which those spreads and
commitment fees for that facility are determined from the Company's senior
secured long-term debt ratings to the Company's leverage ratio, and favorably
adjusts the leverage ratio covenant contained in that facility. An amendment
providing for the same leverage ratio covenant modification and for a change in
the allocation of certain mandatory prepayments was also secured with respect to
the Company's Term A loan and Term B loan. Under the amendments, the Company is
required to maintain a leverage ratio of initially no greater than 4.75 to 1,
with the maximum leverage ratio decreasing in increments to 3.75 to 1 on
December 16, 2006.

     Substantially all of the Company's assets have been pledged to its lenders
under the terms of its financing arrangements including, but not limited to,
Term A loan, Term B loan, the revolving credit facility and the senior secured
notes due 2010.

     The maturity of long-term debt for the next five years and thereafter is
summarized in the table below.

<Table>
<Caption>
YEAR                                                           AMOUNT
----                                                          --------
<S>                                                           <C>
2004........................................................  $  7,841
2005........................................................    45,802
2006........................................................    73,657
2007........................................................    14,044
2008........................................................   153,504
2009 and thereafter.........................................   778,375
</Table>

12.  OTHER COMPREHENSIVE INCOME

<Table>
<Caption>
                                                                   RESTATED
                                                         ----------------------------
                                                           2003      2002      2001
                                                         --------   -------   -------
<S>                                                      <C>        <C>       <C>
Net earnings...........................................  $ 81,994   $96,372   $68,071
Minimum pension liability adjustment (net of tax of
  $40,645).............................................   (65,617)       --        --
                                                         --------   -------   -------
Total comprehensive income.............................  $ 16,377   $96,372   $68,071
                                                         ========   =======   =======
</Table>

     The minimum pension liability adjustment reflects $60.9 million, net of
tax, for Land O'Lakes defined benefit pension plans and $4.7 million, net of
tax, for the Company's portion of the minimum pension liability adjustment for
its joint venture investment in Agriliance LLC.

13.  FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following tables provide information of the carrying amount, notional
amount and fair value of financial instruments, including derivative financial
instruments. The Company believes it is not practical to estimate the fair value
of investments in other cooperatives due to the excessive cost involved as there
is no established market for these investments. The carrying value of financial
instruments classified as

                                       F-17
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

current assets and current liabilities, such as cash and short-term investments,
receivables, accounts payable, notes and short-term obligations, approximate
fair value due to the short-term maturity of the instruments. The carrying value
of LIBOR-based debt, including the revolving credit facility, Term A loan and
Term B loan, also approximates fair market value since the interest rate
automatically adjusts every one to three months and credit spreads are not
believed to have changed materially since the facilities were established. The
fair value of fixed rate long-term debt was established through a present value
calculation, based on available information on prevailing market interest rates
for similar securities on the respective reporting dates, and is summarized at
December 31 as follows:

<Table>
<Caption>
                                                    2003                  2002
                                             -------------------   -------------------
                                             CARRYING     FAIR     CARRYING     FAIR
                                              AMOUNT     VALUE      AMOUNT     VALUE
                                             --------   --------   --------   --------
<S>                                          <C>        <C>        <C>        <C>
Senior unsecured notes due 2011............  $350,000   $295,820   $350,000   $275,170
Senior secured notes due 2010..............   175,000    177,048         --         --
MoArk fixed rate debt......................    46,950     46,950         --         --
Capital Securities of Trust Subsidiary due
  2028.....................................   190,700     68,026    190,700    103,302
</Table>

     The Company enters into futures and options contract derivatives to reduce
risk on the market value of inventory and fixed or partially fixed purchase and
sale contracts. The notional or contractual amount of derivatives provides an
indication of the extent of the Company's involvement in such instruments at
that time but does not represent exposure to market risk or future cash
requirements under certain of these instruments. A summary of the notional or
contractual amounts of these instruments at December 31 is as follows:

<Table>
<Caption>
                                                      2003                 2002
                                               ------------------   ------------------
                                               NOTIONAL    FAIR     NOTIONAL    FAIR
                                                AMOUNT     VALUE     AMOUNT     VALUE
                                               --------   -------   --------   -------
<S>                                            <C>        <C>       <C>        <C>
Derivative financial instruments:
  Commodity futures contracts
     Commitments to purchase.................  $179,004   $13,384   $108,359   $(4,543)
     Commitments to sell.....................   (43,052)     (517)   (56,969)     (615)
</Table>

14.  INCOME TAXES

     The components of the income tax provision are summarized as follows:

<Table>
<Caption>
                                                                   RESTATED
                                                         ----------------------------
                                                          2003      2002       2001
                                                         -------   -------   --------
<S>                                                      <C>       <C>       <C>
Current expense (benefit)
  Federal..............................................  $ 5,300   $ 4,537   $(22,281)
  State................................................      629       471     (3,282)
                                                         -------   -------   --------
                                                           5,929     5,008    (25,563)
Deferred expense (benefit).............................   11,674    (8,810)    18,962
                                                         -------   -------   --------
Income tax expense (benefit)...........................  $17,603   $(3,802)  $ (6,601)
                                                         =======   =======   ========
</Table>

                                       F-18
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The effective tax rate differs from the statutory rate primarily as a
result of the following:

<Table>
<Caption>
                                                                     RESTATED
                                                              -----------------------
                                                              2003     2002     2001
                                                              -----    -----    -----
<S>                                                           <C>      <C>      <C>
Statutory rate..............................................   35.0%    35.0%    35.0%
Patronage refunds...........................................  (14.1)   (36.6)   (40.2)
State income tax, net of federal benefit....................    2.0     (0.4)    (0.8)
Amortization of goodwill....................................    0.3      0.5      0.4
Effect of foreign operations................................   (1.5)    (4.3)     1.7
Disposal of investment......................................     --       --     (5.5)
Taxes previously not benefited..............................   (5.5)      --     (1.0)
Other, net..................................................    1.5      1.7     (0.3)
                                                              -----    -----    -----
Effective tax rate..........................................   17.7%    (4.1)%  (10.7)%
                                                              =====    =====    =====
</Table>

     The significant components of the deferred tax assets and liabilities at
December 31 are as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
<S>                                                           <C>        <C>
Deferred tax assets related to:
  Deferred patronage........................................  $ 44,074   $  4,323
  Accrued expenses..........................................    65,729     25,160
  Allowance for doubtful accounts...........................     7,246      9,012
  Inventories...............................................        --      2,252
  Asset impairments.........................................     4,038     10,232
  Joint ventures............................................    15,041         --
  Net operating loss carryforward...........................    15,641     56,614
  Deferred tax credits......................................     6,796         --
                                                              --------   --------
Total deferred tax assets...................................   158,565    107,593
                                                              --------   --------
Deferred tax liabilities related to:
  Property, plant and equipment.............................    80,190     65,157
  Inventories...............................................    13,191         --
  Intangibles...............................................     6,786     17,800
  Joint ventures............................................        --      1,292
  Deferred revenue..........................................    20,693         --
  Other, net................................................     3,493        347
                                                              --------   --------
  Total deferred tax liabilities............................   124,353     84,596
                                                              --------   --------
Net deferred tax assets.....................................  $ 34,212   $ 22,997
                                                              ========   ========
</Table>

     SFAS No. 109 "Accounting for Income Taxes" requires consideration of a
valuation allowance if it is "more likely than not" that benefits of deferred
tax assets will not be realized. Management has determined, based on prior
earnings history and anticipated earnings, that no valuation allowance is
necessary.

     Income taxes (recovered) paid in 2003, 2002, and 2001 were $(6.6) million,
$(21.7) million and $22.3 million, respectively.

                                       F-19
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

15.  PENSION AND OTHER POSTRETIREMENT PLANS

     The Company has a qualified, defined benefit pension plan which generally
covers all eligible employees not participating in a labor negotiated plan. Plan
benefits are generally based on years of service and employees' highest
compensation during five consecutive years of employment. Annual payments to the
pension trust fund are determined in compliance with the Employee Retirement
Income Security Act ("ERISA"). In addition, the Company has a noncontributory,
supplemental executive retirement plan ("SERP") and a discretionary capital
accumulation plan ("CAP"), both of which are non-qualified, defined benefit
pension plans and are unfunded.

     The Company also sponsors plans that provide certain health care benefits
for retired employees. Generally, employees hired by Land O'Lakes prior to
October 1, 2002 become eligible for these benefits upon meeting certain age and
service requirements; employees hired by Land O'Lakes after September 30, 2002
are eligible for access-only retirement health care benefits at their expense.
The Company funds only the plans' annual cash requirements.

     As permitted by FASB Staff Position 106-1, "Accounting and Disclosure
Requirements Related to the Medicare Prescription Drug, Improvement and
Modernization Act of 2003," the Company has elected to defer recognizing in its
2003 consolidated financial statements the effect of the Act. Accordingly, any
measures of the accumulated postretirement benefit obligation or net periodic
postretirement benefit cost do not reflect the effect of the Act. Specific
authoritative guidance on accounting for the federal subsidy is pending, and the
issued guidance could require the Company to change previously reported
information.

     The Company uses a November 30 measurement date for its plans.

                                       F-20
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  OBLIGATION AND FUNDED STATUS AT DECEMBER 31

<Table>
<Caption>
                                            PENSION BENEFITS
                                -----------------------------------------            OTHER
                                  QUALIFIED PLAN      NON-QUALIFIED PLANS   POSTRETIREMENT BENEFITS
                                -------------------   -------------------   -----------------------
                                  2003       2002       2003       2002        2003         2002
                                --------   --------   --------   --------   ----------   ----------
<S>                             <C>        <C>        <C>        <C>        <C>          <C>
Change in benefit obligation:
  Benefit obligation at
     beginning of year........  $351,823   $313,680   $ 42,068   $ 39,217    $ 60,923     $ 59,295
  Service cost................    16,209     11,537        377        366         803          802
  Interest cost...............    24,253     23,588      2,916      2,759       4,353        4,048
  Plan participant's
     contributions............        --         --         --         --       1,586        1,214
  Plan amendments.............        --      3,377         --     (3,152)         --           --
  Transfer to other plans.....        --     (3,062)        --         --          --           --
  Business combinations.......        --     26,389         --         --          --           --
  Actuarial loss (gain).......    41,167     (5,517)     4,476      4,833       8,149        2,828
  Benefits paid...............   (18,054)   (18,169)    (2,105)    (1,955)     (7,891)      (7,264)
                                --------   --------   --------   --------    --------     --------
  Benefit obligation at end of
     year.....................  $415,398   $351,823   $ 47,732   $ 42,068    $ 67,923     $ 60,923
                                ========   ========   ========   ========    ========     ========
Change in plan assets:
  Fair value of plan assets at
     beginning of year........  $334,137   $283,983   $     --   $     --    $     --     $     --
  Actual gain (loss) on plan
     assets...................    45,182    (17,810)        --         --          --           --
  Company contributions.......        --     67,936      2,105      1,955       6,305        6,050
  Transfer to other plans.....        --     (3,062)        --         --          --           --
  Business combinations.......        --     21,259         --         --          --           --
  Plan participants'
     contributions............        --         --         --         --       1,586        1,214
  Benefits paid...............   (18,054)   (18,169)    (2,105)    (1,955)     (7,891)      (7,264)
                                --------   --------   --------   --------    --------     --------
  Fair value of plan assets at
     end of year..............  $361,265   $334,137   $     --   $     --    $     --     $     --
                                ========   ========   ========   ========    ========     ========
  Funded status...............  $(54,133)  $(17,686)  $(47,732)  $(42,068)   $(67,923)    $(60,923)
  Unrecognized net actuarial
     loss.....................   135,129    107,545     10,486      6,573      34,927       28,946
  Unrecognized prior service
     cost.....................     4,652      5,927     (2,778)    (3,209)      2,660        2,926
  Unrecognized transition
     obligation...............                   --         --         --       5,785        6,429
                                --------   --------   --------   --------    --------     --------
  Net amount recognized.......  $ 85,648   $ 95,786   $(40,024)  $(38,704)   $(24,551)    $(26,622)
                                ========   ========   ========   ========    ========     ========
Amounts recognized in
  consolidated balance sheets
  consist of:
  Prepaid benefit cost........  $     --   $ 95,786   $     --   $     --    $     --     $     --
  Accrued benefit liability...   (15,909)        --    (41,176)   (38,704)    (24,551)     (22,622)
  Intangible asset............     4,652         --         --         --          --           --
  Accumulated other
     comprehensive income
     before tax...............    96,905         --      1,692         --          --           --
                                --------   --------   --------   --------    --------     --------
  Net amount recognized.......  $ 85,648   $ 95,786   $(40,024)  $(38,704)   $(24,551)    $(22,622)
                                ========   ========   ========   ========    ========     ========
</Table>

     The accumulated benefit obligation for the Company's qualified, defined
benefit pension plan was $377.2 million and $330.5 million at December 31, 2003
and 2002, respectively. The accumulated benefit

                                       F-21
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

obligation for the Company's non-qualified defined benefit plans was $42.2
million and $38.7 million at December 31, 2003 and 2002, respectively.

     Information for pension plans with an accumulated benefit obligation in
excess of plan assets:

<Table>
<Caption>
                                                           PENSION BENEFITS
                                                 -------------------------------------
                                                 QUALIFIED PLAN    NON-QUALIFIED PLANS
                                                 ---------------   -------------------
                                                   2003     2002     2003       2002
                                                 --------   ----   --------   --------
<S>                                              <C>        <C>    <C>        <C>
Projected benefit obligation...................  $415,398   N/A    $47,732    $42,068
Accumulated benefit obligation.................   377,175   N/A     42,235     38,736
Fair value of plan assets......................   361,265   N/A         --         --
</Table>

     Components of net periodic benefit cost are as follows:

<Table>
<Caption>
                                     PENSION BENEFITS          OTHER POSTRETIREMENT BENEFITS
                              ------------------------------   ------------------------------
                                2003       2002       2001       2003       2002       2001
                              --------   --------   --------   --------   --------   --------
<S>                           <C>        <C>        <C>        <C>        <C>        <C>
Service cost................  $ 16,586   $ 11,903   $  9,678    $  803     $  802     $  818
Interest cost...............    27,169     26,347     22,001     4,353      4,048      3,917
Expected return on assets...   (32,806)   (30,301)   (28,428)       --         --         --
Amortization of actuarial
  loss......................     1,771        905         --     2,169      1,615      1,327
Amortization of prior
  service cost..............       844        848        877       266        266        266
Amortization of transition
  obligation................        --         --         --       643        643        643
                              --------   --------   --------    ------     ------     ------
Net periodic benefit cost...  $ 13,564   $  9,702   $  4,128    $8,234     $7,374     $6,971
                              ========   ========   ========    ======     ======     ======
</Table>

  ADDITIONAL INFORMATION

<Table>
<Caption>
                                                               PENSION BENEFITS
                                                       ---------------------------------
                                                                          NON-QUALIFIED
                                                        QUALIFIED PLAN        PLANS
                                                       ----------------   --------------
                                                         2003     2002     2003    2002
                                                       --------   -----   ------   -----
<S>                                                    <C>        <C>     <C>      <C>
Increase in intangible asset.........................  $  4,652   $ --    $   --   $  --
Increase in additional minimum liability.............   101,557     --     1,692      --
                                                       --------   -----   ------   -----
Decrease in other comprehensive income, before tax...  $ 96,905   $ --    $1,692   $  --
                                                       ========   =====   ======   =====
</Table>

     Weighted-average assumptions used to determine benefit obligations at
December 31:

<Table>
<Caption>
                                                                                   OTHER
                                                                              POSTRETIREMENT
                                                          PENSION BENEFITS       BENEFITS
                                                          -----------------   ---------------
                                                           2003      2002      2003     2002
                                                          -------   -------   ------   ------
<S>                                                       <C>       <C>       <C>      <C>
Discount rate...........................................   6.25%     7.00%     6.25%    7.00%
Rate of compensation increase...........................   4.25%     4.25%      N/A      N/A
</Table>

                                       F-22
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Weighted-average assumptions used to determine net periodic benefit cost
for years ended December 31:

<Table>
<Caption>
                                                                            OTHER
                                            PENSION BENEFITS       POSTRETIREMENT BENEFITS
                                          ---------------------   -------------------------
                                          2003    2002    2001     2003      2002     2001
                                          -----   -----   -----   -------   ------   ------
<S>                                       <C>     <C>     <C>     <C>       <C>      <C>
Discount rate...........................  7.00%   7.25%   7.50%    7.00%     7.25%    7.50%
Rate of long-term return on plan
  assets................................  8.50%   9.50%   9.50%      N/A      N/A      N/A
Rate of compensation increase...........  4.25%   4.75%   4.75%      N/A      N/A      N/A
</Table>

     The Company employs a building block approach in determining the long-term
rate of return for the assets in the qualified, defined benefit pension plan.
Historical markets are studied and long-term historical relationships between
equities and fixed income are preserved consistent with the widely-accepted
capital market principle that assets with higher volatility generate a greater
return over the long run. Current market factors, such as inflation and interest
rates, are evaluated before long-term capital market assumptions are determined.
Diversification and rebalancing of the plan assets are properly considered as
part of establishing the long-term portfolio return. Peer data and historical
returns are reviewed to check for reasonability and appropriateness.

     Assumed health care cost trend rates at December 31:

<Table>
<Caption>
                                                              2003   2002
                                                              ----   ----
<S>                                                           <C>    <C>
Health care cost trend rate assumed for next year...........   9.0%  10.0%
Rate of which the cost trend is assumed to decline (ultimate
  trend rate)...............................................  5.50%  5.50%
Year that rate reaches ultimate trend rate..................  2008   2008
</Table>

     Assumed health care cost trend rates have a significant effect on the
amounts reported for the health care plans. A one-percentage point change in the
assumed health care cost trend rate at December 31, 2003 would have the
following effects:

<Table>
<Caption>
                                                              1-PERCENTAGE   1-PERCENTAGE
                                                                 POINT          POINT
                                                                INCREASE       DECREASE
                                                              ------------   ------------
<S>                                                           <C>            <C>
Effect on total of service and interest cost................     $  256        $  (241)
Effect on postretirement benefit obligation.................      4,088         (3,856)
</Table>

  PLAN ASSETS

     The Company's qualified, defined benefit pension plan weighted-average
asset allocations at December 31, 2003 and December 31, 2002, by asset category,
are as follows:

<Table>
<Caption>
                                                              2003   2002   TARGET
                                                              ----   ----   ------
<S>                                                           <C>    <C>    <C>
Asset category
U.S. equity securities......................................   60%    54%     55%
International equity securities.............................   10%     9%     10%
Fixed income securities and bonds...........................   30%    37%     35%
                                                              ---    ---     ---
Total.......................................................  100%   100%    100%
                                                              ===    ===     ===
</Table>

     The Company has a Statement of Pension Investment Policies and Objectives
(the "Statement") that guides the retirement plan committee in its mission to
effectively monitor and supervise the pension plan assets. Two general
investment goals are reflected in the Statement: 1) the investment program for
the pension plan should provide returns which improve the funded status of the
plan over time and reduce the Company's pension costs; and 2) the Company
expects to receive above-average performance from the pension portfolio's
managers in exchange for the fees paid to them. As a result, the total fund's
annualized

                                       F-23
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

return before fees should, over a five year horizon, exceed the annualized,
weighted total rate of return of the following customized index by one
percentage point: S&P 500 (weighted 55%), EAFE Index (weighted 10%), and Lehman
Brothers Aggregate Bond Index (weighted 35%) and rank in the top 35 percent on
the Hewitt Associates' pension fund universe.

  CASH FLOW

     The Company expects to contribute approximately $12 million to its defined
benefit pension plans and $7 million to its other postretirement benefits plans
in 2004.

  OTHER BENEFIT PLANS

     Certain eligible employees are covered by defined contribution plans. The
expense for these plans was $12.7 million, $14.6 million and $11.0 million for
2003, 2002 and 2001, respectively.

16.  EQUITIES

     The authorized capital stock at December 31, 2003 consists of 2,000 shares
of Class A Common, $1,000 par value; 50,000 shares of Class B Common, $1 par
value; 500 shares of nonvoting Class C Common, $1,000 par value; 10,000 shares
of nonvoting Class D Common, $1 par value; and 1,000,000 shares of nonvoting, 8%
non-cumulative Preferred, $10 par value.

     The following details the activity in membership shares during the three
years ended December 31, 2003:

<Table>
<Caption>
                                                            NUMBER OF SHARES
                                                 ---------------------------------------
                                                           COMMON
                                                 ---------------------------
                                                   A       B      C      D     PREFERRED
                                                 -----   -----   ---   -----   ---------
<S>                                              <C>     <C>     <C>   <C>     <C>
December 31, 2000..............................  1,166   5,890   197   1,500    97,434
  New Members..................................     47     716    18     364        --
  Redemptions..................................    (41)   (739)  (15)   (426)   (4,865)
                                                 -----   -----   ---   -----    ------
December 31, 2001..............................  1,172   5,867   200   1,438    92,569
  New Members..................................      3     321     2     137        --
  Redemptions..................................    (48)   (981)   (8)   (470)   (6,289)
                                                 -----   -----   ---   -----    ------
December 31, 2002..............................  1,127   5,207   194   1,105    86,280
  New Members..................................      3     247    --     156        --
  Redemptions..................................    (36)   (540)   (4)   (119)   (2,762)
                                                 -----   -----   ---   -----    ------
December 31, 2003..............................  1,094   4,914   190   1,142    83,518
                                                 =====   =====   ===   =====    ======
</Table>

     Patronage refunds to members of $40.0 million, $96.9 million and $70.6
million for the years ended December 31, 2003, 2002 and 2001, respectively, are
based on earnings in specific patronage or product categories and in proportion
to the business each member does within each category. For 2003, Land O'Lakes
will issue qualified patronage refunds in the amount of $40.0 million. Qualified
patronage refunds are tax deductible by the Company when qualified written
notices of allocation are issued and non-qualified patronage refunds are tax
deductible when redeemed with cash. The Company will not issue any non-qualified
patronage refunds for 2003.

     The allocation to retained earnings of $42.3 million in 2003, $12.6 million
in 2002 and $(2.2) million in 2001 represents earnings or (losses) generated by
non-member businesses plus amounts under the retained earnings program as
provided in the bylaws of the Company.

                                       F-24
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

17.  ACQUISITIONS AND DIVESTITURES

     During 2003, Land O'Lakes divested of a feed business in Taiwan for $0.4
million in cash, which resulted in a loss of $0.7 million. The Company also
divested a powdered cocoa business for $1.4 million in cash, which resulted in a
gain of $1.4 million.

     Proceeds from divestitures in 2002 totaled $22.4 million. The Company
divested its dairy foods and feed operations in Poland for $4.2 million in cash
and $6.3 million in debt assumed, which resulted in a gain of $1.3 million. Net
cash proceeds were $11.0 million on a divestiture of a seed coating business in
Idaho and a seed inoculation business in Brazil, which resulted in a gain of
$4.0 million. Other divestitures in 2002 resulted in net cash proceeds of $0.9
million and a loss of $0.3 million.

     On October 11, 2001, the Company acquired 100% of the outstanding stock of
Purina Mills, Inc. ("Purina Mills"), a lifestyle feed business. The results of
operations for Purina Mills are included in the consolidated financial
statements since that date. The aggregate purchase price was approximately $359
million, net of cash acquired, of which $247 million represented cash payments
for stock and acquisition costs and $112 million represented debt retirement.
The unaudited pro forma results of operations for the year ended December 31,
2001 would have reflected net sales of $6,530.2 million and net earnings of
$71.2 million for the Company assuming the Purina Mills acquisition had occurred
on January 1, 2001. The unaudited pro forma results of operations are for
informational purposes only and do not purport to represent what the Company's
results of operations would have been if the acquisition had actually occurred
on that date.

18.  RESTRUCTURING AND IMPAIRMENT CHARGES

     A summary of restructuring and impairment charges is as follows:

<Table>
<Caption>
                                                            2003     2002      2001
                                                           ------   -------   -------
<S>                                                        <C>      <C>       <C>
Restructuring charges (reversals)........................  $3,532   $13,173   $(4,067)
Impairment charges.......................................   3,954    18,239     7,800
                                                           ------   -------   -------
Total restructuring and impairment charges...............  $7,486   $31,412   $ 3,733
                                                           ======   =======   =======
</Table>

  RESTRUCTURING CHARGES

     In 2003, the Company recorded restructuring charges of $3.5 million. Of
this amount, Dairy Foods recorded restructuring charges of $1.0 million which
represented severance costs for 44 employees as a result of closing a facility
in Perham, MN and $1.6 million for severance related to the closure of a
facility in Volga, SD. Feed recorded a restructuring charge of $0.6 million for
severance costs related to closing feed plants, and Seed recorded a
restructuring charge of $0.3 million for severance costs related to closing a
facility. The balance remaining to be paid at December 31, 2003 for employee
severance and outplacement costs was $4.2 million.

     In 2002, the Company recorded restructuring charges of $13.2 million. In
the Dairy Foods segment, the Company recorded a $4.4 million restructuring
charge related to employee severance and outplacement costs for 374 employees at
various locations. In the Feed segment, the Company recorded an $8.8 million
restructuring charge related to employee severance and outplacement costs for
375 employees at various locations.

     In 2001, the Company recorded a restructuring reversal of $4.1 million.
Dairy Foods recorded a restructuring charge of $1.7 million for severance costs
for 63 production employees resulting from the consolidation of production
facilities. Feed reversed $5.8 million of a prior-year restructuring charge
primarily due to a change in business strategy following the Purina Mills
acquisition, which resulted in the decision to continue to operate plants that
were held for sale at December 31, 2000.

                                       F-25
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  IMPAIRMENT CHARGES

     In 2003, the Company recorded impairment charges of $4.0 million.
Impairment charges of $1.4 million in the Feed segment, $0.5 million in the Seed
segment and $0.5 million in the Swine segment were recognized for write-downs of
certain assets to their estimated fair value. The Company recorded goodwill
impairments in the Seed and Swine segments for $1.0 million and $0.6 million,
respectively.

     In 2002, the Company recorded impairment charges of $18.2 million. In the
Dairy Foods segment, the Company recorded a $15.1 million impairment charge,
which was related primarily to the write-down of impaired plant assets held for
sale to their estimated fair value. In the Feed segment, the Company recorded an
$3.1 million impairment charge, which was primarily related to the write-down of
impaired plant assets held for sale to their estimated fair value.

     In 2001, the Company recorded impairment charges of $7.8 million. The Feed
segment recorded an impairment charge of $6.0 million related to the Company's
feed operation in Mexico held for sale at December 31, 2001 in order to value
the business at its expected selling price less costs of disposal. Swine
recorded an impairment charge of $1.8 million to reduce undeveloped land with
permit issues to its estimated fair value.

19.  GAIN ON LEGAL SETTLEMENTS

     Gains on legal settlements were $22.8 million, $155.5 million and $3.0
million in 2003, 2002 and 2001, respectively. The gains represent cash received
from product suppliers against whom the Company alleged certain price-fixing
claims.

20.  OTHER (INCOME) EXPENSE, NET

<Table>
<Caption>
                                                           2003      2002      2001
                                                          -------   -------   -------
<S>                                                       <C>       <C>       <C>
(Gain) loss on sale of investments......................  $  (877)  $   933   $  (336)
Gain on divestitures of businesses......................     (684)   (4,992)       --
Gain on sale of intangibles.............................     (550)   (4,184)       --
Loss on extinguishment of debt..........................      552        --    23,453
                                                          -------   -------   -------
Total other (income) expense, net.......................  $(1,586)  $(8,243)  $23,177
                                                          =======   =======   =======
</Table>

     In 2003, the Company recorded a $0.9 million gain on sale of an investment
in a swine joint venture within the Feed segment. In 2002, the Company recorded
a loss of $0.9 million, which was primarily due to the sale of an investment in
the Feed segment. In 2001, the Company recorded a $0.3 million gain on the sale
of investments, primarily in the Agronomy segment.

     In 2003, the divestiture of a powdered cocoa business in Dairy Foods
resulted in a gain of $1.4 million, which was partially offset by the loss on a
divestiture of a Feed business in Taiwan. The Company recorded a gain on
divestitures of businesses of $5.0 million in 2002, primarily from the sale of a
seed coating business in Idaho and a seed inoculation business in Brazil.

     In 2003, the Company recorded a $0.6 million gain on the sale of a customer
list relating to the divestiture of a joint venture in Taiwan. In 2002, the
Company recorded a $4.2 million gain on the sale of a customer list pertaining
to the feed phosphate distribution business.

     In 2003, a prepayment penalty on Term loan B resulted in a loss of $0.5
million. In 2001, the early extinguishment of previous credit facilities
resulted in a loss of $23.5 million.

                                       F-26
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

21.  COMMITMENTS AND CONTINGENCIES

     The Company leases various equipment and real properties under long-term
operating leases. Total rental expense was $51.7 million in 2003, $44.4 million
in 2002 and $34.8 million in 2001. Most of the leases require payment of
operating expenses applicable to the leased assets. Management expects that in
the normal course of business most leases that expire will be renewed or
replaced by other leases.

     Minimum lease commitments under noncancelable operating leases at December
31, 2003, total $117.0 million composed of $31.7 million for 2004, $28.4 million
for 2005, $20.0 million for 2006, $14.4 million for 2007, $12.1 million for 2008
and $10.4 million for later years.

     At December 31, 2003 the Company had $110.0 million in obligations under
capital lease, which represents the present value of the future minimum lease
payments for the leases of CPI and MoArk. CPI leases the real property and
certain equipment relating to its cheese manufacturing and whey processing plant
in Tulare, CA. CPI had a lease balance of $99.2 million at December 31, 2003.
The entire lease balance of $108.3 million at December 31, 2002 was classified
as a current liability as CPI was in default of covenants at that time. MoArk
leases land, buildings and equipment at various locations. MoArk had a lease
balance of $10.8 million at December 31, 2003.

     Minimum commitments for obligations under capital leases at December 31,
2003, total $110.0 million composed of $10.4 million for 2004, $10.1 million for
2005, $10.2 million for 2006, $10.2 million for 2007, $10.2 million for 2008 and
$58.9 million for later years.

     At December 31, 2003, Land O'Lakes had capital commitments of $7.6 million
for equipment and construction in progress at the CPI facility.

     The Company is currently and from time to time involved in litigation and
environmental claims incidental to the conduct of business. The damages claimed
in some of these cases are substantial. Although the amount of loss that may
result from these matters cannot be ascertained with certainty, the Company does
not currently believe that, in the aggregate, they will result in a loss
material to the Company's consolidated financial condition, future results of
operations or cash flows.

