UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q


(x) Quarterly Report Pursuant to Section 13 or 15(d) of the Securities  Exchange
    Act of 1934 For the quarterly period ended November 30, 2005 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: 000-21788

              Exact name of registrant as specified in its charter:
                           DELTA AND PINE LAND COMPANY

                        State of Incorporation: Delaware
                I.R.S. Employer Identification Number: 62-1040440

          Address of Principal Executive Offices (including zip code):
                    One Cotton Row, Scott, Mississippi 38772

               Registrant's telephone number, including area code:
                                 (662) 742-4000

Indicate by check mark whether  Registrant (1) has filed all reports required to
be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
YES (x)    NO ( )

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).
YES (x)    NO ( )

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).
YES ( )    NO (x)


                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

Common Stock, $0.10 Par Value,  35,796,134 shares outstanding as of December 31,
2005.



                  DELTA AND PINE LAND COMPANY AND SUBSIDIARIES

                                      INDEX


                                                                                                                  
                                                                                                              Page No.
PART I.  FINANCIAL INFORMATION

   Item 1.   Consolidated Financial Statements

    Consolidated Balance Sheets - November 30, 2005, August 31, 2005, and
              November 30, 2004                                                                                    3

    Consolidated Statements of Operations - Three Months
              Ended November 30, 2005 and November 30, 2004                                                        4

    Consolidated Statements of Cash Flows - Three Months
             Ended November 30, 2005 and November 30, 2004                                                         5

    Notes to Consolidated Financial Statements                                                                     6

   Item 2.    Management's Discussion and Analysis of Financial
              Condition and Results of Operations                                                                 15

   Item 3.    Quantitative and Qualitative Disclosures About Market Risk                                          18

   Item 4.    Controls and Procedures                                                                             19

PART II.  OTHER INFORMATION
   Item 1.    Legal Proceedings                                                                                   19
   Item 1A.   Risk Factors                                                                                        20
   Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds                                         21
   Item 3.    Defaults Upon Senior Securities                                                                     21
   Item 4.    Submission of Matters to a Vote of Security Holders                                                 22
   Item 5.    Other Information                                                                                   22
   Item 6.    Exhibits                                                                                            22
              Signatures                                                                                          22







PART I. FINANCIAL INFORMATION
Item 1. Consolidated Financial Statements

                  DELTA AND PINE LAND COMPANY AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
               (in thousands, except share and per share amounts)
                                   (Unaudited)

                                                                                                                      
                                                                           November 30,           August 31,          November 30,
                                                                               2005                 2005                 2004
                                                                         ------------------   -----------------    -----------------

ASSETS
CURRENT ASSETS:
Cash and cash equivalents                                                $         61,148     $         93,075     $        121,222
Receivables, net                                                                   13,596              228,800               15,332
Inventories                                                                        66,222               26,625               62,039
Prepaid expenses                                                                    1,503                1,874                1,547
Deferred income taxes                                                               6,372                6,305                6,598
                                                                         ------------------   -----------------    -----------------
    Total current assets                                                          148,841              356,679              206,738

PROPERTY, PLANT AND EQUIPMENT, NET                                                 60,409               60,158               62,299
EXCESS OF COST OVER NET ASSETS OF
      BUSINESSES ACQUIRED                                                           4,183                4,183                4,183
INTANGIBLES, NET                                                                    5,999                5,960                5,489
OTHER ASSETS                                                                        1,562                1,446                1,608
DEFERRED INCOME TAXES                                                              10,563               10,758                7,600
                                                                         ------------------   -----------------    -----------------
TOTAL ASSETS                                                             $        231,557     $        439,184     $        287,917
                                                                         ==================   =================    =================

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES :
Current maturities of long-term debt                                     $          8,300     $         10,078     $         11,318
Accounts payable                                                                   25,767               18,218               22,955
Accrued expenses                                                                   39,135              221,824               29,735
Income taxes payable                                                                3,898               12,893                2,377
                                                                         ------------------   -----------------    -----------------
     Total current liabilities                                                     77,100              263,013               66,385
                                                                         ------------------   -----------------    -----------------
LONG-TERM DEBT                                                                      3,363                7,271               11,001
                                                                         ------------------   -----------------    -----------------
MINORITY INTEREST IN SUBSIDIARIES                                                   5,709                4,877                6,563
                                                                         ------------------   -----------------    -----------------
DEFERRED COMPENSATION                                                                 403                    -                    -
                                                                         ------------------   -----------------    -----------------
COMMITMENTS AND CONTINGENCIES (Note 10)

STOCKHOLDERS' EQUITY:
Preferred stock, par value $0.10 per share; 2,000,000 shares authorized; 
   Series A Junior Participating Preferred, par value $0.10 per share;
       501,989,  456,989,  and 456,989 shares  authorized;  no shares 
       issued or outstanding;                                                           -                    -                    -
   Series M Convertible Non-Voting Preferred, par value $0.l0 per share; 
       1,066,667 shares authorized, issued and outstanding                            107                  107                  107
Common  stock, par value $0.10 per share; 100,000,000 shares authorized;
       40,944,440, 40,928,929 and 40,247,696 shares issued;
       35,900,334, 36,099,823 and 38,580,230 shares outstanding                     4,094                4,093                4,025
Capital in excess of par value                                                     82,694               81,640               66,127
Retained earnings                                                                 184,542              199,742              167,734
Accumulated other comprehensive loss                                               (4,060)              (4,305)              (2,306)
Treasury stock, at cost; 5,044,106, 4,829,106 and 1,667,466 shares               (122,395)            (117,254)             (31,719)
                                                                         ------------------   -----------------    -----------------
TOTAL STOCKHOLDERS' EQUITY                                                        144,982              164,023              203,968
                                                                         ------------------   -----------------    -----------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                               $        231,557     $        439,184     $        287,917
                                                                         ==================   =================    =================

   The accompanying notes are an integral part of these financial statements.





                  DELTA AND PINE LAND COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                           FOR THE THREE MONTHS ENDED
                    (in thousands, except per share amounts)
                                   (Unaudited)


                                                                                                           
                                                                                    November 30,        November 30,
                                                                                        2005                2004
                                                                                  -----------------   ------------------

NET SALES AND LICENSING FEES                                                      $          9,825    $         17,454
COST OF SALES                                                                                6,663               8,421
                                                                                  -----------------   ------------------
GROSS PROFIT                                                                                 3,162               9,033
                                                                                  -----------------   ------------------

OPERATING EXPENSES:
   Research and development                                                                  5,605               4,430
   Selling                                                                                   3,398               3,066
   General and administrative                                                                6,119               4,539
                                                                                  -----------------   ------------------
              Total operating expenses                                                      15,122              12,035
                                                                                  -----------------   ------------------

OPERATING  LOSS                                                                            (11,960)             (3,002)

INTEREST INCOME, NET                                                                         1,028                 458
OTHER EXPENSE, NET                                                                          (1,203)             (1,507)
EQUITY IN NET LOSS OF AFFILIATE                                                               (814)               (738)
MINORITY INTEREST IN EARNINGS OF SUBSIDIARIES                                                 (832)             (2,336)
                                                                                  -----------------   ------------------

LOSS BEFORE INCOME TAXES                                                                   (13,781)             (7,125)
INCOME TAX  BENEFIT                                                                          4,488               2,808
                                                                                  -----------------   ------------------

LOSS BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE                                          (9,293)             (4,317)
CUMULATIVE EFFECT OF ACCOUNTING CHANGE, NET OF TAX                                            (358)                  -
                                                                                  -----------------   ------------------

NET LOSS                                                                                    (9,651)             (4,317)
DIVIDENDS ON PREFERRED STOCK                                                                  (160)               (128)
                                                                                  -----------------   ------------------
NET LOSS APPLICABLE TO COMMON SHARES                                              $         (9,811)   $         (4,445)
                                                                                  =================   ==================

BASIC AND DILUTED NET LOSS PER SHARE BEFORE CUMULATIVE EFFECT
  OF ACCOUNTING CHANGE                                                            $          (0.26)   $          (0.12)
                                                                                  =================   ==================

CUMULATIVE EFFECT OF ACCOUNTING CHANGE                                            $          (0.01)   $              -
                                                                                  =================   ==================

BASIC AND DILUTED NET LOSS PER SHARE                                              $          (0.27)   $          (0.12)
                                                                                  =================   ==================

NUMBER OF SHARES USED IN BASIC AND DILUTED NET LOSS
    PER SHARE CALCULATIONS                                                                  36,074              38,544
                                                                                  =================   ==================

DIVIDENDS PER COMMON SHARE                                                        $           0.15    $           0.12
                                                                                  =================   ==================

   The accompanying notes are an integral part of these financial statements.






