MORRISONS FRESH COOKING INC /GA
10-Q, 1997-04-15
EATING PLACES
Previous: PCD INC, DEF 14A, 1997-04-15
Next: PRISM SOLUTIONS INC, DEF 14A, 1997-04-15



1

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

(Mark One)
 X   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
     SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended    MARCH 1, 1997

                                  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   1-14202
                                   
                              MORRISON FRESH COOKING, INC.
        (Exact name of registrant as specified in its charter)

            GEORGIA                         63-1155967
(State of other jurisdiction of       (I.R.S. Employer
 incorporation or organization)        Identification No.)

          The Hartsfield Colonnade
          4893 Riverdale Road, Suite 260
          Atlanta, GA                                   30337
(Address of principal executive offices)             (Zip Code)

Registrant's telephone number, including area code: (770)991-0351

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

                           9,047,821
(Number of shares of $0.01 par value common stock outstanding as  of
March 24, 1997)
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                 INDEX
                                   
                                                        Page
                                                       Number

                    PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

      BALANCE SHEETS AS OF MARCH 1,
      1997 AND JUNE 1, 1996............................  3
      
      STATEMENTS OF OPERATIONS FOR THE
      THIRTEEN WEEKS AND THIRTY-NINE WEEKS ENDED
      MARCH 1, 1997 AND MARCH 2, 1996..................  4
      
      STATEMENTS OF CASH FLOWS FOR THE
      THIRTY-NINE WEEKS ENDED MARCH 1,
      1997 AND MARCH 2, 1996...........................  5
      
      NOTES TO FINANCIAL
      STATEMENTS.......................................  6-7
      
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS
        OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS..................................   7-10

                      PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS..............................  11

ITEM 2. CHANGES IN SECURITIES.......................... NONE

ITEM 3. DEFAULTS UPON SENIOR SECURITIES................ NONE

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF
        SECURITY HOLDERS............................... NONE

ITEM 5. OTHER INFORMATION..............................  11

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K...............  11-12

SIGNATURES.............................................  12

                                   
                                   
                                   
                                   
                                   
                                   
                                   
                    PART I - FINANCIAL INFORMATION
                                ITEM 1
MORRISON FRESH COOKING, INC.
BALANCE SHEETS
(IN THOUSANDS EXCEPT PER-SHARE DATA)
                                                    MARCH 1, 1997 JUNE 1, 1996
                                                     (UNAUDITED)
<TABLE>
<S>                                                   <C>         <C>

ASSETS                                                
CURRENT ASSETS:
   Cash and short-term investments...........      $      749      $1,561
   Receivables - accounts and notes (net).....          1,989       1,907
   Inventories................................          2,482       2,416
   Prepaid other expenses.....................          2,444       1,791
   Current deferred income tax benefit........          4,978       5,605
        Total current assets.................          12,642      13,280

PROPERTY AND EQUIPMENT - at cost.................     161,365     154,942
  Less accumulated depreciation and amortization     (100,473)    (95,828)
                                                       60,892      59,114
DEFERRED INCOME TAX BENEFITS......................      1,861       2,226
OTHER ASSETS......................................      7,218       7,820

          TOTAL ASSETS............................ $   82,613   $  82,440

LIABILITIES & STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Accounts payable............................      $   7,266   $   9,579 
  Accrued liabilities (see Note D)............         23,050      17,455
          Total current liabilities...............     30,316      27,034

CAPITAL LEASE OBLIGATIONS.........................        688         775
EMPLOYEE BENEFIT OBLIGATIONS......................      7,858       8,620
OTHER DEFERRED LIABILITIES........................      3,667       6,167

STOCKHOLDERS' EQUITY:
      Common stock, $0.01 par value (100,000 shares
      authorized; 9,048 shares issued).............        90          90
      Capital in excess of par value...............    40,673      40,279
      Accumulated deficit..........................      (323)        (70)
                                                       40,440      40,299 
      Less common stock held in treasury - at cost
        (54 shares @ 03/01/97)
        (48 shares @ 06/01/96)                           (356)       (455)
                                                       40,084      39,844

          TOTAL LIABILITIES & STOCKHOLDERS' EQUITY. $  82,613   $  82,440
</TABLE>

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


MORRISON FRESH COOKING, INC.
STATEMENTS OF OPERATIONS
(IN THOUSANDS EXCEPT PER-SHARE DATA)
(UNAUDITED)


                                      Thirteen Weeks         Thirty-nine Weeks
                                          Ended                  Ended
                                      Mar 1,     Mar 2,      Mar 1,   Mar 2, 
                                      1997       1996        1997     1996
<TABLE>
<S>                                     <C>      <C>       <C>         <C>

Net sales.............................$ 61,921 $ 65,260  $ 188,056   $ 203,278

Operating costs and expenses:
   Cost of merchandise................  16,920   18,386    53,107       57,688
   Payroll and related costs..........  23,481   25,622    69,563       77,521
   Other operating costs..............  13,966   12,478    41,616       41,066
   Depreciation and amortization......   2,508    2,755     7,348        8,097
   Selling, general and administrative   3,860    4,873    12,841       13,601
   Loss on impairment of assets.......       0   13,789         0       13,789
   Restructure costs..................       0    8,290         0        8,290
   Interest expense, net..............      77      124       107           15

                                        60,812   86,317   184,582      220,067
  
Income (loss) before income taxes....    1,109  (21,057)    3,474      (16,789)
  
  Provision for (benefit from) federal
  and state income taxes.............      408   (7,935)    1,288       (6,174)

    Net income (loss) ................$    701 $(13,122)  $ 2,186   $  (10,615)


Earnings per common and common
  equivalent share....................$   0.08  $ (1.49)  $  0.24   $    (1.20)

Common and common equivalent shares..... 9,072    8,760     9,083        8,823
</TABLE>