     On February 24, 2004, Cache La Poudre Feeds, LLC ("Cache") filed a lawsuit
in the United States District Court for the District of Colorado against the
Company, Land O'Lakes Farmland Feed LLC and certain named officers thereof
claiming trademark infringement with respect to certain animal feed sales under
the Profile trade name. Cache seeks damages of at least $132.8 million, which,
it claims, is the amount the named entities generated in gains, profits and
advantages from using the Profile trade name. In response to Cache's complaint,
the Company denied any wrongdoing and pursued certain counterclaims against
Cache relating to, among other things, trademark infringement, and other claims
against Cache and Cache's attorneys for, among other things, libel and slander.
In addition, the Company believes that Cache's calculation of the Company's
gains, profits and advantages generated from using the Profile trade name were
grossly overstated. The Company believes that sales revenue generated from the
sale of products carrying the Profile trade name are immaterial. Although the
amount of any loss that may result from this matter cannot be ascertained with
certainty, we do not currently believe that it will result in a loss material to
our consolidated financial condition, future results of operations or cash flow.

     In the third quarter of 2003, three separate lawsuits were filed against
the Company by Ohio alpaca producers in which it is alleged that the Company
manufactured and sold animal feed that caused the death of, or damage to,
certain of the producers' alpacas. It is possible that additional lawsuits or
claims relating to this matter could be brought against the Company. Although
the amount of any loss that may result from these matters cannot be ascertained
with certainty, we do not currently believe that, in the aggregate, they will
result in losses material to our consolidated financial condition, future
results of operations or cash flows.

                                       F-27
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     In a letter dated January 18, 2001, the Company was identified by the
United States Environmental Protection Agency ("EPA") as a potentially
responsible party for the hazardous waste located at the Hudson Refinery
Superfund Site in Cushing, Oklahoma. The letter invited the Company to enter
into negotiations with the EPA for the performance of a remedial investigation
and feasibility study in connection with the site, and also demanded that the
Company reimburse the EPA approximately $8.9 million for remediation expenses
already incurred at the site. The Company has responded to the EPA in March 2001
denying any responsibility. No further communication has been received from the
EPA.

22.  SEGMENT INFORMATION

     The Company operates in six segments: Dairy Foods, Feed, Seed, Swine,
Agronomy and Layers.

     The Dairy Foods segment produces, markets and sells products such as
butter, spreads, cheese, and other dairy related products. Products are sold
under well-recognized national brand names including LAND O LAKES, the Indian
Maiden logo and Alpine Lace, as well as under regional brand names such as New
Yorker.

     The Feed segment is largely made up of a 92% ownership position in Land
O'Lakes Farmland Feed LLC ("Land O'Lakes Farmland Feed"). Land O'Lakes Farmland
Feed develops, produces, markets and distributes animal feeds such as ingredient
feed, formula feed, milk replacers, vitamins and additives.

     The Seed segment is a supplier and distributor of crop seed products in the
United States. A variety of crop seed is sold, including alfalfa, soybeans,
corn, forage and turf grasses.

     The Swine segment has three programs: farrow-to-finish, swine aligned and
cost-plus. The farrow-to-finish program produces and sells market hogs. The
swine aligned program raises feeder pigs which are sold to local member
cooperatives. The cost-plus program provides minimum hog price guarantees to
producers in exchange for swine feed sales and profit participation.

     The Agronomy segment consists primarily of the Company's 50% ownership in
Agriliance LLC ("Agriliance"), which is accounted for under the equity method.
Agriliance markets and sells two primary product lines: crop protection
(including herbicides and pesticides) and crop nutrients (including fertilizers
and micronutrients).

     The Layers segment consists of the Company's joint venture in MoArk, which
was consolidated as of July 1, 2003. MoArk produces and markets shell eggs and
egg products that are sold at retail and wholesale for consumer and industrial
use throughout the United States.

     The Company allocates corporate administration expense to all of its
business segments, both directly and indirectly. Corporate staff functions that
are able to determine actual services provided to each segment allocate expense
on a direct and predetermined basis. All other corporate staff functions
allocate

                                       F-28
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

expense indirectly based on each segment's percentage of total invested capital.
A majority of corporate administrative expense is allocated directly.

<Table>
<Caption>
                                 RESTATED                                                                OTHER/        RESTATED
                                DAIRY FOODS      FEED        SEED      SWINE     AGRONOMY    LAYERS    ELIMINATION   CONSOLIDATED
                                -----------   ----------   --------   --------   --------   --------   -----------   ------------
<S>                             <C>           <C>          <C>        <C>        <C>        <C>        <C>           <C>
FOR THE YEAR ENDED DECEMBER
  31, 2003
  Net sales...................  $2,975,027    $2,467,207   $479,309   $ 91,187   $    --    $317,829    $ (4,456)     $6,326,103
  Cost of sales(1)............   2,804,770     2,179,115    416,213     88,581        --     264,727     (10,468)      5,742,938
  Selling, general and
    administrative............     141,368       229,989     46,354      5,285    13,993      24,598       6,754         468,341
  Restructuring and impairment
    charges...................       2,605         1,962      1,775      1,144        --          --          --           7,486
  Interest expense (income),
    net.......................      29,107        28,133      3,384      5,882     9,019       9,869      (2,446)         82,948
  Gain on legal settlements...        (103)      (22,429)        --         --        --        (310)         --         (22,842)
  Other (income) expense,
    net.......................      (1,384)         (727)        --         --        --          --         525          (1,586)
  Equity in (earnings) loss of
    affiliated companies......      (4,952)       (1,641)        --        105   (36,237)    (14,480)         60         (57,145)
  Minority interest in
    earnings of
    subsidiaries..............          --         6,366         --         --        --          --          --           6,366
                                ----------    ----------   --------   --------   --------   --------    --------      ----------
  Earnings (loss) before
    income taxes..............  $    3,616    $   46,439   $ 11,583   $ (9,810)  $13,225    $ 33,425    $  1,119      $   99,597
                                ==========    ==========   ========   ========   ========   ========    ========      ==========
FOR THE YEAR ENDED DECEMBER
  31, 2002
  Net sales...................  $2,898,815    $2,444,668   $406,871   $ 83,239   $    --    $     --    $  8,942      $5,842,535
  Cost of sales(1)............   2,743,668     2,155,342    353,852     93,482        --          --       3,865       5,350,209
  Selling, general and
    administrative............     156,016       235,835     44,272      5,795    18,885       2,120       7,725         470,648
  Restructuring and impairment
    charges...................      19,647        11,765         --         --        --          --          --          31,412
  Interest expense (income),
    net.......................      20,136        36,427      4,318      5,521     9,469       4,509      (1,709)         78,671
  Gain on legal settlements...      (3,166)     (152,378)        --         --        --          --          --        (155,544)
  Other (income) expense,
    net.......................      (1,796)       (2,642)    (3,956)       119        --          --          32          (8,243)
  Equity in loss (earnings) of
    affiliated companies......         580        (1,560)        75      1,491   (26,598)      2,915         422         (22,675)
  Minority interest in (loss)
    earnings of
    subsidiaries..............         (21)        5,380         19         --        --          --         109           5,487
                                ----------    ----------   --------   --------   --------   --------    --------      ----------
  (Loss) earnings before
    income taxes..............  $  (36,249)   $  156,499   $  8,291   $(23,169)  $(1,756)   $ (9,544)   $ (1,502)     $   92,570
                                ==========    ==========   ========   ========   ========   ========    ========      ==========
FOR THE YEAR ENDED DECEMBER
  31, 2001
  Net sales...................  $3,462,139    $1,864,021   $413,567   $109,895   $    --    $     --    $  8,096      $5,857,718
  Cost of sales(1)............   3,231,333     1,691,309    354,175     96,980        --          --       2,285       5,376,082
  Selling, general and
    administrative............     168,940       133,438     49,127      5,155    16,511         329       8,829         382,329
  Restructuring and impairment
    charges...................       1,661           272         --      1,800        --          --          --           3,733
  Interest expense (income),
    net.......................      20,046        13,786      6,268      6,182     8,057       3,281      (1,936)         55,684
  Gain on legal settlements...          --        (2,996)        --         --        --          --          --          (2,996)
  Other expense (income),
    net.......................          --            --         66         --      (117)         --      23,168          23,117
  Equity in (earnings) loss of
    affiliated companies......      (4,940)       (4,437)       324     (3,325)  (34,704)     (1,771)        270         (48,583)
  Minority interest in (loss)
    earnings of
    subsidiaries..............      (1,000)        7,992          6         --        --          --        (116)          6,882
                                ----------    ----------   --------   --------   --------   --------    --------      ----------
  Earnings (loss) before
    income taxes..............  $   46,099    $   24,657   $  3,601   $  3,103   $10,253    $ (1,839)   $(24,404)     $   61,470
                                ==========    ==========   ========   ========   ========   ========    ========      ==========
</Table>

                                       F-29
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                 RESTATED                                                                OTHER/        RESTATED
                                DAIRY FOODS      FEED        SEED      SWINE     AGRONOMY    LAYERS    ELIMINATION   CONSOLIDATED
                                -----------   ----------   --------   --------   --------   --------   -----------   ------------
<S>                             <C>           <C>          <C>        <C>        <C>        <C>        <C>           <C>
2003
  Total assets................  $  939,610    $  945,497   $439,858   $ 69,294   $423,341   $315,555    $255,905      $3,389,060
  Depreciation and
    amortization..............      42,958        44,895      2,156      3,548     6,101       6,326      14,784         120,768
  Capital expenditures........      28,220        24,049        542      5,060        --       3,769      12,412          74,052
2002
  Total assets................  $  922,606    $1,087,432   $448,039   $ 73,883   $426,696   $ 58,332    $215,643      $3,232,631
  Depreciation and
    amortization..............      36,831        46,555      3,023      3,829     6,090         873       9,561         106,762
  Capital expenditures........      32,347        26,047        573      3,126        --          --      25,344          87,437
2001
  Total assets................  $  712,246    $  981,229   $379,912   $ 77,911   $411,738   $ 60,364    $449,859      $3,073,259
  Depreciation and
    amortization..............      42,466        31,707      5,008      5,575     6,321         329       5,882          97,288
  Capital expenditures........      37,749        24,872      2,685      7,310        --          --      11,320          83,936
(1) Cost of sales includes
    unrealized hedging (gains)
    losses of:
  2003........................  $   (3,035)   $  (11,802)  $ (2,645)  $ (1,980)  $    --    $     --    $     --      $  (19,462)
  2002........................         394          (154)    (2,265)       888        --          --          --          (1,137)
  2001........................         139         3,735      2,265        423        --          --          --           6,562
</Table>

23.  QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

<Table>
<Caption>
                                                              RESTATED
                                   --------------------------------------------------------------
                                     FIRST        SECOND       THIRD        FOURTH
                                    QUARTER      QUARTER      QUARTER      QUARTER     FULL YEAR
                                   ----------   ----------   ----------   ----------   ----------
<S>                                <C>          <C>          <C>          <C>          <C>
2003
Net sales........................  $1,451,018   $1,400,594   $1,582,969   $1,891,522   $6,326,103
Gross profit.....................     125,535      125,330      133,531      198,769      583,165
Net (loss) earnings..............        (380)      44,932       (1,634)      39,076       81,994
</Table>

<Table>
<Caption>
                                     FIRST        SECOND       THIRD        FOURTH
                                    QUARTER      QUARTER      QUARTER      QUARTER     FULL YEAR
                                   ----------   ----------   ----------   ----------   ----------
<S>                                <C>          <C>          <C>          <C>          <C>
2002
Net sales........................  $1,530,103   $1,419,762   $1,371,248   $1,521,422   $5,842,535
Gross profit.....................     146,683      122,529      112,243      110,871      492,326
Net (loss) earnings..............      (1,773)      47,447      (12,290)      62,988       96,372
</Table>

24.  RELATED PARTY TRANSACTIONS

     The Company has a 50% voting interest in Melrose Dairy Proteins, LLC, a
joint venture with Dairy Farmers of America formed in April 2001. For the years
ended December 31, 2003, 2002 and 2001, the Company purchased $15.1 million,
$18.6 million and $1.3 million, respectively, in product from the venture and
sold $95.2 million, $96.1 million and $63.2 million, respectively, in product to
the venture.

     The Company has a 50% voting interest in Agriliance LLC, a joint venture
with United Country Brands formed in July 2000. For the years ended December 31,
2003, 2002 and 2001, the Company sold services to the venture of $9.2 million,
$8.3 million and $7.1 million, respectively.

                                       F-30
<PAGE>
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

25.  ALLOWANCE FOR DOUBTFUL ACCOUNTS

     The activity in the allowance for doubtful accounts is as follows:

<Table>
<Caption>
                                             BALANCE AT
                                             BEGINNING    CHARGES TO              BALANCE AT
DESCRIPTION                                   OF YEAR      EXPENSE     OTHER(A)   END OF YEAR
-----------                                  ----------   ----------   --------   -----------
<S>                                          <C>          <C>          <C>        <C>
Year ended December 31, 2003...............   $18,255       $5,222     $(3,925)     $19,552
Year ended December 31, 2002...............    22,954        5,094      (9,793)      18,255
Year ended December 31, 2001...............    17,870        1,871       3,213       22,954
</Table>

---------------

(a)  Includes accounts written-off, recoveries, acquisitions, and the impact of
     consolidations.

26.  CONSOLIDATING FINANCIAL INFORMATION

     The Company has entered into financing arrangements which are guaranteed by
the Company and certain of its wholly-owned and majority-owned subsidiaries and
limited liability companies (the "Guarantor Subsidiaries"). Such guarantees are
full, unconditional and joint and several.

     The following supplemental financial information sets forth, on an
unconsolidated basis, balance sheet, statement of operations and cash flow
information for the Company, Guarantor Subsidiaries and the Company's other
subsidiaries and limited liability companies (the "Non-Guarantor Subsidiaries").
The supplemental financial information reflects the investments of the Company
in the Guarantor and Non-Guarantor Subsidiaries using the equity method of
accounting.

                                       F-31
<PAGE>

                               LAND O'LAKES, INC.

                    SUPPLEMENTAL CONSOLIDATING BALANCE SHEET
                               DECEMBER 31, 2003

<Table>
<Caption>
                                       RESTATED
                                         LAND          WHOLLY-       MAJORITY-
                                     O'LAKES, INC.      OWNED          OWNED
                                        PARENT       CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR                    RESTATED
                                        COMPANY       GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                     -------------   ------------   ------------   -------------   ------------   ------------
                                                                         ($ IN THOUSANDS)
<S>                                  <C>             <C>            <C>            <C>             <C>            <C>
                                                            ASSETS
Current assets:
  Cash and short-term
    investments....................   $   99,753       $  4,207       $     --       $  6,314      $        --     $  110,274
  Restricted cash..................       20,118             --             --             --               --         20,118
  Receivables, net.................      386,678         82,097        194,002        120,064         (159,254)       623,587
  Inventories......................      265,924         45,981        132,027         52,894               --        496,826
  Prepaid expenses.................      227,495          3,053         10,975          4,850               --        246,373
  Other current assets.............       33,968          2,318             --          5,720               --         42,006
                                      ----------       --------       --------       --------      -----------     ----------
    Total current assets...........    1,033,936        137,656        337,004        189,842         (159,254)     1,539,184
Investments........................    1,311,131            223         18,587         11,227         (834,527)       506,641
Property, plant and equipment,
  net..............................      246,803         13,357        228,100        136,371               --        624,631
Property under capital lease,
  net..............................           --             --             31        109,114               --        109,145
Goodwill...........................      183,665          3,224        121,993         64,201               --        373,083
Other intangibles..................        1,140          3,041         95,241          3,516               --        102,938
Other assets.......................       65,734          4,464         26,483         56,036          (19,279)       133,438
                                      ----------       --------       --------       --------      -----------     ----------
    Total assets...................   $2,842,409       $161,965       $827,439       $570,307      $(1,013,060)    $3,389,060
                                      ==========       ========       ========       ========      ===========     ==========

                                                   LIABILITIES AND EQUITIES
Current liabilities:
  Notes and short-term
    obligations....................   $   62,802       $  2,927       $    165       $114,208      $   (99,399)    $   80,703
  Current portion of long-term
    debt...........................        1,786         56,430             --          6,055          (56,430)         7,841
  Current portion of obligations
    under capital lease............           --             --             --         10,399               --         10,399
  Accounts payable.................      566,201         59,621        110,238         38,706          (13,072)       761,694
  Accrued expenses.................      145,705         23,740         38,824         18,207               --        226,476
  Patronage refunds and other
    member equities payable........       19,449             --             --             --               --         19,449
                                      ----------       --------       --------       --------      -----------     ----------
    Total current liabilities......      795,943        142,718        149,227        187,575         (168,901)     1,106,562
Long-term debt.....................      984,884          9,769             --         79,729           (9,000)     1,065,382
Obligations under capital lease....           --             --             14         99,636               --         99,650
Employee benefits and other
  liabilities......................      127,881          1,256         28,803         18,055             (632)       175,363
Minority interests.................       54,337             --          2,561          5,841               --         62,739
Equities:
  Capital stock....................        2,125          1,216        502,506         95,745         (599,467)         2,125
  Member equities..................      866,586             --             --             --               --        866,586
  Accumulated other comprehensive
    loss...........................      (65,617)            --             --             --               --        (65,617)
  Retained earnings................       76,270          7,006        144,328         83,726         (235,060)        76,270
                                      ----------       --------       --------       --------      -----------     ----------
    Total equities.................      879,364          8,222        646,834        179,471         (834,527)       879,364
                                      ----------       --------       --------       --------      -----------     ----------
Commitments and contingencies
      Total liabilities and
         equities..................   $2,842,409       $161,965       $827,439       $570,307      $(1,013,060)    $3,389,060
                                      ==========       ========       ========       ========      ===========     ==========
</Table>

                                       F-32
<PAGE>

                               LAND O'LAKES, INC.

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2003

<Table>
<Caption>
                             RESTATED
                               LAND          WHOLLY-       MAJORITY-
                           O'LAKES, INC.      OWNED          OWNED
                              PARENT       CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR                    RESTATED
                              COMPANY       GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                           -------------   ------------   ------------   -------------   ------------   ------------
                                                               ($ IN THOUSANDS)
<S>                        <C>             <C>            <C>            <C>             <C>            <C>
Net sales................   $3,200,812       $227,445      $2,349,658      $548,188        $     --      $6,326,103
Cost of sales............    2,946,734        220,353       2,074,563       501,288              --       5,742,938
                            ----------       --------      ----------      --------        --------      ----------
Gross profit.............      254,078          7,092         275,095        46,900              --         583,165
Selling, general and
  administrative.........      202,418         13,246         220,856        31,821              --         468,341
Restructuring and
  impairment charges.....        4,749            775           1,962            --              --           7,486
                            ----------       --------      ----------      --------        --------      ----------
Earnings (loss) from
  operations.............       46,911         (6,929)         52,277        15,079              --         107,338
Interest expense
  (income), net..........       75,841          2,517            (941)        5,531              --          82,948
Gain on legal
  settlements............      (19,633)            --          (3,209)           --              --         (22,842)
Other (income) expense,
  net....................         (710)            --            (876)           --              --          (1,586)
Equity in (earnings) loss
  of affiliated
  companies..............     (110,466)            --          (1,421)      (10,179)         64,921         (57,145)
Minority interest in
  earnings (loss) of
  subsidiaries...........        4,935             --              (8)        1,439              --           6,366
                            ----------       --------      ----------      --------        --------      ----------
Earnings (loss) before
  income taxes...........       96,944         (9,446)         58,732        18,288         (64,921)         99,597
Income tax expense
  (benefit)..............       14,950         (2,935)             84         5,504              --          17,603
                            ----------       --------      ----------      --------        --------      ----------
Net earnings (loss)......   $   81,994       $ (6,511)     $   58,648      $ 12,784        $(64,921)     $   81,994
                            ==========       ========      ==========      ========        ========      ==========
</Table>

                                       F-33
<PAGE>

                               LAND O'LAKES, INC.

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 2003

<Table>
<Caption>
                                          RESTATED
                                            LAND          WHOLLY-       MAJORITY-
                                        O'LAKES, INC.      OWNED          OWNED
                                           PARENT       CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR                    RESTATED
                                           COMPANY       GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                        -------------   ------------   ------------   -------------   ------------   ------------
                                                                            ($ IN THOUSANDS)
<S>                                     <C>             <C>            <C>            <C>             <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net earnings (loss)...................    $  81,994       $ (6,511)      $ 58,648       $ 12,784        $(64,921)     $  81,994
Adjustments to reconcile net earnings
  (loss) to net cash provided by
  operating activities:
  Depreciation and amortization.......       55,451          1,956         39,549         16,076              --        113,032
  Amortization of deferred financing
    costs.............................        7,092             --             --            644              --          7,736
  Bad debt expense....................        1,883            134          1,889          1,316              --          5,222
  Proceeds from patronage revolvement
    received..........................        5,000             --             --             --              --          5,000
  Non-cash patronage income...........       (3,578)            --             --             --              --         (3,578)
  Receivable from legal settlement....       90,707             --          6,000             --              --         96,707
  Deferred income tax expense.........       11,674             --             --             --              --         11,674
  (Increase) decrease in other
    assets............................       (8,955)         4,628          1,475          3,375           5,342          5,865
  (Decrease) increase in other
    liabilities.......................       (1,081)           (77)         3,265         (3,691)           (632)        (2,216)
  Restructuring and impairment
    charges...........................        4,749            775          1,962             --              --          7,486
  Gain from divestitures of
    businesses........................         (684)            --             --             --              --           (684)
  Equity in (earnings) loss of
    affiliated companies..............     (110,466)            --         (1,421)       (10,179)         64,921        (57,145)
  Minority interests..................        4,935             --             (8)         1,439              --          6,366
  Other...............................      (11,248)            --           (876)            --              --        (12,124)
Changes in current assets and
  liabilities, net of acquisitions and
  divestitures:
  Receivables.........................       23,373        (34,801)       (55,601)       (12,843)         28,792        (51,080)
  Inventories.........................      (14,277)        28,416        (23,534)        (4,383)             --        (13,778)
  Other current assets................      (59,958)         3,268         (3,350)         1,788              --        (58,252)
  Accounts payable....................       63,159         (8,708)        (7,325)         1,357          (6,562)        41,921
  Accrued expenses....................       20,353         22,266         (6,537)         2,050           5,225         43,357
                                          ---------       --------       --------       --------        --------      ---------
Net cash provided by operating
  activities..........................      160,123         11,346         14,136          9,733          32,165        227,503
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and
    equipment.........................      (36,055)          (871)       (24,068)       (13,058)             --        (74,052)
  Payments for investments............      (41,671)            --             --             --          31,374        (10,297)
  Net proceeds from divestitures of
    businesses........................        1,815             --             --             --              --          1,815
  Proceeds from sale of investments...           --             --          3,000             --              --          3,000
  Proceeds from sale of property,
    plant and equipment...............       17,612             --          5,357             --              --         22,969
  Dividends from investments in
    affiliated companies..............       29,420             --          1,956          5,980              --         37,356
  Increase in restricted cash.........      (20,118)            --             --             --              --        (20,118)
  Other...............................        2,818             --          1,287             --              --          4,105
                                          ---------       --------       --------       --------        --------      ---------
  Net cash (used) provided by
    investing activities..............      (46,179)          (871)       (12,468)        (7,078)         31,374        (35,222)
CASH FLOWS FROM FINANCING ACTIVITIES:
  Increase (decrease) in short-term
    debt..............................       60,600            109           (207)       (16,654)        (32,165)        11,683
  Proceeds from issuance of long-term
    debt..............................      185,037             --             --             --              --        185,037
  Principal payments on long-term
    debt..............................     (289,608)        (8,961)            --         (6,341)             --       (304,910)
  Principal payments on obligations
    under capital lease...............           --             --             --         (9,590)             --         (9,590)
  Payments for debt issuance costs....       (3,486)            --             --             --              --         (3,486)
  Payments for redemption of member
    equities..........................      (24,380)            --             --             --              --        (24,380)
  Other...............................         (688)            --             --         31,374         (31,374)          (688)
                                          ---------       --------       --------       --------        --------      ---------
  Net cash used by financing
    activities........................      (72,525)        (8,852)          (207)        (1,211)        (63,539)      (146,334)
                                          ---------       --------       --------       --------        --------      ---------
  Net increase in cash................       41,419          1,623          1,461          1,444              --         45,947
Cash and short-term investments at
  beginning of year...................       58,334          2,584         (1,461)         4,870              --         64,327
                                          ---------       --------       --------       --------        --------      ---------
Cash and short-term investments at end
  of year.............................    $  99,753       $  4,207       $     --       $  6,314        $     --      $ 110,274
                                          =========       ========       ========       ========        ========      =========
</Table>

                                       F-34
<PAGE>

                               LAND O'LAKES, INC.

                    SUPPLEMENTAL CONSOLIDATING BALANCE SHEET
                               DECEMBER 31, 2002

<Table>
<Caption>
                                  RESTATED
                                    LAND          WHOLLY-       MAJORITY-
                                O'LAKES, INC.      OWNED          OWNED
                                   PARENT       CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR                    RESTATED
                                   COMPANY       GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                -------------   ------------   ------------   -------------   ------------   ------------
                                                                    ($ IN THOUSANDS)
<S>                             <C>             <C>            <C>            <C>             <C>            <C>
                                                         ASSETS
Current assets:
  Cash and short-term
    investments...............   $   58,334       $  2,584       $ (1,461)      $  4,870       $      --      $   64,327
  Receivables, net............      449,959         30,057        150,447         45,377        (130,462)        545,378
  Receivable from legal
    settlement................       90,707             --          6,000             --              --          96,707
  Inventories.................      254,731         74,397        108,493          8,979              --         446,600
  Prepaid expenses............      176,541          4,840          7,625            240              --         189,246
  Other current assets........       12,868            337             --            673              --          13,878
                                 ----------       --------       --------       --------       ---------      ----------
    Total current assets......    1,043,140        112,215        271,104         60,139        (130,462)      1,356,136
Investments...................    1,163,031          1,102         20,777          2,496        (641,814)        545,592
Property, plant and equipment,
  net.........................      260,078         23,131        246,402         50,249              --         579,860
Property under capital lease,
  net.........................           --             --             --        105,736              --         105,736
Goodwill......................      187,755         13,172        121,673            813              --         323,413
Other intangibles.............        4,243            723         96,455            349              --         101,770
Other assets..................      159,210          2,738         27,064         45,049         (13,937)        220,124
                                 ----------       --------       --------       --------       ---------      ----------
    Total assets..............   $2,817,457       $153,081       $783,475       $264,831       $(786,213)     $3,232,631
                                 ==========       ========       ========       ========       =========      ==========

                                                LIABILITIES AND EQUITIES
Current liabilities:
  Notes and short-term
    obligations...............   $   27,040       $  2,818       $     59       $ 66,174       $ (58,262)     $   37,829
  Current portion of long-term
    debt......................      104,347         64,963             --             47         (64,794)        104,563
  Obligations under capital
    lease.....................           --             --             --        108,279              --         108,279
  Accounts payable............      503,510         68,329        117,563         18,553          (6,510)        701,445
  Accrued expenses............      160,721          1,644         45,361          4,526          (5,225)        207,027
  Patronage refunds and other
    member equities payable...       12,388             --             --             --              --          12,388
                                 ----------       --------       --------       --------       ---------      ----------
    Total current
      liabilities.............      808,006        137,754        162,983        197,579        (134,791)      1,171,531
Long-term debt................      988,696         10,197             --         18,023          (9,608)      1,007,308
Employee benefits and other
  liabilities.................       75,588          1,333         26,071          1,348              --         104,340
Minority interests............       49,402             --             --          4,285              --          53,687
Equities:
  Capital stock...............        2,190          1,084        507,956         61,123        (570,163)          2,190
  Member equities.............      858,996             --             --             --              --         858,996
  Retained earnings...........       34,579          2,713         86,465        (17,527)        (71,651)         34,579
                                 ----------       --------       --------       --------       ---------      ----------
    Total equities............      895,765          3,797        594,421         43,596        (641,814)        895,765
                                 ----------       --------       --------       --------       ---------      ----------
Commitments and contingencies
    Total liabilities and
      equities................   $2,817,457       $153,081       $783,475       $264,831       $(786,213)     $3,232,631
                                 ==========       ========       ========       ========       =========      ==========
</Table>

                                       F-35
<PAGE>

                               LAND O'LAKES, INC.

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2002

<Table>
<Caption>
                             RESTATED
                               LAND          WHOLLY-       MAJORITY-
                           O'LAKES, INC.      OWNED          OWNED
                              PARENT       CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR                    RESTATED
                              COMPANY       GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                           -------------   ------------   ------------   -------------   ------------   ------------
                                                               ($ IN THOUSANDS)
<S>                        <C>             <C>            <C>            <C>             <C>            <C>
Net sales................   $3,117,998       $225,407      $2,376,716      $122,414        $     --      $5,842,535
Cost of sales............    2,912,942        206,517       2,096,814       133,936              --       5,350,209
                            ----------       --------      ----------      --------        --------      ----------
Gross profit.............      205,056         18,890         279,902       (11,522)             --         492,326
Selling, general and
  administrative.........      216,575         20,748         222,139        11,186              --         470,648
Restructuring and
  impairment charges.....       19,784            362          11,266            --              --          31,412
                            ----------       --------      ----------      --------        --------      ----------
(Loss) earnings from
  operations.............      (31,303)        (2,220)         46,497       (22,708)             --          (9,734)
Interest expense
  (income), net..........       71,956          3,939           3,411          (635)             --          78,671
Gain on legal
  settlements............     (147,902)            --          (7,642)           --              --        (155,544)
Other (income) expense,
  net....................       (3,151)        (3,932)         (2,621)        1,461              --          (8,243)
Equity in (earnings) loss
  of affiliated
  companies..............      (47,970)           247          (1,021)           --          26,069         (22,675)
Minority interest in
  earnings of
  subsidiaries...........        4,454             --             231           802              --           5,487
                            ----------       --------      ----------      --------        --------      ----------
Earnings (loss) before
  income taxes...........       91,310         (2,474)         54,139       (24,336)        (26,069)         92,570
Income tax (benefit)
  expense................       (5,062)           911            (841)        1,190              --          (3,802)
                            ----------       --------      ----------      --------        --------      ----------
Net earnings (loss)......   $   96,372       $ (3,385)     $   54,980      $(25,526)       $(26,069)     $   96,372
                            ==========       ========      ==========      ========        ========      ==========
</Table>

                                       F-36
<PAGE>

                               LAND O'LAKES, INC.