                  DELTA AND PINE LAND COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                           FOR THE THREE MONTHS ENDED
                                 (in thousands)
                                   (Unaudited)

                                                                                                   
                                                                           November 30,         November 30,
                                                                               2005                 2004
                                                                         ------------------   -----------------

CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                                              $         (9,651)    $         (4,317)
   Adjustments to reconcile net loss to net cash used in operating 
   activities:
       Depreciation and amortization                                                2,155                2,226
       Loss (gain) on sale of assets                                                   28                  (10)
       Equity in net loss of affiliate                                                814                  738
       Foreign exchange gain                                                         (183)                (106)
       Accretion of debt discount                                                     113                  194
       Minority interest in earnings of subsidiaries                                  832                2,336
       Stock-based compensation expense                                               660                    -
       Change in deferred income taxes                                                123                3,209
       Cumulative effect of accounting change                                         555                    -
       Changes in assets and liabilities:
              Receivables                                                         215,141              169,892
              Inventories                                                         (39,469)             (31,778)
              Prepaid expenses                                                        373                  371
              Intangibles and other assets                                           (242)                (254)
              Accounts payable                                                      7,410               (1,194)
              Accrued expenses                                                   (182,843)            (158,203)
              Income taxes payable                                                 (8,990)              (6,397)
                                                                         ------------------   -----------------
              Net cash used in operating activities                               (13,174)             (23,293)
                                                                         ------------------   -----------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment                                              (2,350)              (1,781)
  Sale of investments and property                                                     23                   12
  Investment in affiliate                                                            (700)                (800)
                                                                         ------------------   -----------------
              Net cash used in investing activities                                (3,027)              (2,569)
                                                                         ------------------   -----------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Payments of short-term debt                                                      (5,800)                   -
  Dividends paid                                                                   (5,549)              (4,757)
  Minority interest in dividends paid by subsidiary                                     -                 (359)
  Payments to acquire treasury stock                                               (5,141)                   -
  Proceeds from exercise of stock options                                             231                1,675
                                                                         ------------------   -----------------
              Net cash used in financing activities                               (16,259)              (3,441)
                                                                         ------------------   -----------------

EFFECTS OF FOREIGN CURRENCY EXCHANGE RATES                                            533                  938

NET DECREASE IN CASH AND CASH EQUIVALENTS                                         (31,927)             (28,365)
CASH AND CASH EQUIVALENTS, August 31                                               93,075              149,587
                                                                         ------------------   -----------------
CASH AND CASH EQUIVALENTS, November 30                                   $         61,148     $        121,222
                                                                         ==================   =================
                                                                         
SUPPLEMENTAL CASH FLOW INFORMATION:
   Cash paid during the three months for:
      Interest, net of capitalized interest                              $              -     $              -
      Income taxes paid /(refunded)                                      $          3,437     $           (128)

   Noncash financing activities:
      Tax benefit of stock option exercises                              $             12     $            211


   The accompanying notes are an integral part of these financial statements.






                  DELTA AND PINE LAND COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION

The accompanying  unaudited consolidated financial statements have been prepared
in accordance with accounting principles generally accepted in the United States
(GAAP) for  interim  financial  information  and Article 10 of  Regulation  S-X.
Accordingly,  they do not include all of the information and footnotes  required
by GAAP for complete  financial  statements.  In the opinion of management,  all
adjustments  (consisting of normal recurring accruals)  considered necessary for
the  fair  presentation  of the  consolidated  financial  statements  have  been
included.  The  business  of Delta and Pine Land  Company  and its  subsidiaries
("D&PL");  or the  "Company")  is  seasonal  in  nature;  thus,  the  results of
operations for the three month periods ended November 30, 2005 and 2004, are not
necessarily  indicative of the results to be expected for the full year.  D&PL's
investment in its 50%-owned  affiliate  DeltaMax  Cotton,  LLC  ("DeltaMax")  is
accounted for using the equity method. For further information, reference should
be made to the consolidated  financial statements and footnotes thereto included
in D&PL's Annual Report to  Stockholders  on Form 10-K for the year ended August
31, 2005.

Change in Accounting Principle

Effective  September  1,  2005,  the  Company  adopted  Statement  of  Financial
Accounting  Standards ("SFAS") No. 123R (Revised 2004),  "Share-Based  Payments"
("SFAS  123R").  SFAS 123R requires,  among other things,  the Company to record
compensation  expense  associated with the grant-date fair value of share option
grants  and  other  equity-based   compensation.   Upon  adoption,  the  Company
recognized  a deferred  compensation  liability  representing  the fair value of
certain  options  granted  under the 2005  Omnibus  Stock Plan (the "2005  Stock
Plan")  which,  under the then  terms of the 2005  Stock  Plan,  were to be cash
settled in the event a change in control were to occur that is effected  through
the exchange of  consideration  other than  registered  shares of the  acquiring
company.  The liability  recognition  upon adoption of SFAS 123R resulted in the
recording of a non-cash charge of $358,000 after tax ($0.01 per diluted share).

In order to conform the  comparable  provisions of the 1995 Long Term  Incentive
Plan and the 2005 Stock Plan, the Company's Board of Directors modified the 2005
Stock Plan on December  29,  2005 such that the  Compensation  Committee  of the
Board of Directors has other  redemption  alternatives,  in its sole discretion,
upon a change in control in which registered shares are not received. Management
is  presently  evaluating  the impact of this  modification  to determine if the
effect of this eliminates the need for liability  recognition for the applicable
stock options.

For further  information  regarding the adoption of SFAS 123R see Note 4, "Stock
Based Compensation Plans" to these financial statements.

New Accounting Pronouncements

In May 2005, the Financial  Accounting  Standards Board ("FASB") issued SFAS No.
154, "Accounting Changes and Error Corrections, a replacement of APB Opinion No.
20 and SFAS No. 3". Among other changes,  SFAS No. 154 requires that a voluntary
change in accounting principle be applied  retrospectively with all prior period
financial statements presented based on the new accounting principle,  unless it
is  impracticable to do so. SFAS No. 154 provides that (1) a change in method of
depreciating or amortizing a long-lived nonfinancial asset be accounted for as a
change in estimate  (prospectively)  that was effected by a change in accounting
principle,   and  (2)  correction  of  errors  in  previously  issued  financial
statements  should be termed a  "restatement."  SFAS No.  154 is  effective  for
accounting changes and correction of errors made in fiscal years beginning after
December 15, 2005. The Company does not expect the adoption of this statement to
have a material impact on D&PL's consolidated financial statements.



2. COMPREHENSIVE LOSS

Total  comprehensive loss for the three months ended November 30, 2005 and 2004,
was (in thousands):


                                                                     
                                                            Three Months Ended
                                                   -------------------------------------
                                                     November 30,       November 30,
                                                         2005               2004
                                                   -----------------  ------------------
       Net loss                                    $         (9,651)  $         (4,317)
       Other comprehensive income:
         Foreign currency translation gains                     449              1,545
         Net realized and unrealized 
           losses on hedging instruments                       (204)              (115)
         Income tax expense related to other
           comprehensive income                                 (79)              (508)
                                                   -----------------  ------------------
       Other comprehensive income, net of tax                   166                922
                                                   -----------------  ------------------
       Total comprehensive loss                    $         (9,485)  $         (3,395)
                                                   =================  ==================


3. SEGMENT DISCLOSURES

D&PL is in a single line of business  and  operates  in two  business  segments,
domestic and international.  D&PL's reportable  segments offer similar products;
however,  the  business  units  are  managed  separately  due to the  geographic
dispersion of their operations.  D&PL breeds,  produces,  conditions and markets
proprietary  varieties of cotton and soybean planting seed in the United States.
The international segment offers cottonseed in several foreign countries through
both export sales and in-country operations.  D&PL develops its proprietary seed
products  through  research  and  development  efforts in the United  States and
certain foreign countries.

D&PL's chief operating decision maker utilizes revenue  information in assessing
performance  and making overall  operating  decisions and resource  allocations.
Profit and loss  information  is  reported  by  segment  to the chief  operating
decision  maker and D&PL's Board of Directors.  The  accounting  policies of the
segments  are  substantially  the  same as those  described  in the  summary  of
significant  accounting policies in D&PL's Annual Report to Stockholders on Form
10-K filed for the year ended August 31, 2005.

Information about D&PL's segments for the three month periods ended November 30,
2005 and 2004, is as follows (in thousands):

                                                      Three Months Ended
                                            ------------------------------------
                                                November 30,       November 30,
                                                    2005               2004
                                            -----------------  -----------------

  Net sales and licensing fees (by segment)
          Domestic                          $            397   $            552
          International                                9,428             16,902
                                            -----------------  -----------------
                                            $          9,825   $         17,454
                                            =================  =================

  Net sales and licensing fees
          Cottonseed                        $          9,069   $         16,650
          Soybean seed                                   (22)                13
          Other                                          778                791
                                            -----------------  -----------------
                                            $          9,825   $         17,454
                                            =================  =================

  Operating (loss) income
          Domestic                          $        (12,838)  $         (9,075)
          International                                  878              6,073
                                            -----------------  -----------------
                                            $        (11,960)  $         (3,002)
                                            =================  =================


4. STOCK-BASED COMPENSATION PLANS

Share-Based Payments.  Effective September 1, 2005, the Company adopted SFAS No.
123R utilizing the modified prospective approach. Under the modified prospective
approach, SFAS 123R applies to new awards and to awards that were outstanding on
September  1, 2005 and are  subsequently  modified or  cancelled.  Additionally,
compensation  cost for the portion of awards for which the requisite service had
not been rendered as of September 1, 2005, will be recognized over the remaining
service period using the  compensation  cost calculated for pro forma disclosure
purposes   previously   under  SFAS  No.  123,   "Accounting   for   Stock-Based
Compensation." Prior periods were not restated to reflect the impact of adopting
SFAS 123R.

Prior to the adoption of SFAS 123R,  the Company  accounted  for employee  stock
options and other  equity-based  compensation  awards using the intrinsic  value
method of accounting  prescribed by APB Opinion 25, "Accounting for Stock Issued
to Employees." No compensation expense was previously  recognized related to the
Company's stock options because the number of shares was fixed at the grant date
and each  option's  exercise  price was set at or above the stock's  fair market
value on the date the option was granted.  Under SFAS 123R, the Company  charged
to income $660,000 of compensation  expense for stock options,  Restricted Stock
and  Restricted  Stock  Units in the  first  quarter  of 2006,  in  addition  to
recording the cumulative effect of $358,000, net of tax, related to the intitial
adoption of SFAS 123R,  which is recorded as a separate  component in the income
statement.

