AGWAY INC
10-Q, 1995-11-07
PETROLEUM BULK STATIONS & TERMINALS
Previous: SMALL CO FD, 497, 1995-11-06
Next: KEYSTONE LIQUID TRUST, 497, 1995-11-07



                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 September 30, 1995
                               ------------------   

                                        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 2-22791
                       -------

                                   AGWAY INC.*
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


DELAWARE                                                             15-0277720
- --------------------------------------------------------------------------------
(State or other jurisdiction of                                (I.R.S. Employer
incorporation or organization)                               Identification No.)


333 Butternut Drive, DeWitt, New York                                     13214
- --------------------------------------------------------------------------------
(Address of principal executive offices)                              (Zip Code)


                                  315-449-6431
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)




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
                                      ---  --- 

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



                Class                           Outstanding at November 3, 1995
- ---------------------------------------         --------------------------------
Membership Common Stock, $25 par value                 108,326 shares
per share

*  Agway is a taxpaying corporation founded on cooperative principles.
   Membership is limited to farmers and each may hold only one share of
   common stock.

                                        1

<PAGE>



                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

                                      INDEX

<TABLE>
<CAPTION>
 
                                                                                                            PAGE NO.
                                                                                                            -------

PART I.    FINANCIAL INFORMATION
- -------    ---------------------

           <S>                                                                                                      <C>
  
           Item 1.  Financial Statements (Unaudited)

           Condensed Consolidated Balance Sheets as of September 30, 1995 and June 30, 1995.......................  3

           Condensed Consolidated Statements of Operations and Retained Margin for the three months
           ended September 30, 1995 and September 30, 1994........................................................  4

           Condensed Consolidated Cash Flow Statements for the three months ended September 30, 1995
           and September 30, 1994.................................................................................  5

           Notes to Condensed Consolidated Financial Statements...................................................  6

           Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations........   10

<CAPTION>

PART II.   OTHER INFORMATION
- --------   -----------------
           <S>                                                                                                      <C>

           Item 1.  Legal Proceedings............................................................................   15

           Item 6.  Exhibits and Reports on Form 8-K.............................................................   15


           SIGNATURES............................................................................................   16


</TABLE>












                                        2

<PAGE>



                          PART I. FINANCIAL INFORMATION
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                             (Thousands of Dollars)


<TABLE>
<CAPTION>

                                                                               September 30,        June 30,
                                                                                   1995               1995
                                                                             --------------       -------------
ASSETS                                                                         (Unaudited)           (Note)
- ------
<S>                                                                          <C>                  <C>

Current Assets:
     Trade accounts receivable (including notes receivable of
      $30,037 and $33,661, respectively), less allowance for
       doubtful accounts of $13,088 and $12,443, respectively..........      $      205,710       $     252,052
     Leases receivable, less unearned income of $42,640 and
       $41,523 respectively............................................              94,926              96,063
     Uncollected insurance premiums....................................               9,888              10,261
     Advances and other receivables....................................              25,456              22,969
     Inventories
       Raw materials...................................................              16,879              21,221
       Finished goods..................................................             137,275             139,791
       Goods in transit and supplies...................................              13,795              16,984
                                                                             ---------------      -------------
       Total inventories...............................................             167,949             177,996
     Prepaid expenses..................................................              67,199              73,890
                                                                             ---------------      -------------
         Total current assets..........................................             571,128             633,231

Marketable securities available for sale...............................              33,075              34,752
Other security investments.............................................              41,273              41,304
Properties and equipment, net..........................................             305,251             311,313
Long-term leases receivable, less unearned income of
  $68,517 and $68,799 respectively.....................................             249,705             236,522
Other assets...........................................................              97,777              96,969
                                                                             ---------------      -------------
         Total assets..................................................      $    1,298,209       $   1,354,091
                                                                             ===============      =============

LIABILITIES AND SHAREHOLDERS' EQUITY
- ------------------------------------

Current Liabilities:
     Notes payable.....................................................      $       84,500       $      83,133
     Current installments of long-term debt and subordinated debt                    94,094              94,818
     Accounts payable..................................................             116,967             153,543
     Unearned insurance premiums.......................................              16,674              17,023
     Other current liabilities.........................................             128,554             141,234
                                                                             ---------------      -------------
         Total current liabilities.....................................             440,789             489,751

Long-term debt.........................................................             238,146             242,668
Subordinated debt......................................................             380,971             369,962
Other liabilities......................................................              73,222              73,128
Interest of others in consolidated subsidiaries........................               6,217               6,217
Commitments and contingencies..........................................
Preferred stock, net...................................................              62,892              65,635
Common stock, net......................................................               2,712               2,728
Paid-in capital........................................................               1,470               1,470
Retained margin........................................................              91,790             102,532
                                                                             ---------------      -------------

         Total liabilities and shareholders' equity....................      $    1,298,209       $   1,354,091
                                                                             ===============      =============
</TABLE>

Note:  The  balance  sheet at June 30,  1995 has been  derived  from the audited
financial  statements at that date but does not include all the  information and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements.


           See accompanying notes to condensed consolidated financial
                                  statements.