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 2002

<Table>
<Caption>
                                          RESTATED
                                            LAND          WHOLLY-       MAJORITY-
                                        O'LAKES, INC.      OWNED          OWNED
                                           PARENT       CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR                    RESTATED
                                           COMPANY       GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                        -------------   ------------   ------------   -------------   ------------   ------------
                                                                            ($ IN THOUSANDS)
<S>                                     <C>             <C>            <C>            <C>             <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net earnings (loss).................    $ 96,372        $ (3,385)      $ 54,980       $(25,526)       $(26,069)      $ 96,372
  Adjustments to reconcile net
    earnings (loss) to net cash
    provided (used) by operating
    activities:
    Depreciation and amortization.....      53,222           3,693         43,879          2,905              --        103,699
    Amortization of deferred financing
      costs...........................       3,063              --             --             --              --          3,063
      Bad debt expense................       1,894              --          3,200             --              --          5,094
    Proceeds from patronage
      revolvement received............       2,061              --             --             --              --          2,061
    Non-cash patronage income.........      (1,921)             --             --             --              --         (1,921)
      Receivable from legal
        settlement....................     (90,707)             --         (6,000)            --              --        (96,707)
    Deferred income tax benefit.......      (8,810)             --             --             --              --         (8,810)
      (Increase) decrease in other
        assets........................     (87,897)         (2,204)        (3,801)         5,823           2,236        (85,843)
    Increase (decrease) in other
      liabilities.....................       7,501            (601)        (9,377)           176              --         (2,301)
      Restructuring and impairment
        charges.......................      19,784             362         11,266             --              --         31,412
      (Gain) loss on divestitures of
        businesses....................      (2,521)         (3,932)            --          1,461              --         (4,992)
    Equity in (earnings) loss of
      affiliated companies............     (47,970)            247         (1,021)            --          26,069        (22,675)
    Minority interests................       4,454              --            231            802              --          5,487
    Other.............................       9,496             488         (2,281)        (7,777)             --            (74)
  Changes in current assets and
    liabilities, net of acquisitions
    and divestitures:
    Receivables.......................      25,214           4,575        (11,509)        (4,901)        (35,136)       (21,757)
    Inventories.......................      17,748         (18,791)        (1,055)        (2,526)             --         (4,624)
    Other current assets..............     (26,286)          4,683           (653)            40              --        (22,216)
    Accounts payable..................      54,664           7,011          7,508            (38)         (6,434)        62,711
    Accrued expenses..................       6,377          (4,978)       (13,323)         1,178          (5,225)       (15,971)
                                          --------        --------       --------       --------        --------       --------
  Net cash provided (used) by
    operating activities..............      35,738         (12,832)        72,044        (28,383)        (44,559)        22,008
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and
    equipment.........................     (54,164)         (1,176)       (25,995)        (6,102)             --        (87,437)
  Payments for investments............     (22,561)             (6)            --           (300)          6,641        (16,226)
  Net proceeds from divestitures of
    businesses........................      16,070              --             --             --              --         16,070
  Proceeds from sale of investments...      22,101           1,420          3,700            150              --         27,371
  Proceeds from sale of property,
    plant and equipment...............      17,472             241          6,600             --              --         24,313
  Dividends from investments in
    affiliated companies..............      22,832              --          3,726             --              --         26,558
  Other...............................       4,366              --            750             --              --          5,116
                                          --------        --------       --------       --------        --------       --------
  Net cash provided (used) by
    investing activities..............       6,116             479        (11,219)        (6,252)          6,641         (4,235)
CASH FLOWS FROM FINANCING ACTIVITIES:
  (Decrease) increase in short-term
    debt..............................     (62,960)          5,574         (4,572)         4,175          67,901         10,118
  Proceeds from issuance of long-term
    debt..............................       8,004             313             --             23          (2,283)         6,057
  Principal payments on long-term
    debt..............................      (3,112)            (40)       (55,441)        (3,447)             --        (62,040)
  Payments for redemption of member
    equities..........................     (37,878)             --             --             --              --        (37,878)
  Other...............................       1,372              --         (1,246)        27,702         (27,700)           128
                                          --------        --------       --------       --------        --------       --------
  Net cash (used) provided by
    financing activities..............     (94,574)          5,847        (61,259)        28,453          37,918        (83,615)
                                          --------        --------       --------       --------        --------       --------
  Net decrease in cash................     (52,720)         (6,506)          (434)        (6,182)             --        (65,842)
Cash and short-term investments at
  beginning of year...................     111,054           9,090         (1,027)        11,052              --        130,169
                                          --------        --------       --------       --------        --------       --------
Cash and short-term investments at end
  of year.............................    $ 58,334        $  2,584       $ (1,461)      $  4,870        $     --       $ 64,327
                                          ========        ========       ========       ========        ========       ========
</Table>

                                       F-37
<PAGE>

                               LAND O'LAKES, INC.

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2001

<Table>
<Caption>
                             RESTATED
                               LAND          WHOLLY-       MAJORITY-
                           O'LAKES, INC.      OWNED          OWNED
                              PARENT       CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR                    RESTATED
                              COMPANY       GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                           -------------   ------------   ------------   -------------   ------------   ------------
                                                               ($ IN THOUSANDS)
<S>                        <C>             <C>            <C>            <C>             <C>            <C>
Net sales................   $3,754,542       $215,187      $1,763,928      $124,061        $     --      $5,857,718
Cost of sales............    3,483,069        180,692       1,599,083       113,238              --       5,376,082
                            ----------       --------      ----------      --------        --------      ----------
Gross profit.............      271,473         34,495         164,845        10,823              --         481,636
Selling, general and
  administrative.........      210,807         31,625         125,188        14,709              --         382,329
Restructuring and
  impairment charges
  (reversals)............        9,461             --          (5,728)           --              --           3,733
                            ----------       --------      ----------      --------        --------      ----------
Earnings (loss) from
  operations.............       51,205          2,870          45,385        (3,886)             --          95,574
Interest expense
  (income), net..........       45,973          4,677           5,616          (582)             --          55,684
Gain on legal
  settlements............       (2,996)            --              --            --              --          (2,996)
Other expense (income),
  net....................       23,117             --              --            --              --          23,117
Equity in (earnings) loss
  of affiliated
  companies..............      (82,388)            --          (2,577)           --          36,382         (48,583)
Minority interest in
  earnings (loss) of
  subsidiaries...........        7,275             --             359          (752)             --           6,882
                            ----------       --------      ----------      --------        --------      ----------
Earnings (loss) before
  income taxes...........       60,224         (1,807)         41,987        (2,552)        (36,382)         61,470
Income tax (benefit)
  expense................       (7,847)           761              --           485              --          (6,601)
                            ----------       --------      ----------      --------        --------      ----------
Net earnings (loss)......   $   68,071       $ (2,568)     $   41,987      $ (3,037)       $(36,382)     $   68,071
                            ==========       ========      ==========      ========        ========      ==========
</Table>

                                       F-38
<PAGE>

                               LAND O'LAKES, INC.

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF CASH FLOWS

                      FOR THE YEAR ENDED DECEMBER 31, 2001

<Table>
<Caption>
                                          RESTATED
                                            LAND          WHOLLY-       MAJORITY-
                                        O'LAKES, INC.      OWNED          OWNED
                                           PARENT       CONSOLIDATED   CONSOLIDATED   NON-GUARANTOR                    RESTATED
                                           COMPANY       GUARANTORS     GUARANTORS    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                        -------------   ------------   ------------   -------------   ------------   ------------
                                                                            ($ IN THOUSANDS)
<S>                                     <C>             <C>            <C>            <C>             <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net earnings (loss).................   $   68,071       $(2,568)       $41,987         $(3,037)       $(36,382)     $   68,071
  Adjustments to reconcile net
    earnings (loss) to net cash
    provided (used) by operating
    activities:
    Depreciation and amortization.....       61,682         5,207         26,396           3,042              --          96,327
    Amortization of deferred financing
      charges.........................          961            --             --              --              --             961
    Bad debt expense..................        2,654            --           (783)             --              --           1,871
    Proceeds from patronage
      revolvement received............        2,895            --             --              --              --           2,895
    Non-cash patronage income.........       (4,999)           --             --              --              --          (4,999)
    Deferred income tax expense.......       18,962            --             --              --              --          18,962
    (Increase) decrease in other
      assets..........................      (41,611)          (71)        26,147             291           2,701         (12,543)
    Increase (decrease) in other
      liabilities.....................       84,202          (533)       (77,384)             88         (10,900)         (4,527)
    Restructuring and impairment
      charges (reversals).............        9,461            --         (5,728)             --              --           3,733
    Equity in (earnings) loss of
      affiliated companies............      (82,388)           --         (2,577)             --          36,382         (48,583)
    Minority interests................        7,275            --            359            (752)             --           6,882
    Other.............................      (11,756)           --          5,981            (378)             --          (6,153)
  Changes in current assets and
    liabilities, net of acquisitions
    and divestitures:
    Receivables.......................       62,880           464         (8,646)         (5,427)         (6,630)         42,641
    Inventories.......................       12,665        (1,952)        11,057            (415)             --          21,355
    Other current assets..............      (22,294)        2,263         19,967            (136)             --            (200)
    Accounts payable..................      123,755       (59,137)        (2,701)          1,666          60,042         123,625
    Accrued expenses..................      (11,046)       (1,217)       (24,480)            729              --         (36,014)
                                         ----------       -------        -------         -------        --------      ----------
  Net cash provided (used) by
    operating activities..............      281,369       (57,544)         9,595          (4,329)         45,213         274,304
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and
    equipment.........................      (46,240)       (1,475)       (19,353)        (16,868)             --         (83,936)
  Acquisitions, net of cash
    acquired..........................     (371,858)           --             --              --              --        (371,858)
  Payments for investments............      (31,630)         (278)       (20,883)         (1,405)          8,007         (46,189)
  Proceeds from sale of investments...        5,264            --             --              --              --           5,264
  Proceeds from sale of property,
    plant and equipment...............       29,940           145             --             139              --          30,224
  Dividends from investments in
    affiliated companies..............        3,548            --             --              --              --           3,548
  Other...............................       (3,156)           --          4,901              --              --           1,745
                                         ----------       -------        -------         -------        --------      ----------
  Net cash (used) provided by
    investing activities..............     (414,132)       (1,608)       (35,335)        (18,134)          8,007        (461,202)
CASH FLOWS FROM FINANCING ACTIVITIES:
  (Decrease) increase in short-term
    debt..............................      (80,726)       61,703          7,736           6,715         (49,240)        (53,812)
  Proceeds from issuance of long-term
    debt..............................    1,347,917            --             --          17,584           4,027       1,369,528
  Principal payments on long-term
    debt..............................     (922,823)          (55)        (8,702)         (3,524)             --        (935,104)
  Payments for debt issuance costs....      (20,265)           --             --              --              --         (20,265)
  Payments for redemption of member
    equities..........................      (46,896)           --             --              --              --         (46,896)
  Other...............................      (38,714)        7,140         37,354           1,849          (8,007)           (378)
                                         ----------       -------        -------         -------        --------      ----------
  Net cash provided (used) by
    financing activities..............      238,493        68,788         36,388          22,624         (53,220)        313,073
                                         ----------       -------        -------         -------        --------      ----------
  Net increase in cash................      105,730         9,636         10,648             161              --         126,175
Cash and short-term investments at
  beginning of year...................        5,324          (546)       (11,675)         10,891              --           3,994
                                         ----------       -------        -------         -------        --------      ----------
Cash and short-term investments at end
  of year.............................   $  111,054       $ 9,090        $(1,027)        $11,052        $     --      $  130,169
                                         ==========       =======        =======         =======        ========      ==========
</Table>

                                       F-39
<PAGE>

            REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Managers
Land O'Lakes Farmland Feed LLC:

     We have audited the accompanying consolidated balance sheets of Land
O'Lakes Farmland Feed LLC and subsidiaries as of December 31, 2003 and 2002, and
the related consolidated statements of operations, cash flows and equities for
each of the years in the three-year period ended December 31, 2003. These
consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

     We conducted our audits in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Land O'Lakes
Farmland Feed LLC and subsidiaries as of December 31, 2003 and 2002, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 2003 in conformity with U.S. generally
accepted accounting principles.

     In 2002, the Company adopted the provisions of the Financial Accounting
Standards Board's Statement of Financial Accounting Standards No. 142, "Goodwill
and Other Intangible Assets."

                                                     /s/ KPMG LLP

Minneapolis, Minnesota
January 30, 2004, except as to the tenth paragraph of Note 16, which is as of
February 24, 2004

                                       F-40
<PAGE>

                         LAND O'LAKES FARMLAND FEED LLC

                          CONSOLIDATED BALANCE SHEETS

<Table>
<Caption>
                                                                 DECEMBER 31,
                                                              -------------------
                                                                2003       2002
                                                              --------   --------
                                                               ($ IN THOUSANDS)
<S>                                                           <C>        <C>
                                     ASSETS
Current assets:
  Cash and short-term investments...........................  $     --   $    356
  Receivables, net..........................................   142,207    127,382
  Receivable from legal settlement..........................        --      6,000
  Inventories...............................................   138,982    113,078
  Prepaid expenses and other current assets.................    11,234      7,835
  Note receivable -- Land O'Lakes, Inc......................    61,961     29,493
                                                              --------   --------
     Total current assets...................................   354,384    284,144
Investments.................................................    19,889     22,973
Property, plant and equipment, net..........................   232,232    251,739
Goodwill....................................................   122,209    122,486
Other intangibles...........................................    95,446     96,804
Other assets................................................    29,149     28,762
                                                              --------   --------
     Total assets...........................................  $853,309   $806,908
                                                              ========   ========

                            LIABILITIES AND EQUITIES
Current liabilities:
  Notes and short-term obligations..........................  $    165   $  2,000
  Accounts payable..........................................   113,981    121,219
  Accrued expenses..........................................    41,086     48,134
                                                              --------   --------
     Total current liabilities..............................   155,232    171,353
Employee benefits and other liabilities.....................    30,775     29,847
Minority interests..........................................     6,059      2,960
Equities:
  Contributed capital.......................................   515,376    515,376
  Accumulated other comprehensive loss......................    (1,692)        --
  Retained earnings.........................................   147,559     87,372
                                                              --------   --------
     Total equities.........................................   661,243    602,748
                                                              --------   --------
Commitments and contingencies
     Total liabilities and equities.........................  $853,309   $806,908
                                                              ========   ========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-41
<PAGE>

                         LAND O'LAKES FARMLAND FEED LLC

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<Table>
<Caption>
                                                                 YEARS ENDED DECEMBER 31,
                                                           ------------------------------------
                                                              2003         2002         2001
                                                           ----------   ----------   ----------
                                                                     ($ IN THOUSANDS)
<S>                                                        <C>          <C>          <C>
Net sales................................................  $2,462,427   $2,430,385   $1,837,377
Cost of sales............................................   2,176,067    2,144,014    1,672,385
                                                           ----------   ----------   ----------
Gross profit.............................................     286,360      286,371      164,992
Selling, general and administrative......................     227,689      226,381      127,185
Restructuring and impairment charges (reversals).........       1,962       11,266       (5,728)
                                                           ----------   ----------   ----------
Earnings from operations.................................      56,709       48,724       43,535
Interest (income) expense, net...........................        (892)       3,567        6,088
Gain on legal settlements................................      (3,209)      (7,642)          --
(Gain) loss on sale of investments.......................        (876)       1,498           --
Gain on sale of intangible...............................          --       (4,184)          --
Equity in earnings of affiliated companies...............      (1,421)      (1,021)      (2,577)
Minority interest in earnings of subsidiaries............       1,431          900          878
                                                           ----------   ----------   ----------
Earnings before income taxes.............................      61,676       55,606       39,146
Income tax expense.......................................         918        1,152           --
                                                           ----------   ----------   ----------
Net earnings.............................................  $   60,758   $   54,454   $   39,146
                                                           ==========   ==========   ==========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-42
<PAGE>

                         LAND O'LAKES FARMLAND FEED LLC

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<Table>
<Caption>
                                                                YEARS ENDED DECEMBER 31,
                                                            ---------------------------------
                                                              2003        2002        2001
                                                            ---------   ---------   ---------
                                                                    ($ IN THOUSANDS)
<S>                                                         <C>         <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net earnings............................................  $  60,758   $  54,454   $  39,146
  Adjustments to reconcile net earnings to net cash
     provided by operating activities:
     Depreciation and amortization........................     40,042      44,398      29,631
     Bad debt expense.....................................      1,889       3,200         775
     Receivable from legal settlement.....................      6,000      (6,000)         --
     Decrease (increase) in other assets..................        274      (4,079)     (4,759)
     Decrease in other liabilities........................       (558)     (9,200)     (6,017)
     Restructuring and impairment charges (reversals).....      1,962      11,266      (5,728)
     Equity in earnings of affiliated companies...........     (1,421)     (1,021)     (2,577)
     Minority interest in earnings of subsidiaries........      1,431         900         878
     (Gain) loss on sale of investments...................       (876)      1,498          --
     Gain on sale of intangible...........................         --      (4,184)         --
     Other................................................         --        (204)         --
  Changes in current assets and liabilities, net of
     acquisitions and divestitures:
     Receivables..........................................    (16,398)    (13,327)     36,431
     Inventories..........................................    (24,114)        372      10,436
     Other current assets.................................     (1,664)       (584)      6,272
     Accounts payable.....................................     (9,163)      4,177     (11,319)
     Accrued expenses.....................................    (11,003)    (12,080)    (17,864)
                                                            ---------   ---------   ---------
  Net cash provided by operating activities...............     47,159      69,586      75,305
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and equipment..............    (24,415)    (26,054)    (21,931)
  Proceeds from sale of investments.......................      3,000       3,700          --
  Proceeds from sale of property, plant and equipment.....      5,357       6,600       5,211
  Dividends from affiliated companies.....................      1,959       3,726          --
  Other...................................................      1,287         750          --
                                                            ---------   ---------   ---------
  Net cash used by investing activities...................    (12,812)    (11,278)    (16,720)
CASH FLOWS FROM FINANCING ACTIVITIES:
  (Decrease) increase in short-term debt..................     (2,235)     (2,600)      1,029
  Proceeds on note receivable from Land O'Lakes, Inc......    583,032     449,997     358,030
  Payments on borrowings to Land O'Lakes, Inc.............   (615,500)   (508,700)   (422,965)
  Capital contributions by members........................         --         332       8,340
                                                            ---------   ---------   ---------
  Net cash used by financing activities...................    (34,703)    (60,971)    (55,566)
  Net (decrease) increase in cash and short-term
     investments..........................................       (356)     (2,663)      3,019
Cash and short-term investments at beginning of year......        356       3,019          --
                                                            ---------   ---------   ---------
Cash and short-term investments at end of year............  $      --   $     356   $   3,019
                                                            =========   =========   =========
Supplemental schedule of noncash investing and financing
  activities:
  Capital contributions by members........................  $      --   $      --   $ 371,907
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-43
<PAGE>

                         LAND O'LAKES FARMLAND FEED LLC

                      CONSOLIDATED STATEMENTS OF EQUITIES
              FOR THE YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001

<Table>
<Caption>
                                                              ACCUMULATED      RETAINED
                                                                 OTHER         EARNINGS
                                               CONTRIBUTED   COMPREHENSIVE   (ACCUMULATED    TOTAL
                                                 CAPITAL         LOSS          DEFICIT)     EQUITIES
                                               -----------   -------------   ------------   --------
                                                                 ($ IN THOUSANDS)
<S>                                            <C>           <C>             <C>            <C>
BALANCE, DECEMBER 31, 2000...................   $134,797        $    --        $ (6,228)    $128,569
Capital contributions:
  Purina Mills stock.........................    366,897             --              --      366,897
  Other......................................     13,350             --              --       13,350
Net earnings.................................         --             --          39,146       39,146
                                                --------        -------        --------     --------
BALANCE, DECEMBER 31, 2001...................    515,044             --          32,918      547,962
  Purina Mills stock.........................        332             --              --          332
Net earnings.................................         --             --          54,454       54,454
                                                --------        -------        --------     --------
BALANCE, DECEMBER 31, 2002...................    515,376             --          87,372      602,748
Net earnings.................................         --             --          60,758       60,758
Minimum pension liability adjustment.........         --         (1,692)             --       (1,692)
Other........................................         --             --            (571)        (571)
                                                --------        -------        --------     --------
BALANCE, DECEMBER 31, 2003...................   $515,376        $(1,692)       $147,559     $661,243
                                                ========        =======        ========     ========
</Table>

          See accompanying notes to consolidated financial statements.
                                       F-44
<PAGE>

                         LAND O'LAKES FARMLAND FEED LLC

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2003 AND 2002
                           ($ IN THOUSANDS IN TABLES)

1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  ORGANIZATION

     Land O'Lakes Farmland Feed LLC (the "Company") produces both commercial and
lifestyle feed for a variety of animals, including dairy cattle, beef cattle,
swine, poultry, horses, and other specialty animals.

     The Company was established in October 2000 through the combination of the
feed operations of Land O'Lakes, Inc. and Farmland Industries, Inc. Through
their relative contributions, Land O'Lakes, Inc. and Farmland Industries, Inc.
had ownership interests of 73.7% and 26.3%, respectively. The initial capital
contributions made by each of the members to the Company consisted primarily of
property, plant, and equipment and other long-lived assets. In October 2000, the
Company purchased inventories from the respective members. The merger was
accounted for as a purchase in accordance with APB No. 16, "Business
Combinations." As such, the contributions of Farmland Industries, Inc. were
recorded at fair value.

     In October 2001, an indirect subsidiary of Land O'Lakes, Inc. acquired
Purina Mills, Inc. and contributed the business to the Company. As a result,
Land O'Lakes, Inc. increased its direct and indirect ownership in the Company to
92%. Farmland Industries, Inc. retains an 8% ownership interest.

  REVENUE RECOGNITION

     The Company recognizes revenue when products are shipped and the customer
takes ownership and assumes risk of loss, collection of the relevant receivables
is probable, persuasive evidence of an arrangement exists and sales price is
fixed or determinable.

  STATEMENT PRESENTATION

     The consolidated financial statements include the accounts of the Company
and wholly owned and majority-owned subsidiaries and limited liability
companies. Intercompany transactions and balances have been eliminated. Certain
reclassifications have been made to the 2002 consolidated financial statements
to conform to the 2003 presentation.

  CASH AND SHORT-TERM INVESTMENTS

     Cash and short-term investments include short-term, highly liquid
investments with original maturities of three months or less.

  INVENTORIES

     Inventories are valued at the lower of cost or market. Cost is determined
on an average cost basis.

  DERIVATIVE COMMODITY INSTRUMENTS

     The Company uses derivative commodity instruments, primarily futures
contracts, to reduce the exposure to changes in commodity prices. These
contracts are not designated as hedges under Statement of Financial Accounting
Standards (SFAS) No. 133, "Accounting for Derivative Instruments and Hedging
Activities". The futures contracts are marked to market each month and gains and
losses are recognized in earnings.

                                       F-45
<PAGE>
                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  INVESTMENTS

     The equity method of accounting is used for investments in which the
Company has significant influence. Generally, this represents ownership of at
least 20 percent and not more than 50 percent. Investments in less than 20
percent owned companies are stated at cost.

  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment are stated at cost. Depreciation is
calculated using the straight-line method over the estimated useful life (10 to
30 years for land improvements and buildings and building equipment, 5 to 10
years for machinery and equipment and 3 to 5 years for software) of the
respective assets in accordance with the straight-line method.

  GOODWILL AND OTHER INTANGIBLE ASSETS

     Goodwill represents the excess of the purchase price of an acquired entity
over the amounts assigned to assets acquired and liabilities assumed. Upon
adoption of the remaining provisions of SFAS No. 142, "Goodwill and Other
Intangible Assets," on January 1, 2002, the Company no longer amortizes goodwill
except for goodwill related to the acquisition of cooperatives and the formation
of joint ventures.

     Other intangible assets consist primarily of trademarks, patents, and
agreements not to compete. Certain trademarks are not amortized because they
have indefinite lives. The remaining other intangible assets are amortized using
the straight-line method over the estimated useful lives, ranging from 2 to 15
years.

  RECOVERABILITY OF LONG-LIVED ASSETS

     The test for goodwill impairment is a two-step process, and is performed on
at least an annual basis. The first step is a comparison of the fair value of
the reporting unit (as defined) with its carrying amount, including goodwill. If
this step reflects impairment, then the loss would be measured as the excess of
recorded goodwill over its implied fair value. Implied fair value is the excess
of fair value of the reporting unit over the fair value of all identified assets
and liabilities. The Company assesses the recoverability of other long-lived
assets annually or whenever events or changes in circumstance indicate that
expected future undiscounted cash flows might not be sufficient to support the
carrying amount of an asset. The Company deems an asset to be impaired if a
forecast of undiscounted future operating cash flows is less than its carrying
amount. If an asset is determined to be impaired, the loss is measured as the
amount by which the carrying value of the asset exceeds its fair value.

  INCOME TAXES

     The Company's taxable operations pass directly to the joint venture owners
under the LLC organization. Income tax provisions are recorded for a
consolidated subsidiary.

  ADVERTISING AND PROMOTION COSTS

     Advertising costs are expensed as incurred. Advertising costs were $21.2
million, $17.9 million, and $7.9 million for the years ended December 31, 2003,
2002 and 2001, respectively.

  RESEARCH AND DEVELOPMENT

     Expenditures for research and development are charged to administrative
expense in the year incurred. Total research and development expenses for the
years ended December 31, 2003, 2002 and 2001 were $9.7 million, $9.8 million and
$5.3 million, respectively.

                                       F-46
<PAGE>
                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  ACCOUNTING ESTIMATES

     The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates.

2.  RECEIVABLES

     A summary of receivables at December 31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
<S>                                                           <C>        <C>
Trade accounts..............................................  $ 35,983   $ 22,458
Notes and contracts.........................................    14,422     23,494
Notes from sale of trade receivables (see Note 3)...........    95,957     83,158
Other.......................................................     6,052      8,871
                                                              --------   --------
                                                               152,414    137,981
Less allowance for doubtful accounts........................    10,207     10,599
                                                              --------   --------
Total receivables, net......................................  $142,207   $127,382
                                                              ========   ========
</Table>

3.  RECEIVABLES PURCHASE FACILITY

     In December 2001, the Company along with Land O'Lakes, Inc., established a
$100.0 million receivables purchase facility with CoBank, ACB ("CoBank"). A
wholly-owned, unconsolidated special purpose entity ("SPE") was established to
purchase certain receivables from the Company and Land O'Lakes, Inc. CoBank has
been granted an interest in the pool of receivables owned by the SPE. The
transfers of the receivables from the Company to the SPE are structured as sales
and, accordingly, the receivables transferred to the SPE are not reflected in
the consolidated balance sheet. However, the Company retains credit risk related
to the repayment of the notes receivable with the SPE, which, in turn, is
dependent upon the credit risk of the SPE's receivables pool. Accordingly, the
Company has retained reserves for estimated losses. The Company expects no
significant gains or losses from the facility. At December 31, 2003, $20.0
million was outstanding under this facility. The total accounts receivable sold
were $2,165.9 million and $2,299.0 million in 2003 and 2002, respectively.

4.  INVENTORIES

     A summary of inventories at December 31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
<S>                                                           <C>        <C>
Raw materials...............................................  $ 91,890   $ 83,187
Finished goods..............................................    47,092     29,891
                                                              --------   --------
Total inventories...........................................  $138,982   $113,078
                                                              ========   ========
</Table>

                                       F-47
<PAGE>
                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

5.  INVESTMENTS

     The Company's investments at December 31 are as follows:

<Table>
<Caption>
                                                               2003      2002
                                                              -------   -------
<S>                                                           <C>       <C>
New Feeds, LLC..............................................  $ 3,145   $ 3,033
Agland Farmland Feed, LLC...................................    2,432     2,585
Pro-Pet, LLC................................................    2,219     2,326
Northern Country Feeds, LLC.................................    1,780     1,704
Calvo Alto Liquid, LLC......................................    1,302     1,302
Strauss Feeds, LLC..........................................    1,063     1,041
Dakotaland Feeds, LLC.......................................      896       744
Nutrikowi, LLC..............................................      876       876
Harmony Farms, LLC..........................................       --     2,435
Other.......................................................    6,176     6,927
                                                              -------   -------
Total investments...........................................  $19,889   $22,973
                                                              =======   =======
</Table>

     During 2003, the Company sold its interest in Harmony Farms, LLC for $3.0
million in cash and recorded a $0.9 million gain on the sale. During 2002 the
Company sold its interest in several equity joint ventures, including Iowa River
Feeds, LLC, Nutri-Tech Feeds LLC, T-PM Holding Company, and Northern Colorado
Feeds, LLC. These sales related to the integration efforts of the Purina Mills
acquisition. Proceeds from these sales were $3.7 million and resulted in a loss
of $1.5 million.

6.  PROPERTY, PLANT AND EQUIPMENT

     A summary of property, plant and equipment at December 31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
<S>                                                           <C>        <C>
Machinery and equipment.....................................  $232,116   $211,649
Buildings and building equipment............................   105,506    108,551
Land and land improvements..................................    28,370     29,661
Construction in progress....................................     7,865     13,328
                                                              --------   --------
                                                               373,857    363,189
Less accumulated depreciation...............................   141,625    111,450
                                                              --------   --------
Total property, plant and equipment, net....................  $232,232   $251,739
                                                              ========   ========
</Table>

7.  GOODWILL AND OTHER INTANGIBLE ASSETS

     Goodwill:  The Company adopted the remaining provisions of SFAS No. 142 on
January 1, 2002. Had SFAS No. 142 been effective January 1, 2001, net earnings
for 2001 would have been reported as follows:

<Table>
<Caption>
                                                   YEAR ENDED     YEAR ENDED     YEAR ENDED
                                                  DECEMBER 31,   DECEMBER 31,   DECEMBER 31,
                                                      2003           2002           2001
                                                  ------------   ------------   ------------
<S>                                               <C>            <C>            <C>
Net earnings....................................    $60,758        $54,454        $39,146
Add back: Goodwill amortization, net of tax.....         --             --            970
                                                    -------        -------        -------
Adjusted net earnings...........................    $60,758        $54,454        $40,116
                                                    =======        =======        =======
</Table>

                                       F-48
<PAGE>
                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The changes in the carrying amount of goodwill for the year ended December
31, 2003, are as follows.

<Table>
<S>                                                           <C>
Balance as of January 1, 2003...............................  $122,486
  Reclassifications to other intangibles....................       189
  Amortization expense......................................      (466)
                                                              --------
Balance as of December 31, 2003.............................  $122,209
                                                              ========
</Table>

     Other Intangible Assets:  A summary of other intangible assets at December
31 is as follows:

<Table>
<Caption>
                                                               2003      2002
                                                              -------   -------
<S>                                                           <C>       <C>
Amortized other intangible assets
  Patents, less accumulated amortization of $2,311 and
     $1,106, respectively...................................  $14,111   $15,316
  Trademarks, less accumulated amortization of $350 and
     $262, respectively.....................................      532       621
  Other intangible assets, less accumulated amortization of
     $7,225 and $7,089, respectively........................    4,178     4,242
                                                              -------   -------
Total amortized other intangible assets.....................   18,821    20,179
Total non-amortized other intangible assets-trademarks......   76,625    76,625
                                                              -------   -------
Total other intangible assets...............................  $95,446   $96,804
                                                              =======   =======
</Table>

     Amortization expense for the years ended December 31, 2003, 2002 and 2001
was $2.7 million, $4.3 million and $2.4 million respectively. The estimated
amortization expense related to other intangible assets subject to amortization
for the next five years will approximate $2.0 million annually. The
weighted-average life of the intangible assets subject to amortization is
approximately 11 years.