The 1995 Long-Term  Incentive  Plan, as amended and restated in March 2000, (the
"LTIP") allows for the awarding of stock options to officers,  key employees and
directors.  The amended and  restated  1995 plan  eliminates  the ability of the
Board of  Directors to award stock  appreciation  rights,  restricted  shares of
common stock and performance unit credits.  Under the LTIP,  options to purchase
5,120,000  shares  (after  effect of stock  splits) of common stock of D&PL were
available  for  grant.  Shares  subject  to  options  and  awards  which  expire
unexercised  are available for new option grants and awards under the LTIP.  The
Compensation  Committee of the Board of Directors  administers  the Plan and has
sole discretion regarding the exercisability of the option grants.

The 2005 Omnibus Stock Plan ("2005 Stock Plan"), approved by the shareholders in
January 2005,  provides for the grant of (a) incentive  stock options as defined
in the  Internal  Revenue  Code of 1986,  as amended,  (b)  non-qualified  stock
options,  (c)  restricted  stock,  and (d)  restricted  stock  units  to  D&PL's
employees, independent contractors and members of the Board of Directors for the
purpose of  encouraging  share  ownership of D&PL.  Up to  4,500,000  shares are
available  for grants of awards  under the Plan.  The  maximum  number of shares
which may be issued for awards of restricted stock and restricted stock units is
2,100,000  shares and the  maximum for options is  2,400,000.  The  Compensation
Committee of the Board of Directors administers the Plan and has sole discretion
regarding the exercisability of the option grants. Any lapsed awards shall again
be available under this plan.

Options.  The Company determines the fair value of stock option awards using the
Black-Scholes  option-pricing  model.  Expected  volatilities  are  based on the
historical volatility of the Company's common stock. The Company uses historical
data to estimate share option exercise and employee  departure  behavior used in
the  Black-Scholes  option-pricing  model.  The expected  term of share  options
granted is derived from the output of the option  pricing  model and  represents
the period of time that share  options  granted are expected to be  outstanding.
The risk-free rate is based on yields of U.S.  Treasury  securities with similar
terms as the expected life. The following weighted-average assumptions were used
to value  D&PL's  stock  option  awards in the  first  quarter  of 2006:  6 year
expected life;  expected volatility of 24.6%; risk free rate of 4.45% and annual
dividends  of $0.60 per share  during  the  expected  term of the  options.  The
weighted-average  fair value of options awarded in the first quarter of 2006 was
$5.71.

The Company recognized  compensation cost associated with all of its outstanding
stock  option  awards of $262,000,  net of tax benefit of $93,000,  in the first
quarter of 2006, versus $0 in the prior year period. At November 30, 2005, there
was  approximately  $2.6 million of  unrecognized  compensation  cost related to
stock option  awards,  net of an anticipated  tax benefit of $923,000,  which is
expected to be recognized over the remaining  employees'  service periods over a
weighted-average period of two years.

All  outstanding  options have a  contractual  term of 7 to 10 years.  All stock
option  awards  made prior to May 18,  2005 became  exercisable  ratably  over a
five-year  service  period.  Stock  option  awards  made on May 18,  2005 become
exercisable  45 days after  issuance.  Stock  option  awards made in 2006 become
exercisable ratably over a five-year service period. Under both the LTIP and the
2005 Stock Plan, all outstanding  stock options become  exercisable  immediately
upon a change in control of the Company.  There were  approximately  2.4 million
stock options available for grant at November 30, 2005.


The  following  table  represents  stock option  activity for the quarter  ended
November 30, 2005:


                                                                                 
                                        Number of                                       Intrinsic
                                         Shares                 Price Range               Value
                                      --------------     --------------------------    ------------
Outstanding at August 31, 2005           3,704,182           $ 10.69        $47.31
Granted                                     25,600             23.60         23.60
Exercised                                  (15,511)            10.69         19.62
Lapsed or canceled                         (24,400)            17.85         35.93
                                      --------------     ------------    ----------
Outstanding at November 30, 2005          3,689,871          $ 15.61        $47.31      $4,205,733
                                      ==============     ============    ==========    ============
Exercisable at November 30, 2005          3,294,387                                     $3,096,578
                                      ==============                                   ============


The  following  table  summarizes  certain  information  about  outstanding  and
exercisable stock options at November 30, 2005:


                                                                                         
                                         Options Outstanding                            Options Exercisable     
                         ------------------------------------------------------    -------------------------------
                                            Weighted Average        Weighted                           Weighted
                                               Remaining             Average                            Average
Exercise Price Range                        Contractual Life         Exercise                           Exercise
                             Number            in Years               Price            Number            Price
---------------------     -------------    -------------------    -------------    --------------    -------------
  $10.69 to 19.99            1,630,364            5.0                  $ 18.99         1,387,273         $  19.04
  $20.00 to 29.99            1,790,166            4.7                    25.92         1,637,773            25.99
  $30.00 to 39.99              267,341            5.6                    31.51           267,341            31.51
  $40.00 to 47.31                2,000            2.4                    47.31             2,000            47.31
                          -------------                                            --------------
                             3,689,871            4.9                    23.27         3,294,387            23.53
                          =============                                            ==============


Restricted Stock and Restricted Stock Units. In the first quarter of 2006, 3,600
shares of Restricted  Stock were granted to employees,  with total  compensation
cost of  approximately  $78,000  determined  based  on the  market  price of the
Company's  common stock at the time of award of $22.43 per share and considering
dividend  restrictions  and  expected  forfeitures.  Compensation  cost  will be
recognized as expense ratably over the three-year vesting period.

For the three month period  ended  November  30,  2005,  the Company  recognized
compensation  cost of  approximately  $398,000,  net of tax benefit of $141,000,
related to shares of Restricted  Stock and Restricted Stock Units issued in 2005
and 2006 versus $0 in the prior year period.  At November  30,  2005,  there was
$3.3 million of unrecognized  compensation  cost related to shares of Restricted
Stock and Restricted  Stock Units which is expected to be recognized,  net of an
anticipated tax benefit of $1.2 million,  over a weighted-average  period of two
years.

There were  approximately  1.9 million shares available for grants of Restricted
Stock and Restricted Stock Units at November 30, 2005.

The following  represents  Restricted  Stock and Restricted Stock Units activity
for the quarter ended November 30, 2005:


                                                                                               
                                                    Restricted Stock                         Restricted Stock Units
                                                    ----------------                         ----------------------
                                           Number of     Weighted Avg. Grant           Number of         Weighted Avg. Grant 
                                            Shares         Date Fair Value              Shares              Date Fair Value
                                        ---------------    ---------------         -----------------      ---------------
Non-vested at August 31, 2005                  142,448           $25.22                      24,000           $26.31
Granted                                          3,600           $22.43                           -              -
                                        ---------------                            -----------------
Non-vested at November 30, 2005                146,048           $25.15                      24,000           $26.31
                                        ===============                            =================



The  following  table  illustrates  for the first  quarter of 2005 the effect on
operating  results and per share information had the Company accounted for share
based compensation in accordance with SFAS 123R.

                                                          Three Months Ended
                                                             November 30,
                                                                2004
                                                      -------------------------
Net loss (in thousands):
  As reported                                                  $       (4,317)
  Add:  Total stock-based compensation expense
        included in reported net loss, net of
        related tax effects                                                  -

  Less: Total stock-based compensation expense
        determined under the fair value based
        method for all awards, net of related tax
        effects                                                           (731)
                                                      -------------------------
  Pro forma                                                   $        (5,048)
                                                      =========================

Basic and diluted net loss per share:

  As reported                                                  $        (0.12)
                                                      =========================
  Pro forma                                                    $        (0.13)
                                                      =========================

5.  INVENTORIES

Inventories consisted of the following as of (in thousands):

                          November 30,        August 31,          November 30,
                             2005               2005                  2004
                     ------------------   -----------------    -----------------
Finished goods       $         31,862     $         19,713     $         30,400
Raw materials                  38,791               13,156               35,972
Growing crops                   1,032                  818                  234
Supplies                        1,591                1,101                1,466
                     ------------------   -----------------    -----------------
                               73,276               34,788               68,072
Less reserves                  (7,054)              (8,163)              (6,033)
                     ------------------   -----------------    -----------------
                     $         66,222     $         26,625     $         62,039
                     ==================   =================    =================

Finished goods and raw material inventory is valued at the lower of average cost
or market.  Growing crops are recorded at cost.  Elements of cost in inventories
include raw  materials,  direct  production  costs,  manufacturing  overhead and
immaterial  general and  administrative  expenses.  Inventory reserves relate to
estimated excess and obsolete  inventory.  The provision recorded for excess and
obsolete inventory for the three-month  periods ended November 30, 2005 and 2004
was  approximately  $742,000  and  $157,000,  respectively.  See  Note  9  for a
description of hedging activities related to inventory.


6. PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment consisted of the following as of (in thousands):


                                                                           
                                November 30,          August 31,           November 30,
                                    2005                 2005                   2004
                             ------------------   -----------------    -----------------

Land and improvements        $          6,416     $          6,263     $          6,228
Buildings and improvements             43,716               43,018               43,645
Machinery and equipment                64,183               63,142               59,599
Germplasm                               7,500                7,500                7,500
Breeder and foundation seed             2,000                2,000                2,000
Construction in progress                2,497                2,564                3,110
                             ------------------   -----------------    -----------------
                                      126,312              124,487              122,082
Less accumulated 
  depreciation                        (65,903)             (64,329)             (59,783)
                             ------------------   -----------------    -----------------
                             $         60,409     $         60,158     $         62,299
                             ==================   =================    =================


Depreciation  expense during the three-month periods ended November 30, 2005 and
2004 was approximately $2.0 million and $2.1 million, respectively.