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



MORRISON FRESH COOKING, INC.
STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
(UNAUDITED)

                                                       Thirty-Nine Weeks Ended
                                                       Mar 1, 1997 Mar 2, 1996
<TABLE>
<S>                                                        <C>        <C>
Operating Activities:                                       
Net Income (Loss).................................      $   2,186  $ (10,615)
Adjustments to reconcile net income to net cash
  provided by operating activities:
  Depreciation and amortization...................          7,348      8,097
  Loss on disposition and write-down of assets                172     15,182
  Deferred income taxes...........................            992     (3,839)
  Other, net......................................              0       (541)
  Changes in operating assets and liabilities:
    Increase in receivables.......................            (82)      (57)
    (Increase)/decrease in inventories............            (66)      569
    (Increase)/decrease in prepaid and other
      assets......................................            (51)      753
    (Decrease)/increase in accounts payable, accrued
      and other liabilities.......................         (6,417)      982
    Increase in income taxes payable..............              0     1,038


Net cash provided by operating activities.........          4,082    11,569

Investing activities:
Purchases of property and equipment...............        (10,479)  (12,443)
Proceeds from disposal of assets..................            129     1,124
Other, net........................................             99    (2,193)


Net cash used by investing activities.............        (10,251)  (13,512)

Financing activities:
Principal payments on capital leases..............            (64)      (56)
Net transfers from Morrison Restaurants Inc.......              0     2,198
Short-term borrowings.............................          7,466         0
Proceeds from option exercises....................            394         0
Dividends paid....................................         (2,439)        0
                                             

Net cash provided by financing activities.........          5,357     2,142

Increase/(decrease) in cash and short-term
  investments.....................................           (812)      199
Cash and short-term investments:
  Beginning of period.............................          1,561     1,632

  End of period...................................      $     749  $  1,831
</TABLE>

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



NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

NOTE A - BASIS OF PRESENTATION
_______________________________________________________________________

The  accompanying unaudited financial statements have been prepared  in
accordance  with the instructions to Form 10-Q, and do not include  all
of  the  information  and  footnotes  required  by  generally  accepted
accounting principles for complete financial statements. The statements
should  be  read  in  conjunction  with  the  notes  to  the  financial
statements included in Morrison Fresh Cooking, Inc.'s annual report for
the  fiscal  year  ended  June  1,  1996.  The  accompanying  unaudited
financial  statements  reflect  all adjustments  for  normal  recurring
accruals.   These  adjustments  are  necessary,  in  the   opinion   of
management,  for  a  fair presentation of the financial  position,  the
results  of  operations  and the cash flows  for  the  interim  periods
presented.  The results of operations for the interim periods  reported
herein are not necessarily indicative of results to be expected for the
full year.

NOTE B - SPIN-OFF OF MORRISON FRESH COOKING, INC.
_______________________________________________________________________

On  March  7,  1996,  the  shareholders of  Morrison  Restaurants  Inc.
approved  the  distribution of the common stock of the  Company,  which
comprised the family dining restaurant business of Morrison Restaurants
Inc.,  to its shareholders. The effective date of the distribution  for
accounting  purposes  was  March  3, 1996.  Morrison  Restaurants  Inc.
shareholders received one share of the Company common stock  for  every
four  shares of Morrison Restaurants Inc. common stock then  held.  The
financial  statements  of  the  Company,  for  periods  prior  to   the
distribution,  are  presented as if the Company was a  separate  stand-
alone entity for the dates reflected in the financial statements.

NOTE C - EARNINGS PER SHARE
_______________________________________________________________________

Earnings  per share are based on the weighted average number of  shares
outstanding  during  each  quarter and are  adjusted  for  the  assumed
conversion  of  shares  issuable upon exercise of  options,  after  the
assumed  repurchase  of  common shares with the related  proceeds.  For
periods prior to the distribution, shares outstanding were based on the
number  of shares of Morrison Restaurants Inc. common stock outstanding
adjusted using the 1-for-4 distribution ratio.

NOTE D - CREDIT FACILITY
_______________________________________________________________________

The  Company  has  a  line  of credit facility which  contains  various
financial  covenants  such  as  net worth  requirements,  fixed  charge
coverage  ratios  and the number of days the facility  is  required  to
remain unused during a given period. At March 1, 1997, the Company  had
$7.47  million  in  borrowings under this $15 million  line  of  credit
facility  included in accrued liabilities. The Company's  fixed  charge
coverage  ratio  for  the third quarter of fiscal 1997  was  1.41:1  and,
therefore, at March 1, 1997, the Company was not in compliance with the
fixed  charge coverage ratio requirement of 1.50:1. Subsequent  to  the
end  of  the quarter, the Company and the lender have entered  into  an
amendment  to  this  line of credit facility to  waive  any  past  non-
compliance and to modify certain covenants, including the fixed  charge
coverage  ratio  covenant, and to change the committed portion  of  the
facility  to  $10 million with a non-committed facility of $5  million.
The  $10 million commitment is subject to reduction in the event of the
sale  of significant assets by the Company. Also, the interest rate  on
the  line  of  credit was increased to prime rate as a result  of  this
modification.  The Company is currently negotiating with various  other
financial institutions and expects to replace this line of credit  with
another   credit  facility  more  suitable  to  the  Company's  capital
requirements and financing needs prior to the end of the first  quarter
of fiscal 1998.


                                   
                                ITEM 2

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
_______________________________________________________________________
GENERAL

The  Company  reported net income from operations of $0.7  million  and
$2.2  million for the thirteen and thirty-nine week periods ended March
1,  1997,  compared  with  a net loss of $(13.1)  and  $(10.6)  million
reported  for the corresponding periods of the prior fiscal  year.  The
Company  operated four fewer units compared to the same  thirteen  week
period in the prior year.

The following table shows year-to-date restaurant openings and closings
as well as total restaurants open at the end of the third quarter.