8.  NOTES AND SHORT-TERM OBLIGATIONS

     A summary of notes and short-term obligations at December 31 is as follows:

<Table>
<Caption>
                                                              2003    2002
                                                              ----   ------
<S>                                                           <C>    <C>
Union Bank of California line of credit.....................  $ --   $2,000
Other.......................................................   165       --
                                                              ----   ------
Total notes and short-term obligations......................  $165   $2,000
                                                              ====   ======
</Table>

     The Union Bank of California line of credit of $2 million was paid off in
2003 and was not renewed.

     Interest paid, net of amount capitalized, for the years ended December 31,
2003, 2002 and 2001 was $0.2 million, $0.1 million and $0.7 million,
respectively.

9.  OTHER COMPREHENSIVE INCOME

<Table>
<Caption>
                                                           2003      2002      2001
                                                          -------   -------   -------
<S>                                                       <C>       <C>       <C>
Net earnings............................................  $60,758   $54,454   $39,146
Minimum pension liability adjustment....................   (1,692)       --        --
                                                          -------   -------   -------
Total comprehensive income..............................  $59,066   $54,454   $39,146
                                                          =======   =======   =======
</Table>

     The minimum pension liability adjustment reflects $1.7 million for the
Company's defined benefit pension plan.

                                       F-49
<PAGE>
                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

10.  FAIR VALUE OF FINANCIAL INSTRUMENTS

     The Company enters into futures and options contract derivatives to reduce
risk on the market value of inventory and fixed or partially fixed purchase and
sale contracts. The notional or contractual amount of derivatives provides an
indication of the extent of the Company's involvement in such instruments at
that time, but does not represent exposure to market risk or future cash
requirements under certain of these instruments.

<Table>
<Caption>
                                                           AT DECEMBER 31,
                                                --------------------------------------
                                                      2003                 2002
                                                -----------------   ------------------
                                                NOTIONAL    FAIR    NOTIONAL    FAIR
                                                 AMOUNT    VALUE     AMOUNT     VALUE
                                                --------   ------   --------   -------
                                                            (IN THOUSANDS)
<S>                                             <C>        <C>      <C>        <C>
Derivative financial instruments:
  Commodity futures contracts:
     Commitments to purchase..................  $ 86,580   $7,524   $ 66,186   $(4,179)
     Commitments to sell......................   (27,792)    (474)   (30,202)      864
</Table>

11.  PENSION AND OTHER POSTRETIREMENT PLANS

     The Company participates in Land O'Lakes, Inc.'s defined benefit pension
plan, which covers substantially all employees. Plan benefits are generally
based on years of service and employees' highest compensation during five
consecutive years of employment. Annual payments to the pension trust fund are
determined in compliance with the Employee Retirement Income Security Act
(ERISA). The actuarial present values of accumulated plan benefits and net
assets available for benefits relating to only the Company's employees are not
available.

     The Company also participates in Land O'Lakes, Inc.'s plans that provide
certain health care benefits for retired employees. Employees become eligible
for these benefits upon meeting certain age and service requirements.
Actuarially determined financial information relating to only the Company's
employees is not available.

     The measurement date for the pension and other postretirement plans is
November 30.

     Costs relating to the plans are allocated to the Company by Land O'Lakes,
Inc. The Company's allocated expenses relating to these plans was $7.3 million,
$2.6 million and $1.8 million for the years ended December 31, 2003, 2002 and
2001, respectively.

     Certain Company employees are eligible for benefits under Land O'Lakes,
Inc.'s defined contribution plans. The expense for these plans was $4.1 million,
$5.7 million and $2.5 million for the years ended December 31, 2003, 2002, and
2001, respectively.

                                       F-50
<PAGE>
                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The Company has a discretionary capital accumulation plan ("CAP") for
certain of its employees, which is a non-qualified, unfunded, defined benefit
pension plan. Disclosures for the CAP plan are as follows:

  OBLIGATION AND FUNDED STATUS AT DECEMBER 31

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
<S>                                                           <C>        <C>
Change in benefit obligation:
  Benefit obligation at beginning of year...................  $ 26,813   $ 24,843
  Interest cost.............................................     1,784      1,743
  Actuarial loss............................................     1,692      1,645
  Benefits paid.............................................    (1,541)    (1,418)
                                                              --------   --------
  Benefit obligation at end of year.........................  $ 28,748   $ 26,813
                                                              ========   ========
Change in plan assets:
  Fair value of plan assets at beginning of year............  $     --   $     --
  Company contributions.....................................     1,541      1,418
  Benefits paid.............................................    (1,541)    (1,418)
                                                              --------   --------
  Fair value of plan assets at end of year..................  $     --   $     --
                                                              ========   ========
  Funded status.............................................  $(28,748)  $(26,813)
  Unrecognized net actuarial loss...........................     3,336      1,645
                                                              --------   --------
  Net amount recognized.....................................  $(25,412)  $(25,168)
                                                              ========   ========
Amounts recognized in consolidated balance sheets consist
  of:
  Accrued benefit liability.................................  $(27,104)  $(25,168)
  Accumulated other comprehensive loss......................     1,692         --
                                                              --------   --------
  Net amount recognized.....................................  $(25,412)  $(25,168)
                                                              ========   ========
</Table>

     The accumulated benefit obligation for the Company's CAP plan was $28.7
million and $26.8 million at December 31, 2003 and 2002, respectively.

     Information for the CAP plan with an accumulated benefit obligation in
excess of plan assets:

<Table>
<Caption>
                                                               2003      2002
                                                              -------   -------
<S>                                                           <C>       <C>
Projected benefit obligation................................  $28,748   $26,813
Accumulated benefit obligation..............................   28,748    26,813
Fair value of plan assets...................................       --        --
</Table>

     Components of net periodic benefit cost are as follows:

<Table>
<Caption>
                                                               2003     2002    2001
                                                              ------   ------   -----
<S>                                                           <C>      <C>      <C>
Interest cost...............................................  $1,784   $1,743   $  --
                                                              ------   ------   -----
Net periodic benefit cost...................................  $1,784   $1,743   $  --
                                                              ======   ======   =====
</Table>

                                       F-51
<PAGE>
                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  ADDITIONAL INFORMATION

<Table>
<Caption>
                                                               2003    2002
                                                              ------   -----
<S>                                                           <C>      <C>
Increase in additional minimum liability....................  $1,692   $  --
                                                              ------   -----
Decrease in other comprehensive income......................  $1,692   $  --
                                                              ======   =====
</Table>

     Weighted-average assumptions used to determine benefit obligations at
December 31:

<Table>
<S>                                                           <C>    <C>
Discount rate...............................................  6.25%  7.00%
</Table>

     Weighted-average assumptions used to determine net periodic benefit cost
for years ended December 31:

<Table>
<Caption>
                                                              2003    2002    2001
                                                              -----   -----   ----
<S>                                                           <C>     <C>     <C>
Discount rate...............................................  7.00%   7.25%   N/A
</Table>

  CASH FLOW

     The Company expects to contribute approximately $1.5 million to its CAP
plan in 2004.

12.  ACQUISITIONS AND DIVESTITURES

     On October 11, 2001, the Company acquired 100% of the outstanding stock of
Purina Mills, Inc. ("Purina Mills"), a lifestyle feed business. The results of
operations for Purina Mills are included in the consolidated financial
statements since that date. The aggregate purchase price was approximately $359
million, net of cash acquired, of which $247 million represented cash payments
for stock and acquisition costs and $112 million represented debt retirement.
The unaudited pro forma results of operations for the year ended December 31,
2001 would have reflected net sales of $2,502.7 million and net earnings of
$60.8 million for the Company assuming the Purina Mills acquisition had occurred
on January 1, 2001. The unaudited pro forma results of operations are for
informational purposes only and do not purport to represent what the Company's
results of operations would have been if the acquisition had actually occurred
on that date.

13.  RESTRUCTURING AND IMPAIRMENT CHARGES

     In 2003, the Company recorded restructuring and impairment charges of $2.0
million, of which $1.4 million was primarily related to the write-down of
impaired assets held for sale to their estimated fair value, and $0.6 million
was related to employee severance and outplacement costs. The balance remaining
to be paid at December 31, 2003 for employee and severance outplacement costs
was $1.8 million.

     In 2002, the Company recorded restructuring and impairment charges of $11.3
million, of which $2.6 million was primarily related to the write-down of
impaired plant assets held for sale to their estimated fair value, and $8.7
million was related to employee severance and outplacement costs for 375
employees at various locations.

     In 2001, the Company recorded restructuring and impairment reversals of
$5.7 million. This reversal of a portion of the prior-year restructuring charge
was primarily due to a change in business strategy following the Purina Mills
acquisition, which resulted in the decision to continue to operate plants that
were held for sale at December 31, 2000.

                                       F-52
<PAGE>
                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

14.  GAIN ON LEGAL SETTLEMENTS

     During 2003 and 2002, the Company recognized gains on legal settlements of
$3.2 million and $7.6 million, respectively. The amounts were received from
vitamin product suppliers against whom the Company alleged certain price-fixing
claims.

15.  GAIN ON SALE OF INTANGIBLE

     In 2002, the Company recorded a $4.2 million gain on the sale of a customer
list pertaining to the feed phosphate distribution business.

16.  COMMITMENTS AND CONTINGENCIES

     Total rental expense was $13.0 million, $12.4 million and $4.8 million for
the years ended December 31, 2003, 2002 and 2001, respectively. The minimum
annual lease payments for the next five years and thereafter are as follows:

<Table>
<Caption>
YEAR                                                          AMOUNT
----                                                          ------
<S>                                                           <C>
2004........................................................   $9.6
2005........................................................    7.6
2006........................................................    4.5
2007........................................................    3.4
2008........................................................    2.8
2009 and thereafter.........................................    0.6
</Table>

     Most of the leases require payment of operating expenses applicable to the
leased assets. Management expects that in the normal course of business most
leases that expire will be renewed or replaced by other leases.

  GUARANTEE OF PARENT DEBT

     In December 2003, Land O'Lakes, Inc., which owns 92% of the Company, issued
$175 million of senior secured notes, due 2010. In November 2001, Land O'Lakes,
Inc. issued $350 million of senior unsecured notes, due 2011. Both of these
notes are guaranteed by certain domestic wholly-owned subsidiaries of Land
O'Lakes, Inc., including the Company and by each domestic wholly-owned
subsidiary of the Company.

     This guarantee is a general unsecured obligation, ranks equally in right of
payment with all existing and future senior indebtedness of Land O'Lakes, is
senior in right of payment to all existing and future subordinated obligations
of Land O'Lakes, and is effectively subordinated to any secured indebtedness of
Land O'Lakes and its subsidiaries, including the Company, to the extent of the
value of the assets securing such indebtedness. The maximum potential amount of
future payments that the Company would be required to make is $525 million as of
December 31, 2003. Currently, the Company does not record a liability regarding
the guarantee. The Company has no recourse provision that would enable it to
recover amounts paid under the guarantee from Land O'Lakes, Inc. or any other
parties.

                                       F-53
<PAGE>
                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The notes are not guaranteed by certain majority-owned subsidiaries of the
Company (the "Non-Guarantors"). Summarized financial information of the
Non-Guarantors, which is consolidated in the financial statements of the
Company, as of and for the years ended December 31, are as follows:

<Table>
<Caption>
                                                                2003      2002
                                                              --------   -------
<S>                                                           <C>        <C>
Total assets................................................  $ 25,870   $23,433
Net sales...................................................   112,769    53,669
Net earnings................................................     2,110       626
</Table>

     In November 2001, Land O'Lakes, Inc. entered into new term facilities
consisting of a $325 million five-year Term Loan A facility and a $250 million
seven-year Term Loan B facility. These facilities are unconditionally guaranteed
by certain domestic wholly owned subsidiaries of Land O'Lakes, Inc., including
the Company and by each domestic wholly-owned subsidiary of the Company. The
maximum potential payment related to this guarantee is $245 million as of
December 31, 2003. The Company does not currently record a liability related to
the guarantee of the Term Loans, and the Company has no recourse provisions that
would enable it to recover from Land O'Lakes, Inc. or any other parties.

  GUARANTEES OF PRODUCER LOANS

     The Company guarantees certain loans to large producers financed by Land
O'Lakes Finance Company. The loans totaled $15.1 million and $15.2 million at
December 31, 2003 and 2002, respectively. Reserves for these guarantees of $1.2
million and $0.7 million at December 31, 2003 and 2002, respectively, are
included in the allowance for doubtful accounts. The maximum amount guaranteed
by the Company is $7.0 million with the remaining balance guaranteed by Land
O'Lakes, Inc. There were no write-offs related to producer loans for the year
ended December 31, 2003 and $.1 million was recorded in 2002. The Company does
not currently record a liability related to the guarantee of the producer loans.
The Company would have recourse against the producer to partially off-set the
liability.

     The Company also guarantees certain loans to producers and dealers financed
by third party lenders. The loans totaled $2.2 million and $2.4 million at
December 31, 2003 and 2002, respectively. Reserves for these guarantees of $0.7
million and $0.5 million at December 31, 2003 and 2002, respectively, are
included in the consolidated balance sheet. There were insignificant write-offs
related to these loans in 2003 and 2002. The maximum potential payment related
to these guarantees is $.8 million. The Company does not currently record a
liability related to the guarantees of these producer and dealer loans financed
by third party lenders. The Company has no recourse against the producer or
dealer to partially off-set the potential liability.

  GENERAL

     The Company is currently and from time to time involved in litigation and
environmental claims incidental to the conduct of business. The damages claimed
in some of these cases are substantial. Although the amount of loss that may
result from these matters cannot be ascertained with certainty, the Company does
not currently believe that, in the aggregate, they will result in a loss
material to the Company's consolidated financial condition, future results of
operations or cash flows.

     On February 24, 2004, Cache La Poudre Feeds, LLC ("Cache") filed a lawsuit
in the United States District Court for the District of Colorado against the
Company, Land O'Lakes, Inc. and certain named officers thereof claiming
trademark infringement with respect to certain animal feed sales under the
Profile trade name. Cache seeks damages of at least $132.8 million, which, it
claims, is the amount the named entities generated in gains, profits and
advantages from using the Profile trade name. In response to Cache's complaint,
the Company denied any wrongdoing and pursued certain counterclaims against
Cache relating to, among other things, trademark infringement, and other claims
against Cache and Cache's

                                       F-54
<PAGE>
                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

attorneys for, among other things, libel and slander. In addition, the Company
believes that Cache's calculation of the Company's gains, profits and advantages
generated from using the Profile trade name were grossly overstated. The Company
believes that sales revenue generated from the sale of products carrying the
Profile trade name are immaterial. Although the amount of any loss that may
result from this matter cannot be ascertained with certainty, we do not
currently believe that it will result in a loss material to our consolidated
financial condition, future results of operations or cash flow.

     In 2003, several lawsuits were filed against the Company and Land O'Lakes,
Inc. by Ohio alpaca producers in which it is alleged that the Company
manufactured and sold animal feed that caused the death of, or damage to,
certain of the producers' alpacas. It is possible that additional lawsuits or
claims relating to this matter could be brought against the Company. Although
the amount of the liability that may result from these matters cannot be
ascertained, we do not currently believe that, in the aggregate, they will
result in liabilities material to our consolidated financial condition, future
results of operations or cash flow.

17.  RELATED PARTY TRANSACTIONS

     In accordance with the Management Services Agreement between Land O'Lakes,
Inc. and the Company, costs are charged to the Company by Land O'Lakes, Inc. for
corporate services such as legal, insurance administration, tax administration,
human resources, payroll and benefit administration, leasing, public relations,
credit and collections, accounting, and IT support. These costs totaled $9.0
million, $7.0 million and $6.6 million for the years ended December 31, 2003,
2002 and 2001, respectively. In addition, payroll and benefit-related costs are
paid directly by Land O'Lakes, Inc. and reimbursed by the Company. These costs
totaled $221.1 million, $100.9 million and $102.8 million for the years ended
December 31, 2003, 2002 and 2001, respectively.

     A $200 million revolving credit facility has been established between Land
O'Lakes and the Company for the purpose of financing working capital or
investing excess cash of the Company. The revolving credit facility with Land
O'Lakes bears interest at 260 basis points over LIBOR. This facility terminates
on April 24, 2004, and is renewable annually. There was a $62.0 million and
$29.5 million note receivable from Land O'Lakes under this facility as of
December 31, 2003 and 2002, respectively.

     Pursuant to a Feed Supply Agreement dated September 29, 2000 between Land
O'Lakes Farmland Feed and Farmland Industries, Farmland Industries agrees to
purchase all of its branded feed, specialty feeds, catfish, swine and cattle
feed, and ingredients, excluding grain, from Land O'Lakes Farmland Feed. Such
sales are to be made at prices competitive with those available from other
suppliers. This Feed Supply Agreement extends for the duration of Land O'Lakes
Farmland Feed, or, for five years following the exercise by Land O'Lakes, Inc.
of its option to purchase Farmland Industries' interest in Land O'Lakes Farmland
Feed. Sales to Farmland Industries under the agreement totaled $0.0 million,
$1.5 million and $6.8 million for the years ended December 31, 2003, 2002 and
2001, respectively. Due to a disputed provision in the agreement, for the year
ended December 31, 2003 Farmland Industries did not purchase any feed or
ingredients from Land O'Lakes Farmland Feed.

     Sales to unconsolidated subsidiaries of the Company totaled $41.3 million,
$41.3 million and $33.0 million for the years ended December 31, 2003, 2002 and
2001, respectively. Purchases from unconsolidated subsidiaries of the Company
totaled $33.7 million, $22.5 million and $12.0 million for the years ended
December 31, 2003, 2002 and 2001, respectively.

                                       F-55
<PAGE>
                         LAND O'LAKES FARMLAND FEED LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

18.  ALLOWANCE FOR DOUBTFUL ACCOUNTS

     The activity in the allowance for doubtful accounts is as follows:

<Table>
<Caption>
                                             BALANCE AT
                                             BEGINNING    CHARGES TO              BALANCE AT
DESCRIPTION                                   OF YEAR      EXPENSE     OTHER(A)   END OF YEAR
-----------                                  ----------   ----------   --------   -----------
<S>                                          <C>          <C>          <C>        <C>
Year ended December 31, 2003...............   $10,599       $1,889     $(2,281)     $10,207
Year ended December 31, 2002...............     9,085        3,200      (1,686)      10,599
Year ended December 31, 2001...............     4,211          775       4,099        9,085
</Table>

---------------

(a)  Includes accounts written-off, recoveries, acquisitions, and the impact of
     consolidations.

19.  QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

<Table>
<Caption>
                                  FIRST      SECOND     THIRD      FOURTH
2003                             QUARTER    QUARTER    QUARTER    QUARTER    FULL YEAR
----                             --------   --------   --------   --------   ----------
<S>                              <C>        <C>        <C>        <C>        <C>
Net sales......................  $601,100   $592,655   $582,260   $686,412   $2,462,427
Gross profit...................    72,254     66,191     60,151     87,764      286,360
Net earnings...................    16,198     10,698      4,089     29,773       60,758
</Table>

<Table>
<Caption>
                                  FIRST      SECOND     THIRD      FOURTH
2002                             QUARTER    QUARTER    QUARTER    QUARTER    FULL YEAR
----                             --------   --------   --------   --------   ----------
<S>                              <C>        <C>        <C>        <C>        <C>
Net sales......................  $611,460   $584,295   $602,891   $631,739   $2,430,385
Gross profit...................    72,828     70,336     72,033     71,174      286,371
Net earnings...................    14,493      8,364     11,573     20,024       54,454
</Table>

20.  CONSOLIDATING FINANCIAL INFORMATION

     Land O'Lakes, Inc. has issued $525 million in senior notes which are
guaranteed by certain domestic wholly-owned and majority-owned subsidiaries of
Land O'Lakes, including the Company and the Company's domestic wholly-owned
subsidiaries (the "Guarantor Subsidiaries"). Such guarantees are full,
unconditional and joint and several. The Company's majority-owned subsidiaries
are excluded from the guarantee ("Non-Guarantor Subsidiaries").

     The following supplemental financial information sets forth, on an
unconsolidated basis, balance sheet, statement of operations and cash flow
information for the Company, Guarantor Subsidiaries and the Company's
Non-Guarantor Subsidiaries. The supplemental financial information reflects the
investments of the Company in the Guarantor and Non-Guarantor Subsidiaries using
the equity method of accounting.

                                       F-56
<PAGE>

                         LAND O'LAKES FARMLAND FEED LLC

                    SUPPLEMENTAL CONSOLIDATING BALANCE SHEET
                               DECEMBER 31, 2003

<Table>
<Caption>
                                LAND
                              O'LAKES    WHOLLY OWNED                   WHOLLY OWNED
                              FARMLAND   SUBSIDIARIES   WHOLLY OWNED    SUBSIDIARIES       NON-
                              FEED LLC     OF LOLFF     PURINA MILLS,    OF PURINA      GUARANTOR
                               PARENT        LLC         LLC PARENT      MILLS, LLC    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                              --------   ------------   -------------   ------------   ------------   ------------   ------------
                                                                       ($ IN THOUSANDS)
<S>                           <C>        <C>            <C>             <C>            <C>            <C>            <C>
                                                             ASSETS
Current assets:
  Cash and short-term
    investments.............  $     --     $    --        $     --        $    --        $    --       $      --       $     --
  Receivables, net..........   104,185      52,018              --            573         10,166         (24,735)       142,207
  Inventories...............   108,750      22,622              --            655          6,955              --        138,982
  Prepaid expenses and other
    current assets..........    10,634         338              --              3            259              --         11,234
  Note receivable -- Land
    O'Lakes, Inc............    61,961          --              --             --             --              --         61,961
                              --------     -------        --------        -------        -------       ---------       --------
    Total current assets....   285,530      74,978              --          1,231         17,380         (24,735)       354,384
Investments.................   200,403         710              --          1,694          1,302        (184,220)        19,889
Property, plant and
  equipment, net............    98,089       7,518         121,320          1,204          4,101              --        232,232
Goodwill....................   118,337       3,656              --             --            216              --        122,209
Other intangibles...........    94,351         890              --             --            205              --         95,446
Other assets................    25,204       1,279              --             --          2,666              --         29,149
                              --------     -------        --------        -------        -------       ---------       --------
    Total assets............  $821,914     $89,031        $121,320        $ 4,129        $25,870       $(208,955)      $853,309
                              ========     =======        ========        =======        =======       =========       ========

                                                    LIABILITIES AND EQUITIES
Current liabilities:
  Notes and short-term
    obligations.............  $    165     $    --        $     --        $    --        $    --       $      --       $    165
  Accounts payable..........    90,045      44,798              --            130          3,743         (24,735)       113,981
  Accrued expenses..........    37,677         787              --            360          2,262              --         41,086
                              --------     -------        --------        -------        -------       ---------       --------
    Total current
      liabilities...........   127,887      45,585              --            490          6,005         (24,735)       155,232
Employee benefits and other
  liabilities...............    30,223         109              --            177            266              --         30,775
Minority interests..........     2,561          --              --             --          3,498              --          6,059
Equities:
  Contributed capital.......   515,376      21,757          83,806          7,484         12,870        (125,917)       515,376
  Accumulated other
    comprehensive loss......    (1,692)         --              --             --             --              --         (1,692)
  Retained earnings.........   147,559      21,580          37,514         (4,022)         3,231         (58,303)       147,559
                              --------     -------        --------        -------        -------       ---------       --------
    Total equities..........   661,243      43,337         121,320          3,462         16,101        (184,220)       661,243
                              --------     -------        --------        -------        -------       ---------       --------
Commitments and
  contingencies
    Total liabilities and
      equities..............  $821,914     $89,031        $121,320        $ 4,129        $25,870       $(208,955)      $853,309
                              ========     =======        ========        =======        =======       =========       ========
</Table>

                                       F-57
<PAGE>

                         LAND O'LAKES FARMLAND FEED LLC

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2003

<Table>
<Caption>
                              LAND
                            O'LAKES     WHOLLY OWNED                   WHOLLY OWNED
                            FARMLAND    SUBSIDIARIES   WHOLLY OWNED    SUBSIDIARIES       NON-
                            FEED LLC      OF LOLFF     PURINA MILLS,    OF PURINA      GUARANTOR
                             PARENT         LLC         LLC PARENT      MILLS, LLC    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                           ----------   ------------   -------------   ------------   ------------   ------------   ------------
<S>                        <C>          <C>            <C>             <C>            <C>            <C>            <C>
Net sales................  $2,117,971     $182,976       $     --        $48,711        $112,769       $     --      $2,462,427
Cost of sales............   1,844,903      164,949         22,731         41,980         101,504             --       2,176,067
                           ----------     --------       --------        -------        --------       --------      ----------
Gross profit.............     273,068       18,027        (22,731)         6,731          11,265             --         286,360
Selling, general and
  administrative.........     202,577       15,335          2,496            448           6,833             --         227,689
Restructuring and
  impairment charges.....       1,962           --             --             --              --             --           1,962
                           ----------     --------       --------        -------        --------       --------      ----------
Earnings from
  operations.............      68,529        2,692        (25,227)         6,283           4,432             --          56,709
Interest (income)
  expense, net...........        (871)         (70)            --             --              49             --            (892)
Gain on legal
  settlements............          --           --         (3,209)            --              --             --          (3,209)
Gain on sale of
  investment.............          --           --             --           (876)             --             --            (876)
Equity in loss (earnings)
  of affiliated
  companies..............       8,650           --             --            109              --        (10,180)         (1,421)
Minority interest in
  (loss) earnings of
  subsidiaries...........          (8)          --             --             --           1,439             --           1,431
                           ----------     --------       --------        -------        --------       --------      ----------
Earnings (loss) before
  income taxes...........      60,758        2,762        (22,018)         7,050           2,944         10,180          61,676
Income tax expense.......          --           84             --             --             834             --             918
                           ----------     --------       --------        -------        --------       --------      ----------
Net earnings (loss)......  $   60,758     $  2,678       $(22,018)       $ 7,050        $  2,110       $ 10,180      $   60,758
                           ==========     ========       ========        =======        ========       ========      ==========
</Table>

                                       F-58
<PAGE>

                         LAND O'LAKES FARMLAND FEED LLC

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF CASH FLOWS
                      OR THE YEAR ENDED DECEMBER 31, 2003

<Table>
<Caption>
                               LAND
                              O'LAKES    WHOLLY OWNED                   WHOLLY OWNED
                             FARMLAND    SUBSIDIARIES   WHOLLY OWNED    SUBSIDIARIES       NON-
                             FEED LLC      OF LOLFF     PURINA MILLS,    OF PURINA      GUARANTOR
                              PARENT         LLC         LLC PARENT      MILLS, LLC    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                             ---------   ------------   -------------   ------------   ------------   ------------   ------------
                                                                       ($ IN THOUSANDS)
<S>                          <C>         <C>            <C>             <C>            <C>            <C>            <C>
CASH FLOWS FROM OPERATING
 ACTIVITIES:
Net earnings (loss)........  $  60,758     $  2,678       $(22,018)       $  7,050       $ 2,110        $ 10,180      $  60,758
Adjustments to reconcile
 net earnings (loss) to net
 cash provided (used) by
 operating activities:
 Depreciation and
   amortization............     15,245        1,515         22,731              58           493              --         40,042
 Bad debt expense..........      1,889           --             --              --            --              --          1,889
 Receivable from legal
   settlement..............      6,000           --             --              --            --              --          6,000
 Decrease (increase) in
   other assets............      2,731          470             --              --          (227)         (2,700)           274
 (Decrease) increase in
   other liabilities.......     (7,442)      (1,876)            --            (715)        3,324           6,151           (558)
 Restructuring and
   impairment charges......      1,962           --             --              --            --              --          1,962
 Equity in loss (earnings)
   of affiliated
   companies...............      8,650           --             --             109            --         (10,180)        (1,421)
 Minority interest in
   earnings of
   subsidiaries............         (8)          --             --              --         1,439              --          1,431
 Gain on sale of
   investments.............         --           --             --            (876)           --              --           (876)
 Other.....................     (2,463)          --          2,463              --            --              --             --
Changes in current assets
 and liabilities, net of
 acquisitions and
 divestitures:
 Receivables...............      4,858      (18,178)            --             794        (3,738)           (134)       (16,398)
 Inventories...............    (18,603)      (6,210)            --           1,279          (580)             --        (24,114)
 Other current assets......     (1,734)        (898)            --             882            86              --         (1,664)
 Accounts payable..........        717       18,075             --          (1,382)       (1,838)        (24,735)        (9,163)
 Accrued expenses..........     (7,628)      (2,528)            --            (336)         (511)             --        (11,003)
                             ---------     --------       --------        --------       -------        --------      ---------
Net cash provided (used) by
 operating activities......     64,932       (6,952)         3,176           6,863           558         (21,418)        47,159
CASH FLOWS FROM INVESTING
 ACTIVITIES:
 Additions to property,
   plant and equipment.....    (23,679)        (326)            --             (63)         (347)             --        (24,415)
 Proceeds from sale of
   investments.............         --           --             --           3,000            --              --             --
 Proceeds from sale of
   property, plant and
   equipment...............      3,944           --          1,413              --            --              --          5,357
 Dividends from affiliated
   companies...............      1,584           --             --             375            --              --          1,959
 Other.....................      1,287           --             --              --            --              --          1,287
                             ---------     --------       --------        --------       -------        --------      ---------
 Net cash (used) provided
   by investing
   activities..............    (16,864)        (326)         1,413           3,312          (347)             --        (12,812)
CASH FLOWS FROM FINANCING
 ACTIVITIES:
 Decrease in short-term
   debt....................       (207)          --             --              --        (2,028)             --         (2,235)
 Proceeds on note
   receivable from Land
   O'Lakes, Inc............    583,032           --             --              --            --              --        583,032
 Payments on borrowings to
   Land O'Lakes, Inc.......   (615,500)          --             --              --            --              --       (615,500)
 Distributions from Purina
   Mills, LLC..............         --           --        (11,173)        (10,245)           --          21,418             --
                             ---------     --------       --------        --------       -------        --------      ---------
 Net cash (used) provided
   by financing
   activities..............    (32,675)          --        (11,173)        (10,245)       (2,028)         21,418        (34,703)
                             ---------     --------       --------        --------       -------        --------      ---------
 Net increase (decrease) in
   cash and short-term
   investments.............     15,393       (7,278)        (6,584)            (70)       (1,817)             --           (356)
Cash and short-term
 investments at beginning
 of year...................    (15,393)       7,278          6,584              70         1,817              --            356
                             ---------     --------       --------        --------       -------        --------      ---------
Cash and short-term
 investments at end of
 year......................  $      --     $     --       $     --        $     --       $    --        $     --      $      --
                             =========     ========       ========        ========       =======        ========      =========
</Table>