7.  INTANGIBLES

The  components  of  identifiable  intangible  assets  were as follows as of (in
thousands):


                                                                                                          
                               November 30, 2005                       August 31, 2005                        November 30, 2004
                         ----------- --- ---------------      -----------------------------------      -----------------------------
                            Gross                                 Gross                                    Gross
                           Carrying         Accumulated          Carrying           Accumulated           Carrying       Accumulated
                            Amount         Amortization           Amount           Amortization            Amount       Amortization
                         -------------------------------      -----------------------------------      -----------------------------
Trademarks               $    3,182      $         (977)      $        3,182     $          (958)      $      3,182   $        (899)
Commercialization
agreements                      400                (128)                 400                (121)               400            (100)
Licenses                      1,100                (220)               1,100                (192)             1,100            (110)
Patents                       1,800                (162)               1,640                (116)               865            (101)
Other                         2,105              (1,101)               2,096              (1,071)             2,036            (884)
                         -----------     ---------------      --------------     ----------------      -------------  --------------
                         $    8,587      $       (2,588)      $        8,418     $        (2,458)      $      7,583   $      (2,094)
                         ===========     ===============      ==============     ================      =============  ==============


Amortization  expense for identifiable  intangible assets during the three-month
periods  ended  November  30,  2005  and  2004 was  approximately  $120,000  and
$120,000, respectively.

8. INVESTMENT IN AFFILIATE

D&PL owns a 50% interest in DeltaMax Cotton,  LLC, a limited  liability  company
jointly owned with Verdia,  Inc.  Verdia was acquired by DuPont on July 2, 2004.
Established  in May 2002,  the  DeltaMax  joint  venture  was  formed to create,
develop and commercialize herbicide tolerant and insect resistant traits for the
cottonseed  market.  D&PL has licensed from  DeltaMax the  developed  traits for
commercialization in both the U.S. and other  cotton-producing  countries in the
world.  For the  three-month  periods ended  November 30, 2005 and 2004,  D&PL's
equity in the net loss of DeltaMax  was  approximately  $814,000  and  $738,000,
respectively.


9. DERIVATIVE FINANCIAL INSTRUMENTS

Accumulated  other  comprehensive  loss  includes the  following  related to the
Company's soybean hedging program for the three-month periods ended November 30,
2005 and 2004 (in thousands):

                                                                                                        
                                                                                      2005                   2004
                                                                               -------------------    -------------------

       Deferred net gain (loss), as of August 31                               $            224       $           (134)
             Net losses on hedging instruments arising during the three month 
                periods                                                                    (204)                  (115)
                                                                               -------------------    -------------------
       Deferred net gain (loss) on derivative instruments included in 
             accumulated other comprehensive loss at November 30               $             20       $           (249)
                                                                               ===================    ===================


The deferred net gain of $20,000  included in  accumulated  other  comprehensive
loss at November  30, 2005  consists of net  realized  gains of $109,000 and net
unrealized  losses  of  $89,000.  The  deferred  net  gain  of  $20,000  will be
recognized in earnings within the next twelve to eighteen months;  however,  the
actual  amount that will be charged to earnings  may vary as a result of changes
in market conditions.

For the  three-month  periods ended November 30, 2005 and 2004, D&PL recorded no
gains  or  losses  in  earnings  as  a  result  of  hedge   ineffectiveness   or
discontinuance of cash flow hedges related to soybeans.

10. COMMITMENTS AND CONTINGENCIES

Product  Liability Claims

D&PL is named as a  defendant  in various  lawsuits  that  allege,  among  other
things, that certain of D&PL's products  (including those containing  Monsanto's
technology) did not perform as the farmer had  anticipated or expected.  In some
of these cases,  Monsanto and/or the dealer or distributor who sold the seed are
also named as defendants.  In all cases where the seed sold contained  either or
both of Monsanto's  Bollgard and/or Roundup Ready gene  technologies,  and where
the  farmer  alleged a failure  of one or more of those  technologies,  D&PL has
tendered the defense of the case to Monsanto and requested  indemnity.  Pursuant
to the terms of the February 2, 1996  Bollgard  Gene  License and Seed  Services
Agreement (the "Bollgard Agreement") and the February 2, 1996 Roundup Ready Gene
License and Seed Services  Agreement  (the "Roundup Ready  Agreement")  (both as
amended  December  1999,  January  2000 and  March  2003 and the  Roundup  Ready
Agreement  as  additionally   amended  July  1996),  D&PL  has  a  right  to  be
contractually  indemnified  by Monsanto  against  all claims  arising out of the
failure of Monsanto's gene technology.  Pharmacia  remains liable for Monsanto's
performance  under these  indemnity  agreements.  Some of the product  liability
lawsuits  contain  varietal claims which are aimed solely at D&PL. D&PL does not
have a right to indemnification  from Monsanto for any claims involving varietal
characteristics  separate  from or in addition  to the  failure of the  Monsanto
technology.  D&PL believes that the  resolution of these matters will not have a
material  impact on the  consolidated  financial  statements.  D&PL  intends  to
vigorously defend itself in these matters.

Other Legal Matters

On  December  9,  2003,  Bayer  BioScience  N.V.  and  Bayer   CropScience  GmbH
(collectively  "Bayer") filed a suit in the Federal Court of Australia  alleging
that the  importing,  exporting,  selling and other  alleged  uses by  Deltapine
Australia  Pty  Ltd.,  D&PL's  wholly-owned  Australian  subsidiary  ("Deltapine
Australia"),  of Bollgard II(R) cottonseed  infringes Bayer's  Australian patent
that  claims  an  alleged  invention  entitled   "Prevention  of  Bt  Resistance
Development."  The suit seeks an  injunction,  damages and other relief  against
Deltapine Australia. Deltapine Australia disputes the validity, infringement and
enforceability  of  Bayer's  patent.  On April  16,  2004,  Deltapine  Australia
responded to the suit, denying  infringement and asserting  affirmative defenses
and cross claims. The suit is in pretrial proceedings. Due to the status of this
matter,  management is presently unable to determine the impact, if any, of this
matter on the consolidated financial statements.

In July 2003, D&PL received a notice from Monsanto asserting that disputes exist
among Monsanto,  D&PL and D&M Partners, a partnership of D&PL (90%) and Monsanto
(10%),  pertaining to matters under the Bollgard and Roundup Ready  Licenses for
the United  States and matters under  license  agreements  for Argentina and the
Republic of South  Africa.  In August 2003,  D&PL and D&M Partners  responded to
Monsanto's positions on each issue and notified Monsanto of additional disputes,
each concerning  Monsanto's  compliance with its obligations  under the Bollgard
and Roundup Ready Licenses for the United States. In accordance with the dispute
resolution provisions of the subject agreements,  the issues raised in Monsanto,
D&PL and D&M Partners'  notices were  submitted to a panel of senior  executives
(the "Executive Panel"). Monsanto subsequently withdrew from the Executive Panel
the issue involving the license  agreements for the Republic of South Africa and
submitted to the Executive Panel one additional issue of  interpretation  of the
Bollgard and Roundup Ready Licenses for the United  States.  Issues arising from
operations in Argentina and issues  involving  technology fees and interest have
been settled and are no longer in dispute.  On May 20, 2004,  Monsanto submitted
to  arbitration  before the  American  Arbitration  Association  two  unresolved
issues:  whether D&M Partners has paid  Monsanto all  royalties  due and whether
D&PL  has  made  unauthorized   transfers  of  materials   containing   Monsanto
technology.  In this arbitration  proceeding,  Monsanto seeks an adjudication of
its alleged  right to  terminate  the Bollgard and Roundup  Ready  Licenses,  to
dissolve D&M Partners,  to obtain an accounting and to receive  monetary damages
and a return or destruction of materials containing Monsanto technologies.  D&PL
denies the claims asserted by Monsanto in the  arbitration  filing and has filed
appropriate  responses to Monsanto's claims and filed three  counterclaims based
on the  issues  submitted  by D&PL  to the  Executive  Panel.  The  parties  are
currently  conducting  discovery.  The Arbitration  Panel has set an August 2006
final  hearing  date.  On November  8, 2004,  Monsanto  submitted  one new claim
allegedly  involving a dispute  under the license  agreements  to the  Executive
Panel.  This issue has been resolved by the Executive  Panel. On March 31, 2005,
D&PL submitted an issue involving an international license under the 1996 Option
Agreement  between  Monsanto and D&PL for resolution by the Executive Panel. The
Executive  Panel  has that  claim  under  consideration.  D&PL is  committed  to
participating  in  good  faith  resolution  of the  issues  in  dispute  through
arbitration, or through the Executive Panel, as applicable. Due to the status of
this  matter,  management  is unable to  determine  the impact,  if any, of this
matter on the consolidated financial statements.