                            To-Date           To-Date       Total Open at End
                            Openings          Closings      of Third Quarter
                         Fiscal  Fiscal    Fiscal  Fiscal     Fiscal Fiscal
                          1997    1996      1997    1996       1997   1996

      Traditional           0       0         4       7        129     136
      Small/contemporary    2       4         0       0         11       8
      Buffets               0       0         0       1          3       3
      QSRs                  1       3         0      15         11      11

      Total                 3       7         4      23        154     158

The  Company closed three traditional cafeterias and opened  one  small
cafeteria in the third quarter of fiscal 1997. There are no anticipated
openings or closings in the fourth quarter of fiscal 1997. The  Company
operated 154 locations at the end of the quarter.

RESULTS OF OPERATIONS

The  following table sets forth selected data as a percentage of  sales
for the periods indicated.

                                       For the             For the
                                   13 weeks ended      39 weeks ended
                                  Mar 1,    Mar 2,    Mar 1,    Mar 2,
                                   1997      1996      1997      1996
<TABLE>
<S>                               <C>       <C>       <C>       <C>
Net Sales                         100.0%    100.0%    100.0%    100.0%

Operating costs and expenses:
  Cost of merchandise              27.3      28.2      28.2      28.4
  Payroll and related costs        37.9      39.3      37.0      38.1
  Other operating costs            22.6      19.1      22.1      20.2
  Depreciation and amortization     4.1       4.2       3.9       4.0
  Selling, general and
    administrative                  6.2       7.5       6.9       6.7
  Loss on impairment of assets      0.0      21.1       0.0       6.8
  Restructure  costs                0.0      12.7       0.0       4.1
  Interest expense                  0.1       0.2       0.1       0.0

Total operating costs              98.2     132.3      98.2     108.3

Income (loss) from operations
  before taxes                      1.8     (32.3)      1.8      (8.3)

Provision for (benefit from)
  income taxes                      0.7     (12.2)      0.6      (3.0)

Net income (loss)                   1.1%    (20.1)%     1.2%     (5.3)%
</TABLE>
_______________________________________________________________________
Company Restaurant Sales

Company  restaurant  sales  decreased $3.3 million  or  5.1%  to  $61.9
million  for the quarter and decreased $15.2 million or 7.5% to  $188.1
for  the thirty-nine weeks ended March 1, 1997. At the end of the third
quarter  of  fiscal  1997, the Company operated  four  fewer  units  as
compared  with  the same period of the prior fiscal  year.  Same  store
sales  were  equal  to  the  same  quarter  of  the  prior  year.   The
stabilization  is  attributed  to the  price  increase  implemented  in
October of 1996.
_______________________________________________________________________
Cost  of  Merchandise, Payroll and Related Costs  and  Other  Operating
Costs

Cost  of merchandise decreased as a percentage of sales for the quarter
and  for the thirty-nine weeks from the comparable periods in the prior
year.  For  the quarter, cost of merchandise decreased 90 basis  points
due to the retail price increase taken in October of 1996, and a slight
increase in volume discounts and vendor rebates.

Payroll  and  related costs for the quarter and the  thirty-nine  weeks
ended  decreased as a percentage of sales from the same periods in  the
prior year. This decrease was due to a reduction in management labor, a
reduction  in the use of full-time labor and increased use of part-time
labor.  The increased use of part-time labor contributed to a  decrease
in  the  wage  rate and the associated fringe benefit  costs.  Workers'
compensation  expense  also decreased as a result  of  improved  claims
experience. The decrease in payroll costs was partially offset  by  the
increase  in  the federal minimum wage rate for the 1997 periods  which
became effective on October 1, 1996.

Other operating costs increased as a percentage of sales primarily  due
to  the  utilization of accruals for unit closing expenses in the  same
quarter of the prior year and increases in other operating expenses  as
a result of the Company operating as a separate company.

Depreciation  expense  decreased slightly  as  a  percentage  of  sales
compared  to the same period of the prior year as a result  of  reduced
depreciation associated with asset write-downs in the same  quarter  of
the prior year.

Selling, general and administrative costs decreased as a percentage  of
sales  from  the prior year primarily due to a reduction in advertising
expense for the year. This decrease was partially offset by an increase
in  management labor due to additional supervisory operations positions
compared to the same quarter of the prior year.
_______________________________________________________________________
Interest Expense (Interest Income), net

In  the  prior year periods interest expense was incurred  by  Morrison
Restaurants  Inc.  Interest  expense for the  fiscal  1997  periods  is
associated with borrowings on the Company's line of credit.
_______________________________________________________________________
Income Taxes

The effective income tax rate on continuing operations for the thirteen
weeks ended March 1, 1997 was 36.8%, as compared to 37.7% for the  same
period  of the prior year. This decrease is due to lower tax  rates  in
the southern geographic regions where the Company operates exclusively,
in the prior year the Company used a blended state tax rate of Morrison
Restaurants  Inc. Also, the federal rate was reduced from  35%  to  34%
based on the expected annual income of the separate Company.
_______________________________________________________________________
Earnings per Share

Earnings  per share are based on the weighted average number of  shares
outstanding  during  each  quarter and are  adjusted  for  the  assumed
conversion  of  shares  issuable upon exercise of  options,  after  the
assumed  repurchase  of  common shares with the related  proceeds.  For
periods prior to the distribution, shares outstanding were based on the
number  of shares of Morrison Restaurants Inc. common stock outstanding
adjusted using the 1-for-4 distribution ratio.


LIQUIDITY AND CAPITAL RESOURCES
_______________________________________________________________________

Total  assets  at  March  1, 1997 were $82.6 million,  a  $0.2  million
increase  from  $82.4  million as of the prior  fiscal  year  end.  Net
property and equipment increased $1.8 million from June 1, 1996.