                                       F-59
<PAGE>

                         LAND O'LAKES FARMLAND FEED LLC

                    SUPPLEMENTAL CONSOLIDATING BALANCE SHEET
                               DECEMBER 31, 2002

<Table>
<Caption>
                             LAND
                           O'LAKES    WHOLLY OWNED                   WHOLLY OWNED
                           FARMLAND   SUBSIDIARIES   WHOLLY OWNED    SUBSIDIARIES       NON-
                           FEED LLC     OF LOLFF     PURINA MILLS,    OF PURINA      GUARANTOR
                            PARENT        LLC         LLC PARENT      MILLS, LLC    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                           --------   ------------   -------------   ------------   ------------   ------------   ------------
                                                                    ($ IN THOUSANDS)
<S>                        <C>        <C>            <C>             <C>            <C>            <C>            <C>
                                                            ASSETS
Current assets:
  Cash and short-term
    investments..........  $(15,393)    $ 7,278        $  6,584        $    70        $ 1,817       $      --       $    356
  Receivables, net.......  173,302       20,156          22,623          1,367          6,428         (96,494)       127,382
  Receivable from legal
    settlement...........       --           --           6,000             --             --              --          6,000
  Inventories............   45,116       15,757          45,686          1,934          4,585              --        113,078
  Prepaid expenses and
    other current
    assets...............    3,224          322           4,079             --            210              --          7,835
  Note receivable -- Land
    O'Lakes, Inc.........   29,493           --          57,759             --             --         (57,759)        29,493
                           --------     -------        --------        -------        -------       ---------       --------
    Total current
      assets.............  235,742       43,513         142,731          3,371         13,040        (154,253)       284,144
Investments..............  473,345          258              --          5,491          2,196        (458,317)        22,973
Property, plant and
  equipment, net.........   82,581        7,530         155,177          1,114          5,337              --        251,739
Goodwill,................   12,815        3,656         105,202             --            813              --        122,486
Other intangibles........       24        2,639          94,044             --             97              --         96,804
Other assets.............    7,965           --          21,547             --          1,950          (2,700)        28,762
                           --------     -------        --------        -------        -------       ---------       --------
    Total assets.........  $812,472     $57,596        $518,701        $ 9,976        $23,433       $(615,270)      $806,908
                           ========     =======        ========        =======        =======       =========       ========

                                                   LIABILITIES AND EQUITIES
Current liabilities:
  Notes and short-term
    obligations..........  $ 2,000      $    --        $     --        $    --        $ 2,341       $  (2,341)      $  2,000
  Accounts payable.......  189,913       22,803          48,006          5,302          3,656        (148,461)       121,219
  Accrued expenses.......   17,411        2,955          24,299            696          2,773              --         48,134
                           --------     -------        --------        -------        -------       ---------       --------
    Total current
      liabilities........  209,324       25,758          72,305          5,998          8,770        (150,802)       171,353
Notes payable -- Land
  O'Lakes, Inc. --
  noncurrent.............       --        2,700              --             --             --          (2,700)            --
Employee benefits and
  other liabilities......      400           --          29,493             --          3,405          (3,451)        29,847
Minority interests.......       --           --              29             --          2,931              --          2,960
Equities:
  Contributed capital....  515,376       16,272         358,406          8,882          7,420        (390,980)       515,376
  Retained earnings
    (accumulated
    deficit).............   87,372       12,866          58,468         (4,904)           907         (67,337)        87,372
                           --------     -------        --------        -------        -------       ---------       --------
    Total equities.......  602,748       29,138         416,874          3,978          8,327        (458,317)       602,748
                           --------     -------        --------        -------        -------       ---------       --------
Commitments and
  contingencies
    Total liabilities and
      equities...........  $812,472     $57,596        $518,701        $ 9,976        $23,433       $(615,270)      $806,908
                           ========     =======        ========        =======        =======       =========       ========
</Table>

                                       F-60
<PAGE>

                         LAND O'LAKES FARMLAND FEED LLC

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2002
<Table>
<Caption>
                                      LAND        WHOLLY OWNED                   WHOLLY OWNED
                                     O'LAKES      SUBSIDIARIES   WHOLLY OWNED    SUBSIDIARIES       NON-
                                  FARMLAND FEED     OF LOLFF     PURINA MILLS,    OF PURINA      GUARANTOR
                                   LLC PARENT         LLC         LLC PARENT      MILLS, LLC    SUBSIDIARIES   ELIMINATIONS
                                  -------------   ------------   -------------   ------------   ------------   ------------
<S>                               <C>             <C>            <C>             <C>            <C>            <C>
Net sales.......................   $1,312,638       $174,406       $860,845        $28,827        $53,669        $     --
Cost of sales...................    1,197,551        157,918        719,950         21,395         47,200              --
                                   ----------       --------       --------        -------        -------        --------
Gross profit....................      115,087         16,488        140,895          7,432          6,469              --
Selling, general and
  administrative................      101,775         10,976         98,160         10,452          5,018              --
Restructuring and impairment
  charges.......................       11,266             --             --             --             --              --
                                   ----------       --------       --------        -------        -------        --------
Earnings (loss) from
  operations....................        2,046          5,512         42,735         (3,020)         1,451              --
Interest (income) expense,
  net...........................        4,220            388         (1,182)           (15)           156              --
Gain on legal settlements.......           --             --         (7,642)            --             --              --
Gain on sale of investments.....        1,498             --             --             --             --              --
Gain on sale of intangible......       (4,184)            --             --             --             --              --
Equity in (earnings) loss of
  affiliated companies..........      (53,908)            --            (94)         1,306             --          51,675
Minority interest in (loss)
  earnings of subsidiaries......          (34)           231             34             --            669              --
                                   ----------       --------       --------        -------        -------        --------
Earnings (loss) before income
  taxes.........................       54,454          4,893         51,619         (4,311)           626         (51,675)
Income tax expense..............           --          1,152             --             --             --              --
                                   ----------       --------       --------        -------        -------        --------
Net earnings (loss).............   $   54,454       $  3,741       $ 51,619        $(4,311)       $   626        $(51,675)
                                   ==========       ========       ========        =======        =======        ========

<Caption>

                                  CONSOLIDATED
                                  ------------
<S>                               <C>
Net sales.......................   $2,430,385
Cost of sales...................    2,144,014
                                   ----------
Gross profit....................      286,371
Selling, general and
  administrative................      226,381
Restructuring and impairment
  charges.......................       11,266
                                   ----------
Earnings (loss) from
  operations....................       48,724
Interest (income) expense,
  net...........................        3,567
Gain on legal settlements.......       (7,642)
Gain on sale of investments.....        1,498
Gain on sale of intangible......       (4,184)
Equity in (earnings) loss of
  affiliated companies..........       (1,021)
Minority interest in (loss)
  earnings of subsidiaries......          900
                                   ----------
Earnings (loss) before income
  taxes.........................       55,606
Income tax expense..............        1,152
                                   ----------
Net earnings (loss).............   $   54,454
                                   ==========
</Table>

                                       F-61
<PAGE>

                         LAND O'LAKES FARMLAND FEED LLC

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 2002

<Table>
<Caption>
                               LAND
                              O'LAKES    WHOLLY OWNED                   WHOLLY OWNED
                             FARMLAND    SUBSIDIARIES   WHOLLY OWNED    SUBSIDIARIES       NON-
                             FEED LLC      OF LOLFF     PURINA MILLS,    OF PURINA      GUARANTOR
                              PARENT         LLC         LLC PARENT      MILLS, LLC    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                             ---------   ------------   -------------   ------------   ------------   ------------   ------------
                                                                       ($ IN THOUSANDS)
<S>                          <C>         <C>            <C>             <C>            <C>            <C>            <C>
CASH FLOWS FROM OPERATING
 ACTIVITIES:
 Net earnings (loss).......  $  54,454     $ 3,741        $ 51,619        $(4,311)       $   626        $(51,675)     $  54,454
 Adjustments to reconcile
   net earnings (loss) to
   net cash provided (used)
   by operating activities:
   Depreciation and
     amortization..........     15,085         909          27,808             77            519              --         44,398
   Bad debt expense........      2,775          --             425             --             --              --          3,200
   Receivable from legal
     settlement............         --          --          (6,000)            --             --              --         (6,000)
   (Increase) decrease in
     other assets..........     (4,200)         17          (6,761)            --           (278)          7,143         (4,079)
   Increase (decrease) in
     other liabilities.....     67,858      (3,569)         (4,662)            --            177         (69,004)        (9,200)
   Restructuring and
     impairment charges....     11,266          --              --             --             --              --         11,266
   Equity in (earnings)
     losses of affiliated
     companies.............    (53,908)         --             (94)         1,306             --          51,675         (1,021)
   Minority interest.......        (34)        231              34             --            669              --            900
   Loss on sale of
     investments...........      1,498          --              --             --             --              --          1,498
   Gain on sale of
     intangible............     (4,184)         --              --             --             --              --         (4,184)
   Other...................        149        (609)            865             --           (609)             --           (204)
 Changes in current assets
   and liabilities, net of
   acquisitions and
   divestitures:
   Receivables.............     68,356      (6,009)          1,619         (3,937)        (1,818)        (71,538)       (13,327)
   Inventories.............      1,102        (223)         (2,592)           658          1,427              --            372
   Other current assets....      1,529         565          (7,622)         4,875             69              --           (584)
   Accounts payable........   (127,544)      4,277            (712)           429         (3,331)        131,058          4,177
   Accrued expenses........     (2,032)      1,538         (13,630)           802          1,242              --        (12,080)
                             ---------     -------        --------        -------        -------        --------      ---------
 Net cash provided (used)
   by operating
   activities..............     32,170         868          40,297           (101)        (1,307)         (2,341)        69,586
CASH FLOWS FROM INVESTING
 ACTIVITIES:
 Additions to property,
   plant and equipment.....    (18,129)       (486)         (7,337)           (43)           (59)             --        (26,054)
 Proceeds from sale of
   investments.............      3,700          --              --             --             --              --          3,700
 Proceeds from sale of
   property, plant and
   equipment...............      6,600          --              --             --             --              --          6,600
 Dividends from investments
   in affiliated
   companies...............      3,118          --             608             --             --              --          3,726
 Other.....................        750          --              --             --             --              --            750
                             ---------     -------        --------        -------        -------        --------      ---------
 Net cash used by investing
   activities..............     (3,961)       (486)         (6,729)           (43)           (59)             --        (11,278)
CASH FLOWS FROM FINANCING
 ACTIVITIES:
 (Decrease) increase in
   short-term debt.........    (12,391)      5,478              --             --          1,972           2,341         (2,600)
 Proceeds from note payable
   to Land O'Lakes, Inc....    476,083          --          15,445             --             --         (41,531)       449,997
 Payments on note payable
   to Land O'Lakes, Inc....   (485,883)     (4,110)        (56,976)            --         (3,262)         41,531       (508,700)
 Capital contributions by
   members.................        332          --              --             --             --              --            332
 Other.....................     (1,969)      1,151             391             --            427              --             --
                             ---------     -------        --------        -------        -------        --------      ---------
 Net cash (used) provided
   by financing
   activities..............    (23,828)      2,519         (41,140)            --           (863)          2,341        (60,971)
                             ---------     -------        --------        -------        -------        --------      ---------
 Net increase (decrease) in
   cash....................      4,381       2,901          (7,572)          (144)        (2,229)             --         (2,663)
 Cash and short-term
   investments at beginning
   of year.................    (19,774)      4,377          14,156            214          4,046              --          3,019
                             ---------     -------        --------        -------        -------        --------      ---------
 Cash and short-term
   investments at end of
   year....................  $ (15,393)    $ 7,278        $  6,584        $    70        $ 1,817        $     --      $     356
                             =========     =======        ========        =======        =======        ========      =========
</Table>

                                       F-62
<PAGE>

                         LAND O'LAKES FARMLAND FEED LLC

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2001

<Table>
<Caption>
                             LAND
                           O'LAKES     WHOLLY OWNED                   WHOLLY OWNED
                           FARMLAND    SUBSIDIARIES   WHOLLY OWNED    SUBSIDIARIES       NON-
                           FEED LLC      OF LOLFF     PURINA MILLS,    OF PURINA      GUARANTOR
                            PARENT         LLC         LLC PARENT      MILLS, LLC    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                          ----------   ------------   -------------   ------------   ------------   ------------   ------------
                                                                    ($ IN THOUSANDS)
<S>                       <C>          <C>            <C>             <C>            <C>            <C>            <C>
Net sales...............  $1,392,936     $168,128       $195,773         $7,091        $73,449        $     --      $1,837,377
Cost of sales...........   1,279,960      151,710        165,438          5,711         69,566              --       1,672,385
                          ----------     --------       --------         ------        -------        --------      ----------
Gross profit............     112,976       16,418         30,335          1,380          3,883              --         164,992
Selling, general and
  administrative........      90,492        8,907         23,491          2,080          2,215              --         127,185
Restructuring and
  impairment
  reversals.............      (5,728)          --             --             --             --              --          (5,728)
                          ----------     --------       --------         ------        -------        --------      ----------
Earnings (loss) from
  operations............      28,212        7,511          6,844           (700)         1,668              --          43,535
Interest expense
  (income), net.........       5,039          706           (128)            (1)           472              --           6,088
Equity in (earnings)
  loss of affiliated
  companies.............     (15,976)          --            (93)           128             --          13,364          (2,577)
Minority interest in
  earnings (loss) of
  subsidiaries..........           3          374            (18)            --            519              --             878
                          ----------     --------       --------         ------        -------        --------      ----------
Net earnings (loss).....  $   39,146     $  6,431       $  7,083         $ (827)       $   677        $(13,364)     $   39,146
                          ==========     ========       ========         ======        =======        ========      ==========
</Table>

                                       F-63
<PAGE>

                         LAND O'LAKES FARMLAND FEED LLC

               SUPPLEMENTAL CONSOLIDATING STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 2001

<Table>
<Caption>
                               LAND                                        WHOLLY
                              O'LAKES    WHOLLY OWNED                      OWNED
                             FARMLAND    SUBSIDIARIES   WHOLLY OWNED    SUBSIDIARIES       NON-
                             FEED LLC      OF LOLFF     PURINA MILLS,    OF PURINA      GUARANTOR
                              PARENT         LLC         LLC PARENT      MILLS, LLC    SUBSIDIARIES   ELIMINATIONS   CONSOLIDATED
                             ---------   ------------   -------------   ------------   ------------   ------------   ------------
                                                                       ($ IN THOUSANDS)
<S>                          <C>         <C>            <C>             <C>            <C>            <C>            <C>
CASH FLOWS FROM OPERATING
  ACTIVITIES:
  Net earnings (loss)......  $  39,146      $6,431        $  7,083        $   (827)      $   677        $(13,364)     $  39,146
  Adjustments to reconcile
    net earnings (loss) to
    net cash provided by
    operating activities:
    Depreciation and
      amortization.........     20,364         732           7,559              --           976              --         29,631
    Bad debt expense.......        775          --              --              --            --              --            775
    (Increase) decrease in
      other assets.........     (9,592)      1,065           7,752          (8,451)          289           4,178         (4,759)
    (Decrease) increase in
      other liabilities....     (6,705)         31          (2,427)          2,366           718              --         (6,017)
    Restructuring and
      impairment
      reversal.............     (5,728)         --              --              --            --              --         (5,728)
    Equity in (earnings)
      losses of affiliated
      companies............    (15,976)         --             (93)            128            --          13,364         (2,577)
    Minority interest......          3         374             (18)             --           519              --            878
  Changes in current assets
    and liabilities, net of
    acquisitions and
    divestitures:
    Receivables............     12,122       4,366          20,140         (12,333)         (724)         12,860         36,431
    Inventories............     11,931      (1,555)          3,083          (2,402)         (621)             --         10,436
    Other current assets...      6,396        (146)            107              --           (85)             --          6,272
    Accounts payable.......     (6,258)     (1,435)         (9,357)         23,002          (233)        (17,038)       (11,319)
    Accrued expenses.......    (12,653)       (515)         (4,677)           (122)          103              --        (17,864)
                             ---------      ------        --------        --------       -------        --------      ---------
  Net cash provided by
    operating activities...     33,825       9,348          29,152           1,361         1,619              --         75,305
CASH FLOWS FROM INVESTING
  ACTIVITIES:
  Additions to property,
    plant and equipment....     (9,467)     (1,490)         (8,178)         (1,264)       (1,532)             --        (21,931)
  Proceeds from sale of
    property, plant and
    equipment..............      5,082          44            (127)            117            95              --          5,211
                             ---------      ------        --------        --------       -------        --------      ---------
  Net cash used by
    investing activities...     (4,385)     (1,446)         (8,305)         (1,147)       (1,437)             --        (16,720)
CASH FLOWS FROM FINANCING
  ACTIVITIES:
  Increase (decrease) in
    short-term debt........      5,410      (4,636)             (8)             --           263              --          1,029
  Proceeds from note
    payable to Land
    O'Lakes, Inc...........    355,964          --              --              --         2,066              --        358,030
  Payments on note payable
    to Land O'Lakes,
    Inc....................   (404,594)     (2,488)        (15,023)             --          (860)             --       (422,965)
  Capital contributed by
    members................         --          --           8,340              --            --              --          8,340
                             ---------      ------        --------        --------       -------        --------      ---------
  Net cash provided (used)
    by financing
    activities.............    (43,220)     (7,124)         (6,691)             --         1,469              --        (55,566)
                             ---------      ------        --------        --------       -------        --------      ---------
  Net (decrease) increase
    in cash and short-term
    investments............    (13,780)        778          14,156             214         1,651              --          3,019
Cash and short-term
  investments at beginning
  of year..................     (5,994)      3,599              --              --         2,395              --             --
                             ---------      ------        --------        --------       -------        --------      ---------
Cash and short-term
  investments at end of
  year.....................  $ (19,774)     $4,377        $ 14,156        $    214       $ 4,046        $     --      $   3,019
                             =========      ======        ========        ========       =======        ========      =========
</Table>

                                       F-64
<PAGE>

            REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Land O'Lakes Farmland Feed LLC,
sole member manager for Purina Mills, LLC:

     We have audited the accompanying consolidated balance sheets of Purina
Mills, LLC and subsidiaries as of December 31, 2003 and 2002, and the related
consolidated statements of operations, cash flows and equities for the years
ended December 31, 2003 and 2002, and for the periods from October 12, 2001
through December 31, 2001 and January 1, 2001 through October 11, 2001. These
consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

     We conducted our audits in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Purina
Mills, LLC and subsidiaries as of December 31, 2003 and 2002, and the results of
their operations and their cash flows for the years ended December 31, 2003 and
2002, and for the periods from October 12, 2001 through December 31, 2001, and
January 1, 2001 through October 11, 2001, in conformity with U.S. generally
accepted accounting principles.

     As discussed in Note 2 to the consolidated financial statements, in 2002,
the Company adopted the provisions of the Financial Accounting Standards Board's
Statement of Financial Accounting Standards No. 142, "Goodwill and Other
Intangible Assets."

                                          /s/ KPMG LLP

Minneapolis, Minnesota
March 29, 2004

                                       F-65
<PAGE>

                               PURINA MILLS, LLC

                          CONSOLIDATED BALANCE SHEETS

<Table>
<Caption>
                                                                 DECEMBER 31,
                                                              -------------------
                                                                2003       2002
                                                              --------   --------
                                                               ($ IN THOUSANDS)
<S>                                                           <C>        <C>
                                     ASSETS
Current assets:
  Cash and short-term investments...........................  $    344   $  6,654
  Receivables, net..........................................       573     23,990
  Receivable from legal settlement..........................        --      6,000
  Inventories...............................................       703     47,620
  Prepaid expenses and other current assets.................     2,777      4,079
  Note receivable from Land O'Lakes Farmland Feed LLC.......        --     57,759
                                                              --------   --------
     Total current assets...................................     4,397    146,102
Investments.................................................     1,694      5,491
Property, plant and equipment, net..........................   122,637    156,291
Goodwill....................................................        --    105,202
Other intangibles, net......................................        --     94,044
Other assets................................................        --     21,547
                                                              --------   --------
     Total assets...........................................  $128,728   $528,677
                                                              ========   ========

                            LIABILITIES AND EQUITIES
Current liabilities:
  Accounts payable..........................................  $    130   $ 53,308
  Accrued expenses..........................................       360     24,995
                                                              --------   --------
     Total current liabilities..............................       490     78,303
Employee benefits and other liabilities.....................       177     29,493
Minority interests..........................................        --         29
Equities:
  Contributed capital.......................................    89,765    367,288
  Retained earnings.........................................    38,296     53,564
                                                              --------   --------
     Total equities.........................................   128,061    420,852
                                                              --------   --------
Commitments and contingencies
     Total liabilities and equities.........................  $128,728   $528,677
                                                              ========   ========
</Table>

          See accompanying notes to consolidated financial statements

                                       F-66
<PAGE>

                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<Table>
<Caption>
                                    POST-LOL            POST-LOL            POST-LOL            PRE-LOL
                                    OWNERSHIP           OWNERSHIP           OWNERSHIP          OWNERSHIP
                                -----------------   -----------------   -----------------   ----------------
                                      YEAR                YEAR          OCTOBER 12, 2001    JANUARY 1, 2001
                                      ENDED               ENDED              THROUGH            THROUGH
                                DECEMBER 31, 2003   DECEMBER 31, 2002   DECEMBER 31, 2001   OCTOBER 11, 2001
                                -----------------   -----------------   -----------------   ----------------
                                                              ($ IN THOUSANDS)
<S>                             <C>                 <C>                 <C>                 <C>
Net sales.....................      $ 51,762            $889,672            $202,864            $666,421
Cost of sales.................        67,517             741,345             171,149             548,449
                                    --------            --------            --------            --------
Gross profit (loss)...........       (15,755)            148,327              31,715             117,972
Selling, general and
  administrative..............         3,528             108,612              25,571             122,190
                                    --------            --------            --------            --------
(Loss) earnings from
  operations..................       (19,283)             39,715               6,144              (4,218)
Interest expense (income),
  net.........................             3              (1,197)               (129)             13,463
Gain on legal settlements.....        (3,209)             (7,642)                 --              (4,472)
Gain on sale of investment....          (876)                 --                  --                  --
Equity in loss (earnings) of
  affiliated companies........            75               1,212                  35                 (12)
Minority interest in (loss)
  earnings of subsidiaries....            (8)                 34                 (18)                 85
                                    --------            --------            --------            --------
(Loss) earnings before income
  taxes.......................       (15,268)             47,308               6,256             (13,282)
Income tax expense............            --                  --                  --                 854
                                    --------            --------            --------            --------
Net (loss) earnings...........      $(15,268)           $ 47,308            $  6,256            $(14,136)
                                    ========            ========            ========            ========
</Table>

          See accompanying notes to consolidated financial statements

                                       F-67
<PAGE>

                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<Table>
<Caption>
                                            POST-LOL            POST-LOL            POST-LOL            POST-LOL
                                            OWNERSHIP           OWNERSHIP           OWNERSHIP          OWNERSHIP
                                        -----------------   -----------------   -----------------   ----------------
                                              YEAR                YEAR          OCTOBER 12, 2001    JANUARY 1, 2001
                                              ENDED               ENDED              THROUGH            THROUGH
                                        DECEMBER 31, 2003   DECEMBER 31, 2002   DECEMBER 31, 2001   OCTOBER 11, 2001
                                        -----------------   -----------------   -----------------   ----------------
<S>                                     <C>                 <C>                 <C>                 <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net (loss) earnings.................      $(15,268)           $ 47,308            $  6,256           $ (14,136)
  Adjustments to reconcile net (loss)
    earnings to net cash provided by
    operating activities
    Depreciation and amortization.....        22,893              27,885               7,559              35,217
    Bad debt expense..................            --                 425                  --                  --
    Receivable from legal
      settlement......................            --              (6,000)                 --                  --
    (Increase) decrease in other
      assets..........................            --              (6,761)               (699)              2,832
    (Decrease) increase in other
      liabilities.....................          (715)             (4,662)                (61)                (15)
    Equity in loss (earnings) of
      affiliated companies............            75               1,212                  35                 (12)
    Minority interest in (loss)
      earnings of subsidiaries........            (8)                 34                 (18)                 85
    Gain on sale of investment........          (876)                 --                  --                  --
    Loss on sale of property, plant
      and equipment...................                             2,098                  --                  --
    Other.............................           227                 865                  --              (4,898)
  Changes in current assets and
    liabilities, net of acquisitions
    and divestitures:
    Receivables.......................           810              (2,318)              7,807               8,379
    Inventories.......................         1,397              (1,934)                681               3,523
    Prepaid expenses and other current
      assets..........................           882              (2,732)                107                (546)
    Accounts payable..................          (355)               (283)             13,645             (23,678)
    Accrued expenses..................          (778)            (12,828)             (4,799)               (873)
                                            --------            --------            --------           ---------
  Net cash provided by operating
    activities........................        10,382              40,211              30,513               5,878
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and
    equipment.........................           (63)             (7,380)             (9,442)            (11,698)
  Payments for investments............            --                 (15)                (10)               (645)
  Dividends from affiliated
    companies.........................           375                  --                  --                  --
  Proceeds from sale of investments...         3,000                 608                  --               1,102
  Proceeds from sale of property,
    plant and equipment...............         1,413                  --                  --                  --
                                            --------            --------            --------           ---------
  Net cash provided (used) by
    investing activities..............         4,725              (6,787)             (9,452)            (11,241)
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payments on note payable to Land
    O'Lakes Farmland Feed LLC.........            --             (56,976)            (15,023)                 --
  Proceeds from note payable to Land
    O'Lakes Farmland Feed LLC.........            --              15,445                  --             132,062
  Payments on term loan...............            --                  --                  (8)           (156,023)
  Capital contributions by members....            --                 391                  --                  --
  Cash distribution to parent.........       (21,417)                 --                  --                  --
                                            --------            --------            --------           ---------
  Net cash used by financing
    activities........................       (21,417)            (41,140)            (15,031)            (23,961)
  Net (decrease) increase in cash and
    short-term investments............        (6,310)             (7,716)              6,030             (29,324)
Cash and short-term investments at
  beginning of period.................         6,654              14,370               8,340              37,664
                                            --------            --------            --------           ---------
Cash and short-term investments at end
  of period...........................      $    344            $  6,654            $ 14,370           $   8,340
                                            ========            ========            ========           =========
</Table>

          See accompanying notes to consolidated financial statements

                                       F-68
<PAGE>

                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

                      CONSOLIDATED STATEMENTS OF EQUITIES

<Table>
<Caption>
                                                  ADDITIONAL                 RETAINED
                                         COMMON    PAID-IN     CONTRIBUTED   (DEFICIT)
                                         STOCK     CAPITAL       CAPITAL     EARNINGS      TOTAL
                                         ------   ----------   -----------   ---------   ---------
                                                             ($ IN THOUSANDS)
<S>                                      <C>      <C>          <C>           <C>         <C>
BALANCE DECEMBER 31, 2000..............  $ 100    $ 184,900     $      --    $ (2,112)   $ 182,888
  Net loss.............................                                       (14,136)     (14,136)
  Land O'Lakes acquisition.............   (100)    (184,900)      366,897      16,248      198,145
                                         -----    ---------     ---------    --------    ---------
BALANCE OCTOBER 11, 2001...............     --           --       366,897          --      366,897
  Net earnings.........................                                         6,256        6,256
                                         -----    ---------     ---------    --------    ---------
BALANCE DECEMBER 31, 2001..............     --           --       366,897       6,256      373,153
  Capital contribution.................                                           391          391
  Net earnings.........................                                        47,308       47,308
                                         -----    ---------     ---------    --------    ---------
BALANCE DECEMBER 31, 2002..............     --           --       367,288      53,564      420,852
  Non-cash distribution................                          (256,106)                (256,106)
  Cash distribution....................                           (21,417)                 (21,417)
  Net loss.............................                                       (15,268)     (15,268)
                                         -----    ---------     ---------    --------    ---------
BALANCE DECEMBER 31, 2003..............  $  --    $      --     $  89,765    $ 38,296    $ 128,061
                                         =====    =========     =========    ========    =========
</Table>

          See accompanying notes to consolidated financial statements.

                                       F-69
<PAGE>

                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           ($ IN THOUSANDS IN TABLES)

1.  ORGANIZATION

     Purina Mills, LLC ("the Company") was established in October, 2001 through
the merger of Purina Mills, Inc. with a wholly-owned subsidiary of Land O'Lakes,
Inc. As a result of the merger, Purina Mills, Inc. was reorganized as a limited
liability company, renamed Purina Mills, LLC, and was contributed to Land
O'Lakes Farmland Feed LLC ("Land O'Lakes Farmland Feed") on October 11, 2001.

     The merger was accounted for as a purchase transaction in accordance with
Statement of Financial Accounting Standards No. 141 ("SFAS 141") and,
accordingly, the consolidated financial statements for periods subsequent to
October 11, 2001 reflect the purchase price, including transaction costs,
allocated to tangible and intangible assets acquired and liabilities assumed,
based on their estimated fair value as of October 11, 2001. The consolidated
financial statements for the period January 1, 2001 through October 11, 2001
have been prepared using the predecessor company's cost basis. The predecessor
company, Purina Mills, Inc., emerged from Chapter 11 bankruptcy on June 30,
2000.

     Since October 2001, Land O'Lakes Farmland Feed has been integrating the
Company's operations into its own to decrease operating costs and to generate
other integration-related synergies. In January 2003, Nestle Purina PetCare
Company ("NPPC") consented to the transfer of the Purina license from the
Company to Land O'Lakes Farmland Feed. This transfer granted Land O'Lakes
Farmland Feed the exclusive right to use the Purina, Chow and the "Checkerboard"
Nine Square logo on a perpetual, royalty-free basis. On January 1, 2003, the
Company distributed most of its net assets to its parent, Land O'Lakes Farmland
Feed. At December 31, 2003, the Company still owns a significant amount of
property, plant, and equipment assets which generated no revenue for the
Company, as these assets are operated and controlled by Land O'Lakes Farmland
Feed.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  STATEMENT PRESENTATION

     The consolidated financial statements include the accounts of the Company
and wholly-owned and majority-owned subsidiaries and limited liability
companies. Intercompany balances and transactions have been eliminated. The
Company's parent company, Land O'Lakes Farmland Feed, conducts its operations
using property, plant, and equipment assets of the Company. Accordingly, the
consolidated financial statements reflect depreciation expense associated with
these assets for which no reimbursement is received from the parent company.