In December 1999,  Mycogen Plant Science,  Inc.  ("Mycogen") filed a suit in the
Federal Court of Australia  alleging that Monsanto  Australia  Ltd.,  Monsanto's
wholly-owned Australian subsidiary, and Deltapine Australia have been infringing
two of Mycogen's  Australian  patents by making,  selling,  and licensing cotton
planting seed expressing insect  resistance.  The suit seeks injunction  against
continued sale of seed containing  Monsanto's  Ingard(R) gene and recovery of an
unspecified amount of damages.  Trial of this matter commenced on March 7, 2005,
and  concluded  on April 6, 2005.  D&PL is  awaiting a decision  from the Court.
Consistent with its commitments, Monsanto has agreed to defend D&PL in this suit
and to indemnify D&PL against damages, if any are awarded. Monsanto is providing
separate  defense  counsel for D&PL.  D&PL is  assisting  Monsanto to the extent
reasonably necessary. Due to the status of this matter,  management is unable to
determine  the  impact,  if any, of this  matter on the  consolidated  financial
statements.

D&PL vs. Monsanto Company and Pharmacia Corporation

On December  20,  1999,  Monsanto  withdrew its  pre-merger  notification  filed
pursuant to the Hart-Scott-Rodino Antitrust Improvements Act of 1976 ("HSR Act")
effectively  terminating  Monsanto's efforts to gain government  approval of the
merger of Monsanto with D&PL under the May 8, 1998 Merger Agreement. On December
30,  1999,  D&PL filed suit in the First  Judicial  District of Bolivar  County,
Mississippi,  seeking,  among  other  things,  the  payment  of the $81  million
termination fee due pursuant to the Merger Agreement,  compensatory  damages and
punitive  damages.  On January 2, 2000,  D&PL and Monsanto  reached an agreement
whereby D&PL would  withdraw  the suit,  without  prejudice,  for the purpose of
negotiating a settlement of D&PL's claims,  and Monsanto would  immediately  pay
the $81 million.  On January 3, 2000,  Monsanto paid to D&PL the termination fee
of $81 million as required by the Merger  Agreement.  On January 18, 2000, after
unsuccessful  negotiations,  D&PL re-filed its suit.  D&PL seeks in excess of $1
billion in  compensatory  and $1 billion in  punitive  damages for breach of the
Merger Agreement between the parties.

On September 12, 2003, Monsanto amended its answer to include four counterclaims
against D&PL.  Monsanto is seeking  unspecified  damages for its  counterclaims,
including  the $81 million  paid by Monsanto  to D&PL as a  termination  fee and
related expenses.  D&PL answered the counterclaims,  denying all liability,  and
D&PL  intends to  vigorously  defend  itself  against  these  counterclaims.  On
December 21, 2004,  Monsanto  filed a motion to amend its answer to withdraw two
of its four  counterclaims.  On February 17, 2005,  D&PL filed a motion with the
trial  court  to  amend  its  complaint  to add a  claim  against  Monsanto  for
fraudulently  inducing  D&PL to extend the  deadline to complete the merger with
Monsanto.  The Mississippi Supreme Court has stayed the proceedings in this case
pending the  resolution of two  interlocutory  appeals filed by D&PL. Due to the
status of this  matter,  management  is unable to  determine  the impact of this
matter on the consolidated financial statements.

11. STOCKHOLDERS' EQUITY

For the quarters ended November 30, 2005 and 2004, common share equivalents were
not included in D&PL's  calculation of diluted  earnings per share because their
inclusion  would have been  antidilutive  to earnings  since D&PL reported a net
loss for each of the  aforementioned  quarters.  As a result,  basic and diluted
earnings per share are the same in each  respective  quarter ended  November 30,
2005 and 2004.

For D&PL,  items  that are  considered  in the  determination  of  common  share
equivalents include the Series M Convertible  Non-Voting Preferred shares, stock
options,  Restricted  Stock and Restricted Stock Units. At November 30, 2005 and
2004,  the total of those items was  approximately  3.3 million and 3.8 million,
respectively.  The  computation of common share  equivalents is dependent on the
weighted-average  market  value of D&PL  common  stock  during the period  under
consideration,  among  other  things.  Therefore,  only a portion of these items
would be considered  common share equivalents for purposes of a diluted earnings
per share calculation.


12. EMPLOYEE BENEFIT PLANS

Substantially all full-time  employees are covered by a noncontributory  defined
benefit  plan  (the  "Plan").   Benefits  are  paid  to   employees,   or  their
beneficiaries, upon retirement, death or disability based on their final average
compensation over the highest  consecutive five years.  D&PL's funding policy is
to make contributions to the Plan that are at least equal to the minimum amounts
required to be funded in accordance with the provisions of ERISA.

Effective  January 1992, D&PL adopted a Supplemental  Executive  Retirement Plan
(the "SERP"),  which will pay supplemental pension benefits to certain employees
whose benefits from the Plan were decreased as a result of certain  changes made
to the Plan. The benefits from the SERP will be paid in addition to any benefits
the  participants  may  receive  under  the Plan and will be paid  from  Company
assets, not Plan assets.  For further  information about D&PL's employee benefit
plans,  reference  should  be  made to  Note  11 to the  consolidated  financial
statements  contained  in D&PL's  Annual  Report on Form 10-K for the year ended
August 31, 2005.

The components of net periodic  pension  expense for D&PL's Plan and SERP follow
as of (in thousands):


                                                                                                          
                                                                 Pension                                     SERP
                                                            Three Months Ended                        Three Months Ended
                                                  ---------------------------------------   ---------------------------------------
                                                    November 30,         November 30,         November 30,         November 30,
                                                        2005                 2004                 2005                 2004
                                                  ------------------   ------------------   ------------------   ------------------

Service cost                                      $            273     $            213     $              -     $              -
Interest cost                                                  287                  274                    8                    9
Expected return on assets                                     (295)                (272)                  (6)                  (7)
Amortization of prior service cost                               4                    1                    -                    -
Recognized net actuarial loss (gain)                           180                  101                   14                   (1)
                                                  ------------------   ------------------   ------------------   ------------------
Net periodic pension expense                      $            449     $            317     $             16     $              1
                                                  ==================   ==================   ==================   ==================



The amount of the minimum  pension  liability that is recorded as a component of
Accrued Expenses at November 30, 2005 was $7.1 million. As of November 30, 2005,
D&PL had not made any  contributions to the Plan. D&PL anticipates  contributing
$2 million to the Plan in 2006.

As of November  30,  2005,  no  contributions  have been made to the SERP.  D&PL
presently does not anticipate contributing any amounts to the SERP in 2006.

13. CREDIT FACILITY

On April 15, 2005,  Delta and Pine Land Company and certain of its  subsidiaries
entered into an unsecured $75 million credit agreement (the "Credit  Agreement")
with Bank of America,  N.A.  (the  "Bank").  The Credit  Agreement  provides for
unsecured  revolving loans up to a maximum  aggregate amount  outstanding of $75
million, plus Letters of Credit which were outstanding prior to the execution of
the Credit  Agreement in the amount of  approximately  $2 million.  Of the total
commitment,  $50 million represents a seasonal commitment available from October
to July of each year. The Credit  Agreement was originally set to expire on July
31, 2006.  However,  on December 5, 2005,  pursuant to the Company's  request as
provided for in the Credit Agreement,  the Company and the Bank agreed to extend
the Credit Agreement until July 31, 2007, at which time all outstanding  amounts
under the Credit  Agreement  will be due and payable,  subject to the  Company's
right to request an additional  one-year  extension and the Bank's acceptance of
that request.

In  general,  borrowings  under the Credit  Agreement  bear  interest  at a rate
calculated  according to a Eurodollar  rate,  plus .55%. The Eurodollar  rate is
generally  the 30-day,  60-day or 90-day LIBOR rate.  The Company is required to
pay an annual fee of 0.125% of the daily-unused portion of the Credit Agreement.
The primary financial covenant requires the Company's funded  indebtedness under
the Credit Agreement to not exceed 50% of certain current and long-term  assets,
defined  in the  Credit  Agreement  and  determined  as of the  last day of each
quarter.

As of  November  30,  2005,  there  were no loans  outstanding  under the Credit
Agreement, other than the existing Letters of Credit discussed above.


Item 2. Management's  Discussion and Analysis of Financial Condition and Results
of Operations

OVERVIEW/OUTLOOK

Our  commitment  to research and seed  development  continues to pay  dividends.
During 2006,  we expect to introduce as many as eight new  varieties  containing
the second generation  Monsanto insect resistant (Bollgard II(R), or "BGII") and
herbicide  tolerance traits (Roundup Ready Flex(R), or "RRF") and expect to have
enough seed to plant 1.5 million acres  containing  these traits.  Four of these
new varieties are single-gene  RRF and four varieties  contain both the RRF gene
technology  and BGII.  Additionally,  we continue to dedicate  resources  to the
development  of the traits we have licensed from Syngenta and DuPont,  which are
expected to be launched later this decade.

Internationally  we continue to seek  expansion  in the world's  largest  cotton
markets.  In January,  we announced that we acquired Vikki's Agrotech Pvt. Ltd.,
an Indian cottonseed company. Vikki's has licenses to Monsanto's Bollgard(R) and
Bollgard II technologies  for India as well as rights to  commercialize Bt genes
from another party. Subject to regulatory approvals being received,  Vikki's may
commercialize  Bollgard  hybrids in India in 2006.  D&PL has also  established a
research  program in Northern India to develop products for the Punjab region of
India.  We continue to consider other  acquisition  opportunities  in the Indian
market.

Consistent  with prior years,  we are  reporting a loss for the first quarter of
2006,  as  the  only  sales   occurring  in  the  first  quarter  are  from  our
international  operations  in  the  Southern  Hemisphere,  primarily  Argentina,
Australia,  Brazil and South  Africa.  Domestic  sales of our cotton and soybean
seed products will begin late in the second  quarter and continue until early in
the fourth quarter.  International  sales will continue throughout the year. The
first quarter of 2006 loss was higher than that incurred in the first quarter of
the prior year, due primarily to lower international  sales volumes,  and higher
research  and   development   expenses,   marketing   expenses  and  stock-based
compensation expense due to the adoption of SFAS No. 123R.