Total  liabilities at March 1, 1997 were $42.5 million, a $0.1  million
decrease  from  $42.6 as of the end of the prior fiscal  year.  Current
liabilities  have increased $3.3 million, primarily due  to  short-term
borrowings on the Company's line of credit.

At March 1, 1997, the Company had $7.47 million in borrowings under its
line of credit facility included in accrued liabilities. The Company is
currently  negotiating  with various other financial  institutions  and
expects  to  replace this line of credit with another  credit  facility
more suitable to the Company's capital requirements and financing needs
prior to the end of the first quarter of fiscal 1998. See Note D to the
financial statements for more information.

Cash  dividends  paid  during the third quarter  of  fiscal  year  1997
amounted to $0.8 million or $0.09 per share.


KNOWN EVENTS, UNCERTAINTIES AND TRENDS
_______________________________________________________________________

In  February  1997,  the  Financial Accounting Standards  Board  issued
Statement  No.  128,  "Earnings per Share", which  is  required  to  be
adopted  for periods ending after December 15, 1997. At that time,  the
Company will be required to change the method currently used to compute
earnings  per  share  and to restate all prior  periods'  earnings  per
share.  The  impact of this statement is not expected to  result  in  a
material change in the Company's earnings per share.

Note Regarding Forward-Looking Information

The  foregoing  sections  contain "forward-looking"  statements  which
represent the Company's expectations or beliefs concerning results  and
growth  during the remainder of fiscal year 1997. The Company  cautions
that  a  number  of  important factors could, individually  or  in  the
aggregate, cause actual results to differ materially from such forward-
looking   statements  including,  without  limitation,  the  following:
general  economic  conditions; consumer spending trends;  mall  traffic
trends;  increased competition in the restaurant industry; the  ability
to  obtain  suitable financing; and changes in the laws and regulations
affecting labor and employee benefits.

                               
                  PART II - OTHER INFORMATION

ITEM 1
______________________________________________________________
LEGAL PROCEEDINGS

The  Company is presently, and from time to time,  subject  to
pending claims and suits arising in the ordinary course of its
business.   In   the  opinion  of  management,  the   ultimate
resolution of these pending legal proceedings will not have  a
material  adverse  effect  on  the  Company's  operations   or
financial position.

ITEM 5
______________________________________________________________
OTHER INFORMATION

At  its quarterly meeting held on March 27, 1997, the Board of
Directors declared a cash dividend of $0.09 per share, payable
on  April  30, 1997 to shareholders of record as of April  11,
1997.

On April 4, 1997, Christopher P. Elliott resigned as President
and  Chief Operating Officer of the Company and its  Board  of
Directors effective immediately. Ronnie Tatum, Chief Executive
Officer,  will  assume  Mr. Elliott's duties  on  a  permanent
basis.  No  search  for  a  replacement  will  be  made.  Also
effective on this date was the resignation of Scears Lee,  III
Vice   President  of  Human  Resources.  A  search   for   his
replacement is underway.

ITEM 6
EXHIBITS AND REPORTS ON FORM 8-K
______________________________________________________________

EXHIBITS

The following exhibits are filed as part of this report.
     Exhibit No.

        11     Computation of Primary and Fully Diluted
               Earnings Per Share

        27     Financial Data Schedule

        99     Waiver and Amendment No. 1 to Credit Agreement
               dated as of April 8, 1997 by and between the
               Registrant and SunTrust Bank, Atlanta


REPORTS ON FORM 8-K

The Company did not file any Current Reports on Form 8-K
during the quarter ended March 1, 1997.


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



                          MORRISON FRESH COOKING, INC.
(Registrant)





04/15/97                  /s/ Craig D. Nelson
 DATE                   CRAIG D. NELSON
                      Senior Vice President, Finance
                      (Senior Vice President and
                      Principal Accounting Officer)





                               
                         EXHIBIT INDEX


Exhibit
Number       Description


11             Computation of Primary and Fully Diluted
               Earnings Per Share

27             Financial Data Schedule
     
99             Waiver and Amendment No. 1 to Credit Agreement
               dated as of April 8, 1997 by and between the
               Registrant and SunTrust Bank, Atlanta







MORRISON FRESH COOKING, INC.

EXHIBIT 11

COMPUTATION OF EARNINGS PER SHARE
(IN THOUSANDS EXCEPT PER-SHARE DATA)

                                        13 weeks ended   39 weeks ended
                                       Mar 1,  Mar 2,    Mar 1,   Mar 2,
                                        1997    1996      1997     1996
PRIMARY EARNINGS PER COMMON AND
  COMMON EQUIVALENT SHARE
<TABLE>
<S>                                      <C>     <C>       <C>     <C>
Average common shares outstanding......  9,048    (1)      9,048    (1)
Average additional common shares                                     
  issuable on exercise of dilutive                                  
  stock options (computed by use of                                   
  the "treasury stock method", at           24                35      
  the average market price)............                               
Number of shares used in computation                                   
  of primary earnings per share........  9,072    8,760    9,083    8,823
                                                                    
Net Income............................. $  701 $(13,122)  $2,186 $(10,615)

Primary earnings per common and
  common equivalent share..............  $0.08   $(1.49)   $0.24   $(1.20)

FULLY DILUTED EARNINGS PER COMMON
  AND COMMON EQUIVALENT SHARE

Average common shares outstanding......  9,048    (1)      9,048    (1)
Average additional common shares issuable
  on exercise of dilutive stock options
  (computed by use of the "treasury stock
  method", at the higher of period-end      24                24
  or average market price).............
Number of shares used in computation of
  fully diluted earnings per share.....  9,072    8,760    9,072    8,823

Net Income............................. $  701 $(13,122)  $2,186 $(10,615)

Fully diluted earnings per common and
  common equivalent share..............  $0.08   $(1.49)   $0.24   $(1.20)
</TABLE>