  REVENUE RECOGNITION

     The Company recognizes revenue when products are shipped and the customer
takes ownership and assumes risk of loss, collection of the relevant receivables
is probable, persuasive evidence of an arrangement exists and sales price is
fixed or determinable.

  CASH AND SHORT-TERM INVESTMENTS

     Cash and short-term investments include short-term, highly liquid
investments with original maturities of three months or less.

                                       F-70
<PAGE>
                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  INVENTORIES

     Inventories are valued at the lower of cost or market. Cost is determined
on an average cost basis.

  DERIVATIVE COMMODITY INSTRUMENTS

     In 2003, the Company did not use derivative commodity instruments. During
2002, the Company used derivative commodity instruments, primarily futures
contracts, to reduce the exposure to changes in commodity prices. These
contracts were not designated as hedges under Statement of Financial Accounting
Standards (SFAS) No. 133, "Accounting for Derivative Instruments and Hedging
Activities". The futures contracts were marked to market each month and gains
and losses were recognized in earnings.

  INVESTMENTS

     The equity method of accounting is used for investments in which the
Company has significant influence. Generally, this represents ownership of at
least 20 percent and not more than 50 percent. Investments in less than 20
percent owned companies are stated at cost.

  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment are stated at cost. Depreciation is
calculated using the straight-line method over the estimated useful life (10 to
30 years for land improvements and buildings and building equipment and 5 to 10
years for machinery and equipment) of the respective assets in accordance with
the straight-line method.

  GOODWILL AND OTHER INTANGIBLE ASSETS

     In 2003, the Company's goodwill, Purina license, and other intangible
assets were distributed to its parent company, Land O'Lakes Farmland Feed.

     Goodwill represents the excess of the purchase price over the fair value of
acquired businesses. Upon adoption of the remaining provisions of SFAS No. 142,
"Goodwill and Other Intangible Assets," on January 1, 2002, the Company no
longer amortized goodwill. See Note 9 for pro forma effects of adopting this
standard.

     At December 31, 2002, other intangible assets consisted primarily of
trademarks, patents, and agreements not to compete. Certain trademarks were not
amortized because they had indefinite lives. The remaining other intangible
assets were amortized using the straight-line method over their estimated useful
lives, ranging from 3 to 12 years.

  RECOVERABILITY OF LONG-LIVED ASSETS

     The Company assesses the recoverability of long-lived assets whenever
events or changes in circumstance indicate that expected future undiscounted
cash flows might not be sufficient to support the carrying amount of an asset.
The Company deems an asset to be impaired if a forecast of undiscounted future
operating cash flows is less than its carrying amount. If an asset is determined
to be impaired, the loss is measured as the amount by which the carrying value
of the asset exceeds its fair value. The assessment for the Company's fixed
assets, which generate no cash for the Company, is determined based on the
parent Company's undiscounted future cash flows.

                                       F-71
<PAGE>
                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  INCOME TAXES

     Since the merger and reorganization in October, 2001, the Company's taxable
operations pass directly to its parent under the LLC organization. As a result,
no provision for income taxes is provided in the accompanying consolidated
statements of operations. Prior to that date, income taxes were recorded in
accordance with the liability method of accounting. Deferred taxes were
recognized for the estimated taxes ultimately payable or recoverable based on
enacted tax law. Changes in enacted tax rates were reflected in the tax
provision as they occurred.

  ADVERTISING AND PROMOTION COSTS

     Advertising costs are expensed as incurred. Advertising costs were $0.0
million, $12.0 million, $2.5 million and $8.2 million for the years ended
December 31, 2003 and 2002, and for the periods from October 12, 2001 through
December 31, 2001 and January 1, 2001 through October 11, 2001, respectively.

  RESEARCH AND DEVELOPMENT

     Expenditures for research and development are charged to expense in the
year incurred. Total research and development expenses for the years ended
December 31, 2003 and 2002, and for the periods from October 12, 2001 through
December 31, 2001 and January 1, 2001 through October 11, 2001 were $0.0
million, $8.4 million, $2.3 million and $6.1 million, respectively.

  ACCOUNTING ESTIMATES

     The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates.

3.  SUPPLEMENTAL CASH FLOW INFORMATION

     In 2003, in connection with the transfer of the Purina license, the Company
distributed net assets to Land O'Lakes Farmland Feed through a non-cash
transaction. These net assets totaled $256.1 million and are summarized as
follows:

<Table>
<Caption>
                                                              AT JANUARY 1,
                                                                  2003
                                                              -------------
<S>                                                           <C>
Current assets..............................................    $131,911
Investments.................................................       1,142
Property, plant, and equipment, net.........................       6,015
Goodwill and other intangibles, net.........................     199,186
Other assets................................................      21,491
Current liabilities.........................................     (75,796)
Other noncurrent liabilities................................     (27,843)
                                                                --------
Total net assets distributed................................    $256,106
                                                                ========
</Table>

                                       F-72
<PAGE>
                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

4.  RECEIVABLES

     A summary of receivables at December 31 is as follows:

<Table>
<Caption>
                                                              2003    2002
                                                              ----   -------
<S>                                                           <C>    <C>
Trade receivables...........................................  $273   $   345
Notes from sale of trade receivables (see Note 5)...........    --    26,717
Other.......................................................   300     3,002
                                                              ----   -------
                                                               573    30,064
Less allowance for doubtful accounts........................    --     6,074
                                                              ----   -------
Total receivables, net......................................  $573   $23,990
                                                              ====   =======
</Table>

5.  RECEIVABLES PURCHASE FACILITY

     In December 2001, the Company along with Land O'Lakes, Inc. and Land
O'Lakes Farmland Feed, established a $100.0 million receivables purchase
facility with CoBank, ACB ("CoBank"). A wholly-owned, unconsolidated special
purpose entity ("SPE") was established to purchase certain receivables from the
Company, Land O'Lakes and Land O'Lakes Farmland Feed. CoBank had been granted an
interest in the pool of receivables owned by the SPE. Transfers of receivables
from the Company to the SPE were structured as sales and, accordingly, the
receivables transferred to the SPE were not reflected in the consolidated
balance sheet. In 2003, the Company's receivables, except for receivables of its
wholly-owned and majority-owned subsidiaries and limited liability companies,
were distributed to the parent company, Land O'Lakes Farmland Feed. The total
accounts receivable sold by the Company during 2003 and 2002 were $0.0 million
and $942.8 million, respectively.

6.  INVENTORIES

     A summary of inventories at December 31 is as follows:

<Table>
<Caption>
                                                              2003    2002
                                                              ----   -------
<S>                                                           <C>    <C>
Raw materials...............................................  $152   $33,207
Finished goods..............................................   551    14,413
                                                              ----   -------
Total inventories...........................................  $703   $47,620
                                                              ====   =======
</Table>

7.  INVESTMENTS

     The Company's investments at December 31 are as follows:

<Table>
<Caption>
                                                               2003     2002
                                                              ------   ------
<S>                                                           <C>      <C>
Y-Not, LLC..................................................  $  693   $  579
Eastern Block, Inc..........................................     558      524
Eastgate Feed and Grain, LLC................................     367      296
Harmony Farms, LLC..........................................      --    2,435
ESSV, LLC...................................................      --      893
Other.......................................................      76      764
                                                              ------   ------
Total investments...........................................  $1,694   $5,491
                                                              ======   ======
</Table>

                                       F-73
<PAGE>
                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     During 2003, the Company sold its interest in Harmony Farms, LLC and ESSV,
LLC for $3.0 million in cash and recorded a $0.9 million gain on the sale. In
2003 certain other investments were distributed to the Company's parent, Land
O'Lakes Farmland Feed.

8.  PROPERTY, PLANT AND EQUIPMENT

     A summary of property, plant and equipment at December 31 is as follows:

<Table>
<Caption>
                                                                2003       2002
                                                              --------   --------
<S>                                                           <C>        <C>
Land and land improvements..................................  $ 16,642   $ 17,167
Buildings and building equipment............................    50,227     52,766
Machinery and equipment.....................................   107,577    108,917
Construction in progress....................................        --      8,496
                                                              --------   --------
                                                               174,446    187,346
Less accumulated depreciation...............................    51,809     31,055
                                                              --------   --------
Total property, plant and equipment, net....................  $122,637   $156,291
                                                              ========   ========
</Table>

9.  GOODWILL AND OTHER INTANGIBLE ASSETS

     Goodwill  The Company adopted the remaining provisions of SFAS No. 142 on
January 1, 2002. Had SFAS No. 142 been effective January 1, 2001, net earnings
for 2001 would have been reported as follows:

<Table>
<Caption>
                                                                              POST-LOL       PRE-LOL
                                                POST-LOL       POST-LOL      OWNERSHIP      OWNERSHIP
                                               OWNERSHIP      OWNERSHIP     ------------   ------------
                                              ------------   ------------   OCTOBER 12,     JANUARY 1,
                                               YEAR ENDED     YEAR ENDED    2001 THROUGH   2001 THROUGH
                                              DECEMBER 31,   DECEMBER 31,   DECEMBER 31,   OCTOBER 11,
                                                  2003           2002           2001           2001
                                              ------------   ------------   ------------   ------------
<S>                                           <C>            <C>            <C>            <C>
Net (loss) earnings.........................    $(15,268)      $47,308         $6,256        $(14,136)
Add back: Goodwill amortization net of
  tax.......................................          --            --             --           5,070
                                                --------       -------         ------        --------
Net (loss) earnings.........................    $(15,268)      $47,308         $6,256        $ (9,066)
                                                ========       =======         ======        ========
</Table>

     The changes in the carrying amount of goodwill for the year ended December
31, 2003, are as follows:

<Table>
<S>                                                           <C>
Balance as of January 1, 2003...............................  $ 105,202
Distribution to parent company..............................   (105,202)
                                                              ---------
Balance as of December 31, 2003.............................  $      --
                                                              =========
</Table>

     During 2003, goodwill for the Company was distributed to the parent
company, Land O'Lakes Farmland Feed.

                                       F-74
<PAGE>
                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Other Intangible Assets  A summary of other intangible assets at December
31 is as follows:

<Table>
<Caption>
                                                              2003     2002
                                                              -----   -------
<S>                                                           <C>     <C>
Amortized other intangible assets:
  Patents, less accumulated amortization of $0 and $1,395,
     respectively...........................................  $ --    $14,978
  Other intangible assets, less accumulated amortization of
     $0 and $670, respectively..............................    --      2,103
                                                              -----   -------
Total amortized other intangible assets.....................    --     17,081
Total non-amortized other intangible assets-trademarks......    --     76,963
                                                              -----   -------
Total other intangible assets...............................  $ --    $94,044
                                                              =====   =======
</Table>

     Amortization expense for the year ended December 31, 2003, the year ended
December 31, 2002, the period from October 12, 2001 through December 31, 2001,
and the period from January 1, 2001 through October 11, 2001 was $0.0 million,
$3.3 million, $1.0 million, and $5.0 million, respectively. In 2003, other
intangible assets of the Company were distributed to the parent company, Land
O'Lakes Farmland Feed.

10.  FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following table provides information regarding the notional amount and
fair value of financial instruments, including derivative financial instruments.
The carrying value of financial instruments classified as current assets and
current liabilities, such as cash and short-term investments, receivables,
accounts payable, notes and short-term obligations, approximate fair value due
to the short-term maturity of the instruments.

     At December 31, 2002, the Company entered into futures and options contract
derivatives to reduce risk on the market value of inventory and fixed or
partially fixed purchase and sale contracts. The notional or contractual amount
of derivatives provided an indication of the extent of the Company's involvement
in such instruments at that time, but did not represent exposure to market risk
or future cash requirements under certain of these instruments.

<Table>
<Caption>
                                                                      AT DECEMBER 31,
                                                           -------------------------------------
                                                                 2003                2002
                                                           ----------------   ------------------
                                                           NOTIONAL   FAIR    NOTIONAL    FAIR
                                                            AMOUNT    VALUE    AMOUNT     VALUE
                                                           --------   -----   --------   -------
                                                                      (IN THOUSANDS)
<S>                                                        <C>        <C>     <C>        <C>
Derivative financial instruments:
  Commodity futures contracts:
     Commitments to purchase.............................   $  --     $ --    $ 23,924   $(1,775)
     Commitments to sell.................................      --       --     (22,761)       48
</Table>

11.  GAIN ON LEGAL SETTLEMENTS

     The Company recognized a gain on legal settlements of $3.2 million, $7.6
million and $4.5 million for the years ended December 31, 2003 and 2002 and for
the period from January 1, 2001 through October 11, 2001, respectively, related
to the litigation with vitamin product suppliers against whom the Company
alleged certain price-fixing claims.

                                       F-75
<PAGE>
                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

12.  PENSION AND OTHER POSTRETIREMENT PLANS

     In 2002, the Company participated in the Land O'Lakes defined benefit
pension plan which covered employees whose employment was not governed by the
terms of a collective bargaining agreement. On January 1, 2003 these employees
became employees of Land O'Lakes Farmland Feed. Plan benefits were generally
based on years of service and employees' highest compensation during five
consecutive years of employment. Annual payments to the pension trust fund were
determined in compliance with the Employee Retirement Income Security Act
(ERISA). The actuarial present values of accumulated plan benefits and net
assets available for benefits relating to only the Company's employees were not
available.

     Costs relating to the plan were allocated to the Company by Land O'Lakes in
2002. The Company's expenses relating to these plans was $0.0 million, $0.2
million and $0.1 million for the years ended December 31, 2003 and 2002 and for
the period from October 12, 2001, through December 31, 2001, respectively.

     The Company also had a discretionary capital accumulation plan (CAP), which
is an unfunded, defined benefit plan. This plan was assumed by Land O'Lakes
Farmland Feed as of January 1, 2003. The projected benefit obligation and the
accumulated benefit obligation of the unfunded plan was $26.8 million at
December 31, 2002. The accrued discretionary CAP liability was $26.8 million at
December 31, 2002. The expense for this plan was $1.7 million for 2002, $0.0
million for the period from October 12, 2001 through December 31, 2001 and $1.7
million for the period January 1, 2001 through October 11, 2001.

13.  COMMITMENTS AND CONTINGENCIES

     Total rental expense was $0.0 million, $5.8 million, $1.4 million, and $5.1
million for the years ended December 31, 2003 and 2002, for the periods from
October 12, 2001 through December 31, 2001 and January 1, 2001 through October
11, 2001, respectively. At December 31, 2003, there are no required minimum
annual lease payments under noncancellable operating leases.

  GUARANTEE OF PARENT DEBT

     In December 2003, Land O'Lakes, Inc., which owns 92% of the Company, issued
$175 million of senior secured notes, due 2010. In November 2001, Land O'Lakes,
Inc. issued $350 million of senior unsecured notes, due 2011. The notes are
guaranteed by the Company and by certain of its domestic wholly-owned
subsidiaries.

     This guarantee is a general unsecured obligation, ranks equally in right of
payment with all existing and future senior indebtedness of Land O'Lakes, is
senior in right of payment to all existing and future subordinated obligations
of Land O'Lakes, and is effectively subordinated to any secured indebtedness of
Land O'Lakes and its subsidiaries, including the Company, to the extent of the
value of the assets securing such indebtedness. The maximum potential amount of
future payments that the Company would be required to make is $525 million as of
December 31, 2003. Currently, the Company does not record a liability regarding
the guarantee. The Company has no recourse provision that would enable it to
recover amounts paid under the guarantee from Land O'Lakes, Inc. or any other
parties.

                                       F-76
<PAGE>
                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The notes are not guaranteed by certain majority-owned subsidiaries of the
Company (the "Non-Guarantors"). Summarized financial information of the
Non-Guarantors, which is consolidated in the financial statements of the
Company, as of and for the years ended December 31, are as follows:

<Table>
<Caption>
                                                               2003     2002
                                                              ------   ------
<S>                                                           <C>      <C>
Total assets................................................  $  260   $1,933
Net sales...................................................   3,051    1,859
Net loss....................................................     (72)    (625)
</Table>

     In November 2001, Land O'Lakes, Inc. entered into term facilities
consisting of a $325 million five-year Term Loan A facility and a $250 million
seven-year Term Loan B facility. These facilities are unconditionally guaranteed
by the Company and certain of its wholly-owned subsidiaries. The maximum
potential payment related to this guarantee is $245 million as of December 31,
2003. The Company does not currently record a liability related to the guarantee
of the Term Loans, and the Company has no recourse provisions that would enable
it to recover from Land O'Lakes, Inc. or any other parties.

  GENERAL

     The Company is currently and from time to time involved in litigation and
environmental claims incidental to the conduct of business. The damages claimed,
in some of these cases, are substantial. Although the amount of liability that
may result from these matters cannot be ascertained, the Company does not
currently believe that, in the aggregate, they will result in liabilities
material to the Company's consolidated financial condition, future results of
operations or cash flows.

14.  RELATED PARTY TRANSACTIONS

     The Company records depreciation expense for property, plant, and equipment
assets which are used by the parent company, Land O'Lakes Farmland Feed, to
conduct its business. The Company receives no reimbursement for this expense,
which was $22.7 million for 2003.

     For 2003, the Company did not pay for certain selling, general and
administrative expenses. These costs include sales and marketing support,
corporate and other administrative and management costs which were paid for and
expensed by Land O'Lakes Farmland Feed.

15.  ALLOWANCE FOR DOUBTFUL ACCOUNTS

     The activity in the allowance for doubtful accounts is as follows:

<Table>
<Caption>
                                             BALANCE AT
                                             BEGINNING    CHARGES TO             BALANCE AT
DESCRIPTION                                   OF YEAR      EXPENSE      OTHER    END OF YEAR
-----------                                  ----------   ----------   -------   -----------
<S>                                          <C>          <C>          <C>       <C>
Year ended December 31, 2003...............    $6,074        $ --      $(6,074)    $   --
Year ended December 31, 2002...............     5,649         425           --      6,074
October 12, 2001 through December 31,
  2001.....................................     6,205          --         (556)     5,649
January 1, 2001 through October 11, 2001...     7,390          --       (1,185)     6,205
</Table>

                                       F-77
<PAGE>
                               PURINA MILLS, LLC
                         (FORMERLY PURINA MILLS, INC.)

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

16.  QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

<Table>
<Caption>
                                       FIRST    SECOND     THIRD    FOURTH      FULL
2003                                  QUARTER   QUARTER   QUARTER   QUARTER     YEAR
----                                  -------   -------   -------   -------   --------
<S>                                   <C>       <C>       <C>       <C>       <C>
Net sales...........................  $12,628   $15,685   $11,808   $11,641   $ 51,762
Gross loss..........................   (4,022)   (4,280)   (4,173)   (3,280)   (15,755)
Net loss............................   (2,868)   (3,771)   (4,120)   (4,509)   (15,268)
</Table>

<Table>
<Caption>
                                   FIRST      SECOND     THIRD      FOURTH      FULL
2002                              QUARTER    QUARTER    QUARTER    QUARTER      YEAR
----                              --------   --------   --------   --------   --------
<S>                               <C>        <C>        <C>        <C>        <C>
Net sales.......................  $214,863   $199,919   $205,511   $269,379   $889,672
Gross profit....................    36,870     35,840     37,072     38,545    148,327
Net earnings....................     9,116      5,957     10,098     22,137     47,308
</Table>

                                       F-78
<PAGE>

            REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Members and Management
Moark, LLC and Subsidiaries
Chesterfield, Missouri

     We have audited the accompanying consolidated balance sheet of Moark, LLC
and Subsidiaries as of December 27, 2003 and February 1, 2003, and the related
consolidated statements of operations, members' equity and cash flows for the
eleven months ended December 27, 2003 and for the year ended February 1, 2003.
These consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

     We conducted our audits in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain reasonable assurance about whether the
consolidated financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the consolidated financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall consolidated financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
Moark, LLC and Subsidiaries as of December 27, 2003 and February 1, 2003, and
the consolidated results of their operations and their cash flows for the eleven
months ended December 27, 2003 and the year ended February 1, 2003, in
conformity with U.S. generally accepted accounting principles.

                                               /s/ MOORE STEPHENS FROST
                                          --------------------------------------
                                               Certified Public Accountant

Little Rock, Arkansas
January 20, 2004

                                       F-79
<PAGE>

                          MOARK, LLC AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET
                     DECEMBER 27, 2003 AND FEBRUARY 1, 2003

<Table>
<Caption>
                                                              DECEMBER 27,   FEBRUARY 1,
                                                                  2003           2003
                                                              ------------   ------------
<S>                                                           <C>            <C>
                                         ASSETS
Current assets
  Cash and cash equivalents.................................  $  3,607,394   $  8,520,673
  Accounts receivable -- trade, less allowance for doubtful
     accounts of $2,088,686 and $1,091,799, respectively....    59,998,841     43,688,012
  Inventories...............................................    39,285,698     37,607,594
  Refundable income taxes...................................            --         63,380
  Current portion of notes receivable.......................       258,224        316,580
  Prepaid expenses and other current assets.................     2,848,511      2,799,440
                                                              ------------   ------------
     Total current assets...................................   105,998,668     92,995,679
                                                              ------------   ------------
Property, plant and equipment
  Land......................................................     8,157,855      8,945,544
  Land improvements.........................................       837,324        802,868
  Buildings and leasehold improvements......................    43,375,647     44,675,270
  Machinery and equipment...................................    62,030,112     56,188,621
  Vehicles..................................................     7,942,765      7,347,461
  Furniture and fixtures....................................     1,186,762      1,019,313
  Construction in progress..................................     1,762,265      2,042,861
                                                              ------------   ------------
                                                               125,292,730    121,021,938
  Less accumulated depreciation.............................   (30,368,066)   (21,642,249)
                                                              ------------   ------------
Net property, plant and equipment...........................    94,924,664     99,379,689
                                                              ------------   ------------
Investments, intangibles and other assets
  Other assets..............................................       786,484      1,286,488
  Notes receivable, less current portion....................     3,525,619      3,654,008
  Investment in affiliates..................................     9,001,694      3,699,087
  Assets held for sale......................................     4,940,846      3,512,652
  Intangible assets -- finite-lived, net....................     2,785,804      3,828,303
  Goodwill..................................................    63,985,483     62,235,483
                                                              ------------   ------------
     Total investments, intangibles and other assets........    85,025,930     78,216,021
                                                              ------------   ------------
     Total assets...........................................  $285,949,262   $270,591,389
                                                              ============   ============

                             LIABILITIES AND MEMBERS' EQUITY
Current liabilities
  Notes payable.............................................  $         --   $ 22,421,871
  Accounts payable..........................................    31,132,383     23,442,090
  Accrued expenses and other current liabilities............    10,591,205      8,379,688
  Income taxes payable......................................       580,224             --
  Current maturities of long-term debt and capital lease
     obligations............................................     7,587,394     19,511,414
  Current deferred income taxes.............................     2,200,000      2,949,000
                                                              ------------   ------------
     Total current liabilities..............................    52,091,206     76,704,063
                                                              ------------   ------------
Long-term debt and capital lease obligations, less current
  maturities................................................    98,972,338     91,034,788
                                                              ------------   ------------
Deferred income taxes.......................................    17,725,000     13,484,300
                                                              ------------   ------------
Liabilities held for sale...................................       531,133        291,906
                                                              ------------   ------------
Members' equity.............................................   116,629,585     89,076,332
                                                              ------------   ------------
     Total liabilities and members' equity..................  $285,949,262   $270,591,389
                                                              ============   ============
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                       F-80
<PAGE>

                          MOARK, LLC AND SUBSIDIARIES

                      CONSOLIDATED STATEMENT OF OPERATIONS
  FOR THE ELEVEN MONTHS ENDED DECEMBER 27, 2003 AND THE YEAR ENDED FEBRUARY 1,
                                      2003

<Table>
<Caption>
                                                              DECEMBER 27,   FEBRUARY 1,
                                                                  2003           2003
                                                              ------------   ------------
<S>                                                           <C>            <C>
Net sales...................................................  $496,002,145   $408,268,443
Cost of sales...............................................   427,257,562    374,984,080
                                                              ------------   ------------
Gross profit................................................    68,744,583     33,284,363
Expenses
  General and administrative................................    24,762,315     18,141,316
  Selling...................................................     9,662,270     12,235,544
                                                              ------------   ------------
Total expenses..............................................    34,424,585     30,376,860
                                                              ------------   ------------
Operating income............................................    34,319,998      2,907,503
Other income (expense)
  Interest expense..........................................    (6,580,460)    (6,374,425)
  Interest and other income.................................     1,966,521      1,239,019
  Equity in earnings (loss) of affiliates...................    11,282,607     (1,284,388)
  Gain (loss) on sale of assets.............................       553,903       (125,560)
                                                              ------------   ------------
                                                                 7,222,571     (6,545,354)
                                                              ------------   ------------
Income (loss) before income taxes and discontinued
  operations................................................    41,542,569     (3,637,851)
Income tax expense (benefit)................................     4,054,164     (1,948,594)
                                                              ------------   ------------
Income (loss) before discontinued operations................    37,488,405     (1,689,257)
Loss from operations of discontinued component..............     1,335,152        675,331
                                                              ------------   ------------
Net income (loss)...........................................  $ 36,153,253   $ (2,364,588)
                                                              ============   ============
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                       F-81
<PAGE>

                          MOARK, LLC AND SUBSIDIARIES

                   CONSOLIDATED STATEMENT OF MEMBERS' EQUITY
  FOR THE ELEVEN MONTHS ENDED DECEMBER 27, 2003 AND THE YEAR ENDED FEBRUARY 1,
                                      2003

<Table>
<Caption>
                                                                MEMBERS'
                                                                 EQUITY
                                                              ------------
<S>                                                           <C>
BALANCE -- FEBRUARY 2, 2002.................................  $ 91,506,174
  Net loss..................................................    (2,364,588)
  Distribution to members, net..............................       (65,254)
                                                              ------------
BALANCE -- FEBRUARY 1, 2003.................................    89,076,332
  Net income................................................    36,153,253
  Distribution to members...................................    (8,600,000)
                                                              ------------
BALANCE -- DECEMBER 27, 2003................................  $116,629,585
                                                              ============
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                       F-82
<PAGE>

                          MOARK, LLC AND SUBSIDIARIES

                      CONSOLIDATED STATEMENT OF CASH FLOWS
  FOR THE ELEVEN MONTHS ENDED DECEMBER 27, 2003 AND THE YEAR ENDED FEBRUARY 1,
                                      2003

<Table>
<Caption>
                                                              DECEMBER 27,   FEBRUARY 1,
                                                                  2003           2003
                                                              ------------   ------------
<S>                                                           <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income (loss).........................................  $ 36,153,253   $ (2,364,588)
  Adjustments to reconcile net income (loss) to net cash
     provided (used) by operating activities
     Depreciation...........................................     8,999,519      9,263,349
     Amortization...........................................     1,042,499        329,495
     (Gain) loss on sale of assets..........................      (553,902)       125,560
     Equity in (income) loss of affiliates..................   (11,282,607)     1,284,388
     Net change in operating assets of discontinued
       operations...........................................    (1,188,967)      (530,583)
     Change in deferred income taxes........................     3,491,700     (3,328,034)
     Change in operating assets and liabilities
       Accounts receivable -- trade.........................   (16,310,829)    (6,851,525)
       Inventories..........................................    (1,678,104)    (7,719,675)
       Refundable income taxes..............................        63,380      1,818,605
       Prepaid expenses and other current assets............       (49,071)       787,440
       Accounts payable.....................................     7,690,293      3,329,815
       Accrued expense and other current liabilities........     2,211,517      3,021,629
       Income taxes payable.................................       580,224             --
                                                              ------------   ------------
  Net cash provided by (used in) operating activities.......    29,168,905       (834,124)
                                                              ------------   ------------
CASH FLOWS FROM INVESTING ACTIVITIES
  Accretion of bond discount................................            --        (21,837)
  Proceeds from sale of assets..............................     1,321,185        631,158
  Purchase of property, plant and equipment.................    (5,311,777)    (4,767,806)
  Purchase of subsidiaries, net of cash acquired............    (1,750,000)    (5,942,584)
  Investment in affiliates..................................     5,980,000       (984,585)
  Payment of acquisition costs..............................            --        (75,927)
  Purchase of minority interest.............................            --     (2,000,000)
  Other assets..............................................       500,004         72,140
  Collections on note receivable............................       186,745      1,969,886
                                                              ------------   ------------
  Net cash provided by (used in) investing activities.......       926,157    (11,119,555)
                                                              ------------   ------------
CASH FLOWS FROM FINANCING ACTIVITIES
  Net (repayments) borrowings on notes payable..............    (8,229,978)     7,381,385
  Repayments of capital lease obligations...................    (2,781,003)      (929,305)
  Proceeds from long-term debt..............................        21,581         32,040
  Repayments of long-term debt..............................   (15,348,941)    (8,416,620)
  Distributions to members, net.............................    (8,600,000)       (65,254)
                                                              ------------   ------------
  Net cash provided by (used in) financing activities.......   (35,008,341)    (1,997,754)
                                                              ------------   ------------
  Net decrease in cash and cash equivalents.................    (4,913,279)   (13,951,433)
Cash and cash equivalents -- beginning of year..............     8,520,673     22,472,106
                                                              ------------   ------------
Cash and cash equivalents -- end of year....................  $  3,607,394   $  8,520,673
                                                              ============   ============
Supplementary disclosures of cash flow information
  Cash paid during the year for:
     Interest...............................................  $  6,586,193   $  7,543,223
     Income taxes (net of refunds received).................       581,195       (418,052)
Supplementary disclosure of non-cash transactions
  Purchase of property, plant and equipment through capital
     lease obligations......................................  $         --   $ 11,447,785
</Table>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.