                                        3

<PAGE>



                    PART I. FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
       CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED MARGIN
                                   (Unaudited)
                             (Thousands of Dollars)

<TABLE>
<CAPTION>


                                                                     Three Months Ended
                                                                        September 30,
                                                              --------------------------------    
                                                                   1995              1994
                                                              --------------    --------------
<S>                                                           <C>               <C>


Net sales and revenues from:
     Product sales.....................................       $      416,130    $      454,853
     Leasing operations................................               11,180             9,213
     Insurance operations.............................                 6,887             6,684
     Service revenues..................................                3,392             4,216
                                                              ---------------   --------------
         Total net sales and revenues..................              437,589           474,966

Cost and expenses from:
     Products and plant operations.....................              391,999           430,732
     Leasing operations................................                5,257             4,361
     Insurance operations..............................                4,791             4,458
     Selling, general and administrative activities....               41,994            47,452
                                                              ---------------   --------------
         Total costs and expenses......................              444,041           487,003

Operating loss.........................................               (6,452)          (12,037)
Interest expense, net..................................               (8,475)           (8,554)
Other income, net......................................                  710               681
                                                              ---------------   --------------
Loss from continuing operations
     before income taxes ..............................              (14,217)          (19,910)
Income tax benefit.....................................               (3,488)           (6,834)
                                                              ---------------   ---------------
Loss from continuing operations........................              (10,729)          (13,076)

Discontinued operations:

     Adjustment required for reclassification
     of Hood to continuing operations..................                    0             1,806
                                                              ---------------   --------------
         Margin from discontinued
             operations...............................                     0             1,806
                                                              ---------------   --------------
Net loss..............................................        $      (10,729)   $      (11,270)

Retained Margin:
     Balance at beginning of period...................               102,532           123,346
     Adjustment to unrealized gains (losses)
         on available-for-sale securities,
         net of tax...................................                   (13)               95
                                                              ---------------   --------------
Balance at end of period..............................        $       91,790    $      112,171
                                                              ===============   ==============
</TABLE>




    See accompanying notes to condensed consolidated financial statements.

                                        4

<PAGE>



                    PART I. FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                   CONDENSED CONSOLIDATED CASH FLOW STATEMENTS
                                   (Unaudited)
                             (Thousands of Dollars)

<TABLE>
<CAPTION>

                                                                                   Three Months Ended
                                                                                      September 30,
                                                                             -------------------------------              
                                                                                  1995              1994
                                                                             --------------    ------------- 
<S>                                                                          <C>               <C>


Net cash flows provided by operating activities........................      $       12,575    $      30,258

Cash flows (used in) provided by investing activities:   
     Purchases of property, plant and equipment........................              (4,453)          (7,240)
     Proceeds from disposal of businesses and property, plant and
         equipment.....................................................               1,381            1,001
     Leases originated.................................................             (33,889)         (34,588)
     Leases repaid.....................................................              20,732           14,392
     Proceeds from sale of marketable securities.......................               3,947              468
     Purchases of marketable securities................................              (2,283)            (638)
     Other.............................................................                  30             (230)
     Net changes in net assets of discontinued operations..............                   0             (350)
                                                                             ---------------   --------------
Net cash flows used in investing activities............................             (14,535)         (27,185)
Cash flows (used in) provided by financing activities:
     Net change in short-term borrowings...............................               1,367            5,840
     Proceeds from long-term debt......................................              10,572           12,000
     Repayment of long-term debt.......................................             (10,894)         (22,689)
     Proceeds from sale of subordinated debt...........................              19,496           13,858
     Maturity and redemption of subordinated debt......................             (13,273)          (6,726)
     Redemption of stock...............................................              (2,763)          (2,419)
     Cash dividends paid...............................................              (2,410)          (2,589)
     Other.............................................................                (135)            (348)
                                                                             ---------------   --------------
Net cash flows provided by (used in) financing activities..............               1,960           (3,073)
                                                                             ---------------   --------------

Net decrease in cash and equivalents...................................                   0                0
Cash and equivalents at beginning of period............................                   0                0
                                                                             ---------------   -------------

Cash and equivalents at end of period..................................      $            0    $           0
                                                                             ===============   =============

</TABLE>

   See accompanying notes to condensed consolidated financial statements.

                                        5

<PAGE>


                    PART I. FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                             (Thousands of Dollars)


1.   BASIS OF PRESENTATION
     ---------------------
     The accompanying  unaudited condensed  consolidated financial statements of
     Agway Inc. (the  "Company") have been prepared in accordance with generally
     accepted accounting  principles for interim financial  information and with
     the   instructions   to  Form  10-Q  and  Article  10  of  Regulation  S-X.
     Accordingly,  they do not  include  all of the  information  and  footnotes
     required by generally accepted accounting principles for complete financial
     statements.  In the opinion of management,  all adjustments  (consisting of
     normal recurring  accruals)  considered  necessary for a fair  presentation
     have been  included.  Operating  results for the  three-month  period ended
     September 30, 1995 are not  necessarily  indicative of the results that may
     be expected for the year ended June 30, 1996 due, among other  reasons,  to
     the seasonal  nature of certain major  segments of the Company's  business.
     For further information, refer to the consolidated financial statements and
     notes thereto included in the annual report on Form 10-K for the year ended
     June 30, 1995.

     Certain  reclassifications  have been made to conform prior year  financial
     statements with the current year presentation.


2.   AGWAY FINANCIAL CORPORATION
     ---------------------------
     Agway  Financial  Corporation  (AFC) is a wholly  owned  subsidiary  of the
     Company whose principal  business  activity is securing  financing  through
     bank borrowings and issuance of corporate debt instruments to provide funds
     for the Company and AFC's sole wholly owned subsidiary, Agway Holdings Inc.
     (AHI), and AHI's subsidiaries,  for general corporate purposes. The payment
     of principal  and interest on this debt is absolutely  and  unconditionally
     guaranteed by the Company. In an exemptive relief granted pursuant to a "no
     action letter" issued by the Securities and Exchange Commission,  AFC, as a
     separate company,  is not required to file periodic reports with respect to
     these debt securities, provided the 1934 Act reports of the Company contain
     summarized financial information concerning AFC.