(1)  Prior to the Distribution earnings per share was calculated based on
     the average number of Morrison Restaurant Inc. common shares
     outstanding adjusted for the 1-for-4 distribution ratio
     


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM MORRISON
FRESH COOKING, INC. FINANCIAL STATEMENTS AS OF AND FOR THE PERIOD ENDED MARCH 1,
1997 AND IS QUALIFIED IN ITS ENTIRETY BY REFERNECE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          MAY-31-1997
<PERIOD-END>                               MAR-01-1997
<CASH>                                             749
<SECURITIES>                                         0
<RECEIVABLES>                                      219
<ALLOWANCES>                                         0
<INVENTORY>                                      2,482
<CURRENT-ASSETS>                                12,642
<PP&E>                                         161,365
<DEPRECIATION>                                 100,473
<TOTAL-ASSETS>                                  82,613
<CURRENT-LIABILITIES>                           30,316
<BONDS>                                            688
                                0
                                          0
<COMMON>                                            90
<OTHER-SE>                                      39,994
<TOTAL-LIABILITY-AND-EQUITY>                    82,613
<SALES>                                        188,056
<TOTAL-REVENUES>                               188,056
<CGS>                                           53,107
<TOTAL-COSTS>                                  171,634
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 107
<INCOME-PRETAX>                                  3,474
<INCOME-TAX>                                     1,288
<INCOME-CONTINUING>                              2,186
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,186
<EPS-PRIMARY>                                     0.24
<EPS-DILUTED>                                     0.24
        

</TABLE>






                     EXECUTION COUNTERPART

         WAIVER AND AMENDMENT NO. 1 TO CREDIT AGREEMENT


           THIS  WAIVER  AND AMENDMENT NO. 1 TO CREDIT  AGREEMENT
(this  "Amendment")  dated  as of April  8,  1997  by  and  among
MORRISON   FRESH  COOKING,  INC.,  a  Georgia  corporation   (the
"Borrower")   and  SUNTRUST  BANK,  ATLANTA,  as   lender    (the
"Lender").


                      W I T N E S S E T H:


           WHEREAS, the Borrower and the Lender are parties to  a
certain  Credit Agreement dated as of March 6, 1996 (the  "Credit
Agreement";  defined terms used herein without  definition  shall
have the meaning ascribed to such terms in the Credit Agreement);

          WHEREAS, the Borrower and the Lender have agreed to (i)
waive  compliance with certain financial covenants set  forth  in
the  Credit Agreement, and (ii) amend certain provisions  of  the
Credit Agreement, all as more particularly set forth below;

           NOW, THEREFORE, for and in consideration of the mutual
covenants contained herein and other valuable consideration,  the
receipt  and  sufficiency of which are hereby  acknowledged,  the
parties hereto, intending to be legally bound, agree as follows:

      SECTION I.     Amendments to Credit Agreement.  Subject  to
the  satisfaction  of  the  conditions  precedent  set  forth  in
Section  3  hereof, and effective as of February  28,  1997  (the
"Effective  Date"),  the Credit Agreement is  hereby  amended  as
follows:

           a.    Section  1.1 of the Credit Agreement  is  hereby
amended  by  deleting the existing definition of "Revolving  Loan
Commitment"  in  its entirety and substituting the  following  in
lieu thereof:

           "Revolving  Loan Commitment" shall mean  the  Lender's
     commitment to make advances to the Borrower in an  aggregate
     amount  outstanding not to exceed the amount of $10,000,000,
     as  the same may be increased or decreased from time to time
     as  a  result of any reduction thereof pursuant  to  Section
     2.03, any assignment thereof pursuant to Section 9.06 or any
     amendment thereof pursuant to Section 9.02."

           b.    Section  1.1 of the Credit Agreement  is  hereby
amended  by adding the following definitions of "Net Proceeds  of
Asset  Sales" and  "Uncommitted Note" in appropriate alphabetical
order:

           "Net Proceeds of Asset Sales" shall mean, with respect
     to any sale or other disposition of assets, all cash or cash
     receivables  received  by  the  Borrower  or  one   of   its
     Subsidiaries  as  a  result of or in  connection  with  such
     transaction,  net  of  reasonable sale  expenses,  fees  and
     commission  incurred and taxes paid or expected to  be  paid
     within   the   succeeding  twelve   months   in   connection
     therewith."

           "Uncommitted Note" shall mean that certain Uncommitted
     Note  dated  as  of April _, 1997, made by the  Borrower  in
     favor  of  Lender  in  the amount of  $5,000,000  evidencing
     advances made by the Lender to the Borrower pursuant thereto
     in Lender's sole discretion, which advances are payable upon
     demand  by  Lender,  either  as originally  executed  or  as
     hereafter amended, modified or supplemented."

           c.   Section 2.01(b) of the Credit Agreement is hereby
amended  by  deleting such subsection in its entirety and  adding
the following subsection (b) in lieu thereof:

           "(b)  Amount  and  Terms of Loans.   Effective  as  of
     March  19,  1997, each Loan outstanding hereunder  shall  be
     deemed  to  have  been  made  and  shall  continue   to   be
     outstanding as a Base Rate Loan and shall be in a  principal
     amount  of  not  less  than $500,000 or a  greater  integral
     multiple of $50,000; provided that no breakage charges shall
     be  assessed  against  the Borrower for  any  conversion  of
     Eurodollar  Loans  to  Base Rate  Loans  as  of  such  date.
     Notwithstanding  any  provision of  this  Agreement  to  the
     contrary, the Borrower shall not be entitled to request  any
     Overnight Loan or Eurodollar Loan hereunder following  March
     19, 1997.

           d.    Section 2.03 is hereby amended by deleting  such
Section  in  its entirety and substituting the following  Section
2.03 in lieu thereof:

          "Section 2.03.  Reduction of Revolving Loan Commitment.