                                       F-83
<PAGE>

                          MOARK, LLC AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 27, 2003 AND FEBRUARY 1, 2003

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     a. Basis of presentation -- On February 2, 2000, Land O'Lakes, Inc. and the
Moark group of affiliated companies established a new joint venture ("Moark,
LLC") to facilitate the strategy of becoming a top tier marketer and producer of
shell eggs and processed egg products in the United States. In connection with
the formation of this venture, Land O'Lakes, Inc. contributed cash and a
commitment to provide additional funding and the Moark group contributed their
existing egg and egg product operations.

     b. Principles of consolidation -- The consolidated financial statements
include the accounts of Moark, LLC and all subsidiaries in which Moark, LLC has
the ability to exercise significant control over operating and financial
policies. The entities (collectively referred to as "the Company") which are
included in the consolidated financial statements are Moark, LLC, Premier Farms,
LLC, Moark Egg Corporation, Norco Ranch Holding Company, Inc., Norco Ranch,
Inc., Hi Point Industries, LLC, L&W Egg Products, Inc., Kofkoff Egg Farm, LLC,
Whip-O-Will Egg Farms, LLC, Pacheco Egg Farms, LLC, Kofkoff Feed, Inc.,
Colchester Foods, Inc., Fitchville Realty, Inc., Egg Express, Inc., McAnally
Enterprises, LLC, Southern New England Egg, LLC, Cutler at Philadelphia, LLC,
Cutler at Abbeville, LLC, Sunbest Farms of Iowa, LLC, and Sunbest Foods of Iowa,
Inc. All significant intercompany balances and transactions have been
eliminated.

     c. Business environment -- The Company operates as a marketer and producer
of shell eggs and egg products covering the majority of the United States. As
such, it operates in an environment wherein the commodity nature of both its
products for sale and its primary raw materials causes sales prices and
production costs to fluctuate, often on a short-term basis, due to the
world-wide supply and demand situation for those commodities. The supply and
demand factors for its products for sale and the supply and demand factors for
its primary raw materials correlate to a degree, but are not the same, thereby
causing margins between sales prices and production costs to increase, to
decrease, or to invert, often on a short-term basis.

     d. Limited liability company -- Since Moark, LLC is a limited liability
company, no interest holder of the Company shall be personally liable for the
debts, obligations, or liabilities of Moark, LLC unless the individual has
signed a specific personal guarantee. Moark, LLC shall dissolve upon the sale of
all or substantially all of the property of Moark, LLC; the vote by the managers
to dissolve, wind up and liquidate the Company; entry of a decree of judicial
dissolution pursuant to a legal authority; on December 31, 2050.

     e. Fiscal year -- During the eleven months ended December 27, 2003, the
Company changed its year end to use a 52-53 week fiscal year ending on the last
Saturday in December. Prior to this change, the Company's fiscal year ended on
the Saturday closest to January 31. The eleven months ended December 27, 2003
and the year ended February 1, 2003 were 48 and 52 week periods, respectively.

     f. Revenue recognition -- Revenue is recognized by the Company when the
following criteria are met: persuasive evidence of an agreement exists; delivery
has occurred or services have been rendered; the Company's price to the buyer is
fixed and determinable; and collectibility is reasonably assured.

     g. Cash equivalents -- For purposes of the consolidated statement of cash
flows, the Company considers all highly liquid instruments with an original
maturity of three months or less to be cash equivalents.

     h. Accounts receivable -- The Company reviews their customer accounts on a
periodic basis and records a reserve for specific amounts that the Company feels
may not be collected. In addition, the Company has established a general reserve
based on historical percentages of bad debts. Amounts will be written off at the
point when collection attempts on the accounts have been exhausted. Management
uses

                                       F-84
<PAGE>
                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

significant judgment in estimating uncollectible amounts. In estimating
uncollectible amounts, management considers factors such as current overall
economic conditions, industry-specific economic conditions, historical customer
performance and anticipated customer performance. Past due status is determined
based upon contractual terms. While management believes the Company's processes
effectively address its exposure to doubtful accounts, changes in economic,
industry or specific customer conditions may require adjustment to the allowance
recorded by the Company.

     i. Inventories -- Layer flock inventories are valued at amortized costs.
All other inventories are stated at the lower of cost, determined using the
first-in, first-out method, or market.

     j. Property, plant and equipment -- Property, plant and equipment
contributed in connection with the initial establishment of the Company was
recorded at its estimated fair values at the date of contribution. Additions to
property, plant and equipment are recorded at original cost. Depreciation is
provided by the straight-line method over the estimated useful lives of the
related assets.

     k. Long-lived assets -- During the year ended February 1, 2003, the Company
adopted Statement of Financial Accounting Standards No. 144 "Accounting for the
Impairment or Disposal of Long-Lived Assets" which supercedes and amends No. 121
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed of." This statement requires that long-lived assets and certain
identifiable intangibles be reviewed for impairment whenever events or changes
in circumstances indicate that the carrying amounts of any asset may not be
recoverable. Recoverability of assets to be held and used is measured by a
comparison of the carrying amount of an asset to future net cash flows expected
to be generated by the asset. If such assets are considered to be impaired, the
impairment to be recognized is measured by the amount the carry amount of the
assets exceeds the fair value of the assets. Based upon management's assessment
of the existing assets, no impairment loss needs to be recognized at December
27, 2003.

     l. Goodwill -- As a result of certain acquisition and merger transactions,
the Company has recorded goodwill for the excess of the amount paid over the
fair value of the assets acquired at the date of the acquisition of merger.

     The Financial Accounting Standards Board (FASB) has issued Statement of
Financial Accounting Standards No. 142 "Goodwill and Other Intangible Assets"
(SFAS 142). SFAS 142 eliminated the requirement for systematic amortization of
goodwill and replaced this with a requirement to evaluate the goodwill for
impairment at least on an annual basis. The Company adopted SFAS 142, effective
February 3, 2002. No impairment loss resulted from the impairment test completed
during the eleven months ended December 27, 2003, the year ended February 1,
2003 or on the date of adoption.

     m. Franchise agreements -- Fees paid to acquire franchises are reported as
intangible assets-finite-lived, net of accumulated amortization and are being
amortized to operations over the life of the franchise on the straight-line
method. The franchise agreements granted certain rights to the Company to
produce, sell and distribute certain product lines for an initial term of twenty
years with options to renew. The agreements required an initial payment and
monthly service fees based on a percentage on net sales of the products sold.
The Company has also agreed to comply with franchise requirements relating to
insurance limits, feed additives, packaging supplies, and promotional materials.

     n. Other assets -- Other assets consist primarily of long-term grower
advances, the long-term portion of a prepaid lease agreement and deposits. The
lease agreement is being expensed over the term of the lease.

     o. Income taxes -- The Company utilizes the liability method on accounting
for income taxes. This method requires the Company to recognize deferred tax
assets and liabilities for the expected future tax consequences of events that
have been recognized in its financial statements or tax returns. Under this

                                       F-85
<PAGE>
                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

method, deferred tax assets and liabilities are determined based on the
difference between the financial statement basis of the assets and liabilities
and their related tax basis using enacted tax rates in effect for the years in
which the differences are expected to be recovered.

     A portion of the Company's inventory has been valued using the farm price
method for income tax reporting purposes. This results in these inventories
being reflected at a lower value in the tax returns with lower taxable income
reported. Current deferred income taxes relate primarily to this difference
between financial statements and taxable income. Net operating loss
carryforwards have been used to reduce current deferred income taxes.

     Timing differences exist for depreciation on certain assets due to the use
of the accelerated cost recovery system of depreciation for income tax reporting
purposes. In addition, certain of the Company's incorporated subsidiaries
utilized the cash basis method of accounting for income tax reporting prior to
being acquired. The difference between this method and the accrual method is
being recorded in taxable income over a ten year period. Long-term deferred
income taxes relate primarily to these differences.

     Moark, LLC, and several of its subsidiaries are limited liability companies
and as such, are taxed as partnerships for income tax purposes. Accordingly, the
taxable income or loss of these entities is reported on the individual income
tax returns of their members. No provision for income taxes or deferred income
tax liability related to these entities are included in the accompanying
consolidated financial statements.

     p. Advertising -- The Company expenses the costs of advertising as
incurred. Advertising costs during the eleven months ended December 27, 2003 and
the year ended February 1, 2003 were approximately $1,835,000 and $3,400,000,
respectively.

     q. Shipping and handling -- All shipping and handling costs are expensed as
incurred and are included in cost of sales in the accompanying statement of
operations.

     r. Estimates -- The preparation of the financial statements in conformity
with accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported
amounts of certain assets and liabilities and disclosures of contingent assets
and liabilities at the date of the financial statements and the amounts of
revenues and expenses during the reporting period. Actual results could differ
from those estimates.

     s. Fair value -- As of December 27, 2003 and February 1, 2003, the stated
value of the Company's long-term receivables and long-term debt approximates
their fair value based on current market rates for financial instruments of the
same remaining maturities and with similar credit quality.

     t. Reclassifications -- Certain reclassifications have been made to the
February 1, 2003 amounts to conform to the December 27, 2003 presentation. The
reclassifications had no impact on the net loss.

     u. Recently issued accounting pronouncements -- In August 2001, the
Financial Accounting Standards Board issued Statement of Financial Accounting
Standard No. 143, "Accounting for Asset Retirement Obligations." This statement
requires the Company to recognize the fair value of the liability associated
with the cost the Company would be obligated to incur in order to retire an
asset at some point in the future. The liability would be recognized in the
period in which it is incurred and can be reasonably estimated. The standard is
effective for fiscal years beginning after June 15, 2002. The Company has
elected early implementation of this standard. The Company reviews its assets
and believes that is has no assets that will require funds to retire at some
point in the future.

2.  ACQUISITIONS AND MERGERS

     Effective February 19, 2002, the Company entered into agreements to acquire
certain assets of Sunbest Farms of Iowa, LLC and Latco, Inc. as well as the
stock of Sunbest Foods of Iowa, Inc. This

                                       F-86
<PAGE>
                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

group of entities was jointly operating in a shell egg production operation in
Iowa and owned a 50% interest in a shell egg operation in Utah. The purchase
price for the above operations was approximately $3,150,000, plus the assumption
of certain liabilities. In addition, the Company simultaneously entered into two
agreements for the layer production and pullet production facilities in Iowa for
ten-year terms with an option to purchase these assets at the termination of the
agreements. The layer production agreement met the requirement for treatment as
a capitalized lease obligation and, accordingly, the associated assets and
corresponding lease obligations have been recorded in the accompanying financial
statements.

3.  INVENTORIES

     Inventories consist of:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
<S>                                                          <C>            <C>
Layer flocks and pullets...................................  $23,061,272    $21,753,749
Feed and feed ingredients..................................    4,942,245      4,255,767
Egg and egg products.......................................    8,632,896      8,905,826
Supplies and other.........................................    2,649,285      2,692,252
                                                             -----------    -----------
                                                             $39,285,698    $37,607,594
                                                             ===========    ===========
</Table>

4.  NOTES RECEIVABLE

     Notes receivable consist of the following:

<Table>
<Caption>
                                                              DECEMBER 27,   FEBRUARY 1,
                                                                  2003          2003
                                                              ------------   -----------
<S>                                                           <C>            <C>
Note receivable from an individual; interest at 8%; due in
  monthly installments of $34,942, including interest,
  through December 2019.....................................   $3,656,205    $3,774,390
Various notes receivable; interest at 8%; due in monthly
  installments including interest, through February 2004....      127,638       196,198
                                                               ----------    ----------
                                                                3,783,843     3,970,588
Less current portion........................................      258,224       316,580
                                                               ----------    ----------
Notes receivable, less current portion......................   $3,525,619    $3,654,008
                                                               ==========    ==========
</Table>

     The Company reviews their note receivable on a periodic basis and records a
reserve for specific amounts that the Company feels may not be collected. At the
point the Company records this amount in reserve, interest income will no longer
be accrued. Amounts will be written off when collection attempts on the amounts
have been exhausted. All notes receivable are considered fully collectible, and
accordingly, no provisions have been made at December 27, 2003 and February 1,
2003.

5.  CAPITALIZED LEASES

     The Company is obligated for certain property, plant and equipment under
capital leases that expire at various dates during the next several years.
Assets under capital leases, excluding land, are being amortized over their
useful lives which range from five to twenty years. The amortization expense is
included with depreciation expense in the accompanying statement of operations
and cash flows.

                                       F-87
<PAGE>
                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Assets under capital leases consist of the following:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
<S>                                                          <C>            <C>
Land.......................................................  $   200,000    $   200,000
Buildings..................................................    7,199,618      7,199,618
Machinery and equipment....................................    7,238,865      7,238,865
Accumulated amortization...................................   (2,393,397)    (1,137,178)
                                                             -----------    -----------
Net assets under capitalized lease.........................  $12,245,086    $13,501,305
                                                             ===========    ===========
</Table>

     As of December 27, 2003, the future minimum lease payments under capital
leases are as follows:

<Table>
<S>                                                           <C>
2004........................................................  $ 1,945,050
2005........................................................    1,942,857
2006........................................................    1,941,291
2007........................................................    1,871,789
2008........................................................    1,704,902
Thereafter..................................................    4,631,253
                                                              -----------
Total minimum lease payments................................   14,037,142
Less amount representing interest...........................    2,556,132
                                                              -----------
Present value of future minimum lease payments..............  $11,481,010
                                                              ===========
</Table>

6.  INTANGIBLE ASSETS -- FINITE LIVED

     Intangible assets -- finite-lived consisted of the following:

<Table>
<Caption>
                                                   FRANCHISE
                                                      FEES        OTHER        TOTAL
                                                   ----------   ----------   ----------
<S>                                                <C>          <C>          <C>
Original costs...................................  $3,073,985   $1,370,247   $4,444,232
Accumulated amortization, February 1, 2003.......     371,857      244,072      615,929
  Amortization...................................     363,839      678,660    1,042,499
                                                   ----------   ----------   ----------
Accumulated amortization, December 27, 2003......     735,696      922,732    1,658,428
                                                   ----------   ----------   ----------
Net intangible assets -- finite-lived............  $2,338,289   $  447,515   $2,785,804
                                                   ==========   ==========   ==========
</Table>

     These intangible assets -- finite-lived are being amortized over the term
of the agreement or the estimated useful period. These lives range from 4 to 20
years. Further amortization expense at December 27, 2003 is as follows:

<Table>
<S>                                                           <C>
2004........................................................  $  438,760
2005........................................................     306,970
2006........................................................     185,321
2007........................................................     171,879
2008........................................................     171,879
Thereafter..................................................   1,510,995
                                                              ----------
                                                              $2,785,804
                                                              ==========
</Table>

                                       F-88
<PAGE>
                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

7.  GOODWILL

     The changes in the carrying value of goodwill during the eleven months
ended December 27, 2003 and the year ended February 1, 2003, are as follows:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
<S>                                                          <C>            <C>
Balance -- beginning of the period.........................  $62,235,483    $60,443,233
Goodwill acquired during the period........................    1,750,000      1,792,250
                                                             -----------    -----------
Balance -- end of the period...............................  $63,985,483    $62,235,483
                                                             ===========    ===========
</Table>

8.  ASSETS AND LIABILITIES HELD FOR SALE -- DISCONTINUED OPERATIONS

     In January 2004, the Company entered into a letter of intent to sell its
interest in Cutler at Philadelphia, LLC. Accordingly, these assets and
liabilities have been reported separately as assets and liabilities held for
sale on the balance sheet. The results of its operations for the eleven months
ended December 27, 2003 and the year ended February 1, 2003 are reported as a
component of discontinued operations in the statement of operations.

     Summarized results of operations for Cutler at Philadelphia, LLC for the
eleven months ended December 27, 2003 and the year ended February 1, 2003 are as
follows:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
<S>                                                          <C>            <C>
Sales......................................................  $19,453,076    $15,127,867
Loss from discontinued operations..........................    1,335,152        675,331
</Table>

9.  INVESTMENTS IN AFFILIATES

     The Company owns fifty percent of Grand Mesa Eggs, Inc., which operates as
a commercial egg producer with operations located in Colorado. During the year
ended February 1, 2003, the Company acquired fifty percent of Delta Egg Farm,
LLC ("Delta") through the purchase of Sunbest Foods of Iowa, Inc. Delta operates
as a producer of shell eggs with operations located in Utah. In addition, during
the year ended February 1, 2003, the Company entered into a joint venture in
which it owns a fifty percent interest in Moark/Fort Recovery Egg Marketing,
LLC, which operates as a wholesale egg distributor. The Company accounts for
these investments under the equity method. The investment reflects the initial
price paid for the ownership and there has been no amortization of any
differences between the level of

                                       F-89
<PAGE>
                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

investment and the underlying net assets. The following is summarized
information regarding one hundred percent of the affiliated companies' assets,
liabilities, equity and results of operations:

<Table>
<Caption>
                                            ELEVEN MONTHS ENDED DECEMBER 27, 2003
                                     ----------------------------------------------------
                                                                MOARK/FORT
                                                               RECOVERY EGG
                                     GRAND MESA   DELTA EGG     MARKETING,
                                     EGGS, INC.   FARM, LLC        LLC           TOTAL
                                     ----------   ----------   ------------   -----------
<S>                                  <C>          <C>          <C>            <C>
Current assets.....................  $4,788,016   $7,071,326    $8,527,172    $20,386,514
Property, plant and equipment,
  net..............................   2,172,268   19,060,973            --     21,233,241
Other assets.......................     156,945      313,034            --        469,979
Current liabilities................   1,875,843      671,638     4,066,054      6,613,535
Other liabilities..................   1,630,394   13,726,000            --     15,356,394
Stockholder or members' equity.....   3,610,992   12,047,695     4,461,118     20,119,805
Net sales..........................  12,133,716   48,769,188    77,969,744    138,872,648
Cost of goods sold.................   9,502,318   41,015,749    62,011,274    112,529,341
Selling, general and administrative
  expenses.........................     574,517    1,026,067       228,254      1,828,838
Net finance expense................      60,536    1,173,222            --      1,233,758
Other income (expense), net........      89,504           --            --         89,504
Income tax expense.................     805,000           --            --        805,000
Net income.........................   1,280,850    5,554,150    15,730,216     22,565,216
</Table>

<Table>
<Caption>
                                                 YEAR ENDED FEBRUARY 1, 2003
                                     ----------------------------------------------------
                                                                MOARK/FORT
                                                               RECOVERY EGG
                                     GRAND MESA   DELTA EGG     MARKETING,
                                     EGGS, INC.   FARM, LLC        LLC           TOTAL
                                     ----------   ----------   ------------   -----------
<S>                                  <C>          <C>          <C>            <C>
Current assets.....................  $2,597,767   $4,355,128    $4,320,740    $11,273,635
Property, plant and equipment,
  net..............................   2,522,194   20,325,186            --     22,847,380
Other assets.......................     179,399      328,519            --        507,918
Current liabilities................   1,563,102    4,891,288     3,669,988     10,124,378
Other liabilities..................   1,406,117   13,624,000            --     15,030,117
Stockholder or members' equity.....   2,330,141    6,493,545       650,752      9,474,438
Net sales..........................  10,720,380   16,705,845    39,077,354     66,503,579
Cost of goods sold.................  11,017,950   15,537,111    38,131,410     64,686,471
Selling, general and administrative
  expenses.........................     603,750    1,160,902       315,192      2,079,844
Net finance expense................     104,994    1,290,241            --      1,395,235
Income tax (benefit)...............    (338,675)          --            --       (338,675)
</Table>

                                       F-90
<PAGE>
                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

10.  NOTES PAYABLE

     Notes payable consist of the following:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
<S>                                                          <C>            <C>
Credit facilities, payable to Farm Credit Services;
  interest as 3.95%; $1,455,000 payable March 1, 2003,
  balance due June 1, 2003. Maximum amount of borrowings
  available at February 1, 2003 was $25,000,000 subject to
  a borrowing base calculation.............................     $  --       $19,421,871
Revolving line of credit, payable to Bank of America;
  interest at prime (4.25% at February 1, 2003) balance due
  at September 30, 2003. Maximum amount of borrowings
  available at February 1, 2003 was $3,000,000 subject to a
  borrowing base calculation...............................        --         3,000,000
                                                                -----       -----------
                                                                $  --       $22,421,871
                                                                =====       ===========
</Table>

11.  LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS

     Long-term debt and capital lease obligations consists of:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
<S>                                                          <C>            <C>
Credit agreements, consisting of: (1) a revolving
  commitment not to exceed $60,000,000, subject to a
  borrowing base computation, payable to a lender group
  made up of certain banks and agricultural credit
  associations; and (2) a term loan commitment not to
  exceed $15,000,000, to a bank; interest is to be charged
  as defined (4.75% as of December 27, 2003); secured by
  essentially all assets of the Company; due on or before
  December 26, 2005. (See paragraph below.)................  $27,977,448    $24,499,930
Note payable to an agricultural credit association;
  interest at 3.50%; secured by certain real estate;
  payable in monthly installments of $258,550, including
  interest, through September 2011.........................   20,741,062     23,029,675
Note payable to a company and trusts; interest at 8%;
  secured by the common stock of Norco Ranch, Inc. and the
  membership interest of McNally Enterprises, LLC and Hi
  Point Industries, LLC; payable in monthly installments
  ranging from $34,880 to $135,394, including interest,
  through February 2020 to January 2022....................   32,577,998     33,068,099
Capital lease obligation payable to a company; interest at
  7.00%; payable in monthly installments of $118,667,
  including interest, through February 2012................    9,319,213     10,002,421
Notes payable to an agricultural credit association;
  interest ranging from 3.0% to 6.25%; secured by certain
  accounts receivable, inventories, and property and
  equipment; monthly installments ranging from $2,976 to
  $75,593, including interest, through dates ranging from
  June 2005 to June 2011...................................   10,730,164     12,513,992
Note payable to a company; interest at 8.00%; secured by
  equipment; payable in quarterly installments of $64,705,
  including interest, through January 2011.................    1,413,444      1,518,522
</Table>

                                       F-91
<PAGE>
                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
<S>                                                          <C>            <C>
Notes payable to various banks; interest ranging from 7.9%
  to 9.0%; secured by certain accounts receivable,
  inventories, and property and equipment; monthly
  installments ranging from $597 to $19,724, including
  interest, through dates ranging from July 2005 to June
  2007.....................................................    1,498,387      2,868,775
Various capital lease obligations with a financing company;
  interest ranging from 5.22% to 7.93%; secured by certain
  equipment; payable in monthly installments ranging from
  $313 to $12,192, including interest, through dates
  ranging from June 2005 through January 2009..............    1,478,106      2,501,854
Various notes payable to financing companies; secured by
  certain equipment; payable in various monthly
  installments, including interest, through dates ranging
  from December 2004 to August 2009........................      823,910        542,934
                                                             -----------    -----------
                                                             106,559,732    110,546,202
Less current maturities....................................    7,587,394     19,511,414
                                                             -----------    -----------
Long-term debt, less current maturities....................  $98,972,338    $91,034,788
                                                             ===========    ===========
</Table>

     Annual maturities of long-term debt and capital lease obligations are as
follows:

<Table>
<Caption>
                                                LONG-TERM    CAPITAL LEASE
                                                  DEBT        OBLIGATIONS       TOTAL
                                               -----------   -------------   ------------
<S>                                            <C>           <C>             <C>
2004.........................................  $ 6,322,703    $ 1,264,691    $  7,587,394
2005.........................................   32,977,102      1,351,890      34,328,992
2006.........................................    5,614,914      1,445,874       7,060,788
2007.........................................    5,671,929      1,467,625       7,139,554
2008.........................................    5,449,676      1,497,728       6,947,404
Thereafter...................................   39,042,398      4,453,202      43,495,600
                                               -----------    -----------    ------------
                                               $95,078,722    $11,481,010    $106,559,732
                                               ===========    ===========    ============
</Table>

     The Company entered into a new credit agreement on December 26, 2003,
consisting of a $60 million revolving loan note and a $15 million term note. The
former notes payable, along with certain revolving lines of credit, were
refinanced with the new agreement subsequent to December 27, 2003. As a result,
the outstanding balances of these debt instruments at December 27, 2003 have
been reported as long-term in accordance with the terms of the new agreement.
Interest rates will vary based on a leverage ratio of the Company. The credit
agreement matures December 26, 2005 and is secured by all inventory, accounts
receivable and certain fixed assets of the Company.

     The Company's notes payable and revolving line of credit agreements with
certain banks, agricultural credit associations, and certain individuals require
compliance with certain restrictive covenants, including the maintenance of
minimum levels of equity and working capital. In addition, these covenants
restrict dividend payments, capital expenditures, investments, stockholder
loans, fundamental changes in ownership, and the granting loans or extensions of
credit. As of December 27, 2003, the Company was in compliance with these
restrictions and covenants.

                                       F-92
<PAGE>
                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

12.  BANK OVERDRAFTS

     The Company had outstanding checks in excess of bank balances on certain of
its subsidiaries of approximately $2,923,000 and $3,460,000 as of December 27,
2003 and February 1, 2003, respectively. The bank accounts utilized by the
subsidiaries do not automatically draft funds from Moark, LLC's corporate bank,
therefore, these outstanding checks were reclassified into accounts payable for
financial statement presentation.

13.  INCOME TAXES

     Income taxes (benefit) consist of:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
<S>                                                          <C>            <C>
Current provision (benefit)................................   $  562,464    $(6,345,560)
Deferred provision.........................................    3,491,700      4,396,966
                                                              ----------    -----------
                                                              $4,054,164    $(1,948,594)
                                                              ==========    ===========
</Table>

     The Company's provision for income taxes (benefit) varies from the
statutory U.S. tax rate primarily due to the effect of state income taxes,
certain nondeductible expenses and the partnership tax treatment for certain of
the entities.

     Total gross deferred tax assets and liabilities are as follows:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
<S>                                                          <C>            <C>
Gross deferred tax liabilities.............................  $25,270,000    $22,844,613
Gross deferred tax assets..................................    5,345,000      6,411,313
                                                             -----------    -----------
Net deferred tax liability.................................  $19,925,000    $16,433,300
                                                             ===========    ===========
</Table>

     At December 27, 2003 and February 1, 2003, the Company has net operating
loss carryforwards for Federal income tax purposes of approximately $244,000 and
$7,200,000, respectively, available to offset future taxable income. Unless
utilized, these carryforwards will begin expiring in 2007. These carryforwards
have been used to reduce deferred tax liabilities that would otherwise exist for
financial statement purposes.

14.  RELATED PARTIES

     The Company is related by common ownership to other corporations and
proprietorships engaged in operations related to the commercial shell egg
industry. The Company also held an equity interest in an affiliated Company,
which was engaged in related operations. The Company sells products to and
purchases products from certain of these related entities. In addition, the
Company pays a member fees for environmental services and certain royalty fees.
Activity between the Company and these related entities and the balances owed to
and from these entities are summarized as follows:

<Table>
<Caption>
                                                             DECEMBER 27,   FEBRUARY 1,
                                                                 2003          2003
                                                             ------------   -----------
<S>                                                          <C>            <C>
Sales to related parties...................................  $ 2,424,172    $ 3,345,379
Purchase from and payments of fees to related parties......   34,140,866     27,766,464
Accounts receivable from related parties...................      811,576        660,042
Accounts payable to related parties........................   11,347,425      1,182,994
</Table>

                                       F-93
<PAGE>
                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The Company also has guaranteed certain loan agreements for Delta Egg Farm,
LLC, of which the Company is a 50% owner. The Company is responsible for 50% of
the outstanding balance on these guaranteed notes totaling approximately
$12,500,000 as of December 27, 2003.

     In March 2003, the members of the Company advanced $5,000,000 to the
Company. These advances, along with interest of approximately $181,000, were
repaid to the members prior to December 27, 2003.

     During the eleven months ended December 27, 2003, the Company entered into
a consulting agreement with one of its members for an annual amount of
approximately $1,445,000 due February 1 of each year. Included in the statement
of operations for the eleven months ended December 27, 2003 is $1,325,000
related to this agreement.

     A subsidiary of one of the Company's members has written insurance policies
for the Company providing for general liability, property and workers
compensation insurance policies covering most of the Company's employees.
Premiums during the year ended December 27, 2003 were approximately $5,200,000.

15.  COMMITMENTS AND CONTINGENCIES

     a. Non-cancelable operating leases of certain vehicles, equipment and real
estate expire in various years through 2010. These leases generally contain
renewal options for periods ranging from two years to five years and require the
Company to pay all executory costs (property taxes, maintenance and insurance).

     Future minimum lease payments at December 27, 2003 are as follows:

<Table>
<S>                                                           <C>
Fiscal Year
2004........................................................  $ 4,386,327
2005........................................................    4,081,531
2006........................................................    3,868,931
2007........................................................    3,599,097
2008........................................................    2,943,971
Thereafter..................................................    2,928,577
                                                              -----------
                                                              $21,808,434
                                                              ===========
</Table>

     Rent expense for all operating leases was $5,399,189 and $7,641,631, for
the eleven months ended December 27, 2003 and the year ended February 1, 2003,
respectively. Included in operating leases are certain leases with related
parties. Payments to the related parties in connection with these leases totaled
approximately $370,000 and $404,000, respectively.

     b. The Company has a defined contribution retirement plan that contains a
401(k) salary deferral feature that covers essentially all of the full-time
employees of Moark, LLC and its affiliated companies. Those who have attained
the age of eighteen and who have completed minimum periods of service are
eligible to participate. The Company makes matching contributions as required by
the plan document and is permitted to make discretionary contributions if
desired by the Company's management.

     There was no discretionary contributions made for the eleven months ended
December 27, 2003 and the year ended February 1, 2003. Matching contributions to
the above plans during the eleven months ended December 27, 2003 and the year
ended February 1, 2003 were approximately $289,100 and $110,500, respectively.

                                       F-94
<PAGE>
                          MOARK, LLC AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     c. Non-qualified -- The Company has a non-qualified retirement plan for
certain key employees. The benefits under this plan require the participants to
remain in the employment of the Company for a specified number of years, or
until retirement age, in order to obtain any benefits and to observe certain
covenants dealing with competition. No contributions were made to this plan
during the eleven months ended December 27, 2003 or the year ended February 1,
2003. This plan was terminated effective January 2004.

     d. The Company is self-insured for health insurance purposes. The Company
has obtained stop-loss insurance policies to cover losses in excess of $60,000
per employee and aggregate losses in excess of $1,000,000 per plan year.
Provisions have been made in these financial statements to cover losses incurred
under this self-insurance program.

     e. The Company has outstanding commodity contracts for the futures
purchases of corn at December 27, 2003. These commitments are not in excess of
the current operating requirements of the Company.

     f. The Company is one of a group of defendants in a lawsuit that is
currently in the discovery phase. The Company anticipates that an ultimate
settlement of this lawsuit will be reached and accordingly, has estimated its
liability regarding this matter, which is included in other current liabilities
in the balance sheet at December 27, 2003. This matter was settled during
January 2004 for the balance of the estimated liability at December 27, 2003.

16.  CONCENTRATION OF CREDIT RISK

     Financial instruments which potentially subject the Company to
concentrations of credit risk consist primarily of trade receivables with a
variety of customers and cash and cash investments deposited with a financial
institution and a credit association.

     Concentrations of credit risk with respect to accounts receivable are
limited because a large number of geographically diverse customers make up the
Company's customer base, thus spreading the trade credit risk. At December 27,
2003 and February 1, 2003, no single group or customer represents greater that
10% of total accounts receivable. The Company controls credit risk through
credit approvals, credit limits, and monitoring procedures. The Company performs
ongoing credit evaluations of its customers but generally does not require
collateral to support accounts receivable.

     At December 27, 2003 and February 1, 2003 and at times during the years
then ended, the Company maintained cash and cash investment balances with
financial institutions in excess of Federal Deposit Insurance Corporation (FDIC)
insured limits.