     Summarized financial  information for AFC and Consolidated  Subsidiaries is
     as follows:
<TABLE>
<CAPTION>

                                                                     Three Months Ended
                                                                        September 30,
                                                              ----------------------------------
                                                                    1995               1994
                                                              ---------------    --------------- 
     <S>                                                      <C>               <C>

     Net sales and revenues..........................         $       334,395   $       373,046
     Operating margin................................                   1,204              (611)
     Loss from continuing operations.................                  (7,701)           (7,256)
     Net margin (loss)...............................                  (7,701)           (5,450)

                                                                 September 30,        June 30,
                                                                    1995               1995
                                                              ----------------  ---------------- 
     Current assets..................................         $       601,048   $       615,336
     Properties and equipment, net...................                 230,421           231,928
     Noncurrent assets...............................                 345,953           335,568
                                                              ----------------  ----------------
     Total assets....................................         $     1,177,422   $     1.182,832
                                                              ================  ================

     Current liabilities.............................         $       321,906   $       322,492
     Long-term debt..................................                 232,497           240,107
     Subordinated debt...............................                 380,971           369,962
     Noncurrent liabilities..........................                  22,649            23,158
     Interest of others in consolidated subsidiaries                    6,217             6,217
     Shareholder's equity............................                 213,182           220,896
                                                              ----------------  ----------------
     Total liabilities and
         shareholder's equity........................         $     1,177,422   $     1,182,832
                                                              ================  ================
</TABLE>
                                        6

<PAGE>

                    PART I. FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                   (Unaudited)
                             (Thousands of Dollars)


3.   BORROWING ARRANGEMENT
     ----------------------
     As of September 30, 1995,  the Company had  available  lines of credit with
     various banking  institutions  whereby lenders have agreed to provide funds
     up to $117,000 to separately financed units of the Company as follows:  AFC
     -  $65,000,  Telmark -  $24,000  and Hood - $28,000  compared  to  $65,000,
     $24,000 and $33,000,  respectively,  as of June 30, 1995. In addition,  AFC
     may issue up to $60,000 of  commercial  paper under the terms of a separate
     agreement,  backed by a letter of credit. Telmark has a committed term loan
     of $125,000  available to be borrowed  through  November 30, 1995, of which
     $94,000  was   outstanding   as  of  September  30,  1995.   Long-term  and
     subordinated debt outstanding amounted to:
<TABLE>
<CAPTION>
                          Agway & AFC           Telmark               Hood               Total
                       ------------------  ------------------  ------------------  ------------------
                          9/95      6/95     9/95      6/95       9/95      6/95     9/95      6/95
                       --------  --------  --------  --------  --------  --------  --------  -------- 
<S>                    <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
Long-term debt         $ 18,672  $ 22,843  $239,955  $245,467  $ 42,103  $ 32,880  $300,730  $301,190
Currently payable         6,764    13,702    45,622    34,622    10,198    10,198    62,584    58,522
                       --------    ------  --------  --------  --------  --------  -------- ---------
Net long-term debt     $ 11,908  $  9,141  $194,333  $210,845  $ 31,905  $ 22,682  $238,146  $242,668
                       ========   =======  ========  ========   =======  ========  ========  ========

Subordinated debt      $394,224  $390,889  $ 11,062  $  8,174  $  7,195  $  7,195  $412,481  $406,258
Currently payable        31,047    35,833                           463       463    31,510    36,296
                       --------  --------  --------  --------  --------  --------  --------  --------
Net long-term debt     $363,177  $355,056  $ 11,062  $  8,174  $  6,732  $  6,732  $380,971  $369,962
                       ========   =======  ========  ========  ========  ========  ========  =========
</TABLE>

   The AFC short-term lines were available through October 31, 1995.  Currently,
   one  30-day  extension  through  December  1, 1995 and one  60-day  extension
   through  December 31, 1995 are in place for the  availability  of the $65,000
   line of credit and the  availability of issuing $60,000 of commercial  paper,
   respectively.  Annual renewals are in the process of negotiations.  These AFC
   short-term  lines of credit and $1,900 of AFC long-term  bank debt payable on
   October  1, 1995 are  collateralized  by certain  of the  Company's  accounts
   receivable and non-petroleum inventories ("collateral"). Amounts which can be
   drawn  under  the  AFC  short-term  agreements  are  limited  to  a  specific
   calculation  based upon the  collateral  available.  Adequate  collateral has
   existed  throughout  the fiscal year to permit AFC to borrow  amounts to meet
   the  ongoing  needs of the  Company  and is expected to continue to do so. In
   addition,  the agreements include certain covenants,  the most restrictive of
   which requires the Company to maintain specific  quarterly levels of interest
   coverage  and monthly  levels of  tangible  net worth.  The Company  obtained
   waivers for specific  covenant  violations at June 30, 1995 covering July and
   August 1995 and amending these  covenants for September and October 1995. The
   Company has ongoing  discussions with its lenders and expects to continue the
   appropriate   and  adequate   financing   currently   available  under  these
   facilities.

   Telmark borrows under its short-term  line of credit  agreements from time to
   time to fund its  operations.  Short-term  lines  serve as interim  financing
   between  the  issuances  of  long-term  debt.  The  current  line  of  credit
   agreements  with various  banks permit  Telmark to borrow up to $24,000 on an
   unsecured basis with interest paid quarterly  and/or upon maturity,  of which
   $20,000  is  formally  committed  and $4,000 is  uncommitted.  The lines bear
   interest at money market variable  rates.  As of September 30, 1995,  Telmark
   had $20,500 outstanding against these lines.

   Telmark renews its lines of credit annually  (usually in the late fall).  The
   $20,000 line of credit has been renewed through November 30, 1995. The $4,000
   line of credit has been renewed  through  December 31, 1995.  Annual renewals
   are  in the  process  of  negotiations.  The  Company  believes  Telmark  has
   sufficient lines of credit in place to meet interim funding needs.