           (a)  Voluntary Reduction of Revolving Loan Commitment.
     Upon  at  least  three (3) Business Days'  prior  telephonic
     notice  (promptly  confirmed  in  writing)  to  the  Lender,
     Borrower  shall have the right, without premium or  penalty,
     to  terminate  the unutilized portion of the Revolving  Loan
     Commitment, in part or in whole, provided that, any  partial
     termination pursuant to this Section 2.03(a) shall be in  an
     amount  of at least $5,000,000 and in integral multiples  of
     $1,000,000.

           (b)  Mandatory Reduction of Revolving Loan Commitment.
     Within  ten  (10)  Business Days after the Borrower  or  any
     Subsidiary shall receive the Net Proceeds of Asset Sales  of
     any   asset   sale  or  disposition  pursuant   to   Section
     7.03(b)(iv), the Borrower shall simultaneously (i) deliver a
     written  notice  to the Lender of such sale  or  disposition
     together  with  a calculation of the Net Proceeds  of  Asset
     Sales  thereof, and (ii) shall prepay the Loans  outstanding
     pursuant  to the Revolving Loan Commitment in the amount  of
     such  Net  Proceeds  of  Asset Sales.   The  Revolving  Loan
     Commitment shall automatically be permanently reduced by the
     amount of such Net Proceeds of Asset Sales on the earlier of
     (i)  the  date  of  delivery of the  Borrower's  certificate
     required  by the preceding sentence and (ii) the date  which
     is  ten (10) Business Days after Borrower's receipt of  such
     Net   Proceeds  of  Asset  Sales.   Upon  reduction  of  the
     Revolving  Credit  Commitment hereunder, the   Lender  shall
     increase the amount of the Uncommitted Note by the amount of
     such  reduction;   provided that, nothing set  forth  herein
     shall be construed as an obligation of the Lender to make or
     continue any advance pursuant to the Uncommitted Note,  each
     of  which  advances shall be made in the sole discretion  of
     the Lender and shall be payable on demand."

           e.    Section 2.04 is hereby amended by deleting  such
section  in its entirety and substituting the following  in  lieu
thereof:

           "Section  2.04. Mandatory Pay-Out of Revolving  Loans.
     Commencing with the last day of the first fiscal quarter  of
     Borrower's  Fiscal Year 1998 and continuing  throughout  the
     remaining term of the Revolving Loan Commitment, on any date
     of determination, there shall have been at least ninety (90)
     days during the four most recently ended fiscal quarters  of
     the  Borrower  when  no  Loans shall have  been  outstanding
     pursuant  to the Revolving Loan Commitment (which days  need
     not  be  consecutive  but all of which shall  coincide  with
     dates   when  the  amounts  outstanding  pursuant   to   the
     Uncommitted  Note permitted by Section 7.01(i) hereof  shall
     also have been reduced to $0) .

           f.   Section 6.08(a) of the Credit Agreement is hereby
amended   by  deleting  such  subsection  in  its  entirety   and
substituting the following subsection (a) in lieu thereof:

           "(a)  Fixed  Charge Coverage.  Maintain at  all  times
     during  the periods set forth below, a Fixed Charge Coverage
     Ratio  greater than the ratio set forth opposite such period
     below, measured as of the last day of each fiscal quarter of
     the  Borrower  for  the  immediately preceding  four  fiscal
     quarters of the Borrower ending on such date:


     Period Fixed Charge Coverage Ratio

     Fiscal Year End 1996 to but not
     including the last day of Third Fiscal
     Quarter 1997                                 1.50:1.0

     Last Day of Third Fiscal Quarter 1997
     to but not including the last day of
     First Fiscal Quarter 1998                    1.00:1.0

     Last Day of First Fiscal Quarter 1998 and
     thereafter                                        1.75:1.0

     Notwithstanding  the foregoing: (i) the calculation  of  the
     Fixed  Charge Coverage Ratio on June 1, 1996 shall  be  made
     solely  with  respect to the fiscal quarter ending  on  such
     date,  (ii)  the  calculation of the Fixed  Charge  Coverage
     Ratio  on August 31, 1996 shall be made solely with  respect
     to  the  two  fiscal  quarters  ending  on  that  date,  and
     (iii) the calculation of the Fixed Charge Coverage Ratio  on
     November 30, 1996 shall be calculated solely with respect to
     the three fiscal quarters ending on such date."

           g.   Section 7.01(i) of the Credit Agreement is hereby
amended  by  deleting  such subsection (i) in  its  entirety  and
substituting the following in lieu thereof:

          "(i) Unsecured Indebtedness of the Borrower pursuant to
     the  Uncommitted Note provided that, effective as of the end
     of   the   first  Fiscal  Quarter  of  1998,  all  of   such
     Indebtedness shall simultaneously be paid to $0 for a period
     of  90 days during each four fiscal quarters of the Borrower
     which  days shall coincide with the days when the  Revolving
     Loans  are  reduced  to $0 in accordance with  Section  2.04
     hereof; and"

           h.    Section  7.03(b)(iv) of the Credit Agreement  is
hereby amended by deleting such clause (iv) in its entirety.

           i.    Section 7.05 of the Credit Agreement  is  hereby
amended  by deleting the reference to "$25,000,000" in  the  last
line  thereof  and  substituting the same  with  a  reference  to
"$15,000,000".

          j.   The Credit Agreement is hereby amended by deleting
the  reference to the Revolving Loan Commitment on the  signature
page of the Lender thereto.

      SECTION  2.  Waiver. The Borrower has informed  the  Lender
that  the  Borrower  was not in compliance with  Section  6.08(a)
(Fixed  Charge  Coverage Ratio) of the Credit Agreement  for  the
period ending on November 30, 1996.  Therefore, the Lender hereby
waives any Default or Event of Default caused by any such failure
of  the  Borrower  to comply with such provision  of  the  Credit
Agreement for such fiscal period.