                                       F-95
<PAGE>

                                AGRILIANCE, LLC

                          CONSOLIDATED BALANCE SHEETS

<Table>
<Caption>
                                                              (UNAUDITED)
                                                              NOVEMBER 30,   AUGUST 31,
                                                                  2003          2003
                                                              ------------   ----------
                                                                  ($ IN THOUSANDS)
<S>                                                           <C>            <C>
                                        ASSETS
Current assets:
  Cash......................................................   $   16,519    $   18,095
  Trade receivables, net of allowance for bad debts of
     $19,282 and $18,006, respectively......................      398,604       455,532
  Rebates receivable........................................      130,626       131,465
  Other receivables.........................................       37,775        18,543
  Receivable from Land O'Lakes, Inc.........................          116            --
  Receivable from CHS, Inc..................................            4            50
  Inventories...............................................      543,627       559,643
  Vendor prepayments........................................      261,400        63,481
  Prepaid expenses..........................................        1,071         3,132
                                                               ----------    ----------
     Total current assets...................................    1,389,742     1,249,941
Property, plant and equipment:
  Land and land improvements................................       18,579        18,579
  Buildings.................................................       67,164        66,962
  Machinery and equipment...................................      100,583       100,432
  Construction in progress..................................       10,167         5,608
                                                               ----------    ----------
     Total property, plant and equipment....................      196,493       191,581
  Less accumulated depreciation.............................      (94,018)      (90,077)
                                                               ----------    ----------
     Net property, plant and equipment......................      102,475       101,504
Other assets................................................       17,580        18,111
                                                               ----------    ----------
     Total assets...........................................   $1,509,797    $1,369,556
                                                               ==========    ==========

                            LIABILITIES AND MEMBERS' EQUITY
Current liabilities:
  Short-term debt...........................................   $   50,000    $   15,000
  Current portion of long-term debt.........................      100,000       100,000
  Accounts payable..........................................      690,911       755,967
  Customer prepayments......................................      341,856        93,430
  Accrued expenses..........................................       75,394       102,257
  Payable to Land O'Lakes, Inc..............................           --           984
  Payable to Farmland Industries, Inc.......................        4,437        10,067
  Other current liabilities.................................        6,105         6,038
                                                               ----------    ----------
     Total current liabilities..............................    1,268,703     1,083,743
Other noncurrent liabilities................................       26,784        27,061
Members' equity:
  Contributed capital.......................................      159,089       159,089
  Retained earnings.........................................       70,552       114,994
  Accumulated other comprehensive loss......................      (15,331)      (15,331)
                                                               ----------    ----------
     Total members' equity..................................      214,310       258,752
                                                               ----------    ----------
     Total liabilities and members' equity..................   $1,509,797    $1,369,556
                                                               ==========    ==========
</Table>

          See accompanying notes to consolidated financial statements.

                                       F-96
<PAGE>

                                AGRILIANCE, LLC

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<Table>
<Caption>
                                                              THREE MONTHS ENDED
                                                                 NOVEMBER 30,
                                                              -------------------
                                                                2003       2002
                                                              --------   --------
                                                               ($ IN THOUSANDS)
                                                                  (UNAUDITED)
<S>                                                           <C>        <C>
Net sales...................................................  $605,253   $592,730
Cost of sales...............................................   554,035    544,208
                                                              --------   --------
Gross profit................................................    51,218     48,522
Selling, general, and administrative expense................    64,293     67,022
Gain on sale of assets......................................      (162)    (1,151)
                                                              --------   --------
Loss from operations........................................   (12,913)   (17,349)
Interest expense, net.......................................     1,658      2,762
Equity in earnings of affiliated company....................      (129)        --
                                                              --------   --------
Net loss....................................................  $(14,442)  $(20,111)
                                                              ========   ========
</Table>

          See accompanying notes to consolidated financial statements.

                                       F-97
<PAGE>

                                AGRILIANCE, LLC

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<Table>
<Caption>
                                                               THREE MONTHS ENDED
                                                                  NOVEMBER 30,
                                                              ---------------------
                                                                2003        2002
                                                              ---------   ---------
                                                                ($ IN THOUSANDS)
                                                                   (UNAUDITED)
<S>                                                           <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss..................................................  $ (14,442)  $ (20,111)
  Adjustments to reconcile net loss to net cash (used)
     provided by operating activities:
     Depreciation and amortization..........................      3,903       6,226
     Bad debt expense.......................................        934       1,630
     Gain on sale of assets.................................       (162)     (1,151)
     Decrease in other non-current assets...................        472         412
     Decrease in other non-current liabilities..............       (277)       (140)
  Changes in current assets and liabilities:
     Trade receivables......................................     55,994    (130,497)
     Receivables/payables from related parties..............     (6,683)     (8,232)
     Rebates receivable.....................................        839     (10,420)
     Other receivables......................................    (19,232)     (2,980)
     Inventories............................................     16,016     (65,019)
     Vendor prepayments.....................................   (197,919)    (19,038)
     Accounts payable and customer prepayments..............    183,370     303,002
     Accrued expenses.......................................    (26,863)     (8,031)
     Other current assets and liabilities...................      2,128       1,134
                                                              ---------   ---------
  Net cash (used) provided by operating activities..........     (1,922)     46,785
                                                              ---------   ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and equipment................     (4,885)     (7,706)
  Proceeds from sale of property, plant and equipment.......        231       2,988
                                                              ---------   ---------
  Net cash used by investing activities.....................     (4,654)     (4,718)
                                                              ---------   ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from (payment on) short-term debt................     35,000     (16,500)
  Distribution of earnings to members.......................    (30,000)    (20,000)
                                                              ---------   ---------
  Net cash provided (used) by financing activities..........      5,000     (36,500)
                                                              ---------   ---------
  Net change in cash and cash equivalents...................     (1,576)      5,567
Cash and cash equivalents at beginning of period............     18,095      10,161
                                                              ---------   ---------
Cash and cash equivalents at end of period..................  $  16,519   $  15,728
                                                              =========   =========
</Table>

          See accompanying notes to consolidated financial statements.

                                       F-98
<PAGE>

                                AGRILIANCE, LLC

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The unaudited consolidated financial statements reflect, in the opinion of
the management of Agriliance, LLC (the "Company"), all normal recurring
adjustments necessary for a fair statement of the financial position and results
of operations and cash flows for the interim periods. The statements are
condensed and, therefore do not include all of the information and footnotes
required by accounting principles generally accepted in the United States of
America for complete financial statements. These statements should be read in
conjunction with the audited consolidated financial statements and footnotes for
the year ended August 31, 2003. The results of operations and cash flows for
interim periods are not indicative of results for a full year.

2.  BORROWING ARRANGEMENTS

     At November 30, 2003, $50 million of short term debt was outstanding under
the Company's $185 million 364-day syndicated revolving credit agreement. In
addition, the company held a syndicated $100 million term facility maturing in
June 2004. The facilities were secured by the Company's inventory and the
accounts receivable of its wholly owned subsidiary, Agro Distribution, LLC.
Interest on borrowings under both facilities was charged at 3.125% (LIBOR +
2.00%) as of November 30, 2003.

     In December 2003, the company renegotiated the revolving credit agreement,
extending the facility for an additional three years and increasing the
available borrowing capacity to $225 million. The amendment also lowered the
interest rate spread by 0.25%, allowed for the issuance of letters of credit up
to $50 million and adjusted certain covenant restrictions.

     Also in December 2003, Agriliance issued $100 million of senior secured
notes in a private placement, using the funds to repay the existing term
facility. The private placement consisted of four notes, two with fixed-rate
interest rates and two notes with floating rates. The fixed-rate notes are for
$42 million and $47 million, bearing interest at 5.66% and 6.31%, respectively,
and maturing in December 2008 and 2010. The floating rate notes are for $6
million, maturing in December 2008 and for $5 million, maturing in December
2010. Both of these notes bear interest at variable rates based on LIBOR plus
applicable margins. All of the notes are secured by the same assets which secure
the revolving credit facility, on a pari passu basis.

     In addition, Agriliance is party to a revolving receivables securitization
program which allows for draws of up to $200 million in advances against
eligible receivables. Under this program, Agriliance sells trade receivables to
Agriliance SPV, LLC, a wholly-owned subsidiary of Agriliance, LLC. This
subsidiary is a qualifying special purpose entity (QSPE) under applicable
accounting rules, and was established for the limited purpose of purchasing and
obtaining financing for these receivables. The transfers of the receivables to
the QSPE are structured as sales and, in accordance with applicable accounting
rules, these receivables are not reflected in the consolidated balance sheets of
Agriliance. The QSPE purchases the receivables with a combination of cash and
notes. CoBank lends funds to the SPV based upon the value of the receivables
pool, at an agreed advance rate. As of November 30, 2003, $160 million was drawn
under this securitization. The facility is currently scheduled to terminate in
December 2006.

                                       F-99
<PAGE>

            REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Managers
Agriliance, LLC:

     We have audited the accompanying consolidated balance sheets of Agriliance,
LLC and subsidiaries as of August 31, 2003 and 2002, and the related
consolidated statements of operations, cash flows, and members' equity for each
of the years in the three-year period ended August 31, 2003. These consolidated
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

     We conducted our audits in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Agriliance,
LLC and subsidiaries as of August 31, 2003 and 2002, and the results of their
operations and their cash flows for each of the years in the three-year period
ended August 31, 2003 in conformity with U.S. generally accepted accounting
principles.

                                          KPMG LLP

Minneapolis, Minnesota
November 6, 2003

                                      F-100
<PAGE>

                                AGRILIANCE, LLC

                          CONSOLIDATED BALANCE SHEETS

<Table>
<Caption>
                                                                    AUGUST 31,
                                                              -----------------------
                                                                 2003         2002
                                                              ----------   ----------
                                                                 ($ IN THOUSANDS)
<S>                                                           <C>          <C>
                                       ASSETS
Current assets:
  Cash......................................................  $   18,095   $   10,161
  Trade receivables, net of allowance for bad debts of
     $18,006 and $16,134 in 2003 and 2002, respectively.....     455,532      394,497
  Receivable from Land O'Lakes, Inc.........................          --        1,791
  Receivable from CHS, Inc..................................          50          250
  Rebates receivable........................................     131,465      102,668
  Other receivables.........................................      18,543       28,063
  Inventories...............................................     559,643      376,988
  Vendor prepayments........................................      63,481        5,735
  Prepaid expenses..........................................       3,132        2,806
                                                              ----------   ----------
     Total current assets...................................   1,249,941      922,959
Property, plant and equipment:
  Land and land improvements................................      18,579       18,231
  Buildings.................................................      66,962       64,656
  Machinery and equipment...................................     100,432      103,133
  Construction in progress..................................       5,608        3,599
                                                              ----------   ----------
     Total property, plant and equipment....................     191,581      189,619
  Less accumulated depreciation.............................     (90,077)     (76,840)
                                                              ----------   ----------
     Net property, plant and equipment......................     101,504      112,779
Long term receivable from Agronomy Company of Canada........       7,000        7,000
Other assets................................................      11,111       14,467
                                                              ----------   ----------
     Total assets...........................................  $1,369,556   $1,057,205
                                                              ==========   ==========

                           LIABILITIES AND MEMBERS' EQUITY
Current liabilities:
  Short-term debt...........................................  $   15,000   $   66,500
  Current portion of long-term debt.........................     100,000           --
  Accounts payable..........................................     755,967      485,244
  Customer prepayments......................................      93,430       22,063
  Accrued expenses..........................................     102,257       77,935
  Payable to Land O'Lakes, Inc..............................         984           --
  Payable to Farmland Industries, Inc.......................      10,067       42,826
  Other current liabilities.................................       6,038        6,335
                                                              ----------   ----------
     Total current liabilities..............................   1,083,743      700,903
Long-term debt..............................................          --      100,000
Other noncurrent liabilities................................      27,061        7,960
Members' equity:
  Contributed capital.......................................     159,089      159,089
  Retained earnings.........................................     114,994       89,253
  Accumulated other comprehensive loss......................     (15,331)          --
                                                              ----------   ----------
     Total members' equity..................................     258,752      248,342
                                                              ----------   ----------
     Total liabilities and members' equity..................  $1,369,556   $1,057,205
                                                              ==========   ==========
</Table>

          See accompanying notes to consolidated financial statements.

                                      F-101
<PAGE>

                                AGRILIANCE, LLC

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<Table>
<Caption>
                                                                  YEARS ENDED AUGUST 31,
                                                           ------------------------------------
                                                              2003         2002         2001
                                                           ----------   ----------   ----------
                                                                     ($ IN THOUSANDS)
<S>                                                        <C>          <C>          <C>
Net sales................................................  $3,485,623   $3,615,451   $4,072,248
Cost of sales............................................   3,119,287    3,289,980    3,696,350
                                                           ----------   ----------   ----------
Gross profit.............................................     366,336      325,471      375,898
Selling, general, and administrative expense.............     299,097      267,947      310,655
Asset impairment charge..................................          --           --       14,820
Gain on sale of assets...................................      (2,787)      (2,486)      (3,092)
                                                           ----------   ----------   ----------
Earnings from operations.................................      70,026       60,010       53,515
Interest expense, net....................................       9,285       12,966       28,462
                                                           ----------   ----------   ----------
Net earnings.............................................  $   60,741   $   47,044   $   25,053
                                                           ==========   ==========   ==========
</Table>

          See accompanying notes to consolidated financial statements.

                                      F-102
<PAGE>

                                AGRILIANCE, LLC

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<Table>
<Caption>
                                                                 YEARS ENDED AUGUST 31,
                                                            ---------------------------------
                                                              2003        2002        2001
                                                            ---------   ---------   ---------
                                                                    ($ IN THOUSANDS)
<S>                                                         <C>         <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net earnings............................................  $  60,741   $  47,044   $  25,053
  Adjustments to reconcile net earnings to net cash
     provided by operating activities:
     Depreciation and amortization........................     23,517      27,996      38,319
     Bad debt expense.....................................     16,787       5,442       5,792
     Gain on sale of assets...............................     (2,787)     (2,486)     (3,092)
     Asset impairment charge..............................         --          --      14,820
     Change in other non-current assets and liabilities...      6,405      (2,187)     (3,175)
  Changes in current assets and liabilities:
     Trade receivables....................................    (77,822)   (124,617)    182,405
     Receivables/payables from related parties............    (29,784)     10,941      43,396
     Rebates receivable...................................    (28,797)     16,308     (12,160)
     Other receivables....................................      9,520      14,320       4,986
     Inventories..........................................   (182,655)    112,738      87,482
     Vendor prepayments...................................    (57,746)     17,914      82,757
     Accounts payable.....................................    342,090     (47,740)   (358,319)
     Accrued expenses.....................................     24,322       3,933      10,383
     Other current assets and liabilities.................       (623)      1,247      13,612
                                                            ---------   ---------   ---------
  Net cash provided by operating activities...............    103,168      80,853     132,259
                                                            ---------   ---------   ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property, plant and equipment..............    (16,704)    (15,515)    (23,871)
  Proceeds from sale of property, plant and equipment.....      7,970      13,050      22,044
                                                            ---------   ---------   ---------
  Net cash used by investing activities...................     (8,734)     (2,465)     (1,827)
                                                            ---------   ---------   ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payment on short-term debt..............................    (51,500)    (20,500)    (88,000)
  Payments on long-term debt..............................         --     (15,000)    (35,000)
  Decrease in cash overdraft..............................         --     (32,727)     (7,212)
  Distribution of earnings to members.....................    (35,000)         --        (220)
                                                            ---------   ---------   ---------
  Net cash used by financing activities...................    (86,500)    (68,227)   (130,432)
                                                            ---------   ---------   ---------
  Net change in cash and cash equivalents.................      7,934      10,161          --
Cash and cash equivalents at beginning of period..........     10,161          --          --
                                                            ---------   ---------   ---------
Cash and cash equivalents at end of period................  $  18,095   $  10,161   $      --
                                                            =========   =========   =========
</Table>

          See accompanying notes to consolidated financial statements.

                                      F-103
<PAGE>

                                AGRILIANCE, LLC

                   CONSOLIDATED STATEMENTS OF MEMBERS' EQUITY

<Table>
<Caption>
                                                              ACCUMULATED
                                                                 OTHER        TOTAL
                                    CONTRIBUTED   RETAINED   COMPREHENSIVE   MEMBERS'   COMPREHENSIVE
                                      CAPITAL     EARNINGS      (LOSS)        EQUITY       INCOME
                                    -----------   --------   -------------   --------   -------------
                                                            ($ IN THOUSANDS)
<S>                                 <C>           <C>        <C>             <C>        <C>
BALANCE, AUGUST 31, 2000..........   $159,089     $ 17,376     $     --      $176,465
  Net earnings....................         --       25,053           --        25,053
  Distribution to members.........         --         (220)          --          (220)
                                     --------     --------     --------      --------
BALANCE, AUGUST 31, 2001..........    159,089       42,209           --       201,298
  Net earnings....................         --       47,044           --        47,044
                                     --------     --------     --------      --------
BALANCE, AUGUST 31, 2002..........    159,089       89,253           --       248,342
  Net earnings....................         --       60,741           --        60,741       60,741
  Minimum pension liability
     adjustment...................         --           --      (15,331)      (15,331)     (15,331)
                                                                                          --------
  Comprehensive income............         --           --           --            --     $ 45,410
                                                                                          --------
  Distribution to members.........         --      (35,000)          --       (35,000)
                                     --------     --------     --------      --------
BALANCE, AUGUST 31, 2003..........   $159,089     $114,994     $(15,331)     $258,752
                                     ========     ========     ========      ========
</Table>

          See accompanying notes to consolidated financial statements.

                                      F-104
<PAGE>

                                AGRILIANCE, LLC

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  (a)  ORGANIZATION

     Agriliance, LLC (Agriliance or the Company) is a distributor of
agricultural inputs and is owned by: Land O'Lakes, Inc. (50% voting ownership);
CHS, Inc. (25% voting ownership); and Farmland Industries, Inc. (25% voting
ownership) (the members). Farmland Industries, Inc. filed for Chapter 11
bankruptcy court protection on May 31, 2002.

     The economic interest in profits and losses of the Company is allocated to
members for wholesale crop protection business operations as follows: 50.0%,
38.1%, and 11.9% for Land O'Lakes, Inc.; CHS, Inc.; and Farmland Industries,
Inc., respectively. The economic interest in profits and losses of the Company
is generally allocated to members for all other business operations as follows:
50.0%, 25.0%, and 25.0% for Land O'Lakes, Inc.; CHS, Inc.; and Farmland
Industries, Inc., respectively.

     Based upon the results of various business operations for the year ended
August 31, 2003, the actual economic interest in profits and losses of the
Company was allocated to members as follows: 50.0%, 35.5%, and 14.5% for Land
O'Lakes, Inc.; CHS, Inc.; and Farmland Industries, Inc., respectively. The
liability of each member is limited to each member's respective capital account
balance.

  (b)  STATEMENT PRESENTATION

     The consolidated financial statements include the accounts of the Company
and its wholly owned subsidiaries, with intercompany transactions eliminated.

  (c)  REVENUE RECOGNITION

     Revenue is recognized as it is earned, which generally occurs when
fertilizer, chemical, and agricultural products are delivered or services are
provided.

  (d)  INCOME TAXES

     The Company's taxable operations pass directly to the joint venture owners
under the LLC organization. As a result, no provision for income taxes is
recorded in the accompanying consolidated statement of operations.

  (e)  INVENTORIES

     Inventories are stated primarily at the lower of cost or market. Cost is
determined on a first-in, first-out or average-cost basis.

  (f)  REBATES RECEIVABLE

     Rebates receivable have been accrued based on contractual agreements
combined with current sales and market data, in accordance with EITF Issue No.
02-16, "Accounting by a Customer (Including a Reseller) for Certain
Consideration Received from a Vendor."

  (g)  PROPERTY, PLANT, AND EQUIPMENT

     Property, plant, and equipment are stated at cost. Depreciation is provided
over the estimated useful lives (10 to 20 years for land improvements and
buildings, and 3 to 5 years for machinery and equipment) of the respective
assets in accordance with the straight-line method. The Company assesses the
recoverability of long-lived assets whenever events or changes in circumstances
indicate that expected future undiscounted cash flows may not be sufficient to
support the carrying amount of an asset. The

                                      F-105
<PAGE>
                                AGRILIANCE, LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Company deems an asset to be impaired if a forecast of undiscounted future
operating cash flows is less than its carrying amount. If an asset is determined
to be impaired, the loss is measured as the amount by which the carrying value
of the asset exceeds its fair value.

  (h)  FAIR VALUE OF FINANCIAL INSTRUMENTS

     Statement of Financial Accounting Standards (SFAS) No. 107, Disclosures
about Fair Value of Financial Instruments, requires disclosure of the fair value
of all financial instruments to which the Company is a party. All financial
instruments are carried at amounts that approximate estimated fair value.

  (i)  ACCOUNTING ESTIMATES

     The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates.

  (j)  RECLASSIFICATIONS

     Certain 2002 and 2001 amounts have been reclassified to conform with the
current year presentation. These reclassifications had no effect on reported
earnings.

(2)  SHORT-TERM DEBT

     The Company has a $185 million revolving credit agreement with JP Morgan,
which expires December 18, 2003. The Company expects to extend this facility to
a multi-year facility. Short-term debt is secured by the Company's inventory and
the accounts receivable of its wholly owned subsidiary, Agro Distribution, LLC.
At August 31, 2003 and 2002, $15 million and $66.5 million, respectively, were
outstanding. Interest on borrowings under this revolving credit agreement was
charged at 5.00% (Prime + 1.00%) and at 4.06% (LIBOR + 2.25%) at August 31, 2003
and 2002, respectively.

(3)  LONG-TERM DEBT

     The Company has a long-term credit agreement with JP Morgan, which expires
June 28, 2004. The Company expects to extend this facility to a new multi-year
facility. Long-term debt is secured by the Company's inventory and the accounts
receivable of its wholly owned subsidiary, Agro Distribution, LLC. At August 31,
2003 the entire portion of $100 million of long-term debt was classified as
current because the due date is June 24, 2004. At August 31, 2002 the total
long-term debt outstanding was $100 million. Interest on borrowings under this
long-term credit agreement was charged at 3.10% (LIBOR + 2.00%) and at 4.06%
(LIBOR + 2.25%) at August 31, 2003 and 2002, respectively.

     The loan agreement includes certain restrictive financial covenants. At
August 31, 2003 and 2002, the Company was in compliance with these covenants.

     Interest paid on short-term and long-term debt for the years ended August
31, 2003, 2002 and 2001 totaled $9.6 million, $12.9 million and $31.5 million,
respectively.

(4)  RECEIVABLES PURCHASE FACILITY

     The Company has a $200 million receivables purchase facility with CoBank. A
wholly owned subsidiary, Agriliance SPV, Inc., purchases the receivables from
Agriliance and transfers them to CoBank.

                                      F-106
<PAGE>
                                AGRILIANCE, LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

Such transactions are structured as sales and, accordingly, the receivables
transferred to CoBank without recourse to Agriliance are not reflected in the
consolidated balance sheet. At August 31, 2003 and 2002, $23 million and $69
million, respectively, were outstanding under this facility. The total accounts
receivable sold during the years ended August 31, 2003, 2002 and 2001 were
$2,885 million, $2,949 million and $3,317 million, respectively.

(5)  PENSION AND OTHER POSTRETIREMENT PLANS

<Table>
<Caption>
                                                           YEAR ENDED AUGUST 31,
                                                       ------------------------------
                                                         2003       2002       2001
                                                       --------   --------   --------
                                                              ($ IN THOUSANDS)
<S>                                                    <C>        <C>        <C>
Pension benefits:
Total plan assets at fair value......................  $ 52,511   $ 54,001   $ 43,352
Total projected benefit obligation...................   (76,468)   (57,755)   (46,854)
                                                       --------   --------   --------
Funded status........................................  $(23,957)  $ (3,754)  $ (3,502)
                                                       ========   ========   ========
Accrued (prepaid) pension cost recognized in the
  consolidated balance sheet.........................  $  3,027   $    (65)  $   (400)
Benefits cost........................................     4,210      4,817      3,778
Employer contribution................................     1,668      4,684      2,013
Benefits paid........................................     1,835      1,197        974
Discount rate........................................      6.00%      7.25%      7.25%
Expected return on plan assets.......................      8.50%      9.00%      9.50%
Rate of compensation increase........................      3.00%      4.00%      4.50%
</Table>

     The Company has a defined contribution plan in which the Company matches
50% of the first 6% of employee contributions. The Company contributed
$2,293,000, $2,343,000 and $2,410,000 to the plan for the fiscal years ended
August 31, 2003, 2002 and 2001, respectively.

     In addition to the defined benefit and defined contribution retirement
plans, the Company has a supplemental executive retirement plan, which is an
unfunded defined benefit plan. The actuarial present value of the projected
benefit obligation totaled $1,745,000, $1,539,000 and $1,932,000 at August 31,
2003, 2002 and 2001, respectively.

     Due to the impacts on plan assets of depressed equity markets and
increasing projected pension obligations, the Company recognized an additional
pension liability adjustment of $15,331,000 for the fiscal year ended August 31,
2003. In accordance with Statement of Financial Accounting Standards (SFAS) No.
87, the adjustment was made to other comprehensive income of the Company and did
not impact current year net earnings.

                                      F-107
<PAGE>
                                AGRILIANCE, LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The Company also provides certain health care benefits for retired
employees.

<Table>
<Caption>
                                                             YEAR ENDED AUGUST 31,
                                                          ---------------------------
                                                           2003      2002      2001
                                                          -------   -------   -------
                                                               ($ IN THOUSANDS)
<S>                                                       <C>       <C>       <C>
Other postretirement benefits:
  Total plan assets at fair value.......................  $    --   $    --   $    --
  Total projected benefit obligation....................   (8,034)   (5,501)   (5,379)
                                                          -------   -------   -------
     Funded status......................................  $(8,034)  $(5,501)   (5,379)
                                                          -------   -------   -------
Accrued benefit cost recognized in the consolidated
  balance sheet.........................................  $ 4,855   $ 4,152   $ 3,491
Benefits cost...........................................      933       836       555
Benefits paid...........................................      212       140       140
Discount rate...........................................     6.00%     7.25%     7.25%
</Table>

     For measurement purposes, a 6.0% ultimate trend rate of increase in the per
capita cost of covered health care benefits was assumed.

(6)  RELATED PARTY TRANSACTIONS

     Land O'Lakes, Inc., CHS, Inc., and Farmland Industries, Inc. charged the
Company for accounting, legal, risk management, building, advertising, and
certain employee benefit and other employee-related expenses. Total purchased
services were:

<Table>
<Caption>
                                                              YEAR ENDED AUGUST 31,
                                                            -------------------------
                                                             2003     2002      2001
                                                            ------   -------   ------
                                                                ($ IN THOUSANDS)
<S>                                                         <C>      <C>       <C>
Land O'Lakes, Inc.........................................  $8,400   $11,269   $9,897
CHS, Inc..................................................   3,536     3,906    3,783
Farmland Industries, Inc..................................     345     1,132    1,265
</Table>

     The Company made the following sales to related parties:

<Table>
<Caption>
                                                           YEAR ENDED AUGUST 31,
                                                       ------------------------------
                                                         2003       2002       2001
                                                       --------   --------   --------
                                                              ($ IN THOUSANDS)
<S>                                                    <C>        <C>        <C>
Land O'Lakes, Inc....................................  $  1,576   $  1,794   $  2,102
CHS Cooperatives.....................................   208,706    166,034    139,188
Farmland Industries, Inc.............................     1,262      5,845      8,128
</Table>

     During the years ended August 31, 2003, 2002 and 2001, the Company made
product purchases from Farmland Industries, Inc. totaling $337,587,000,
$485,692,000 and $697,916,000, respectively.

     During the years ended August 31, 2003, 2002 and 2001, the Company made
product purchases from Land O'Lakes, Inc. totaling $9,809,000, $11,178,000 and
$5,301,000, respectively.

     In addition, during the years ended August 31, 2003, 2002 and 2001, the
Company made product purchases from CF Industries, Inc. (Land O'Lakes, Inc. and
CHS, Inc. hold a combined 58.2% interest in CF Industries, Inc.) totaling
$565,153,000, $453,655,000 and $609,245,000, respectively.

                                      F-108
<PAGE>
                                AGRILIANCE, LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

(7)  LEASE COMMITMENTS

     Future minimum lease commitments under noncancelable operating leases are
as follows:

<Table>
<Caption>
YEAR ENDING AUGUST 31,
----------------------                                        ($ IN THOUSANDS)
<S>                                                           <C>
2004........................................................      $12,731
2005........................................................       10,212
2006........................................................        6,513
2007........................................................        3,233
2008 and thereafter.........................................          705
</Table>

     Rent expense for the years ended August 31, 2003, 2002 and 2001 was
$18,766,000, $19,870,000 and $21,409,000, respectively.

(8)  CONTINGENCIES

  (a)  CONTINGENCY WITH FARMLAND INDUSTRIES, INC.

     At the formation of Agriliance, the founding members of the Company
contributed property, plant and equipment and other assets to the Company in
exchange for ownership interests in the company. Farmland, Industries, Inc.
(Farmland), a 25% owner of the Company, never completed formal title transfer of
certain property, plant and equipment it transferred to Agriliance. At August
31, 2003, the net book value of those Farmland-related assets was $7.5 million.

     Although Farmland's Chapter 11 bankruptcy filing will delay settlement of
this matter, management of the Company is of the opinion the Company will be
granted title to these assets. Accordingly, in the accompanying consolidated
financial statements as of and for the year ended August 31, 2003, no provisions
beyond depreciation have been recorded against the Farmland-contributed
property, plant and equipment.

  (b)  ENVIRONMENTAL

     The Company is required to comply with various environmental laws and
regulations incident to its normal business operations. The Company is also a
party to environmental issues related to operations contributed to Agriliance by
Farmland Industries, Inc. To the extent these environmental costs are not paid
by the Farmland Bankruptcy Trustee, the Company may have future obligations due.
The Company has reserved for future costs of remediation of identified issues.
Additional costs for losses which may be identified in the future cannot be
presently determined; however, management does not believe any such issues would
materially affect the results of operations or the financial position of the
Company.

  (c)  GUARANTEES

     The Company is contingently liable for guarantees on customer loans with
terms generally ending prior to March, 2004, totaling $21.0 million at August
31, 2003. The Company has recorded reserves for the expected losses related to
such guarantees.

  (d)  GENERAL

     Certain claims and lawsuits have been filed in the ordinary course of
business. It is management's opinion that settlement of all litigation would not
require payment of an amount which would be material to the results of
operations or to the financial position of the Company.

                                      F-109
<PAGE>
                                AGRILIANCE, LLC

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

(9)  SUBSEQUENT EVENT

     On September 30, 2003, the Agriliance Board of Directors approved a $30
million dividend distribution to its members and the distribution was made on
October 15, 2003.

                                      F-110