2006 Earnings Guidance

We  increased  our  prices on many of our  conventional  and  transgenic  cotton
product  offerings in 2006, and we expect such  increases to exceed  anticipated
higher costs. We expect earnings from our International  business to be lower in
2006 due to increased  competition in the profitable  Australia market and a 25%
reduction  in the cotton  acreage  planted in Brazil.  We expect to  continue to
experience  challenges  at our  joint  ventures  in China,  due to strong  local
competitive  pressures and the Chinese  government's refusal (until recently) to
approve new products.

For the fiscal year 2006, we expect to report  earnings per diluted share in the
range of $1.10 to $1.20, after charges of $0.10 per diluted share related to our
lawsuit  against  Pharmacia  and  Monsanto.  We  reported  earnings of $1.08 per
diluted  share in fiscal  2005,  after a reduction  of $0.07 per  diluted  share
related to Pharmacia/Monsanto  litigation expenses. The 2006 guidance takes into
consideration  additional revenues expected to be derived from higher technology
fees from  Monsanto's  new  traits  and seed mix  changes,  partially  offset by
additional  costs  related  to  product   development  and  the  launch  of  new
technologies  from  Monsanto,  costs  related to the  development  of DuPont and
Syngenta  technologies,  expenses related to share-based  compensation and sales
and marketing expenses.

Earnings  are  significantly  affected  by  planted  cotton  acreage in the U.S.
Although, based on current market conditions (primarily commodity prices and the
cost of inputs),  we expect cotton plantings in the U.S. to remain constant with
2005 or to increase over 2005 plantings of 14.2 million acres, we based our 2006
earnings  guidance on cotton  acreage that is flat with 2005. We also made other
assumptions regarding the maintenance of our market share and achievement of our
product/sales mix targets.

We are  continuing  to  explore  alternatives  for  uses  of our  cash  balance,
including the expansion  into new markets,  acquisitions  of  technology,  share
repurchases and dividends,  as well as other options. This process is continuing
and evolving. We continue to repurchase shares in the open market.

RESULTS OF OPERATIONS

Due to the seasonal  nature of our  business,  we typically  incur losses in our
first and fourth quarters because the majority of our domestic sales are made in
our  second  and third  quarters.  Sales in the first and  fourth  quarters  are
generally limited to those made to export markets and those made by our non-U.S.
joint ventures and subsidiaries located primarily in the Southern hemisphere.


The following sets forth selected operating data of D&PL (in thousands):

                                               For the Three Months Ended
                                         --------------------------------------
                                             November 30,         November 30,
                                                 2005                 2004
                                         ------------------   -----------------
Operating results-
Net sales and licensing fees             $           9,825     $         17,454
Gross profit                                         3,162                9,033
Operating expenses                                  15,122               12,035
Operating loss                                     (11,960)              (3,002)
Loss before income taxes                           (13,781)              (7,125)
Net loss applicable to common shares                (9,811)              (4,445)

The following sets forth selected balance sheet data of D&PL at the following
dates (in thousands):


                                                                                                     
                                                         November 30, 2005    August 31, 2005     November 30, 2004
                                                        ------------------   -----------------    -----------------
Balance sheet summary-
Current assets                                          $        148,841     $        356,679     $        206,738
Current liabilities                                               77,100              263,013               66,385
Working capital                                                   71,741               93,666              140,353
Property, plant and equipment, net                                60,409               60,158               62,299
Total assets                                                     231,557              439,184              287,917
Outstanding borrowings                                            11,663               17,349               22,319
Stockholders' equity                                             144,982              164,023              203,968


Three months ended  November 30, 2005,  compared to three months ended  November
30, 2004:

For the quarter ended November 30, 2005, we reported a net loss of $9.7 million,
compared to a net loss of $4.3  million  reported in the  comparable  prior year
quarter. The increased loss was primarily due to a decrease in international net
sales and licensing fees and an increase in operating expenses.

Net sales and  licensing  fees  decreased  approximately  $7.6  million  to $9.8
million and gross profit decreased  approximately  $5.9 million to $3.2 million.
The decrease in net sales and licensing fees is  attributable  to  international
operations,  particularly in South America and Australia. Sales in South America
were lower  primarily  due to a reduction  in the  acreage  planted in cotton in
Brazil.  The decrease in sales in Australia relates to lower volumes as a result
of increased competition.

Operating expenses increased  approximately $3.1 million to $15.1 million in the
first quarter of 2006. This increase  primarily related to increased spending on
research and development  activities,  higher professional services fees related
to  litigation  (other  than  the  Pharmacia/Monsanto   suit),  and  share-based
compensation costs.

We reported  net other  expense of  approximately  $1.2  million for the quarter
ended  November 30, 2005  compared to net other  expense of $1.5 million for the
same period in the prior year. The decrease is  attributable to lower legal fees
related to the Pharmacia/Monsanto litigation. In the three months ended November
30, 2005, we incurred $1.2 million,  or $0.02 per diluted share,  related to the
Pharmacia/Monsanto  litigation expenses,  compared to $1.6 million, or $0.03 per
diluted share, in the three months ended November 30, 2004.

The effective tax rate for the quarter was 32.6%, versus 39.4% in the prior year
period, due to the timing of the recognition of income tax-related  reserves. We
expect the annual effective tax rate for 2006 to approximate 35.5%.

The first  quarter  of 2006  included a non-cash  charge of  $358,000  after tax
($0.01 per diluted  share) for the  cumulative  effect of an  accounting  change
related to the  adoption  of SFAS  123R.  See Note 1 to  Consolidated  Financial
Statements for the three months ended  November 30, 2005 for further  discussion
of this  accounting  change.  In  addition,  in the first  quarter  of 2006,  we
expensed   $660,000  related  to  share-based   payments  and  expect  to  incur
approximately  $3.0  million  in  the  aggregate  for  fiscal  2006  related  to
share-based awards made as of November 30, 2005.

OFF-BALANCE SHEET ARRANGEMENTS

We do not currently utilize off-balance sheet arrangements.


CONTRACTUAL OBLIGATIONS

As of November 30, 2005, we owed approximately $9.3 million for a portion of our
raw  materials  that had been  received from the 2005  production  season.  This
amount  represents the amount due on seed production  delivered that had not yet
been  paid.  It does  not  include  other  amounts  that  may  become  due  from
contingencies  contained in seed production  contracts.  The amount owed of $9.3
million is included in Current Liabilities in our Consolidated  Balance Sheet at
November 30, 2005.

APPLICATION OF CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in accordance with accounting principles
generally accepted in the United States requires  management to adopt accounting
policies  and make  significant  judgments  and  estimates  to  develop  amounts
reflected and disclosed in the financial  statements.  In many cases,  there are
alternative policies or estimation  techniques that could be used. We maintain a
thorough  process to review the  application of our  accounting  policies and to
evaluate the  appropriateness of the many estimates that are required to prepare
our financial statements.  However, even under optimal circumstances,  estimates
routinely require adjustment based on changing  circumstances and the receipt of
new or better information.

Information  regarding our "Critical  Accounting  Policies and Estimates" can be
found in our  Annual  Report to  Stockholders  on Form  10-K for the year  ended
August 31,  2005.  The four  critical  accounting  policies  that we believe are
either  the  most  judgmental,  or  involve  the  selection  or  application  of
alternative  accounting  policies,  and are material to our financial statements
are those relating to revenue recognition,  provision for damaged,  obsolete and
excess inventory,  deferred income taxes and contingent liabilities.  Management
has  discussed  the  development  and  selection  of these  critical  accounting
policies and  estimates  with the Audit  Committee of our Board of Directors and
with our independent registered public accounting firm.

LIQUIDITY AND CAPITAL RESOURCES

In the United  States,  we purchase seed from contract  growers in our first and
second quarters. Seed conditioning,  treating and packaging commence late in the
first  quarter and  continue  through  the third  quarter.  Seasonal  cash needs
normally begin to increase in the first quarter and cash needs peak in the third
quarter. Cash is generated and loan repayments, if applicable, normally begin in
the middle of the third quarter and are typically completed by the first quarter
of the following year. In some cases, we offer customers financial incentives to
make early  payments.  To the extent we attract early  payments from  customers,
bank borrowings, if any, are reduced.

In the U.S., we record revenue and accounts receivable for technology  licensing
fees on  transgenic  seed sales upon  shipment,  usually in our second and third
quarters.  Receivables from seed sales generally become due in May and June. The
licensing fees are due in September,  at which time we receive payment.  We then
pay  Monsanto its royalty for the Bollgard  and Roundup  Ready  licensing  fees,
which is recorded as a component of cost of sales.  As a result of the timing of
these events,  licensing fees receivable and royalties  payable peak at our year
end, August 31.

The seasonal nature of our business  significantly impacts cash flow and working
capital requirements.  Historically,  we have maintained credit facilities,  and
used early  payments  by  customers  and cash from  operations  to fund  working
capital  needs.  In the past,  we have  borrowed on a  short-term  basis to meet
seasonal working capital needs. However, since 2002, we have used cash generated
from  operations  and other  available cash to meet working  capital  needs.  We
continue  to evaluate  potential  uses of our cash for  purposes  other than for
working  capital  needs.  Potential  uses of our cash in the  future  may be the
acquisition of, or funding of, alternative technologies (such as, or in addition
to,  DeltaMax and Syngenta) that could be used to enhance our product  portfolio
and  ultimately  our long-term  earnings  potential  and/or an investment in new
markets  outside the U.S.  Another  potential use would be the repurchase of our
shares pursuant to our recently announced $50 million share repurchase  program.
We are  currently  considering  other  potential  uses  of our  cash,  including
increasing  the dividend rate or  repurchasing  additional  shares  depending on
market considerations and other factors. As a part of this analysis, we continue
to evaluate the Company's liquidity needs and its capital structure.

On April 15, 2005,  we entered into an unsecured  $75 million  credit  agreement
(the "Credit  Agreement")  with Bank of America,  N.A. (the "Bank").  The Credit
Agreement  provides  for  unsecured  revolving  loans up to a maximum  aggregate
amount outstanding of $75 million, plus Letters of Credit which were outstanding
prior to the execution of the Credit Agreement in the amount of approximately $2
million.  Of the total commitment,  $50 million represents a seasonal commitment
available from October to July of each year. The Credit Agreement was originally
set to expire on July 31, 2006.  However,  on December 5, 2005,  pursuant to the
Company's request as provided for in the Credit  Agreement,  the Company and the
Bank  extended  the  Credit  Agreement  to July  31,  2007,  at  which  time all
outstanding amounts under the Credit Agreement will be due and payable,  subject
to the  Company's  right to request an  additional  one-year  extension  and the
Bank's acceptance of that request.

In  general,  borrowings  under the Credit  Agreement  bear  interest  at a rate
calculated  according to a Eurodollar  rate, plus 0.55%.  The Eurodollar rate is
generally  the 30-day,  60-day or 90-day LIBOR rate. We are also required to pay
unused fees of 0.125%  annually  calculated on the  daily-unused  portion of the
Credit Agreement.  The primary financial  covenant requires the Company's funded
indebtedness under the Credit Agreement to not exceed 50% of certain current and
long-term assets,  defined in the Credit Agreement and determined as of the last
day of each quarter.

As of  November  30,  2005,  there  were no loans  outstanding  under the Credit
Agreement, other than the existing Letters of Credit as discussed above.

Capital  expenditures  were $2.4  million and $1.8  million in the three  months
ended  November  30, 2005 and 2004,  respectively.  We  anticipate  that capital
expenditures will approximate $8.0 million to $10.0 million in 2006.

For the three  months  ended  November  30,  2005,  aggregate  dividends of $5.5
million have been paid on common and  preferred  shares.  The Board of Directors
anticipates that quarterly dividends of $0.15 per share will continue to be paid
in the future;  however,  the Board of Directors  reviews this policy quarterly.
Based on a quarterly  dividend of $0.15 per share in 2006,  aggregate  preferred
and common stock dividends should approximate $22.1 million in 2006.

Cash Used for Share Repurchases:

From September 1, 2005 through December 31, 2005, we repurchased  320,000 shares
at an aggregate  purchase price of approximately $7.6 million under the June 30,
2005, share repurchase  program.  We expect to repurchase shares under this plan
over time and through a variety of methods,  which  generally  will include open
market  purchases.  The timing and amount of repurchases under this program will
depend on market conditions, legal restrictions and other factors.


The  following  table  presents the number of shares  purchased  monthly for the
three-month period ended November 30, 2005:


                                                                                                           
                                                                                                              Approximate Dollar
                                                 Total                                                       Value of Shares that
                                               Number of        Average         Total Number of Shares       May Yet Be Purchased
                                                Shares        Price Paid         Purchased as Part of         Under the June 2005
                 Period                        Purchased       per Share       Publicly Announced Plan               Plan
-----------------------------------------     ------------    ------------    --------------------------    -----------------------

September
(September 1, 2005 to September 30, 2005)               -          $    -                             -             $   47,192,594
October
(October 1, 2005 to October 31, 2005)              30,000        $  25.06                        30,000             $   46,440,692
November
(November 1, 2005 to November 30, 2005)
                                                  185,000        $  23.72                       185,000             $   42,051,799
                                              ------------                    --------------------------
Total                                             215,000        $  23.91                       215,000             $   42,051,799
                                              ============                    ==========================



Cash provided from  operations,  cash on hand, early payments from customers and
borrowings under the credit facility, if necessary, should be sufficient to meet
our 2006 working capital needs.

Availability of Information on Our Website

Additional  information  (including  our annual  report on Form 10-K,  quarterly
reports  on Form  10-Q,  current  reports  on Form 8-K and  amendments  to those
reports  filed or furnished  pursuant to Section 13(a) and 15(d) of the Exchange
Act) is available  free of charge at our website at  www.deltaandpine.com  under
Media & News, as soon as reasonably  practicable  after we  electronically  file
such  material  with or furnish  such  material to the  Securities  and Exchange
Commission.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

We have exposure  relative to  fluctuations in the price of soybean raw material
inventory,  foreign currency  fluctuations  and interest rate changes.  For more
information  about market risk and how we manage  specific risk  exposures,  see
Notes 1 and 15 to our consolidated  financial statements contained in our Annual
Report on Form 10-K for the year ended August 31,  2005.  Also see Note 9 of the
Notes to Consolidated Financial Statements in Item 1 of this Quarterly Report on
Form 10-Q for further details about our exposure to market risk.

The fair value of derivative  commodity  instruments  outstanding as of November
30, 2005, was $89,000.  A 10% adverse change in the underlying  commodity prices
upon which these  contracts  are based would result in a $249,000 loss in future
earnings (not counting the gain on the underlying commodities).

Our earnings are also affected by  fluctuations  in the value of the U.S. dollar
compared to foreign  currencies as a result of transactions in foreign  markets.
We conduct  non-U.S.  operations  through  subsidiaries  and joint  ventures in,
primarily,  Argentina,  Australia,  Brazil,  China,  South Africa and Turkey. At
November 30, 2005, the result of a uniform 10% change in the value of the dollar
relative to the currencies in which our transactions  are denominated  would not
cause a material impact on earnings.

For the three  months  ended  November  30,  2005,  a 10% adverse  change in the
interest  rate  that we  earned  on our cash  that we  invested  would  not have
resulted in a material change to our net interest income or cash flow.

Item 4. Controls and Procedures

(a) Evaluation of Disclosure Controls and Procedures.

D&PL's chief executive  officer and chief  financial  officer have evaluated the
effectiveness  of the design and  operation  of D&PL's  disclosure  controls and
procedures (as defined in Exchange Act Rule  13a-15(e)) as of November 30, 2005.
Based on that  evaluation,  the chief  executive  officer  and  chief  financial
officer  have  concluded  that D&PL's  disclosure  controls and  procedures  are
effective  to ensure  that  material  information  relating  to D&PL and  D&PL's
consolidated  subsidiaries is made known to such officers by others within these
entities in order to allow timely decisions regarding required disclosure.

(b) Changes in Internal Controls.

There  have not been any  changes  in D&PL's  internal  control  over  financial
reporting or in other factors that have materially  affected,  or are reasonably
likely to materially affect, D&PL's internal control over financial reporting.

PART II.   OTHER INFORMATION

Item 1.  Legal Proceedings

A complete  discussion of all known pending litigation in which D&PL is named as
a defendant  and a  description  of other legal  matters can be found in Part I,
Item 3, of D&PL's Annual Report on Form 10-K for the year ended August 31, 2005.
The following  discussion  only relates to changes in the status of items report
in that Annual Report on Form 10-K, or new items that have come to the Company's
attention since that time.

Regarding the interlocutory  appeal before the Mississippi  Supreme Court in the
March 14, 2002,  Holmes County,  Mississippi  lawsuit,  oral arguments have been
scheduled for February 16, 2006.

Regarding the December 2002 suit filed by D&PL against  Nationwide  Agribusiness
and  other   insurance   companies  in  the  Circuit  Court  of  Holmes  County,
Mississippi,  the scheduled  commencement date of November 14, 2005 for the case
was continued because of pending motions.

On November 30,  2005,  D&PL joined a case  originally  filed by Monsanto in the
United States District Court, Western District,  Austin Division.  That suit was
originally filed September 6, 2005 by Monsanto,  and seeks to compel arbitration
of  claims  against  Monsanto  and/or  seed  companies  by the  farmers  who are
defendants  in the action  pending in the  October 6, 2005 filing in the Eastern
District of Texas,  Marshall  Division,  as disclosed in D&PL's Annual Report on
Form  10-K  for the year  ended  August  31,  2005,  and  other  parties.  It is
anticipated that ultimately this case will subsume the claims filed against D&PL
and  others in the  October 6, 2005  filing in the  Eastern  District  of Texas,
Marshall Division.


Item 1A.  Risk Factors

Various  statements  included  herein  constitute  "forward-looking  statements"
within the  meaning of the  Private  Securities  Litigation  Reform Act of 1995.
Forward-looking  statements are based on current  expectations and are indicated
by words or  phrases  such as  "anticipate,"  "estimate,"  "expect,"  "project,"
"believe," "is or remains optimistic,"  "currently  envisions" and similar words
or phrases and involve known and unknown risks,  uncertainties and other factors
which may cause actual  results,  performance or  achievements  to be materially
different  from any future  results,  performance or  achievements  expressed or
implied by such forward-looking  statements.  Forward-looking statements include
statements  relating  to  such  matters  as  anticipated  financial  performance
(including when earnings estimates are discussed),  existing products, technical
developments,   new  products,   new  technologies,   research  and  development
activities,  and similar  matters.  These  forward-looking  statements are based
largely  on  our  expectations  and  are  subject  to  a  number  of  risks  and
uncertainties, many of which are beyond our control. Actual results could differ
materially from these  forward-looking  statements as a result of, among others,
changes  in the  competitive  marketplace,  including  the  introduction  of new
products or pricing changes by our competitors, changes in the economy and other
similar  events.  We undertake no  obligation  to publicly  update or revise any
forward-looking  statements,  whether  as a result  of new  information,  future
events or otherwise. In light of these risks and uncertainties, we cannot assure
you  that  the  forward-looking   information  contained  herein  will  in  fact
transpire.   The  risks  and  uncertainties  that  may  affect  the  operations,
performance,  development  and  results  of our  business  include  those  noted
elsewhere herein and the following:

     Demand for and supply of planting seed

     Demand for our seed will be affected by  government  programs  and policies
     and by weather in all countries where we sell products and operate.  Demand
     for seed is also  influenced  by commodity  prices,  the cost of other crop
     inputs, and the demand for a crop's end-uses such as textiles, animal feed,
     cottonseed oil, food and raw materials for industrial use.  Weather impacts
     crop yields,  commodity prices and the planting decisions that farmers make
     regarding  both  original   planting   commitments   and,  when  necessary,
     replanting   levels.   These  factors  all  also  influence  the  cost  and
     availability of seed for subsequent seasons.

     Competition

     The  planting  seed market is highly  competitive,  and our  products  face
     competition  from a number of seed companies,  diversified  crop protection
     product  companies,   agricultural  biotechnology  companies,  governmental
     agencies and academic and scientific institutions.  In addition, several of
     our  distributors/customers  have also  entered  the cotton  planting  seed
     business.  These  competitors will launch in 2006 varieties  containing the
     Bollgard II and Roundup Ready Flex  technologies at the same time we expect
     to launch those technologies in our varieties.  A number of crop protection
     product  and   biotechnology   companies   have  seed   production   and/or
     distribution capabilities to ensure market access for new seed products and
     new  technologies  that may  compete  with the  Bollgard,  Bollgard  II and
     Roundup Ready gene technologies of Monsanto, our principal licensor of such
     technology.  Our seed  products  and  technologies  contained  therein  may
     encounter substantial  competition from technological advances by others or
     products  from new market  entrants.  Many of our  competitors  are, or are
     affiliated  with,  large  diversified  companies  that  have  substantially
     greater resources than we have.

     Litigation and other legal matters

     We currently are engaged in a dispute  resolution and  arbitration  process
     with  Monsanto,  the  principal  licensor  of  our  cotton  technology  and
     competitor  of  ours  in  the  cotton   planting  seed  business.   In  the
     arbitration,  Monsanto is seeking a determination by the arbitrators of its
     right to terminate certain agreements between our companies,  including the
     Bollgard and Roundup Ready licenses.  In addition, we are currently engaged
     in litigation with Monsanto  concerning the failed merger of the companies.
     The  result  of  this  litigation  (and  the  process  of  litigating)  may
     materially  affect  the  results of our  business.  (See Part I, Item 3, of
     D&PL's Annual Report on Form 10-K for the year ended August 31, 2005.)

     New technologies

     There is no assurance  that new  technologies  such as the DeltaMax and the
     Syngenta  technologies will result in commercially  viable products or that
     such  technologies  will be  developed in the time frame or for the amounts
     estimated  to  complete  development.  Also,  there  is no  assurance  that
     regulatory approval will be obtained for the products.

     Governmental policies

     The production,  distribution or sale of crop seed in or to foreign markets
     may  be  subject  to  special  risks,  including  fluctuations  in  foreign
     currency, exchange rate controls, expropriation,  nationalization and other
     agricultural,  economic, tax and regulatory policies of foreign governments
     and shipping disruptions. Particular policies which may affect our domestic
     and  international  operations  include  the use of and the  acceptance  of
     products  that  were  produced  from  plants  that  have  been  genetically
     modified,  the testing,  quarantine and other restrictions  relating to the
     import and export of plants and seed products and the availability (or lack
     thereof) of proprietary  protection for plant products. The absence or lack
     of enforcement of  intellectual  property laws may lead to counterfeit  and
     farmer-saved seed which negatively  impacts our sales. In addition,  United
     States government policies,  particularly those affecting foreign trade and
     investment, may impact our international operations.

     Regulatory matters

     The  publicity  related  to  genetically  modified  organisms  ("GMOs")  or
     products made from plants that contain GMOs may have an effect on our sales
     in the future.  In 2005,  approximately 95% of our cottonseed that was sold
     in the  United  States  contained  either or both of  Monsanto's  Bollgard,
     Bollgard II and  Roundup  Ready gene  technologies,  and 96% of our soybean
     seed sales  contained  the Roundup  Ready gene  technology.  Although  many
     farmers  have  rapidly  adopted  these  technologies,  the  concern of some
     customers and  governmental  entities  over finished  products that contain
     GMOs could impact demand for crops (and  ultimately  seed) raised from seed
     containing such traits.  In addition,  regulatory  approvals for Monsanto's
     Bollgard  and  Bollgard  II  technologies   expire  in  2006.  Monsanto  is
     responsible  for  obtaining  and  maintaining  regulatory  approvals and is
     planning to seek  re-registration  of both  Bollgard  and  Bollgard II, but
     there is no assurance that their efforts will be  successful,  nor what the
     terms and conditions of any re-registration will be.

     International operating risks

     Due to the varying  levels of  agricultural  and social  development of the
     international markets in which we operate and because of factors within the
     particular international markets we target, international profitability and
     growth may be less stable and predictable than domestic  profitability  and
     growth. Furthermore,  actions taken by the U.S. government,  including that
     taken by the U.S.  military,  the war in Iraq, and conflicts  between major
     cotton producing  nations,  may serve to further  complicate our ability to
     execute our long range ex-U.S.  business  plans because those plans include
     future expansion into Uzbekistan, Pakistan and India. World health concerns
     about  infectious  diseases  also affect the  conduct of our  international
     business.

     Subsidies and trade agreements

     Our farmer  customers in many  markets,  including  the U.S.,  benefit from
     government subsidy programs.  The Farm Security and Rural Investment Act of
     2002 expires on January 1, 2007 (although the bill includes the 2007 cotton
     planting  season),  and future U.S.  farm subsidy  programs are  uncertain.
     Various  other  countries,  including  Brazil,  have  challenged,  and  may
     continue to challenge,  the  appropriateness of U.S. farm subsidies through
     the World Trade  Organization  ("WTO") or other forums. In particular,  the
     WTO has  ruled  in  Brazil's  favor  in its  challenge  that  certain  U.S.
     subsidies  violate the  provisions of the WTO. It is not clear if, when, or
     to what extent, U.S. subsidies will be modified as a result of this ruling.
     However,  in the event changes to subsidies are made,  they may  negatively
     impact  U.S.  farmers  which  could  result in a decline in planted  cotton
     acerage.  Also, in WTO discussions in Hong Kong in late December 2005, U.S.
     negotiators  committed  to reduce  cotton  export  subsidies  (the "Step 2"
     program) in 2007, and to reduce overall  agricultural  export  subsidies by
     2013. U.S. farm programs,  including government subsidies,  and WTO rulings
     impacting such programs may materially  affect the results of our business.
     In  addition,  the  U.S.  Congress,  in  an  attempt  to  reduce  the  U.S.
     government's  budget  deficit,  may also  revise the farm  subsidy  program
     and/or its agricultural policy.

     Other

     Overall  profitability  will depend on the factors noted above,  as well as
     worldwide   commodity   prices,   our  ability  to  successfully  open  new
     international  markets,  the technology  partners' ability to obtain timely
     government  approval  (and  maintain  such  approval)  for existing and for
     additional  biotechnology  products on which they and D&PL are working, the
     terms of such government  approvals,  our technology  partners'  ability to
     successfully defend challenges to proprietary  technologies  licensed to us
     and our ability to produce sufficient commercial quantities of high quality
     planting seed of these products.  Any delay in or inability to successfully
     complete  these  projects  may affect  future  profitability.  In addition,
     earnings  forecasts do not  consider the impact of potential  transactions,
     their related accounting and other factors, that may be under consideration
     by the Company,  but have not yet been completed or their effect determined
     at the date of a particular filing.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

The disclosure  required under this Part II, Item 2 of this Quarterly  Report on
Form 10-Q is contained in Part I, Item 2 hereof under the heading "Cash Used for
Share Repurchases" and is incorporated herein by reference.

Item 3. Defaults Upon Senior Securities

None


Item 4. Submission of Matters to a Vote of Security Holders

None

Item 5.  Other Information

None

Item 6.  Exhibits.

Exhibits.

31.1  Certification of Chief Executive  Officer Pursuant to Rule 13a-14(a) Under
the Securities Exchange Act of 1934.

31.2  Certification of Chief Financial  Officer Pursuant to Rule 13a-14(a) Under
the Securities Exchange Act of 1934.

32 Certification of Chief Executive Officer and Chief Financial Officer Pursuant
to Rule 13a-14(b) Under the Securities  Exchange Act of 1934 and Section 1350 of
Chapter 63 of Title 18 of the United States Code.

                                   SIGNATURES

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

                           DELTA AND PINE LAND COMPANY

Date:     January 9, 2006        /s/ W. Thomas Jagodinski                
                                 ------------------------               -
                                 W. Thomas Jagodinski
                                 President, Chief Executive Officer and Director
                                 (Principal Executive Officer)


Date:     January 9, 2006        /s/ Kenneth M. Avery
                                 --------------------
                                 Kenneth M. Avery
                                 Vice President - Finance, Treasurer and 
                                 Assistant Secretary
                                 (Principal Financial and Accounting Officer)