   The Hood  short-term  credit  facility is used to supply letters of credit as
   well as short-term  financing.  Letters of credit of $13,200 were outstanding
   at September 30, 1995.  The  short-term  credit  facility  expires on July 1,
   1996.  The  Company  has  ongoing  discussions  with the  lenders to Hood and
   expects to negotiate a continuation of the appropriate and adequate financing
   currently available to Hood.
                                        7
<PAGE>



                    PART I. FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                   (Unaudited)
                             (Thousands of Dollars)


4.   COMMITMENTS AND CONTINGENCIES
     -----------------------------
     Environmental
     The Company is subject to a number of governmental  regulations  concerning
     environmental matters, either directly, or as a result of the operations of
     its  subsidiaries.  The Company  expects that it will be required to expend
     funds to remediate  certain sites,  including  certain  Superfund sites and
     sites with underground fuel storage tanks. In addition, the Company expects
     that it will incur other expenses associated with environmental compliance.

     The Company  continually  monitors its operations with respect to potential
     environmental  issues,  including changes in legally mandated standards and
     remediation  technologies.  The Company's recorded liability reflects those
     specific  issues where  remediation  activities are currently  deemed to be
     probable and where the cost of remediation  is estimable.  Estimates of the
     extent of the Company's degree of  responsibility  of a particular site and
     the method and ultimate cost of remediation require a number of assumptions
     for which the ultimate outcome may differ from current estimates;  however,
     the Company  believes that its past experience  provides a reasonable basis
     for estimating its liability.  As additional information becomes available,
     estimates are adjusted as necessary.  While the Company does not anticipate
     that any such adjustment would be material to its financial statements,  it
     is  reasonably   possible   that  the  result  of  ongoing   and/or  future
     environmental studies, changes in legal requirements or other factors could
     alter this expectation and require the recording of additional liabilities.
     The extent or amount of such  events,  if any,  cannot be estimated at this
     time.

     As part of its  long-term  environmental  protection  program,  the Company
     spent approximately $4,000 in fiscal 1995 on capital projects.  The Company
     estimates  that during fiscal 1996 and 1997  approximately  $4,000 per year
     will be spent on additional capital projects for environmental  protection.
     These estimates  recognize the additional  capital  required to comply with
     Environmental  Protection  Agency  (EPA)  Underground  Storage  Tank  (UST)
     regulations which become effective in December 1998.  Presently,  the total
     cost  to  comply  with  the  EPA  UST   regulations   is  estimated  to  be
     approximately  $5,000.  The total capital  requirements  may change due to,
     amongst  other  things,  the actual  number of USTs  actively in use on the
     effective date.

     Other
     The  Company is also  subject to various  investigations,  claims and legal
     proceedings  covering a wide range of  matters  that arise in the  ordinary
     course of its  business  activities.  Each of these  matters  is subject to
     various uncertainties, and it is possible that some of these matters may be
     resolved  unfavorably to the Company.  The Company has established accruals
     for matters for which payment is probable and amounts reasonably estimable.
     Management  believes  any  liability  that may  ultimately  result from the
     resolution of these  matters in excess of amounts  provided will not have a
     material adverse effect on the financial  position or results of operations
     of the Company.


                                        8

<PAGE>



                    PART I. FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                   (Unaudited)
                             (Thousands of Dollars)


5.   RESTRUCTURING RESERVES
     ----------------------
     In June 1992, the Company  established a $75,000  reserve for the estimated
     net cost to complete a significant  restructuring of the Company planned at
     that time. Periodically, management has reviewed its original estimates and
     has made  revisions due to changes in  circumstances  as the  restructuring
     plan evolved.  The  following  schedule  details the remaining  reserves to
     complete the restructuring  project and their intended purposes, as well as
     the actual activity for the three-month period ended September 30, 1995:
<TABLE>
<CAPTION>
                                                                        Reductions
                                              Balance    Proceeds       ----------       Change   Balance
                                                at        Sale of   Divested    Costs       in       at
                                              6/30/95     Assets     Assets    Incurred  Estimate  9/30/95
                                           -----------  ---------  ---------   --------  --------  --------
<S>                                        <C>          <C>        <C>         <C>       <C>       <C>     

Restructuring Reserve:
Plant, Store & Business Divestitures
- ------------------------------------
Proceeds on sale of assets                 (A) (1,506)       (69)                                    (1,437)
Net book value of assets to be divested    (A)    962                     23                            939
Cost of divestiture (1)                    (B)  3,099                             1,012               2,087
                                           ----------   ---------  ---------   --------  --------  --------
Loss on divestiture                             2,555        (69)         23      1,012               1,589
Incremental environmental costs            (C)  3,597                                60               3,537
                                           ----------   ---------  ---------   --------  --------  --------
TOTAL PLANT, STORE & BUSINESS                   6,152        (69)         23      1,072               5,126

TOTAL RESTRUCTURING                        $    6,152   $    (69)  $      23   $  1,072  $      0  $  5,126
                                           ==========   =========  =========   ========  ========  ========
</TABLE>

(1) Includes  demolition,  asset transfer costs,  and commissions on real estate
    transactions.


(A)  Represents  certain  assets  identified  for  disposition  as  part  of the
     original restructuring plan which have yet to be sold or closed. Efforts to
     sell  the  assets  and  complete  the  shutdowns   are  ongoing.   Ultimate
     disposition  will depend upon successful  negotiations  with willing buyers
     for  remaining  properties.   The  Company  anticipates  that  the  planned
     activities will be completed in fiscal 1996.

(B)  Cost of divestitures includes shutdown costs in connection with the closing
     and sale of  remaining  locations.  Ultimate  disposition  will depend upon
     successful  negotiations with willing buyers for remaining  properties.  As
     operational  shutdowns are  completed,  costs are expected to vary from the
     original estimates. The Company anticipates these efforts will be completed
     in fiscal 1996.