      SECTION  3.   Conditions of Effectiveness.  This  Amendment
shall become effective as of the Effective Date on the first  day
when each of the following conditions shall have been satisfied:

           a.    This Amendment shall have been executed  by  the
Lender and executed and delivered to the Lender by the Borrower.

           b.   The Borrower shall have executed and delivered to
the Lender the Uncommitted Note.

           c.    The Borrower shall have delivered to the Bank  a
Secretary's   Certificate  with  respect   to   resolutions   and
incumbency evidencing the corporate authority of the officers  of
the  Borrower  executing and delivering this  Amendment  and  the
Uncommitted Note to do so.

      SECTION  4.   Representations and Warranties  of  Borrower.
Borrower,  without  limiting the representations  and  warranties
provided in the Credit Agreement, represents and warrants to  the
Lender as follows:

            a.    The  execution,  delivery  and  performance  by
Borrower  of  this  Amendment  are  within  Borrower's  corporate
powers,  have  been  duly authorized by all  necessary  corporate
action  (including any necessary shareholder action) and  do  not
and  will  not  (a)  violate any provision of any  law,  rule  or
regulation,  any  judgment,  order or  ruling  of  any  court  or
governmental agency, the articles of incorporation or by-laws  of
Borrower or any indenture, agreement or other instrument to which
the  Borrower is a party or by which the Borrower or any  of  its
properties  is  bound or (b) be in conflict  with,  result  in  a
breach  of, or constitute with notice or lapse of time or both  a
default under any such indenture, agreement or other instrument.

           b.    This Amendment constitutes the legal, valid  and
binding  obligation of Borrower, enforceable against Borrower  in
accordance with its terms.

          c.   No Default or Event of Default has occurred and is
continuing as of the Effective Date.

     SECTION 5.  Survival.  Each of the foregoing representations
and  warranties  and each of the representations  and  warranties
made  in  the  Credit Agreement shall be made at and  as  of  the
Effective  Date.   Each  of  the  foregoing  representations  and
warranties  shall  constitute a representation  and  warranty  of
Borrower under the Credit Agreement, and it shall be an Event  of
Default  if any such representation and warranty shall  prove  to
have  been incorrect or false in any material respect at the time
when made.  Each of the representations and warranties made under
the  Credit Agreement (including those made herein) shall survive
and not be waived by the execution and delivery of this Amendment
or any investigation by the Lender.

      SECTION  6.   No Waiver, Etc.  Borrower hereby agrees  that
except  as expressly set forth in Section 2 above, nothing herein
shall  constitute a waiver by the Lender of any Default or  Event
of  Default, whether known or unknown, which may exist under  the
Credit Agreement.  Borrower hereby further agrees that no action,
inaction   or   agreement  by  the  Lender,   including   without
limitation, any indulgence, waiver, consent or agreement altering
the  provisions of the Credit Agreement which may  have  occurred
with  respect  to  the non-payment of any obligation  during  the
terms  of  the  Credit Agreement or any portion thereof,  or  any
other  matter relating to the Credit Agreement, shall require  or
imply  any future indulgence, waiver, or agreement by the Lender.
In  addition,  Borrower acknowledges and agrees that  it  has  no
knowledge  of any defenses, counterclaims, offsets or  objections
in  its  favor  against  the Lender with regard  to  any  of  the
obligations due under the terms of the Credit Agreement as of the
date of this Amendment.

      SECTION  7.   Affirmation  of Covenants.   Borrower  hereby
affirms  and  restates as of the date hereof  all  covenants  set
forth  in  the  Credit  Agreement, as amended  hereby,  and  such
covenants  are incorporated by reference herein as if  set  forth
herein directly.

      SECTION  8.  Ratification of Credit Agreement.   Except  as
expressly amended herein, all terms, covenants and conditions  of
the Credit Agreement and the other Loan Documents shall remain in
full force and effect, and the parties hereto do expressly ratify
and  confirm the Credit Agreement as amended herein.  All  future
references  to the Credit Agreement shall be deemed to  refer  to
the Credit Agreement as amended hereby.

     SECTION 9.  Binding Nature.  This Amendment shall be binding
upon  and  inure  to  the  benefit of the parties  hereto,  their
respective heirs, successors, successors-in-titles, and assigns.

     SECTION 10.  Costs and Expenses.  The Borrower agrees to pay
on  demand  all  reasonable costs and expenses of the  Lender  in
connection with the preparation, execution and delivery  of  this
Amendment and the other instruments and documents to be delivered
hereunder, including, without limitation, the reasonable fees and
out-of-pocket  expenses of counsel for the  Lender  with  respect
thereto and with respect to advising the Lender as to its  rights
and responsibilities hereunder and thereunder.

      SECTION  11.   Governing  Law.   This  Amendment  shall  be
governed  by, and construed in accordance with, the laws  of  the
State of Georgia.

      SECTION  12.   Entire Understanding.  This  Amendment  sets
forth the entire understanding of the parties with respect to the
matters  set forth herein, and shall supersede any prior  negotia
tions  or  agreements,  whether written  or  oral,  with  respect
thereto.

      SECTION  13.  Counterparts.  This Amendment may be executed
in  any number of counterparts and by different parties hereto in
separate  counterparts and may be delivered by telecopier.   Each
counterpart so executed and delivered shall be deemed an original
and  all of which taken together shall constitute but one and the
same instrument.


              [SIGNATURES SET FORTH ON NEXT PAGE]
           IN  WITNESS WHEREOF, the parties hereto have  executed
this  Amendment through their authorized officers as of the  date
first above written.

                    MORRISON FRESH COOKING, INC.