(C)  Included in the costs related to business  divestitures  are  environmental
     remediation  costs,  identified  during the  process of asset  sales,  that
     primarily  relate to real estate assets  retained on energy  business sold.
     These  anticipated  cash  outlays  will  be part  of our  ongoing  programs
     regarding  environmental  remediation  and are expected to be incurred over
     the next three years.

                                        9

<PAGE>

                    PART I. FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)

RESULTS OF OPERATIONS
- ---------------------
The  Company's net sales and revenues and  operating  results are  significantly
impacted by seasonal  fluctuations  due to the nature of its  operations and the
geographic  location  of its service  area,  which is defined  primarily  as the
Northeastern  United  States.  Agriculture & Consumer net sales and revenues are
traditionally higher in the spring as customers acquire products to initiate the
growing season. Correspondingly,  Energy realizes significantly higher net sales
and  revenues  in the winter  months due to cold  winter  conditions,  and Dairy
realizes  higher net sales and revenues in the early summer  months and the late
fall  holiday  season.  Financial  Services  and  Corporate  are not  materially
impacted by seasonal fluctuations.

                              Results by Operating Segment
                              ----------------------------

                                                             Increase (Decrease)
                                                              Three Months Ended
                                                             -------------------
                                                             9/30/95 vs. 9/30/94
                                                             -------------------

   Net Sales and Revenues
         Agriculture & Consumer............................. $          (15,830)
         Energy.............................................             (9,812)
         Dairy..............................................            (13,749)
         Financial Services.................................              1,790
         Corporate..........................................                224
                                                             -------------------
                                                             $          (37,377)
                                                             ===================

     Margin (Loss) from Operations before Income Taxes
         Agriculture & Consumer............................. $            3,609
         Energy.............................................             (1,213)
         Dairy..............................................              2,418
         Financial Services.................................                435
         Corporate..........................................                365
                                                             -------------------
         Operating margin (loss) and other income
            (expense), net..................................              5,614
         Interest (expense) income, net.....................                 79
                                                             -------------------
                                                             $            5,693
                                                             ===================

Numbers in the  following  narrative  have been  rounded to the nearest  hundred
thousand.

Agriculture & Consumer
- ----------------------
Agriculture  &  Consumer   consists  of  Agway   Agricultural   Products  (AAP),
Agriculture & Related  Services (ARS) and Country  Products  Group (CPG).  Total
Agriculture  & Consumer net sales and  revenues for the first  quarter of fiscal
1996 of $207,800  represent a decrease of $15,800  (7.0%) from the first quarter
of fiscal 1995.  Operating loss for the first quarter of fiscal 1996 was reduced
by $3,600 (33.9%) as compared to the same period in the prior year.

AAP operations provided 48% of the total Agriculture & Consumer net sales during
the first three months of fiscal 1996 and 1995.  First quarter AAP net sales and
revenues  totaled  $99,900  which is a decrease  of $8,400  (7.8%) from the same
period last year.  Crop and farm store sales declined  $9,100 (19.8%)  primarily
due to summer  drought  conditions  in the Northeast  which  lowered  demand for
fertilizer,  lime,  yard and garden  equipment and supplies.  Feed sales,  which
decreased  $1,100  (2.1%),  were  negatively  impacted by poor milk prices which
influenced   farmers  to  reduce   spending  on  feed  products.   Additionally,
competitive  market  conditions  continue to put  pressure on  fertilizer  (crop
sales) and grain (feed sales) prices.  First quarter decreases in sales of crop,
farm store products and feed were partially  offset by a $2,100 (13.0%) increase
in ingredient  sales over last year - a result of increased  focus from a Direct
Marketing  operation  of  ingredient  sales to  farmers  and  others  at the AAP
enterprises.  AAP's gross margin as a percentage of net sales remained  constant
at 6% for the first quarter of 1996 versus 1995.  Margin gains realized from the
Direct Marketing operations were offset by a decline of $1,200 (25.6%) in margin
on farm store product

                                       10

<PAGE>
                    PART I. FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)

Agriculture & Consumer (continued)
- ----------------------------------

sales from heavy price competition in yard and garden and power equipment lines.
In the first quarter,  AAP's operating loss of $7,000 reflects an improvement of
$1,800 (20.7%) as compared to a loss of $8,700 in the first quarter of last year
primarily due to a $1,500 decrease in selling and distribution expenses.

ARS operations provided 26% of total Agriculture & Consumer net sales during the
first  three  months of fiscal  1996 as  compared  to 30% in the same  period in
fiscal  1995,  primarily  due to lower  volume in both its retail and  wholesale
operations. ARS net sales totaled $54,300 in the first quarter of fiscal 1996, a
decrease of $12,300 (18.5%) from the same period last year. Of the total ARS net
sales decrease,  consumer retail sales and wholesale operations decreased $7,600
(16.0%) and $4,700  (24.8%),  respectively.  These  results  were  significantly
affected by  management's  decision to change  product mix and to exit its power
equipment,  wood pellet stove and patio  furniture  lines at certain  locations.
These products were higher priced yet carried lower margins and lower  inventory
turns.  In  addition,  there was a lower  demand  for yard and  garden  products
resulting from summer drought conditions in Agway's markets and demand for power
equipment  (snowblowers)  decreased this year after a mild winter,  while in the
prior year,  anticipated  adverse  winter weather  conditions  resulted in large
sales of power  equipment  in the first  quarter of 1995.  First  quarter  gross
margin  declined $2,500 (13.2%) due to the planned exit of various product lines
at certain locations noted above as well as weather-related reductions in volume
and its negative impact on sales; however, gross margin as a percentage of sales
improved from 27% in fiscal 1995 to 29% in 1996. In the first three months,  ARS
experienced an operating loss of $200, a $600 (76.1%)  improvement over the $800
loss during the same period last year. Selling,  distribution and administrative
costs decreased $2,100 (11.3%) due to management's successful efforts to contain
expenses  through  staff  reductions,  limits on  overtime  worked  and  reduced
spending on selling and advertising costs.

CPG operations provided 26% of total Agriculture & Consumer net sales during the
first  three  months of fiscal  1996 as  compared  to 22% in the same  period in
fiscal 1995. CPG net sales totaled  $53,600 in the first quarter of fiscal 1996,
an increase of $4,900 (10%) from the same period last year.  First quarter sales
in the turf and sunflower  operations  represent $3,300 of the increase from the
first quarter of last year primarily due to volume increases realized from CPG's
efforts to expand its customer base, particularly in the foreign export of human
edible  sunflower  seeds.  CPG's gross margin as a percentage of sales  improved
from  22% in  fiscal  1995 to 26% in 1996 due  primarily  to  improved  purchase
arrangements  relative  to current  market  rates as compared to the same period
last year. As a result,  CPG's $100  operating  margin  reflects a $1,200 (115%)
improvement  over the  operating  loss of $1,100 in the first  quarter of fiscal
1995.

Energy
- ------
Total net sales and revenues of $97,500 for the first quarter  decreased  $9,800
(9.1%)  compared  with the same period in 1994 due to unit volume  decreases  in
both the retail and commercial  operations.  Overall,  10.4 million (9.1%) fewer
gallons of product were sold in the first quarter of fiscal 1996 compared to the
first  quarter  of  fiscal  1995.  Average  per  unit  selling  prices  remained
relatively constant in the first quarter of 1996 versus 1995.

Retail operations provided 81% of total Energy sales during the first quarter as
compared  to 80% during the same  period  last year.  Total  sales in the retail
sector decreased $6,500 (7.6%),  which resulted from a 6.9 million gallon (8.0%)
decline in retail  unit  volume  from the first  quarter  of last  year.  Retail
gasoline sales  declined  $1,600 (6.7%),  which  represents 2.8 million  gallons
(40.0%) of the decline in total  retail unit  volume,  and  reflects the ongoing
efforts of the unit to close down certain company-owned  keytrol/cardtrol  sites
and bulk  customer  sites  that are  determined  not to be cost  beneficial  for
upgrade in order to comply with EPA underground  storage tank (UST) regulations.
Retail diesel net sales declined  $2,000 (11.3%)  primarily due to a unit volume
decrease of 1.8 million gallons (8.7%) from the first quarter of last year. This
volume decrease  resulted from  competitors  lowering prices and accepting lower
margins in an attempt to liquidate overstocked fuel oil inventories.  Energy did
not react to the price cuts as its just-in-time inventory control over the prior
mild winter left no overstocked  inventories.  Net sales of home heating oil for
the first three months of fiscal 1996  decreased  $2,400  (11.5%) as compared to
the same period last

                                       11

<PAGE>
                    PART I. FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)

Energy (continued)
- ------------------

year.  The unit volume of home heating oil for the first  quarter  decreased 2.3
million gallons (8.4%) as compared to the first quarter of the prior year due to
a "summer  fill"  program  which took place later in the first quarter of fiscal
1996 than in fiscal  1995.  Also,  demand for heating oil was lower in the first
quarter as compared  to the prior year since  customers  still have  heating oil
left over in their  tanks from last year's mild  winter  season.  The  remaining
decrease is primarily due to volume  reductions in propane and packaged  product
sales and a slight decline in service revenues.

Commercial  operations  provided 19% of total net sales during the first quarter
as compared to 20% during the same period last year.  The decline  reflects  the
results of  management's  efforts to exit  specific  markets and to redirect its
business efforts from high volume/low  margin  transport  delivery sales to high
margin/low volume tankwagon sales. In the first three months of fiscal 1996, 3.5
million  (12.5%) fewer gallons of product  (primarily  diesel) were sold than in
the first  quarter of the prior year due to decreases in end-user  volumes which
resulted in a decrease of $3,300 (15.4%) in total commercial sales.

For the three months ended  September  30,  1995,  operating  loss of $5,300 was
$1,200  (30.1%)  more than the first  quarter of the prior year.  A reduction in
gross margins of $1,500 (5.2%) is due, in part,  to market  pressures  resulting
from a lower demand for heating oil in the first quarter as compared to the same
period last year. Additionally,  retail propane sales to high margin residential
users   have   declined   while   demand   for   propane   from   lower   margin
commercial/industrial users increased over last year. The gross margin reduction
was partially offset by reductions in selling,  distribution and  administrative
costs in the first three months of fiscal 1996 as compared to 1995.

Dairy
- -----
For segment  reporting  purposes,  Dairy  consists of Agway Inc.'s  wholly owned
subsidiary  Hood,  a  manufacturer,   distributor  and  marketer  of  dairy  and
dairy-related  products to the retail and food service industries throughout the
Northeast.  Net sales in the first  quarter of fiscal 1996 were $13,700  (10.8%)
less than the first quarter of fiscal 1995  primarily due to volume  reductions.
Since the first  quarter of fiscal  1995,  Hood lost some of its  private  label
business to competitors due to pricing.  Market pressures continue in this area.
The remaining  loss of volume is primarily due to the sale of Hood's  Mid-Hudson
Valley business in February 1995. Gross margin  percentage for the first quarter
remained fairly constant from last year at 22.0% versus 21.4%.

First quarter  operating margin of $2,600  represents an increase of $2,400 from
the same  period  last  year  primarily  due to  management's  effort  to reduce
selling, administrative and trade promotion spending and production efficiencies
gained by  consolidating  the Boston fluid milk  production  with the Agawam and
Portland facilities.

Financial Services
- ------------------
For segment reporting purposes, Financial Services consists of Telmark, Inc.
("Telmark"), Agway Insurance Company ("Insurance") and Agway General
Agency, Inc. ("General Agency").

Total net sales and  revenues of $18,800 for  Financial  Services  for the first
quarter  increased  $1,800 (10.5%) as compared to the first quarter in the prior
year  primarily  due to volume  increases in the leasing  operations of Telmark.
Telmark  operations  provided $11,500 (61%) of total first quarter net sales and
revenues  compared to $9,600 (56%) in the first quarter of last year.  Fueled by
rising  interest  rates and a strong  economy,  Telmark has  experienced  volume
growth,  resulting  in an  increase  of $53,000 in average  assets over the same
period last year.  The $1,900  (20.3%)  increase in  Telmark's  net  revenues as
compared to the same  quarter  last year is  primarily  due to this higher asset
base with relatively  higher  interest  rates.  Insurance and General Agency net
revenues  for the first  quarter  of $7,200 are $200  (2.1%)  less than the same
period  last  year  due,  in part,  to  General  Agency's  decision  to exit the
third-party claims administration market in the second quarter of last year.

                                       12

<PAGE>



                    PART I. FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)


Financial Services (continued)
- ------------------------------

Operating  margins  improved in the first quarter of fiscal 1996 by $400 (21.2%)
as compared to the same period last year.  Telmark's  operating margin increased
in the first  quarter of fiscal  1996 by $600  (32.1%) as  compared  to the same
period in the prior year.  The increase  reflects  the positive  impact of owned
portfolio growth with relatively  higher interest rates.  This growth was offset
somewhat by increased interest expenses from higher debt levels. The improvement
in operating  margins was partially offset by higher claim activity in Insurance
operations in the first quarter of fiscal 1996 as compared to 1995.

Corporate
- ---------
The  increase  in net sales and  revenues  of $200  (158.9%)  for the quarter is
primarily  due to an  increase in external  revenues  generated  from Agway Data
Services.

Operating margin for the first quarter increased $400 (33.4%) as compared to the
prior year. A $700 decrease in  re-engineering  costs in fiscal 1996 as compared
to 1995 was  offset  primarily  by costs  incurred  by the  Company in the first
quarter of fiscal 1996 to facilitate the sale of Hood ($400).



                                       13

<PAGE>




                    PART I. FINANCIAL INFORMATION (continued)
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES

       Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
                                   (Unaudited)
                             (Thousands of Dollars)


LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------
Cash flows from operating  activities  for the three months ended  September 30,
1995  decreased  $17,700 to $12,600 as  compared  to the first  three  months of
fiscal 1995 due  primarily  to a smaller  increase in  accounts  receivable  and
inventory  of  $17,200  and  $5,200,  respectively,  and a smaller  decrease  in
accounts payable of $5,600. Net cash used in investing  activities for the three
months ended  September 30, 1995 was $14,500 as compared to $27,200 for the same
period last year.  The reduction in cash use was due primarily to an increase in
leases repaid of $6,400 and net proceeds  from sale of marketable  securities of
$3,100 and a decrease  in the  purchase  of  property,  plant and  equipment  of
approximately  $2,700.  The net cash flows provided by financing  activities for
the three months ended  September 30, 1995,  were $2,000 as compared to net cash
used of $3,100 for the same period in the prior year. The majority of the change
from  financing  activities  was the result of less net  repayments of long-term
debt offset by lower net short-term borrowings. Net repayments of long-term debt
declined  approximately  $10,400 while short-term  borrowings declined $4,500 as
compared to the three months ended September 30, 1994.

The Company  finances its  operations  and the  operations of all its continuing
businesses and subsidiaries,  except Telmark,  Agway Insurance Company and Hood,
through Agway Financial Corporation (AFC). Telmark,  Agway Insurance Company and
Hood finance  themselves  through  operations or direct borrowing  arrangements.
Each is financed with a combination of short- and long-term  credit  facilities.
External sources of short-term  financing for the Company and all its continuing
operations  include  revolving credit lines,  letters of credit,  and commercial
paper  programs.  Sources of longer-term  financing  include the following as of
September  30, 1995:  borrowings  from banks - $127,779  maturing  November 1995
through November 1999 with interest rates ranging from 5.4% - 11.5%;  borrowings
from insurance  companies - $145,955  maturing  September 1995 through September
2000 with interest rates ranging from 5.9% - 9.2%;  subordinated debt - $412,481
maturing  1995 through 2008 with interest  rates  ranging from 4.5% - 9.5%;  and
capital  leases and other  long-term  debt - $26,996  maturing 1995 through 2008
with interest rates ranging from 6% - 12%. In addition, Telmark has occasionally
sold blocks of its lease portfolio.

The AFC short-term lines were available through October 31, 1995. Currently, one
30-day  extension  through  December  1, 1995 and one 60-day  extension  through
December  31,  1995 are in place for the  availability  of the  $65,000  line of
credit  and  the   availability   of  issuing   $60,000  of  commercial   paper,
respectively.  Annual  renewals  are in the process of  negotiations.  These AFC
short-term  lines of credit and  $1,900 of AFC  long-term  bank debt  payable on
October  1,  1995  are  collateralized  by  certain  of the  Company's  accounts
receivable and non-petroleum  inventories  ("collateral").  Amounts which can be
drawn under the AFC short-term  agreements are limited to a specific calculation
based upon the collateral available.  Adequate collateral has existed throughout
the fiscal year to permit AFC to borrow amounts to meet the ongoing needs of the
Company  and is  expected to  continue  to do so. In  addition,  the  agreements
include certain covenants, the most restrictive of which requires the Company to
maintain  specific  quarterly levels of interest  coverage and monthly levels of
tangible  net  worth.  The  Company  obtained  waivers  for  specific   covenant
violations  at June 30, 1995  covering  July and August 1995 and amending  these
covenants for September  and October 1995.  The Company has ongoing  discussions
with its lenders and expects to continue the appropriate and adequate  financing
currently available under these facilities.


                                       14

<PAGE>



                           PART II. OTHER INFORMATION
                    AGWAY INC. AND CONSOLIDATED SUBSIDIARIES
                             (Thousands of Dollars)


Item 1.  Legal Proceedings
- --------------------------
In  December  1985,  it  was  asserted  by  the   Massachusetts   Department  of
Environmental  Protection  (MDEP) that  certain  real  property  located in West
Concord,  Massachusetts previously owned by Agway is contaminated and that Agway
and  the  current  owner  of the  property  are  responsible  for  the  cost  of
investigating  and cleaning up environmental  contamination at the property.  In
September 1993, Agway entered into an Administrative Consent Order with the MDEP
pursuant to which Agway performed a phase II comprehensive  site assessment.  In
March 1995,  Agway and the current  owner  entered into a  settlement  agreement
whereby Agway agreed, at Agway's expense, to complete any additional assessment,
containment,  removal or remediation actions at the property.  The current owner
agreed to cooperate with Agway in achieving a permanent solution satisfactory to
the MDEP and in compliance  with the MDEP's  requirements.  Agway has prepared a
risk  assessment  scope  of work  and  submitted  it to the  MDEP.  The  Company
currently has accrued its best estimate  relative to the cost of any  additional
assessment,  containment, removal or remediation actions regarding the property.
However,  it is reasonably  possible  that the results of ongoing  and/or future
environmental studies or other factors could alter this estimate and require the
recording of additional liabilities.  The extent or amount of such events cannot
be estimated at this time.  However,  Agway  believes  that its past  experience
provides a reasonable basis for its estimates recorded for this matter.

On May 29, 1992, the  Commissioner of  Environmental  Protection of the State of
Connecticut (CDEP) commenced a civil action against Hood alleging  violations of
state statutes and regulations  relating to pollution of the waters of the state
in connection with Hood's  Suffield,  Connecticut  facility.  In connection with
these  allegations,  the CDEP has made a demand of $2,400.  Hood  entered into a
stipulated  judgment  on July 5,  1995,  whereby  Hood  agreed to pay CDEP $325,
construct an on-site wastewater pretreatment facility and conduct a study of the
Suffield facility's level of fat, oil and grease discharge.

In August 1995, the  Environmental  Protection  Agency (EPA) notified Agway that
the EPA has reason to  believe  that Agway is a  potentially  responsible  party
(PRP) under the Comprehensive Environmental Response, Compensation and Liability
Act  (CERCLA) at the  Tri-Cities  Barrel  Site,  Port Crane,  New York.  The EPA
requested  that  Agway  and  other  PRPs  participate  in the  ongoing  Remedial
Investigation/Feasibility  Study (RI/FS) for the Tri-Cities  Barrel Site.  Agway
believes that its involvement at the Tri-Cities Barrel Site is minimal. Agway is
in contact  with other PRPs who have been  participating  in the RI/FS and is in
the preliminary stages of negotiating the terms of possible participation in the
ongoing RI/FS.


Item 6.  Exhibits and Reports on Form 8-K
- -----------------------------------------
There were no reports on Form 8-K required to be filed during the first  quarter
ended September 30, 1995.




                                       15

<PAGE>


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.




                                                      AGWAY INC.
                                        ---------------------------------------
                                                     (Registrant)




Date          November 7, 1995                   /s/ PETER J. O'NEILL
         --------------------------     ----------------------------------------
                                                    Peter J. O'Neill
                                                  Senior Vice President,
                                                Treasurer and Controller
                                           (Principal Financial Officer and
                                               Chief Accounting Officer)










                                       16






<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED> 
<CIK> 0000002852
<NAME> AGWAY INC
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          JUN-30-1995
<PERIOD-END>                               SEP-30-1994
<CASH>                                               0
<SECURITIES>                                     34208
<RECEIVABLES>                                   215916
<ALLOWANCES>                                     15805
<INVENTORY>                                     182583
<CURRENT-ASSETS>                                601622
<PP&E>                                          617997
<DEPRECIATION>                                  305566
<TOTAL-ASSETS>                                 1341851
<CURRENT-LIABILITIES>                           469813
<BONDS>                                         597806
<COMMON>                                          2762
                                0
                                      68932
<OTHER-SE>                                      118697
<TOTAL-LIABILITY-AND-EQUITY>                   1341851
<SALES>                                         459069
<TOTAL-REVENUES>                                474966
<CGS>                                           430732
<TOTAL-COSTS>                                   439551
<OTHER-EXPENSES>                                 47452
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                8554
<INCOME-PRETAX>                                (19910)
<INCOME-TAX>                                    (6834)
<INCOME-CONTINUING>                            (13076)
<DISCONTINUED>                                    1806
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (11270)
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000002852
<NAME> AGWAY INC
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          JUN-30-1996
<PERIOD-END>                               SEP-30-1995
<CASH>                                               0
<SECURITIES>                                     33075
<RECEIVABLES>                                   205710
<ALLOWANCES>                                     13088
<INVENTORY>                                     167949
<CURRENT-ASSETS>                                571128
<PP&E>                                          634828
<DEPRECIATION>                                  329577
<TOTAL-ASSETS>                                 1298209
<CURRENT-LIABILITIES>                           440789
<BONDS>                                         619117
<COMMON>                                          2712
                                0
                                      62892
<OTHER-SE>                                       93260
<TOTAL-LIABILITY-AND-EQUITY>                   1298209
<SALES>                                         419522
<TOTAL-REVENUES>                                437589
<CGS>                                           391999
<TOTAL-COSTS>                                   402047
<OTHER-EXPENSES>                                 41994
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                8475
<INCOME-PRETAX>                                (14217)
<INCOME-TAX>                                    (3488)
<INCOME-CONTINUING>                            (10729)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (10729)
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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