                    By:       /s/ Craig D. Nelson
                                                                         Name:
                                 Craig D. Nelson
                    Title:    Senior Vice President, Finance

                    [CORPORATE SEAL]


                    Attest:   /s/ Mitchell S. Block
                    Name:     Mitchell S. Block
                    Title:    Secretary


                    SUNTRUST BANK, ATLANTA


                    By:       /s/ Jeffrey A. Howard
                    Name:     Jeffrey A. Howard
                    Title:    Vice President


                    By:       /s/ F. M. Deover
                    Name:     F. M. Deover
                                                                         Title:
                                 Group Vice President
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                                
                           DEMAND NOTE
                                

                                                    April 8, 1997


      MORRISON  FRESH  COOKING, INC., a Georgia corporation  (the
"Company"),  promises  to  pay to the  order  of  SUNTRUST  BANK,
ATLANTA  (the "Bank") ON DEMAND the principal sum of FIVE MILLION
DOLLARS  ($5,000,000) or so much thereof as may be from  time  to
time  disbursed hereunder, plus interest on the unpaid  principal
balance as hereinafter provided.

      Principal may be disbursed hereunder in the sole discretion
of  the  Bank  in  one  or  more  disbursements  (hereinafter  an
"Advance"  and  collectively  the  "Advances"),  which   in   the
aggregate  shall at no time exceed the principal amount  of  this
Note.   The  interest period of any Advance shall not  exceed  90
days.   On  the last day of any applicable interest  period  with
respect  to  each Advance, the Company may request a  renewal  of
such Advance; provided, that the Bank shall have no obligation or
commitment to renew such Advance, notwithstanding that  the  Bank
may have previously renewed such Advance or any other Advance.

      Interest shall accrue at the Quoted Rate and shall  be  due
and payable on the last day of each interest period and ON DEMAND
for final payment.  Should the Company fail for any reason to pay
this  Note in full on the date of any demand, the Company further
promises  to  pay interest on the unpaid amount  from  such  date
until  the date of final payment at a default rate equal  to  the
Bank's Prime Rate plus 4% per annum.  Should legal action  or  an
attorney  at law be utilized to collect any amount due hereunder,
the  Company  further  promises to pay all costs  of  collection,
including  15%  of  such unpaid amount as attorneys'  fees.   All
amounts due hereunder may be paid at any office of Bank.

      "Prime Rate" shall mean that rate of interest designated by
the  Bank from time to time as its Prime Rate, which may  not  be
its  lowest rate of interest.  "Quoted Rate" shall mean  the  per
annum  rate  of interest quoted by the Bank in its discretion  to
the Company on the day of any requested advance.

      The amount of interest accruing and payable hereunder shall
be  calculated  on  the basis of a 360-day year  for  the  actual
number of days elapsed.

      As security for the payment of this and any other liability
of the Company to the Bank, direct or contingent, irrespective of
the  nature of such liability or the time it arises, the  Company
hereby grants a security interest to the Bank in all property  of
the  Company in or coming into the possession, control or custody
of  the  Bank, or in which the Bank has or hereafter  acquires  a
lien, security interest, or other right.  Upon default, the  Bank
may, without notice, immediately take possession of and then sell
or  otherwise  dispose of the collateral, signing  any  necessary
documents  as  the  Company's  attorney-in-fact,  and  apply  the
proceeds against any liability of the Company to the Bank.   Upon
demand, the Company will furnish such additional collateral,  and
execute   any  appropriate  documents  related  thereto,   deemed
necessary  by  the  Bank for its security.  The  Company  further
authorizes  the Bank, without notice, to set-off any  deposit  or
account and apply any indebtedness due or to become due from  the
Bank to the Company in satisfaction of any liability described in
this  paragraph, whether or not matured.  The Bank  may,  without
notice,  transfer or register any property constituting  security
for  this  note into its or its nominee name with or without  any
indication of its security interest therein.

      This Note shall immediately become due and payable, without
notice  or  demand,  upon  the filing  of  any  petition  or  the
commencement  of  any proceeding by or against  the  Company  for
relief  under bankruptcy or insolvency laws, or any law  relating
to  the  relief of debtors, readjustment or indebtedness,  debtor
reorganization, or composition or extension of debt.

      The  failure or forbearance of the of the Bank to  exercise
any  right  hereunder, or otherwise granted  by  law  or  another
agreement,  shall  not  affect or release the  liability  of  the
Company,  and shall not constitute a waiver of such right  unless
so  stated  by  the Bank in writing.  The Bank  may  enforce  its
rights  against  the Company or any property securing  this  Note
without  enforcing  its  rights against any  guarantor  or  other
obligor,  property, or indebtedness due or to become due  to  any
such  guarantor  or obligor.  The Company agrees  that  the  Bank
shall have no responsibility for the collection or protection  of
any  property securing the Note, and expressly consents that  the
Bank  may from time to time, without notice, extend the time  for
payment of this Note, or any part thereof, waive its rights  with
respect  to  any  property  or  indebtedness,  and  release   any
guarantor or other obligor from liability, without releasing  the
Company  from  any  liability to the Bank.  THIS  NOTE  SHALL  BE
GOVERNED  AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE  STATE
OF  GEORGIA.   TO  THE  EXTENT PERMITTED BY APPLICABLE  LAW,  THE
COMPANY  WAIVES  ITS  RIGHT TO A JURY  TRIAL.   TIME  IS  OF  THE
ESSENCE.   PRESENTMENT, NOTICE OF DISHONOR, NOTICE OF DEMAND  AND
PROTEST ARE HEREBY WAIVED BY THE COMPANY.

               Executed under hand and seal on the date set forth
above.

                         MORRISON FRESH COOKING, INC.

                         By:  /s/ Craig D. Nelson
                              CRAIG D. NELSON
                              Senior Vice President - Finance

                         Attested By:   /s/  Mitchell S. Block
                                        MITCHELL S. BLOCK
                                        Secretary







© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission