NATIONAL CONVENIENCE STORES INC /DE/
10-K, 1995-09-21
CONVENIENCE STORES
Previous: HARKEN ENERGY CORP, POS AM, 1995-09-21
Next: FMR CORP, SC 13D/A, 1995-09-21



<PAGE>   1
===============================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

                              ___________________
                            
                                   FORM 10-K
                              ___________________

          [X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                      THE SECURITIES EXCHANGE ACT OF 1934
                    FOR THE FISCAL YEAR ENDED JUNE 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 1-7936

                    NATIONAL CONVENIENCE STORES INCORPORATED
             (Exact Name of Registrant as Specified in its Charter)

<TABLE>
                <S>                                                                <C>
                           DELAWARE                                                 74-1361734
                (State or Other Jurisdiction of                                  (I.R.S. Employer
                 Incorporation or Organization)                                 Identification No.)

                        100 WAUGH DRIVE
                         HOUSTON, TEXAS                                                 77007
           (Address of Principal Executive Offices)                                  (Zip Code)
</TABLE>

             Registrant's telephone number, including area code:  (713) 863-2200

                   Securities registered pursuant to Section 12(b) of the Act:

<TABLE>
<CAPTION>
                                                                           Name of Each Exchange
                             Title of Each Class                              on Which Registered
                    -------------------------------------              -----------------------------
                    <S>                                                <C>
                    Common Stock, $.01 par value                       New York Stock Exchange, Inc.
                    Preferred Stock Purchase Rights                    New York Stock Exchange, Inc.

                    Securities registered pursuant to Section 12(g) of the Act:
</TABLE>

                              Title of Each Class
                       ---------------------------------
                       Warrants to Purchase Common Stock


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

At August 31, 1995, 6,090,096 shares of the registrant's common stock, par
value $.01 per share, were outstanding and the aggregate market value (based on
the closing price quoted on the New York Stock Exchange) of the voting stock of
the Company, excluding shares held by affiliates, was approximately
$116,698,000.


             APPLICABLE ONLY TO REGISTRANTS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS


Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Section 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court.  Yes [X]  No ____

                      DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Company's definitive Proxy Statement for the 1995 Annual
Meeting of Stockholders:  Part III.


===============================================================================
<PAGE>   2
                               TABLE OF CONTENTS



<TABLE>
<CAPTION>
                                                 PART I

                                                                                                  Page
                                                                                                  ----
<S>            <C>                                                                                 <C>
ITEM 1.        BUSINESS
               General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           1
               Store Operations   . . . . . . . . . . . . . . . . . . . . . . . . . . . .           2
               Regulatory Matters   . . . . . . . . . . . . . . . . . . . . . . . . . . .           4
               Employees  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           6
               Competition  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           6
               Chapter 11 Bankruptcy Reorganization   . . . . . . . . . . . . . . . . . .           7
               Circle K Tender Offer  . . . . . . . . . . . . . . . . . . . . . . . . . .           7
               Executive Officers of Registrant   . . . . . . . . . . . . . . . . . . . .           9

ITEM 2.        PROPERTIES
               Stores   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          10
               Corporate Offices  . . . . . . . . . . . . . . . . . . . . . . . . . . . .          10
               Support Facilities   . . . . . . . . . . . . . . . . . . . . . . . . . . .          10

ITEM 3.        LEGAL PROCEEDINGS
               Circle K Tender Offer  . . . . . . . . . . . . . . . . . . . . . . . . . .          11
               Reorganization Proceedings Under Chapter 11  . . . . . . . . . . . . . . .          12
               Other Litigation   . . . . . . . . . . . . . . . . . . . . . . . . . . . .          13

ITEM 4.        SUBMISSION OF MATTERS TO A VOTE OF
               SECURITY HOLDERS   . . . . . . . . . . . . . . . . . . . . . . . . . . . .          13


                                                 PART II


ITEM 5.        MARKET FOR REGISTRANT'S COMMON EQUITY AND
               RELATED STOCKHOLDER MATTERS  . . . . . . . . . . . . . . . . . . . . . . .          14

ITEM 6.        SELECTED FINANCIAL DATA  . . . . . . . . . . . . . . . . . . . . . . . . .          16


ITEM 7.        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION 
               AND RESULTS OF OPERATIONS
               Results of Operations  . . . . . . . . . . . . . . . . . . . . . . . . . .          18
               Liquidity and Capital Commitments  . . . . . . . . . . . . . . . . . . . .          24


ITEM 8.        FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA  . . . . . . . . . . . . . . .          27



ITEM 9.        CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON 
               ACCOUNTING AND FINANCIAL DISCLOSURE  . . . . . . . . . . . . . . . . . . .          52
</TABLE>


                                                   (i)


<PAGE>   3





<TABLE>
<S>            <C>                                                                                <C>
                                                        PART III

ITEM 10.       DIRECTORS AND EXECUTIVE OFFICERS OF THE
               REGISTRANT   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          53

ITEM 11.       EXECUTIVE COMPENSATION   . . . . . . . . . . . . . . . . . . . . . . . . .          53

ITEM 12.       SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
               OWNERS AND MANAGEMENT  . . . . . . . . . . . . . . . . . . . . . . . . . .          53

ITEM 13.       CERTAIN RELATIONSHIPS AND RELATED
               TRANSACTIONS   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          53


                                                         PART IV


ITEM 14.       EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND
               REPORTS ON FORM 8-K  . . . . . . . . . . . . . . . . . . . . . . . . . . .          54

               SIGNATURES   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          62
</TABLE>

                                               (ii)



<PAGE>   4
                                    PART I

ITEM 1.  BUSINESS

GENERAL

National Convenience Stores Incorporated (the "Company" or "NCS") is the
largest operator of convenience stores in the state of Texas and one of the
twenty largest in the United States.  At June 30, 1995, the Company operated
661 specialty convenience stores exclusively in four cities in the state of
Texas under the name Stop N Go.  Eighty-two percent of the Company's stores are
located in the Houston and San Antonio areas where the Company is the largest
convenience store operator.  NCS was originally organized as a Texas 
corporation in 1959 and was reincorporated in Delaware in 1979.

As more fully described below under "Chapter 11 Bankruptcy Reorganization," the
Company filed for voluntary Chapter 11 bankruptcy reorganization on December 9,
1991 and emerged from such on March 9, 1993 as a result of the confirmation of
the Company's Revised Fourth Amended and Restated Joint Plan of Reorganization
(the "Plan of Reorganization"). For accounting purposes, the inception date for
the reorganized company is deemed to be March 1, 1993.  As used in this Form
10-K, the term, "Reorganized Company," refers to NCS and its subsidiaries for
the periods subsequent to February 28, 1993; the term "Predecessor Company"
refers to NCS and its subsidiaries for the periods prior to March 1, 1993.

In the fourth quarter of fiscal 1994, the Company divested its 80 operating
convenience stores in the states of California and Georgia and acquired 88
stores in the Houston and Dallas/Fort Worth areas. With the consummation of
this transaction, the Company achieved its goal of geographically consolidating
its operations within the state of Texas.

On September 7, 1995, The Circle K Corporation ("Circle K") commenced an
unsolicited cash tender offer to purchase all the Company's outstanding common
stock (and associated rights to purchase preferred stock) and warrants to
purchase common stock at $20.00 per share and $2.25 per warrant, respectively
(the "Circle K Offer"). The Circle K Offer expires on October 4, 1995, unless
extended. On September 18, 1995, the Company's Board of Directors unanimously
determined to reject the Circle K Offer and recommended that NCS
securityholders not tender any of their securities. See Item 1. "Business -
Circle K Tender Offer" for additional information, including an additional
acquisition proposal at a price substantially higher than the Circle K Offer.




                                       1
<PAGE>   5
The following table sets forth the distribution of the Company's stores by
market as of June 30, 1995:

<TABLE>
<CAPTION>
                                                                                                     Stores
                                                                                       %             Selling
                                                                       Stores       of Total        Gasoline
                                                                       ------       --------        --------
<S>                                                                      <C>           <C>             <C>
Houston/Gulf Coast  . . . . . . . . . . . . . . . . . . . . . . . .      396            59.9%          347
San Antonio . . . . . . . . . . . . . . . . . . . . . . . . . . . .      143            21.7           137
Dallas/Fort Worth . . . . . . . . . . . . . . . . . . . . . . . . .       94            14.2            91
Austin  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       28             4.2            25
                                                                         ---           -----           ---
    Total   . . . . . . . . . . . . . . . . . . . . . . . . . . . .      661           100.0%          600
                                                                         ===           =====           ===
</TABLE>

STORE OPERATIONS

The Company's convenience stores are extended-hour retail facilities,
emphasizing convenience to the customer.  All the stores are open every day of
the year and 532 operate 24 hours a day.  Typically, the Company's stores are
located in residential areas, on main thoroughfares, in small shopping centers
or on other sites selected for easy accessibility and customer convenience.
The stores' exteriors are of a similar design and color, making them easily
recognizable.  The Company emphasizes high-quality products, personal and
courteous service, and clean and modern stores.  The stores attract lunch-time
customers, early and late shoppers, weekend and holiday shoppers and customers
who need only a few items at any time and desire rapid service.  Thirty-five of
the stores are also targeted to attract the fast-food take-out customer via
easily recognized national brand name "eatery" fast-food offerings.

The Company's stores offer a diverse range of over 3,000 high-traffic consumer
items including take-out foods, traditional fast-foods, fountain beverages,
alcoholic beverages, tobacco products, soft drinks, candy, snacks, groceries,
health and beauty aids, magazines and newspapers, automotive products, seasonal
and promotional items, and school supplies.  The Company sells lottery and
lotto tickets in substantially all of its stores.  Substantially all of the
Company's stores sell money orders.  Approximately 91% of the Company's stores
are equipped with self-serve gasoline-dispensing facilities and approximately
45% are equipped with automated teller machines ("ATMs"). The Company has
entered into an agreement with NationsBank of Texas, N.A. ("NationsBank") which
provides for the installation, by NationsBank, of ATMs in all of the Company's
stores. This is expected to generate over 21 million customer visits per year
and $22.5 million in operating income from ATM transaction fees over the term
of the six year contract ($16.5 million of which is guaranteed pursuant to the
agreement), without giving effect to incremental profits from increased
gasoline and merchandise sales.  The Company's existing automated teller
machine agreement generates approximately $500,000 per year in store profits.
NCS and NationsBank intend to engage in an extensive marketing campaign to
promote the new strategic alliance.

The Company has entered into an agreement whereby, commencing in the second
quarter of fiscal 1996, all  Stop N Go gasoline stores will begin accepting the
Wright Express(TM) Universal Fleet Card (the "Fleet Card"), thereby enabling
NCS to attract national fleets to its gasoline stores.  Wright Express(TM) a
subsidiary of Ideon Group, Inc. (formerly SafeCard Services Inc.), is the
leading provider of information processing, financial and information
management services to commercial car, van and truck fleets throughout the
United States.  The Fleet Card is the most widely accepted electronic universal
fleet management card in the United States.  The Company believes that the
number and convenience of its gasoline stores and the Company's competitive
pricing, when coupled with Wright Express'(TM) leadership in fleet management
and control services, should enable Stop N Go to increase its gasoline volume 
and market share in the Texas cities served.





                                       2
<PAGE>   6
The following table sets forth certain statistical information regarding the
Company's sales for the periods indicated:

<TABLE>
<CAPTION>
                                                                                Year Ended June 30,             
                                                          ---------------------------------------------------- -
                                                                                                Combined
                                                             1995                 1994             1993(1)  
                                                          ---------           ----------        ------------
<S>                                                         <C>                <C>               <C>
Sales (millions)  . . . . . . . . . . . . .                 $906.0             $ 880.4           $878.9
Percentage of sales contributed by:
   Gasoline.  . . . . . . . . . . . . . . .                   44.4%               41.8%             42.4%
   Alcoholic beverages  . . . . . . . . . .                   13.4%               13.2%             13.9%
   Tobacco products   . . . . . . . . . . .                   13.3%               14.2%             15.2%
   Other categories not individually
      contributing more than 10%  . . . . .                   28.9%               30.8%             28.5%
                                                            -------             -------          --------
                                                             100.0%              100.0%            100.0%
                                                             ======             =======          ========
</TABLE>

(1)   Reflects the combining of the four months ended June 30, 1993
(Reorganized Company) and the eight months ended February 28, 1993
(Predecessor Company).
---------------------------

The Company is continuing with its Neighborstore(R) merchandising strategy,
whereby each store's product mix is linked directly to its local demographics
and customer purchasing patterns.  In certain instances, the stores' product
display and general appearance have been changed to match the demographics. The
Company currently operates 37 national brand name fast food "eateries" (smaller
scale versions of the branded food kiosks found in shopping malls and airports)
in 35 of its stores.  Brands represented in these stores include Taco Bell(R),
Kentucky Fried Chicken(R), Burger King(R), Pizza Hut(R) and Dunkin Donuts(R).
The national brand name fast-food items are prepared in-store with identical
ingredients, packaging, procedures and quality standards as are used in the
branded partners' own free-standing restaurants.

In addition, the Company has a program for the continual updating of its older
stores.  Consistent with the Neighborstore(R) merchandising strategy, the
program is flexible in both layout and product mix.

The Company recognizes that its future operations will be dependent in part on
the continual remodeling and upgrading of its store base.  A store replacement
program will also eventually be required in order for the Company's stores to
continue to be geographically located near its target customers' residences and
workplaces.

The Company estimates that it serves, on average, approximately 700,000
customers per day.  The Company's operations are benefited by warm, dry weather
since a large part of the Company's product mix is concentrated in items that
are consumed during periods when leisure-time activities are more prevalent.
The Company typically experiences higher sales and gross profits during the
summer months than during the winter months.

As is the norm in the convenience store industry, prices on most items are
somewhat higher than in supermarkets and certain other retail outlets; however,
the value placed by the customer on easy accessibility and convenience has
historically enabled the Company to receive premium prices for its products.
The Company does price-promote certain items in various key merchandise
categories to aid in building customer traffic.  Most of the items sold are
nationally or locally advertised brands, which includes the Company's own
private label cigarette.  Substantially all sales are for cash or check,
although the Company also accepts credit cards (VISA, MasterCard, American
Express(R) Card and Discover(R) Card) and debit cards.





                                       3
<PAGE>   7
During the fourth quarter of fiscal 1994, the Company began the implementation
of a program to enhance and redefine the Company's focus on customer service
and employee effectiveness ("Project Breakthrough").  An integral component of
the program involves the upgrading of equipment and technology through the
installation of integrated state-of-the-art sales and inventory management
systems.  These systems will significantly automate store operations by
capturing data on point-of-sale and scanning equipment.  The Company initiated
the program in its 94 Dallas/Fort Worth stores during fiscal 1995 and has made
approximately $10.6 million of capital improvements in connection with these
stores, approximately two-thirds of which expenditures were financed through
operating lease transactions.  Additionally, the Company has expended
approximately $5.1 million in consulting and other related expenses in
connection with the program, of which $2.0 million and $3.1 million were
incurred in fiscal 1994 and 1995, respectively.  An additional $4.1 million has
been expended for software development costs required for the overall program's
implementation, of which $0.8 million and $3.3 million were incurred in fiscal
1994 and 1995, respectively.  The costs associated with the program which have
not been financed through operating lease transactions have been and will be
funded by cash generated from operations as well as cash on hand.  The Company
expects to begin the next phase of the program's implementation into 171 stores
in San Antonio and Austin during the third quarter of fiscal 1996 and in
connection therewith, expects to expend approximately $15.3 million,
approximately $11.0 million of which will be financed through operating lease
transactions.

The Company purchases a substantial portion of its groceries, candy, tobacco
and health and beauty aids through wholesale grocers.  Soft drinks, beer, wine,
bakery and dairy products are usually purchased from local suppliers.  The
Company also operates a kitchen facility in Houston where it prepares and
packages sandwiches, salads, snacks and other prepackaged foods for
distribution to its stores via one of its major suppliers.

The Company's inventories of gasoline turn over approximately every seven days.
The Company purchases substantially all of its gasoline supplies from an
independent petroleum refiner which provides the benefits of (i) a competitive
purchase price, due to the volume of gasoline purchased, (ii) a reliable
distribution system within the Company's geographic market area, and (iii)
consistent with the Company's strategic vision, the development of a long-term
relationship with a key vendor.  While the Company believes that alternative
supplies of its petroleum products in the required volumes are readily
available in the event of a disruption in its current supply, over the
short-term, the Company would likely lose some of its current price advantage
until a new contract could be negotiated with another supplier.  The Company
does not engage in speculative gasoline trading transactions or otherwise
assume unusual market risks with respect thereto.  See Item 7. "Management's
Discussion and Analysis of Financial Condition and Results of Operations -
Risks and Uncertainties" for additional discussion of certain market risks.

REGULATORY MATTERS

Federal, state or local laws regulate the hours of operation and the sale of
certain products, typically including alcoholic beverages, gasoline, tobacco
products and lottery and lotto tickets.  The most significant of such
regulations limits or governs the sale of alcoholic beverages and the storage
and sale of gasoline.  See Item 7. "Management's Discussion and Analysis of
Financial Condition and Results of Operations - Risks and Uncertainties."

Sale of Alcoholic Beverages - State and local regulatory agencies have the
authority to approve, revoke, suspend or deny applications for and renewals of
permits and licenses relating to the sale of alcoholic beverages and to impose
various restrictions and sanctions.  In many states and in Texas, retailers of
alcoholic beverages have been held responsible for damages caused by
intoxicated individuals who purchased alcoholic beverages from them.  While the
potential exposure to the Company as a seller of alcoholic beverages is
substantial, the Company has adopted procedures to minimize such exposure and
to-date, Management believes liability for such





                                       4
<PAGE>   8
sales has not had a material adverse effect on the Company's financial position
or results of operations.

Storage and Sale of Gasoline - The operation and ownership of underground
gasoline storage tanks ("USTs") are subject to federal, state and local laws
and regulations.  The Environmental Protection Agency ("EPA") has issued
regulations that establish requirements for (i) maintaining leak detection
methods and equipment, (ii)  upgrading USTs, (iii) taking corrective action in
response to releases, (iv) UST removal to prevent future releases, (v) keeping
appropriate records, and (vi) maintaining evidence of financial responsibility
for taking corrective action and compensating third parties for bodily injury
and property damage resulting from releases.  These regulations also empower
states to develop, administer and enforce their own regulatory programs,
incorporating requirements which are at least as stringent as the federal
standards.  In order to ensure compliance with the federal and state
environmental laws, the Company has developed a comprehensive gasoline storage
and dispensing plan.  During fiscal 1993, the Company refined the plan such
that its primary focus is on upgrading gasoline dispensing equipment in
accordance with upcoming deadlines imposed by regulatory authorities and on
providing for the cleanup of existing and future contaminated sites.  The
gasoline plan generally covers all properties owned and leased by the Company.
Management believes that its existing gasoline storage and dispensing
procedures and planned capital expenditures will keep the Company in compliance
with all federal and state environmental regulations.

Environmental Capital Commitments - The Company has adopted approved tank
system release detection methods on all owned or operated USTs and currently
utilizes the Statistical Inventory Reconciliation Method  for the release
detection on its USTs located in Texas.  This method involves statistical
analysis of gasoline inventory changes to detect UST releases.

All of the Company's USTs in Texas have been upgraded with the required
spill/overfill prevention equipment.  By December 22, 1998, the Company's USTs
must be upgraded with corrosion protection equipment under applicable federal
regulations.  The Company estimates that 63% of its USTs are currently in
compliance with such regulations, either through the installation of fiberglass
or steel fiberglass tanks or by adding cathodic protection to existing steel
tanks.  In addition, the EPA has required that by January 1, 1996, UST
operators must install flow governors which restrict dispensing volumes per
minute.  Management of the Company believes that the Company's long-range
capital budget contains sufficient funds necessary to make the required
equipment upgrades prior to the 1996 and 1998 deadlines.

In addition to the foregoing, the EPA has ranked the air quality in major
cities in the United States based on the level of ozone measured. Houston and
Dallas/Fort Worth are two areas in which the Company currently conducts
operations which are considered to be ozone non-attainment areas.  The Houston
market is classified in the severe ozone non-attainment category while the
Dallas/Fort Worth area is classified in the moderate ozone non-attainment
category.  Under rules promulgated by the EPA and the state of Texas, gasoline
dispensing facilities in the two areas were required to have Stage II Vapor
Recovery Equipment by November 15, 1994 on all units except those that have not
dispensed more than 10,000 gallons in any one month since January 1991.  In
addition, the Clean Air Act mandated that UST operators in the non-attainment
areas adopt a "two point" fuel delivery unloading system which has been
installed in all of the Company's USTs which require the system (approximately
73% of the Company's USTs).

During fiscal 1995 and 1994, the Company spent $4.8 million and $6.6 million,
respectively, on environmental capital equipment, including $4.5 million and
$6.1 million, respectively, on Stage II Vapor Recovery Equipment. In order to
ultimately comply with the aforementioned regulations by the mandated
deadlines, the Company estimates it will be required  to spend approximately
$6.0 million on additional equipment and installation through fiscal 1999.
Management believes that it has allocated sufficient resources in its long-term
capital budget to comply with the





                                       5
<PAGE>   9
improvements required by the state of Texas and EPA regulations to be completed
by the end of 1999.

Environmental Remediation Contingency - The Company's environmental remediation
exposure is related to the cleanup of contaminated soil and ground water caused
by releases from underground gasoline storage tanks and underground piping
systems and claims for third party damages relating to such releases.  The
Company spent $1.2 million in fiscal 1995 on environmental remediation
activities as compared to $1.3 million in fiscal 1994 and $1.3 million in
fiscal 1993.  The Company estimates that it will incur approximately $5.7
million for environmental remediation expenditures through 1999.  At June 30,
1995 and 1994, the accrued environmental  liability totalled $19.6 million and
$20.8 million, respectively.  The actual cost of remediating contaminated
sites, removing tanks and settling third party damage claims may be
substantially lower or higher than that accrued due to the difficulty in
estimating such costs and due to potential changes in the status of regulations
and state reimbursement programs.  The Company does not believe that any such
amount below or in excess of that accrued can be reasonably estimated.

The state of Texas and other states in which the Company previously operated
have established trust funds for the reimbursement of costs related to certain
remediation activities.  The Company has filed or expects to file claims
aggregating approximately $3.0 million with the states to recover a portion of
the funds which it has expended or expects to expend on remediation activities.
The Company believes the claims it has filed or expects to file will be paid,
although collection may occur over a period of several years.

The Company is required by state regulations to maintain evidence of financial
responsibility for taking corrective action on remediation activities.  In
order to be in compliance with these requirements, the Company has successfully
established that it is self-insured with the Texas Natural Resource
Conservation Commission.

EMPLOYEES

As of June 30, 1995, the Company had approximately 4,800 employees, of whom
approximately 209 are executive and supervisory personnel, approximately 4,100
are full-time store employees, and the balance are full-time staff personnel
and part-time store employees.  The Company experiences the high rate of
turnover of store employees prevalent in the convenience store industry.  The
Company is not a party to any collective bargaining agreement and believes its
relations with its employees to be satisfactory.

COMPETITION

The convenience store industry is highly competitive, and the Company competes
with other convenience stores, local and national grocery store chains,
gasoline service stations, drug stores, fast food operations, vending machines,
discount stores and other types of retail outlets.  The Company is the largest
operator, or among the largest operators, of convenience stores in its major
market areas.  Each of the Company's stores competes primarily in its
surrounding neighborhood, and the ability of each store to compete is largely
dependent on location, access, signage, store size, population growth,
demographics and product mix.

The Company also encounters competition from gasoline service stations which
have installed facilities for the sale of other consumer items.  These gasoline
service stations have become a significant competitor within the convenience
store industry.

Although competition from gasoline retailers has increased in recent years, the
Company's traditional convenience store competitors have significantly
curtailed their new store construction programs in, or withdrawn from, some of
the Company's major market areas as a result of poor





                                       6
<PAGE>   10
operating performance.  Nevertheless, the Company cannot predict the extent to
which its major competitors may further reduce or expand their operations in
cities where the Company operates.

CHAPTER 11 BANKRUPTCY REORGANIZATION

On December 9, 1991, the Company and substantially all of its wholly-owned
active subsidiaries (the "Debtor Group") filed voluntary petitions for
reorganization under Chapter 11 of the United States Bankruptcy Code (the
"Bankruptcy Code") in the United States Bankruptcy Court for the Southern
District of Texas, Houston Division (the "Bankruptcy Court").  The filing was
precipitated by the loss of vendor credit which had become critical to the
Company's financing needs as a result of poor operating results.

On February 25, 1993, the Bankruptcy Court confirmed the Plan of
Reorganization, and the reorganization became effective March 9, 1993 (the
"Effective Date").  The Plan of Reorganization was designed to repay all
priority creditors in full on the Effective Date or thereafter (as provided in
the Plan of Reorganization) and to repay secured creditors in full over time
with interest.  Pursuant to the Plan of Reorganization, allowed unsecured
claims totalling approximately $137.5 million were cancelled in exchange for
$9.3 million of cash, $1.0 million of new indebtedness and 5.91 million shares
of newly issued Common Stock of the Reorganized Company.  All existing shares
of the Predecessor Company's Series E Preferred Stock and common stock were
exchanged for a total of 90,000 shares of the Reorganized Company's Common
Stock.  In addition, warrants to purchase up to an additional 1.35 million
shares of the Reorganized Company's Common Stock at $17.75 per share were
distributed to the holders of the Predecessor Company's publicly-held
subordinated debentures, the Series E Preferred Stock and the Predecessor
Company's common stock.  All alleged seniority rights arising under the
indentures relating to the publicly-held subordinated debentures were deemed
satisfied and cancelled as of the Effective Date.

On September 6, 1995, the Bankruptcy Court signed an Order Providing for
Closing Chapter 11 Cases.  This Order closed the Chapter 11 cases of the Debtor
Group in the Bankruptcy Court.

See Item 3. "Legal Proceedings -- Reorganization Proceedings Under Chapter 11"
for further discussion with respect to the Company's Chapter 11 bankruptcy
filing, Plan of Reorganization and settlement of claims.

CIRCLE K TENDER OFFER

On August 8, 1995, the Company received an unsolicited acquisition proposal
from Circle K whereby Circle K offered to buy all of the Company's Common Stock
for $17.00 cash per share.  On August 11, 1995, Circle K proposed an amendment
to the Company's by-laws to increase the number of directors from eight to
seventeen and to repeal any by-law amendments adopted since January 1, 1994.
The Company also received from Circle K a notice of the nomination of nine
Circle K officers, directors or affiliates to fill the vacancies created by the
proposed by-law amendment.

The Company's Board of Directors retained Merrill Lynch to advise it with
respect to the proposal and on August 31, 1995, the Company announced that
its Board had unanimously rejected Circle K's unsolicited proposal.  Such
conclusion was based, in part, upon the opinion of Merrill Lynch that the
Circle K proposal was inadequate from a financial point of view.  The Board of
Directors also adopted a Stockholder Rights Plan (the "Rights Plan") designed
to protect the Company from unfair or coercive takeover tactics and to assure
that all of the Company's stockholders receive fair treatment in the event of
any takeover proposal.  The Board also authorized, in concept, certain
agreements and the amendment of certain employment contracts and benefit plans
of the Company.  See Item 5. "Market for Registrant's Common Equity and Related
Stockholder Matters" for further discussion with respect to the Rights Plan.





                                       7
<PAGE>   11
On September 7, 1995, Circle K commenced a tender offer for all outstanding
shares of the Company's common stock (and associated rights to purchase
preferred stock) and all outstanding stock purchase warrants at $20.00 and 
$2.25 in cash, respectively.  The tender offer is conditioned on the tender 
of a minimum number of outstanding shares and warrants, as well as certain 
other conditions.

On September 18, 1995, the Company's Board of Directors unanimously determined
to reject Circle K's tender offer and recommended that NCS securityholders not
tender any of their securities pursuant to the offer.  The Board based its
decision in part upon the opinion of the Company's financial advisor, Merrill 
Lynch & Co., that the consideration offered to NCS securityholders in the 
Circle K offer was inadequate to NCS securityholders from a financial point of 
view.

At the same meeting, the Board reviewed and discussed an unsolicited proposal
received after the close of business on September 14, 1995 from another party
to acquire the Company at a significantly higher price than the Circle K Offer.
The Board determined not to accept this proposal.  However, given all of the
information available, including the unsolicited proposal, the Board has
instructed management and Merrill Lynch to explore the Company's strategic
alternatives, including the possible sale of the Company to a third party.  The
Board intends to invite interested parties, including Circle K and the other
party, to participate in this process.





                                       8
<PAGE>   12
EXECUTIVE OFFICERS OF REGISTRANT

The following table sets forth the names, ages and certain additional
information regarding the Company's executive officers:

<TABLE>
<CAPTION>
              Name and Position              Age                             Business Experience               
 -----------------------------------------   ---       --------------------------------------------------------
 <S>                                        <C>       <C>
 V.H. Van Horn (1)                           57        Director, President and Chief Executive Officer since
    Director, President and                            February 1975; employee of the Company since March
    Chief Executive Officer                            1966.  Director of Southdown, Inc. (cement and concrete
                                                       manufacturing).

 A.J. Gallerano (1)                          53        Senior Vice President, General Counsel and Secretary
    Senior Vice President, General                     since September 1989; Vice President, General Counsel
    Counsel and Secretary                              and Secretary from October 1979 to August 1989.

 Arnold Van Zanten (1)                       53        Senior Vice President - Administration since May 1992;
    Senior Vice President-                             Vice President - Systems from April 1989 to April 1992.
    Administration

 C.R. Wortham, Jr. (1)                       56        Senior Vice  President - Real Estate and Gasoline since
    Senior Vice President - Real Estate                August 1989; Vice President - Real Estate and Gasoline
    and Gasoline                                       from July 1988 to July 1989;  Vice President - Real
                                                       Estate from June 1985 to June 1988.

 Brian Fontana (1)                           37        Vice President - Chief Financial Officer since December
    Vice President - Chief                             1993; Vice President and Treasurer from August 1993 to
    Financial Officer                                  November 1993; Treasurer from February 1992 to July
                                                       1993; Assistant Treasurer from April 1990 to February
                                                       1992.

 Douglas B. Binford (1)                      51        Vice President - Marketing since November 1994. Senior
    Vice President - Marketing                         Vice President of Sales and Merchandising for Red Food
                                                       Stores Incorporated (grocery store chain) from July
                                                       1989 through October 1994.

 Janice E. Bryant (1)                        44        Vice President - Controller since February 1995.  Vice
    Vice President - Controller                        President and Controller of Continental Airlines, Inc.
                                                       from August 1993 through January 1995.  Controller and
                                                       various positions with Continental Airlines Holdings,
                                                       Inc. (formerly Texas Air Corporation; airline holding
                                                       company) from October 1981 through July 1993.
</TABLE>

___________________

(1)  Mr. Van Horn and the Company have entered into a contract pursuant to
which Mr. Van Horn will serve as President and Chief Executive Officer until at
least June 2000.  All other officers serve pursuant to three year contracts
that expire in August 1998, except Ms. Bryant and Mr. Binford, who serve
pursuant to one year contracts that expire in August 1996.  All of the 
executive officers, except Messrs. Fontana and Binford and Ms. Bryant,





                                       9
<PAGE>   13
were executive officers of the Company as of December 9, 1991 when the Company
and substantially all of its wholly-owned active subsidiaries filed petitions
for voluntary reorganization under Chapter 11 of the United States Bankruptcy
Code.

ITEM 2.  PROPERTIES

STORES

The Company had 661 stores in operation at June 30, 1995, of which
approximately 74% were leased.  Virtually all of the Company's owned properties
are mortgaged.

The Company's stores vary in size.  Approximately 84% of the Company's stores
are 2,600 square foot, rectangularly-shaped stores and 13% are
hexagonally-shaped 3,100 square foot stores.  The Company also operates 20
"Superstores," a 3,600 square foot store design which was superseded by the
hexagonally-shaped store.

In September 1995, the Company opened a new 4,000 square foot prototype store
in Richmond, Texas.  The store features a larger store front with a vaulted
roof and skylight, an expanded customer parking area and a dedicated vendor
delivery entrance.  The store also incorporates the best merchandising concepts
developed in Project Breakthough, including state-of-the-art sales and
inventory management systems and enhanced lighting.  An entire corner of the
store is dedicated to a Taco Bell(R) eatery; the store also features Fountain
Express (providing a wide choice of soft drinks) and The Donut Stop (where a
variety of donuts are baked fresh daily).  The store's larger gasoline island
features pay-at-the-pump units with video monitors capable of relaying product
messages to customers and the industry's first-ever automated soft drink
dispensers, where a soft drink purchase can be added to a gasoline charge.  The
new store also introduces the Company's new identity, featuring the Company's
newly designed logo and the creation of the "GP2000" (Go Power and Guaranteed
Performance) gasoline brand.  The Company plans to build an additional four new
stores during fiscal 1996.

CORPORATE OFFICES

The Company leases the building at 100 Waugh Drive, Houston, Texas, in which
its corporate and Gulf Coast Division offices are located.  Such lease extends
through February 28, 1999.  The building contains approximately 124,000 square
feet, of which the Company utilizes approximately 106,000 square feet and
subleases approximately 18,000 square feet to an unaffiliated company under a
lease which expires February 28, 1999.

SUPPORT FACILITIES

Corporate Kitchen - The Company leases 36,550 square feet in an industrial park
in Houston, in which its kitchen facility is located.  The lease on this
facility extends through March 1996 with an option to renew for an additional
five years.

Maintenance Facilities -The Company leases various sites for maintenance
facilities in Houston, Dallas and San Antonio.  The remaining terms on these
leases range from less than one year to five years with options to renew,
ranging from three to five years, on certain of the locations.  The square
footage of these locations ranges from approximately 2,500 square feet to
21,000 square feet.

Other - The Company also leases various facilities for district/division
support in each of its major markets.  The remaining terms of these leases
range from less than one year to four years with options to renew, primarily
for an additional five years per option.  The square footage of the locations
ranges from approximately 2,000 square feet to 8,500 square feet.





                                       10
<PAGE>   14
ITEM 3.  LEGAL PROCEEDINGS

CIRCLE K TENDER OFFER

On August 8, 1995, the Company received an unsolicited cash acquisition
proposal at $17.00 per share from Circle K.  The Board of Directors of the
Company subsequently engaged Merrill Lynch to undertake an in-depth financial
analysis of the Circle K offer. On August 10, 1995, the Board of Directors of
the Company adopted an amendment to the Company's Restated By-Laws (the
"By-Laws") to increase the vote required to amend the section of the By-Laws
dealing with the number of directors of the Company or to adopt a By-Law 
inconsistent with that section to 75% of the shares of Common Stock eligible to
vote at a stockholders' meeting (the "By-Law Amendment").

Delaware Chancery Court.  On August 11, 1995, a purported class action lawsuit
was filed in the Chancery Court of New Castle County, Delaware against the
Company and its directors alleging that the directors, by adopting the By-Law
Amendment, carried out a preconceived scheme to entrench themselves in office,
infringed upon the stockholders' ability to choose between competing slates for
control of the Company and, therefore, breached or aided and abetted breaches 
of their fiduciary duties to the Company and its stockholders. The Complaint 
requested, among other things, that the By-Law Amendment be declared void and 
that the directors be ordered to carry out their fiduciary duties to the 
plaintiff stockholder and the other members of the class. The case is styled 
Thomas J. McKula, Jr., on behalf of himself and all other similarly situated 
v. William K. Wilde, et al., C.A. 14481 (the "McKula Case").

On September 5, 1995, Circle K filed a lawsuit against the Company and its
directors in the Chancery Court of New Castle County, Delaware alleging, among
other things, that the directors improperly refused to negotiate or consider
any bona fide offer for the Company and that such action, the By-Law Amendment
and the adoption by the directors of the Rights Agreement constituted unfair
dealing, improper interference with shareholder voting rights, a manipulation
of corporate machinery for personal purposes, an effort by the directors to
entrench themselves in their positions with the Company and a breach of the
directors' fiduciary duties to the Company's stockholders. The Complaint
requests, among other things, that the Court declare the By-Law Amendment and
the Rights Agreement void or enjoin the enforcement thereof and award
unspecified damages. This case is styled The Circle K Corporation v. National
Convenience Stores Incorporated, et al., C.A. 14518 (the "Circle K Case").

Counsel for the plaintiffs and the Company in the McKula Case and the Circle K
Case have agreed to an expedited discovery schedule in preparation for a trial
limited to the By-Law Amendment issue in Chancery Court that has been scheduled
by the Court for October 18, 1995. The Company intends to defend these cases
vigorously.

On August 18, 1995, another purported class action lawsuit was filed in the
Chancery Court of New Castle County, Delaware against the Company and its
directors alleging, among other things, that the directors improperly refused
to negotiate or consider any bona fide offer for the Company including the
Circle K Proposal and that such action and the By-Law Amendment constituted
unfair dealing, improper interference with shareholder voting rights, a
manipulation of corporate machinery for personal purposes, an attempt by the
directors to entrench themselves in their positions with the Company and a
breach of the directors' fiduciary duty to maximize shareholder value. The
Complaint seeks, among other things, injunctive relief against enforcement of
the By-Law Amendment, an order compelling the directors of the Company to carry
out their fiduciary duties to the plaintiff stockholder and the other members
of the class, and unspecified damages. The case is styled Crandon Capital
Partners v. V. H. Van Horn, et al., C.A. 14489, and as of September 18, 1995
service of process has not been made on the Company or, to its knowledge, the
other defendants.  

Delaware Federal Court.  On September 5, 1995, Circle K filed another lawsuit
against the Company and its directors in the United States District Court for
the District of Delaware alleging, among other things, that the omission of
certain information concerning the By-Law Amendment from a press release issued
by the Company on August 14, 1995 and the omission of certain information
relating to a nomination of directors received from Bedford from a Current
Report on Form 8-K filed by the Company with the Commission on August 14, 1995
rendered the press release and the Form 8-K materially false and misleading.
Therefore, the Complaint alleges, the press release and the Form 8-K violated
Section 10(b) of the Exchange Act and Rule 10b-5 promulgated thereunder. The
complaint requests, among other things, that the court compel the defendants to
make corrective disclosures and enjoin the defendants from soliciting proxies
of the Company's stockholders until such corrective action is completed. The
case is styled The Circle K Corporation v. National Convenience Stores
Incorporated, et al., C.A. 95-537.






                                       11
<PAGE>   15

REORGANIZATION PROCEEDINGS UNDER CHAPTER 11

Chapter 11 Filing - On December 9, 1991, NCS and certain of its subsidiaries
(the "Debtor Group") filed separate petitions for reorganization under Chapter
11 of the Bankruptcy Code in the Bankruptcy Court.  On December 11, 1991, the
Bankruptcy Court entered an order for the cases to be jointly administered.

Plan of Reorganization - As a result of extensive negotiations held in December
1992, the Company reached a compromise agreement which was incorporated into
and became the Plan of Reorganization.  The Bankruptcy Court entered an order
confirming the Plan of Reorganization on February 25, 1993.  The Plan of
Reorganization subsequently became effective March 9, 1993 (the "Effective
Date").

The Plan of Reorganization was designed to repay all priority creditors in full
on the Effective Date or thereafter as provided in the Plan of Reorganization
and to repay secured creditors in full over time with interest.  Allowed
unsecured claims totalling approximately $137.5 million were canceled in
exchange for $9.3 million of cash, $1.0 million of new indebtedness and 5.91
million shares of newly issued Common Stock, par value $.01 per share, of the
Reorganized Company.  All existing Series E Preferred Stock and existing common
stock of the Predecessor Company were exchanged for an aggregate distribution
of 90,000 shares of the newly issued Common Stock of the Reorganized Company.
Consequently, a total of 6.0 million shares of newly issued Common Stock of the
Reorganized Company were issued under the Plan of Reorganization.  In addition,
warrants to purchase up to an additional aggregate 1.35 million shares of newly
issued Common Stock at $17.75 per share were distributed to the holders of the
Predecessor Company's two publicly-held subordinated debenture series, the
Series E Preferred Stock and the old common stock.

The Company is continuing to resolve the proofs of claims received in its
Chapter 11 proceedings. As of August 24, 1995, 3,006 proofs of claims had been
filed against the Company which had not been withdrawn and which had a stated
aggregate value of approximately $345.8 million for the proofs of claim
specifying amounts; numerous other proofs of claim do not specify amounts.  Of
the total, 2,981 claims valued at $296.6 million had been resolved.  As of
August 24, 1995, the Debtor Group is continuing to prosecute objections for the
remaining disputed claims.  Of the disputed claims, the Company estimates the
amount not covered by insurance to be less than $6.0 million.  The final
resolution of these disputed claims is expected to last for an extended period
of time.

All of the outstanding disputed claims are general unsecured claims.  Pursuant
to the terms of the Plan of Reorganization, a total of 1,616,559 shares of
Common Stock were issued to Boatmen's Trust Company as agent for the general
unsecured creditors, pending allowance of their respective claims.  As of
August 24, 1995, Boatmen's had allocated 1,242,971 shares to individual
unsecured creditors for resolved claims totalling $41.5 million and had issued
the appropriate share





                                       12
<PAGE>   16
certificates.  The remaining 373,588 shares will be allocated in the future to
the heretofore and hereafter allowed general unsecured claims.

Closing of the Chapter 11 Cases - On September 6, 1995, the Bankruptcy Court
signed an Order Providing for Closing Chapter 11 Cases, which order closed the
Chapter 11 cases of the Debtor Group in the Bankruptcy Court.  Although
additional stock of the Company is to be distributed to creditors under the
Plan, the remaining unresolved proofs of claim are being resolved in mediation
or litigation outside of the Bankruptcy Court (see Plan of Reorganization
above).

OTHER LITIGATION

There is no other litigation pending or threatened against the Company that
Management believes would have a material adverse effect on the financial
position or the business of the Company.  See Item 1. "Business - Regulatory
Matters" for information relating to the Company's potential litigation
exposure as a retailer of alcoholic beverages and gasoline.

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

There were no matters submitted to a vote of security holders during the fourth
quarter of fiscal 1995.





                                       13
<PAGE>   17
                                   PART II

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

The Company's Common Stock is traded on the New York Stock Exchange (the
"NYSE") under the symbol "NCS" and the Warrants to Purchase Common Stock (the
"Warrants") are traded on the Nasdaq National Market System ("NASDAQ") under
the symbol "NCSIW."  Prior to November 16, 1994, the Company's Common Stock was
traded on NASDAQ under the symbol "NCSI."  On March 9, 1993, upon emergence
from Chapter 11 bankruptcy reorganization, all authorized and outstanding
shares of the Predecessor Company's publicly-traded securities, including its
common stock, were cancelled and the above-mentioned securities were issued by
the Reorganized Company.  The following table sets forth the high and low sales
price of the Company's Common Stock and Warrants as reported by the NYSE and
NASDAQ for fiscal 1995 and 1994.


<TABLE>
<CAPTION>
                                                    Common Stock                   Warrants
                                                -------------------         ------------------------
                                                 High          Low            High            Low  
                                                ------       ------         --------        --------
<S>                                            <C>          <C>               <C>             <C>
Year Ended June 30, 1995:
     First Quarter  . . . . . . . . .          $11-1/2       $7-3/4            $3             $1-1/2
     Second Quarter   . . . . . . . .            8-7/8        6-1/2             1-1/2            5/8
     Third Quarter  . . . . . . . . .           10-3/8        8-1/2             1-1/4            5/8
     Fourth Quarter   . . . . . . . .           12-5/8        8-5/8             2-1/4            7/8

Year Ended June 30, 1994:
     First Quarter  . . . . . . . . .          $16-3/4      $13-1/4           $ 4-3/4         $3-1/2
     Second Quarter   . . . . . . . .           16-3/4       14-1/4             5-3/4          3-1/2
     Third Quarter  . . . . . . . . .           20           16-1/4             7-3/8          5
     Fourth Quarter   . . . . . . . .           17           10-1/4             5-3/4          2-3/4
</TABLE>

As of August 31, 1995, there were approximately 1,362 and 1,204 holders of
record of the Company's Common Stock and Warrants, respectively.

The Company has not paid a dividend on its Common Stock during its two most
recent fiscal years.  Under the terms of certain of the Company's long-term
debt instruments, the Company cannot pay cash dividends on its Common Stock or
purchase any treasury stock.

See Item 1. "Business -- Circle K Tender Offer" for information regarding the
Circle K Offer that commenced on September 7, 1995 and related matters. As a
consequence of these factors, the closing prices of the Company's Common Stock
and Warrants on September 19, 1995, as reported by the NYSE and NASDAQ, were
$23-1/2 and $6, respectively. 


                                       14
<PAGE>   18

As more fully discussed in Note 7 of the Notes to Consolidated Financial
Statements, on August 31, 1995, the Board of Directors of the Company declared
a dividend of one right to purchase preferred stock (a "Right") for each
outstanding share of the Company's Common Stock, to shareholders of record at
the close of business on September 11, 1995.  Each Right entitles the
registered holder to purchase from the Company a unit consisting of one
one-hundredth of a share (a "Unit") of Series A Junior Participating Preferred
Stock (the "Series A Preferred Stock"), par value $1.00 per share, at a
purchase price of $55 per Unit, subject to adjustment.  In connection with the
distribution of the Rights, the Board of Directors of the Company authorized
100,000 shares of Series A Preferred Stock, none of which are outstanding.  The
Series A Preferred Stock would be issued only upon the exercise of Rights.  
The Rights are not exercisable as of the date hereof.





                                       15
<PAGE>   19
ITEM 6.      SELECTED FINANCIAL DATA
(amounts in thousands, except per share data)


<TABLE>
<CAPTION>
                                                 Reorganized Company  (1)      |       Predecessor Company (1)
                                         --------------------------------------|-----------------------------------
                                                                   Period from |             
                                                                    Inception  |    Eight    
                                                                     (March 1, |    Months   
                                           Year Ended June 30,       1993) to  |    Ended         Year Ended June 30,  
                                         -----------------------     June 30,  | February 28,    ---------------------
                                            1995          1994         1993    |     1993          1992        1991      
                                         ---------     ---------    ---------- | ------------    --------   ----------
<S>                                       <C>           <C>           <C>      |  <C>            <C>        <C>
Operations: (2)                                                                |
   Sales    . . . . . . . . . . . . .     $906,023      $880,447      $297,985 |   $580,867      $958,519   $1,073,958
   Income (loss) before                                                        |
     extraordinary gain (3)   . . . .        5,292         6,835         4,389 |      6,796      (185,438)     (10,465)
   Net income (loss)(4)     . . . . .        5,292         6,835         4,389 |     68,289      (185,438)     (10,465)
                                                                               |
Common Stock Data  (per share):(5)(6)                                          |
   Primary and fully diluted                                                   |
     earnings per share   . . . . . .        $0.87         $1.09         $0.70 |          *             *            *
                                                                               |
Balance Sheet Data: (2)                                                        |
   Total assets   . . . . . . . . . .     $284,324      $306,528      $309,978 |          *      $268,501  $   364,329
   Long-term debt   . . . . . . . . .       90,256       107,204       131,790 |          *             *      191,633
   Debt to equity ratio   . . . . . .         1.28          1.60          2.11 |          *             *         2.73
                                                                               |                  
Store Data For The Period:(2)                                                  |
   Average sales per store  . . . . .       $1,309        $1,230          $414 |       $792        $1,052       $1,016
   Average gross profit per store . .          322           310           105 |        207           253          253
</TABLE>

*   Not meaningful.

(1)      As used in this Form 10-K, the term, "Reorganized Company," refers to
         NCS and its subsidiaries for the periods subsequent to February 28,
         1993; the term, "Predecessor Company," refers to NCS and its
         subsidiaries for the periods prior to March 1, 1993.
(2)      As a result of the adoption of fresh-start reporting in accordance
         with The American Institute of Certified Public Accountants' Statement
         of Position 90-7, "Financial Reporting by Entities in Reorganization
         Under The Bankruptcy Code" ("SOP 90-7"), the consolidated financial
         statements of the Predecessor Company and the Reorganized Company have
         not been prepared on a consistent basis of accounting and are
         separated by a vertical black line.
(3)      The 1995 results include a $0.4 million gain ($0.2 million, or $0.03
         per share, on an after-tax basis) on the sale of 43 stores (see Note 3
         of the Notes to Consolidated Financial Statements).  Additionally, the
         1995 results include $3.1 million ($1.8 million, or $0.30 per share,
         on an after-tax basis) in consulting fees and other expenses related
         to the program to enhance and redefine the Company's focus on customer
         service and effectiveness through the installation of integrated
         state-of-the-art sales and inventory management systems ("Project
         Breakthrough"), which program commenced in fiscal year 1994.  The 1994
         results include a $3.0 million gain ($1.8 million, or $0.29 per share,
         on an after-tax basis) recorded in connection with the April 29, 1994
         transaction with The Circle K Corporation (the "Circle K Transaction")
         (see Note 3 of the Notes to Consolidated Financial Statements).
         Additionally, the 1994 results include $2.0 million ($1.2 million, or
         $0.20 per share, on an after-tax basis) in consulting fees and other
         expenses related to Project Breakthrough.  The income before
         extraordinary gain for the eight-month period ended February 28, 1993
         includes a $6.6 million special charge related to an increase in the
         Company's environmental liability and a net credit of $0.4 million for
         fresh-start adjustments





                                       16
<PAGE>   20
         (see Notes 6 and 10 of the Notes to Consolidated Financial
         Statements).  The 1992 results include $168.1 million of restructuring
         and other special charges.
(4)      The $61.5 million extraordinary gain recorded by the Predecessor
         Company in fiscal 1993 is a result of the forgiveness of debt upon
         emergence from Chapter 11 bankruptcy reorganization (see Note 10 of
         the Notes to Consolidated Financial Statements).
(5)      Common Stock data of the Reorganized Company is presented.  All of the
         Predecessor Company's outstanding common and preferred stock was
         cancelled on the date the bankruptcy plan became effective;
         accordingly, earnings per share for the Predecessor Company are not
         presented because they are not comparable with the data provided for
         the Reorganized Company (see Note 10 of the Notes to Consolidated
         Financial Statements).
(6)      No cash dividends were paid on common stock during the periods shown.





                                       17
<PAGE>   21
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

Fresh-Start Reporting - The Company emerged from Chapter 11 bankruptcy
reorganization in March 1993 as a result of the confirmation of the Company's
Revised Fourth Amended and Restated Joint Plan of Reorganization (the "Plan of
Reorganization").  See Note 10 of the Notes to Consolidated Financial
Statements for a description of the terms of the Plan of Reorganization.
Effective March 1, 1993, in connection with the confirmation of the Plan of
Reorganization, the Company adopted "fresh-start reporting" in accordance with
SOP 90-7.  Accordingly, since March 1, 1993, the Company's financial statements
have been prepared as if it were a new reporting entity.

As a result of adopting fresh-start reporting, the financial information for
the fiscal years ended June 30, 1995 and 1994 and the four months ended June
30, 1993 is not prepared on a basis of accounting consistent with the financial
information presented for the eight months ended February 28, 1993.  However,
except as described below, the Company believes that the impact of the
fresh-start reporting adjustments, while material, is identifiable, and that
combining the financial results for the four months ended June 30, 1993 with
the financial results for the eight months ended February 28, 1993 provides a
useful basis for comparison to the fiscal years ended June 30, 1995 and 1994.
Therefore, the following discussion assumes the periods in fiscal 1993 are
combined.

Summary of Results of Operations - The Company reported net income of $5.3
million ($0.87 per share), $6.8 million ($1.09 per share) and $72.7 million for
the fiscal years ended June 30, 1995, 1994 and 1993, respectively.

Fiscal 1995 net income includes (i) $3.1 million ($1.8 million, or $0.30 per
share, on an after-tax basis) in consulting fees and other expenses related to
Project Breakthrough, and (ii) a $0.4 million gain ($0.2 million, or $0.03 per
share, on an after-tax basis) on the sale of 43 stores.  Fiscal 1994 net income
includes (i) a $3.0 million gain ($1.8 million, or $0.29 per share, on an
after-tax basis) recorded in connection with the April 1994 Circle K
transaction, and (ii) $2.0 million ($1.2 million, or $0.20 per share, on an
after-tax basis) in consulting fees and other expenses related to Project
Breakthrough.  Fiscal 1993 net income includes (i) a net credit of $0.4 million
for fresh-start adjustments (including the adjustment of assets and liabilities
to their fair market values and the adoption of Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS 109"), (ii)
a $61.5 million extraordinary gain related to the forgiveness of debt (see Note
10 of the Notes to Consolidated Financial Statements), and (iii) a $6.6 million
special charge related to an increase in the Company's environmental liability.





                                       18
<PAGE>   22
Sales and Gross Profit - The following table sets forth selected information
regarding the number of stores and the results of the Company's operations
during fiscal years 1995, 1994, and 1993:

<TABLE>
<CAPTION>
                                                                           
                                                                      Four Months   |   Eight Months       
                                          Year Ended June 30,            Ended      |       Ended         Year Ended
                                         ----------------------         June 30,    |    February 28,    June 30, 1993        
                                           1995         1994              1993      |        1993         (Combined)
                                         --------     ---------       -----------   |    ------------    -------------
<S>                                     <C>          <C>                 <C>        |        <C>          <C>
Merchandise sales (millions) (a)            $503.3       $512.0          $172.8     |        $333.6          $506.4
Merchandise gross profit margin (a)           33.9%        34.2%           35.4%    |          35.8%           35.7%
Merchandise gross profit (millions) (a)     $170.8       $175.0          $ 61.2     |        $119.4          $180.6
                                                                                    |
Gasoline sales (millions)                   $402.7       $368.4          $125.2     |        $247.3          $372.5
Gasoline gross profit margin                  13.0%        12.6%           11.3%    |          13.1%           12.5%
Gasoline gross profit (millions)            $ 52.2       $ 46.6          $ 14.1     |        $ 32.4          $ 46.5
                                                                                    |
Total sales (millions)                      $906.0       $880.4          $298.0     |        $580.9          $878.9
Average gross profit margin                   24.6%        25.2%           25.3%    |          26.1%           25.8%
Total gross profit (millions)               $223.0       $221.6          $ 75.3     |        $151.8          $227.1
                                                                                    |
Stores open at beginning of period             709          719             721     |           778             778
Stores added                                    --           88              --     |            --              --
Stores closed or sold                          (48)         (98)             (2)    |           (57)            (59)
                                          --------     --------          ------     |        ------           ----- 
Stores open at end of period                   661          709             719     |           721             719
Stores selling gasoline at end of period       600          638             622     |           624             622
                                                                                    |
Average number of stores                       692          716             720     |           734             729
                                                                                    |
Average sales per store (thousands):                                                |
   Merchandise (a)                        $  727.3     $  715.1          $240.0     |        $454.5        $  694.6
   Gasoline                                  581.9        514.5           173.9     |         336.9           511.0
                                          --------     --------         -------     |        ------        --------
      Total                               $1,309.2     $1,229.6          $413.9     |        $791.4        $1,205.6
Gasoline gallons sold (millions)             371.6        372.4           119.4     |         231.8           351.2
                                                                                    |
Average gasoline gallons sold per                                                   |
   average gas store (thousands)             599.4        597.8           192.8     |         369.1           561.9
</TABLE>

(a) Merchandise sales include other income from the sale of money orders and
    lottery tickets, as well as income from pay telephones, automatic teller
    machines and game machines.

Merchandise sales decreased $8.7 million, or 2%, in fiscal 1995 as compared to
fiscal 1994. Merchandise sales on a same-store basis increased $7.8 million,
or 2%, in fiscal 1995 as compared with the prior year, primarily due to
increased sales of soft drinks, beer and refrigerated juices.  Such increase
was offset, however, by a $16.5 million reduction in merchandise sales due to
stores that closed since the prior period and a lower volume of merchandise
sold by the Texas stores acquired in the April 29, 1994 transaction with The
Circle K Corporation (the "Circle K Transaction") as compared to the California
and Georgia stores divested in the same transaction.

Merchandise gross profits decreased $4.2 million, or 2%, in fiscal 1995 as
compared to fiscal 1994. On a same-store basis, merchandise gross profits
increased $1.4 million, or 1%, in fiscal 1995 as compared with the prior year,
primarily due to increased profits related to soft drinks, cigarettes and beer.
Such increase was offset, however, by a $5.6 million reduction in merchandise
gross profits due to stores that closed since the prior period combined with a
decrease in profits from the





                                       19
<PAGE>   23
Texas stores acquired in the Circle K Transaction as compared to the California
and Georgia stores divested in the same transaction.  Merchandise gross profit
margins decreased 0.3 percentage points from 34.2% in fiscal 1994 to 33.9% in
fiscal 1995.  Merchandise gross profit margins from same-store sales also
decreased 0.3 percentage points when compared to the prior period.

Merchandise sales increased $5.6 million, or 1%, in fiscal 1994 as compared
with fiscal 1993.  On a same-store basis, merchandise sales increased 3% in
fiscal 1994 as compared with the prior year, primarily due to increased Texas
Lottery commission revenues and money order sales, as well as the positive
impact on sales of price promoting such items as fountain drinks, select
premium beers and refrigerated juices.

Merchandise gross profits decreased $5.6 million, or 3%, in fiscal 1994 as
compared with fiscal 1993 while gross profit margins decreased 1.5 percentage
points.  The decrease in gross profits and gross profit margins was primarily
due to the effects of certain value pricing promotions coupled with a $2.7
million reduction in supplier discounts and rebates in fiscal 1994.  These
decreases were partially offset by $3.1 million and $1.0 million increases in
Texas Lottery commission revenues and money order sales, respectively, combined
with the increased gross profits and gross profit margins of cigarettes in
fiscal 1994 as compared to fiscal 1993.  On a same-store basis, merchandise
gross profits decreased $2.4 million, or 2% in fiscal 1994 as compared with the
prior year, primarily due to the aforementioned reasons.

Gasoline sales increased $34.3 million, or 9%, in fiscal 1995 as compared to
fiscal 1994, primarily due to a 10% increase in the average retail selling
price of gasoline during fiscal 1995.  Gasoline volumes on a same-store basis
increased 6% during fiscal 1995 as compared to the prior year as a result of
the Company's continued emphasis on a volume growth strategy combined with the
positive impact from modernizing the gasoline facilities in the Dallas/Fort
Worth market.  Gasoline gross profits increased $5.6 million, or 12%, in fiscal
1995 as compared to fiscal 1994, primarily due to higher gasoline margins.
Gasoline gross profit margins on a per gallon  basis averaged 14.0 cents for
fiscal 1995 as compared to 12.5 cents for the prior year period.

Gasoline sales decreased $4.1 million, or 1%, in fiscal 1994 as compared with
the prior year period, primarily due to a 7% decrease in the average retail
selling price of gasoline during fiscal year 1994.   This decrease was offset
by a 6% increase in gasoline sales volumes.  Volumes on a same-store basis
increased 9% during fiscal 1994 as compared to the year earlier period as a
result of the Company's continued emphasis on a volume growth strategy.
Gasoline gross profits of $46.6 million during fiscal 1994 were consistent with
the prior year level of $46.5 million. Gasoline gross profit margins decreased
to 12.5 cents per gallon for fiscal 1994 from 13.2 cents per gallon in fiscal
1993.  The Company attributes the decrease primarily to lower margins in the
California market during fiscal 1994 as compared to the unusually high margins
recorded in fiscal 1993, combined with competitive pressures in the Texas
markets in fiscal 1994.  This decrease in margins was partially offset by lower
gasoline costs which favorably affected gasoline margins in the first five
months of fiscal 1994.





                                       20
<PAGE>   24
An analysis of merchandise sales, gasoline sales and gasoline sales volumes
follows (amounts in millions):

<TABLE>
<CAPTION>
                                                                                                  
                                                                      Four Months  |  Eight Months              
                                         Year Ended June 30,            Ended      |     Ended            Year Ended
                                       -----------------------         June 30,    |  February 28,       June 30, 1993
                                          1995          1994             1993      |     1993             (Combined)
                                       ----------      -------         --------    |    -------             --------
<S>                                       <C>           <C>              <C>       |       <C>               <C>    
Merchandise Sales: (a)                                                             |                                
   Same-stores (b)  . . . . . . . .       $438.5        $430.7           $143.9    |       $275.0            $418.9 
   New stores (c)   . . . . . . . .         50.2           8.8               --    |           --                --   
   Stores closed or sold (d)  . . .         14.6          72.5             28.9    |         58.6              87.5 
                                          ------        ------           ------    |       ------            ------ 
                                          $503.3        $512.0           $172.8    |       $333.6            $506.4 
                                         =======        ======           ======    |       ======            ====== 
                                                                                   |                                
Gasoline Sales:                                                                    |                                
   Same-stores (b)  . . . . . . . .       $345.9        $299.7           $100.1    |       $193.1            $293.2 
   New stores (c)   . . . . . . . .         49.2           8.0               --    |           --                --   
   Stores closed or sold (d)  . . .          7.6          60.7             25.1    |         54.2              79.3 
                                         -------        ------           ------    |       ------            ------ 
                                          $402.7        $368.4           $125.2    |       $247.3            $372.5 
                                         =======        ======           ======    |       ======            ====== 
                                                                                   |
                                                                                   |                                 
Gasoline Gallons:                                                                  |                                 
   Same-stores (b)  . . . . . . . .        319.8         302.1             95.2    |        180.8             276.0 
   New stores (c)   . . . . . . . .         44.8           7.8               --    |           --                --   
   Stores closed or sold (d)  . . .          7.0          62.5             24.2    |         51.0              75.2 
                                         -------        ------           ------    |       ------            ------ 
                                           371.6         372.4            119.4    |        231.8             351.2 
                                         =======        ======           ======    |       ======            ====== 
</TABLE>

(a) Merchandise sales include other income from the sale of money orders and
    lottery tickets, as well as income from pay telephones, automatic teller
    machines and game machines.
(b) Represents the 588 stores (527 stores selling gasoline) which opened prior
    to July 1, 1992 and continued to operate through June 30, 1995.
(c) Includes the stores acquired in the Circle K Transaction which remain open
    at June 30, 1995 (see Note 3 of the Notes to Consolidated Financial
    Statements).
(d) Includes the stores divested in the Circle K Transaction and those stores
    acquired in the Circle K Transaction which were subsequently closed or
    sold.

Operating Expenses - Operating expenses decreased $4.3 million, or 3%, in
fiscal 1995 as compared to fiscal 1994, primarily due to decreases in insurance
and utilities. Operating expenses as a percentage of total sales decreased to
18.3% for the fiscal year ended June 30, 1995 as compared to 19.3% for fiscal
1994.  Insurance expense decreased $5.1 million, largely as a result of credits
recorded to adjust the Company's accrued liability for its employee injury
insurance programs to the amount estimated by independent actuaries.  Utility
expense decreased $1.0 million in fiscal 1995 as compared to the prior period
due to (i) lower utility rates in the acquired Circle K stores as compared to
the divested Southern California and Atlanta, Georgia stores, and (ii) a
utility commission-mandated refund in the Houston market.  These decreases were
partially offset by a $2.7 million increase in salary expense, primarily due to
higher hourly wages, higher bonus expense in the Dallas/Forth Worth market and
increased staffing to provide improved customer service.

Operating expenses increased $7.4 million, or 5%, in fiscal 1994 as compared to
fiscal 1993, primarily due to an increase in repair and maintenance, insurance,
labor and utilities.  Operating expenses as a percentage of total sales
increased to 19.3% for the fiscal year ended June 30, 1994 as compared to 18.5%
for fiscal 1993.  Repair and maintenance expense increased $2.7 million,
primarily due to the resumption of certain projects which had been deferred
while the Company was in Chapter 11.  Insurance expense increased $2.1 million
as a result of changes in the terms





                                       21
<PAGE>   25
and provisions of existing insurance policies.  Labor costs increased $1.6
million due to a more tenured work force and additional staffing at the store
level.  Utilities increased $1.0 million primarily due to rate increases for
electricity, garbage and telephone services in the Company's key Texas market
areas.  These increases were partially offset by lower than anticipated
property tax rates.

General and Administrative ("G&A") Expenses - G&A expenses for the year ended
June 30, 1995 increased $6.6 million, or 19%, as compared to fiscal 1994,
primarily due to (i) higher labor expense of $1.7 million attributable to
increased salaries and field management bonus expense, (ii) increased employee
benefits expense of $1.2 million,  and (iii) $1.1 million of increased
professional fees related to nonrecurring consulting and internal costs
incurred in the development of the "Dallas lab" associated with Project
Breakthrough.

G&A expenses for the year ended June 30, 1994 increased $2.4 million, or 8%, as
compared to fiscal 1993, primarily due to (i) $2.9 million related to the
reinstatement of certain employee benefits effective July 1, 1993, (ii)
consulting fees and other expenses of $2.0 million incurred in fiscal 1994
associated with Project Breakthrough, and (iii) $1.0 million associated with
twelve months of amortization during fiscal 1994 on the Reorganization Value in
Excess of Amounts Allocable to Identifiable Assets ("Excess Reorganization
Value") (as compared to four months of amortization in fiscal 1993).  These
increases were partially offset by a reduction of $2.3 million in certain
reorganization-related liabilities.

Gain on Sale of Assets - During fiscal 1995, the Company completed transactions
whereby 43 of its operating convenience stores (25 in the Houston market and 18
in the Dallas/Fort Worth market), together with related inventories and
equipment, were sold for cash consideration of approximately $4.4 million.  The
Company recorded a pretax gain of $360,000 in connection with these
transactions.

During fiscal 1994, the Company completed a transaction whereby the Company (i)
exchanged its 53 operating convenience stores in Southern California, together
with related inventories and equipment, for 88 operating convenience stores of
The Circle K Corporation in the Dallas/Fort Worth and Houston areas, together
with related inventories and equipment, and (ii) sold its 27 operating
convenience stores in Atlanta, Georgia, together with related inventories and
equipment, for cash consideration of approximately $9.2 million.  The Company
recorded a pretax gain of $3.0 million in connection with this transaction.

Other Special Charges - Prior to its emergence from bankruptcy, the Company
conducted an in-depth review of its potential environmental and remediation
obligations, pursuant to which a special charge aggregating $6.6 million was
recorded in February 1993.

Interest Expense - Interest expense decreased $1.3 million in fiscal 1995 as
compared to fiscal 1994, primarily due to the decrease in debt outstanding
between the periods.  Interest expense increased $5.8 million in fiscal 1994 as
compared to the same period of the prior year, primarily due to the resumption
of interest accruals on all debt obligations upon emergence from Chapter 11
reorganization.  Prior to March 9, 1993 (the effective date of the
reorganization), the Company recorded interest expense only for those
prepetition debt instruments which were fully secured and on all
debtor-in-possession financing.

Interest Income -  Interest income increased $0.2 million in fiscal 1995 as
compared to the prior year period (despite reduced levels of cash available for
investment) due to substantially higher interest rates on the Company's
short-term investments.  Interest income for the year ended June 30, 1994
increased $0.8 million from the prior year period, primarily due to an increase
in the cash available for investment purposes in fiscal 1994 as compared to
fiscal 1993.  In addition, the





                                       22
<PAGE>   26
Company's short-term investments yielded a higher rate of return in fiscal 1994
as compared to fiscal 1993.

Reorganization Expenses, net - Reorganization expenses include those costs and
income items which were incurred by the Company solely as a result of operating
under Chapter 11 of the Bankruptcy Code.  During the year ended June 30, 1993,
the Company incurred $8.1 million of such costs, primarily professional fees.

Fresh-Start Adjustments - As required by fresh-start reporting, the Company
made adjustments to record its assets and liabilities to their fair market
values as of March 1, 1993, which adjustments resulted in a $382,000 pretax
credit to the income statement for the eight-month period ended February 28,
1993 (see Note 10 of the Notes to Consolidated Financial Statements).
Additionally, as of March 1, 1993, the Company adopted SFAS 109.

Income Taxes - The effective income tax rate of the Reorganized Company for the
fiscal years ended June 30, 1995 and 1994 and for the period from March 1 to
June 30, 1993 differs from the federal statutory rate primarily because of
state income taxes and the inability to deduct for tax purposes the
amortization of Excess Reorganization Value, offset in fiscal 1995 and 1994 by
targeted jobs tax credits, and in fiscal 1994 by the cumulative increase in the
net deferred tax asset resulting from an increase in the statutory federal tax
rate.  The effective income tax rate of the Predecessor Company for the eight
months ended February 28, 1993 differs from the federal statutory rate
primarily because the previous method of accounting required the use of prior
year loss carryforwards to reduce the effective federal income tax rate for
financial reporting purposes.

Extraordinary Gain - On the Effective Date or thereafter, as provided in the
Plan of Reorganization, the Company distributed cash, debt instruments, common
stock and warrants to purchase common stock in settlement of its liabilities
subject to compromise.  The fair market value of the cash and securities
distributed was approximately $61.5 million less than the prepetition
liabilities and the resulting difference was recorded as an extraordinary gain
(see Note 10 of the Notes to Consolidated Financial Statements).





                                       23
<PAGE>   27
LIQUIDITY AND CAPITAL COMMITMENTS

Liquidity - Working capital totalled $7.8  million at June 30, 1995 and $15.5
million at June 30, 1994.  Cash and cash equivalents were $32.1 million and
$49.1 million at June 30, 1995 and 1994, respectively.  The $17.0 million
decrease between the periods is primarily the result of $21.6 million of
capital expenditures, $18.5 million of  debt payments and $0.8 million of other
net cash expenditures, which amounts were partially offset by $19.5 million of
cash provided by operating activities and proceeds of $4.4 million from the
sale of assets.

Cash provided by operating activities totalled $19.5 million and $25.7 million
for fiscal 1995 and 1994, respectively.  The decrease in fiscal 1995 cash
provided by operating activities versus the prior fiscal year is primarily due
to the timing of working capital items and lower operating income.  Of the $3.9
million and $4.3 million recorded as income tax expense for fiscal 1995 and
1994, $366,000 and $423,000, respectively, was payable in the year reported,
with the remainder reducing the deferred tax asset account as a result of the
utilization of net operating losses.

During the fourth quarter of fiscal 1994, the Company began the implementation
of a program to enhance and redefine the Company's focus on customer service
and employee effectiveness ("Project Breakthrough").  An integral component of
the program involves the upgrading of equipment and technology through the
installation of integrated state-of-the-art sales and inventory management
systems.  These systems will significantly automate store operations by
capturing data on point-of-sale and scanning equipment.  The Company initiated
the program in its 94 Dallas/Fort Worth stores during fiscal 1995 and has made
approximately $10.6 million of capital improvements in connection with these
stores, approximately two-thirds of which expenditures were financed through
operating lease transactions.  Additionally, the Company has expended
approximately $5.1 million in consulting and other related expenses in
connection with the program, of which $2.0 million and $3.1 million were
incurred in fiscal 1994 and 1995, respectively.  An additional $4.1 million has
been expended for software development costs required for the overall program's
implementation, of which $0.8 million and $3.3 million were incurred in fiscal
1994 and 1995, respectively.  The costs associated with the program which have
not been financed through operating lease transactions have been and will be
funded by cash generated from operations as well as cash on hand.  The Company
expects to begin the next phase of the program's implementation into 171 stores
in San Antonio and Austin during the third quarter of fiscal 1996 and in
connection therewith, expects to expend approximately $15.3 million,
approximately $11.0 million of which will be financed through operating lease
transactions.

On April 29, 1994, the Company completed the transaction whereby the Company
(i) exchanged its 53 operating convenience stores in Southern California,
together with related inventories and equipment, for 88 operating convenience
stores of The Circle K Corporation in the Dallas/Fort Worth and Houston areas,
together with related inventories and equipment, and (ii) sold its 27 operating
convenience stores in Atlanta, Georgia, together with related inventories and
equipment, for cash consideration of approximately $9.2 million, of which
amount, approximately $2.7 million was used to reduce long-term bank debt; the
remaining $6.5 million was added to the Company's working capital.

Management continually evaluates the profitability of its operating stores,
taking into consideration the economic feasibility of the investment required
for upgrading equipment and technology and expenditures required to comply with
environmental laws.  Based on this evaluation, Management divests stores that
do not qualify under this investment criteria.  During fiscal 1995, the Company
sold 43 operating convenience stores (25 in the Houston market and 18 in the
Dallas/Fort Worth market), together with related inventories and equipment, for
cash consideration of approximately $4.4 million, which resulted in a pretax
net gain of $360,000.  Net proceeds from these sales and





                                       24
<PAGE>   28
any such sales in the future are generally required to be used for the
repayment of mortgage or long-term bank debt.

Because substantially all of the Company's sales are for cash and because total
inventories are converted to cash approximately once a month, the Company
considers its cash flows adequate to satisfy its daily working capital
requirements.  However, in order to further enhance its liquidity, the Company
has a revolving credit agreement which provides for the borrowing and/or
issuance of letters of credit in the aggregate of up to $8.0 million,
increasing to $11.0 million during the period from November 1 through May 1 of
each year.  The revolving credit agreement requires that, during each fiscal
year, the Company pay off all outstanding cash borrowings thereunder for a
period of 30 consecutive days.  The Company had no borrowings under this
facility during fiscal 1995.  Letter of credit issuances cannot exceed $8.0
million and cash borrowings are limited to the commitment limit less letters of
credit outstanding.  The facility terminates on September 30, 1996. At June 30,
1995, no letters of credit were outstanding under this facility.  During the
first quarter of fiscal 1996, the Company will utilize $3.1 million of the
credit agreement for the issuance of a letter of credit, which letter of credit
will automatically increase to $4.1 million on December 31, 1995.  Under the
terms of certain of the Company's long-term bank debt agreements, the Company
cannot pay cash dividends on its Common Stock or purchase treasury stock.

The Company's scheduled payments on long-term debt in fiscal years 1996, 1997,
1998, 1999 and 2000 are $12.1 million, $12.1 million, $13.0 million, $13.5
million and $5.2 million, respectively.

Capital Commitments - The Company's capital expenditures during fiscal 1995
aggregated $21.6 million as compared to $21.9 million in fiscal 1994 and $11.7
million in fiscal 1993.  During fiscal 1995, capital expenditures consisted of
$9.5 million of gasoline dispensing equipment and underground piping (which
expenditures were required to comply with environmental laws), $3.7 million in
equipment replacement and store improvements, $3.6 million associated with the
implementation of Project Breakthrough, $1.5 million on security for stores,
$1.3 million on new store development and $2.0 million on a number of smaller
projects, mostly related to store improvements.

The Company's long-term bank debt agreement limits fiscal 1996 
capital/environmental remediation expenditures to the lesser of (a) the
consolidated fixed charge margin, as defined, or (b) $24.0 million, plus in
both cases, excess cash flow, as defined. For fiscal 1996, the Company
anticipates it will require approximately $33.5 million for capital
expenditures/remediation for certain improvements mandated by environmental
regulations, in addition to upgrading store security systems, installing
state-of-the-art sales and inventory management systems, remodeling existing
stores, constructing new stores and replacing equipment.  The Company expects
to enter into negotiations to amend the long-term bank debt agreements at the
appropriate time to provide for an increase in the current limits on its
capital/environmental remediation expenditures; the outcome of such
negotiations cannot be determined at this time.

See Item 1. "Business - Regulatory Matters - Environmental Capital Commitments"
and Item 1. "Business - Regulatory Matters - Environmental Remediation
Contingency" for a discussion of the Company's environmental capital
expenditures and commitments.

Risk and Uncertainties - During the year ended June 30, 1995, the sale of
gasoline products, tobacco products and alcoholic beverages comprised 44%, 13%
and 13%, respectively, of total Company sales.  The Clinton Administration has
made numerous proposals that would result in increased excise taxes on
alcoholic beverages and tobacco products.  While the Company cannot predict
whether these tax proposals will become law, similar previous tax increases on
such products have generally had a negative impact on the sales and results of
operations of the Company.





                                       25
<PAGE>   29
See Item 1. "Business - Regulatory Matters" for a discussion of certain risks
with respect to the industry in which the Company operates and the products it
sells.

World gasoline markets have historically been subject to periods of sudden and
extreme volatility as a result of changing supply and demand for crude oil and
gasoline.  The Company's liquidity and gross profits could be adversely
affected in the future should such conditions occur, and such adverse effects
could be significant.

For tax purposes, an ownership change is defined as occurring when, during any
three year period, the Company's 5% shareholders (as defined in the Internal
Revenue Code) increase their ownership in the Company's stock by more than 50
percentage points (an "Ownership Change").  Circle K has offered to purchase
all of the Company's Common Stock, which transaction, if consummated, would
constitute an Ownership Change. The Plan of Reorganization, adopted with the
Company's emergence from bankruptcy on March 9, 1993, resulted in an Ownership
Change since substantially all of the new stock was issued to the creditors of
the Company.  Should a second Ownership Change occur, the Company's use of its
tax loss and credit carryforwards, and other tax attributes could be severely
restricted or eliminated.





                                       26
<PAGE>   30
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders of
National Convenience Stores Incorporated and Subsidiaries
Houston, Texas

We have audited the accompanying consolidated balance sheets of National
Convenience Stores Incorporated and subsidiaries (the "Company") as of June 30,
1995 and 1994 and the related consolidated statements of operations,
stockholders' equity (deficit) and cash flows for the years ended June 30, 1995
and 1994 and for the period from inception (March 1, 1993) to June 30, 1993
(the "Reorganized Company") and the eight months ended February 28, 1993 (the
"Predecessor Company").  These financial statements are the responsibility of
the Company's management.  Our responsibility is to express an opinion on these
financial statements based on our audits.

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

As discussed in Note 10 to the consolidated financial statements, on February
25, 1993, the Bankruptcy Court entered an order confirming the plan of
reorganization which became effective after the close of business on March 8,
1993.  Accordingly, the accompanying Reorganized Company's consolidated
financial statements have been prepared in conformity with American Institute
of Certified Public Accountants Statement of Position 90-7, "Financial
Reporting for Entities in Reorganization Under the Bankruptcy Code," as a new
entity with assets, liabilities and a capital structure having carrying values
not comparable with prior periods.

In our opinion, the Reorganized Company's consolidated financial statements
present fairly, in all material respects, the financial position of the Company
as of June 30, 1995 and 1994, and the results of its operations and its cash
flows for the years ended June 30, 1995 and 1994 and for the period from
inception (March 1, 1993) to June 30, 1993 in conformity with generally
accepted accounting principles.  Further, in our opinion, the Predecessor
Company's consolidated financial statements referred to above present fairly,
in all material respects, the results of its operations and its cash flows for
the eight months ended February 28, 1993 in conformity with generally accepted
accounting principles.



DELOITTE & TOUCHE LLP
Houston, Texas
September 19, 1995





                                       27
<PAGE>   31
          NATIONAL CONVENIENCE STORES INCORPORATED AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF OPERATIONS
               (amounts in thousands, except per share amounts)
<TABLE>
<CAPTION>
                                                                                                      
                                                                                                        
                                                                                                          |  Predecessor
                                                                       Reorganized Company                |    Company
                                                        --------------------------------------------------|--------------  
                                                                                            Period from   | 
                                                                                             Inception    |  Eight Months
                                                            Year Ended June 30,           (March 1, 1993) |     Ended
                                                       -----------------------------        to June 30,   |  February 28,    
                                                           1995            1994                1993       |     1993
                                                       ------------   --------------       -------------- |  ------------
<S>                                                      <C>               <C>               <C>          |    <C>
Sales . . . . . . . . . . . . . . . . . . . . . .        $906,023          $880,447          $297,985     |    $ 580,867
                                                                                                          |
Costs and Expenses:                                                                                       |
   Cost of sales  . . . . . . . . . . . . . . . .         683,037           658,845           222,639     |      429,019
   Operating expenses   . . . . . . . . . . . . .         165,529           169,870            54,193     |      108,326
   General and administrative expenses  . . . . .          40,756            34,204            10,982     |       20,793
   Gain on sale of assets, net (Note 3)   . . . .            (360)           (2,965)               --     |           --
   Other special charges (Note 10)  . . . . . . .              --                --                --     |        6,561
                                                         --------          --------          --------     |    ---------
                                                          888,962           859,954           287,814     |      564,699
                                                         --------          --------          --------     |    ---------
                                                                                                          |
Operating Income  . . . . . . . . . . . . . . . .          17,061            20,493            10,171     |       16,168
                                                                                                          |
Other Income (Expense):                                                                                   |
   Interest expense   . . . . . . . . . . . . . .          (9,297)          (10,598)           (3,241)    |       (1,547)
   Interest income  . . . . . . . . . . . . . . .           1,411             1,220               328     |           50
                                                         --------          --------          --------     |    ---------
                                                                                                          |
Income Before Reorganization Expenses,                                                                    |
   Fresh-Start Adjustments, Income Tax Expense                                                            |
   and Extraordinary Gain   . . . . . . . . . . .           9,175            11,115             7,258     |       14,671
                                                                                                          |
Reorganization Expenses, net  . . . . . . . . . .              --                --                --     |       (8,124)
Fresh-Start Adjustments (Note 10) . . . . . . . .              --                --                --     |          382
                                                         --------          --------          --------     |    ---------
                                                                                                          |
Income Before Income Tax Expense and                                                                      |
   Extraordinary Gain   . . . . . . . . . . . . .           9,175            11,115             7,258     |        6,929
                                                                                                          |
Income Tax Expense  (Note 6)  . . . . . . . . . .           3,883             4,280             2,869     |          133
                                                         --------          --------          --------     |    ---------
Income Before Extraordinary Gain  . . . . . . . .           5,292             6,835             4,389     |        6,796
                                                                                                          |
Extraordinary Gain (Note 10)  . . . . . . . . . .              --               --                 --     |       61,493
                                                         --------          --------          --------     |    ---------
                                                                                                          |
Net Income  . . . . . . . . . . . . . . . . . . .        $  5,292          $  6,835          $  4,389     |    $  68,289
                                                         ========          ========          ========     |    =========
                                                                                                          |
Earnings Per Share:                                                                                       |
   Primary  . . . . . . . . . . . . . . . . . . .        $   0.87          $   1.09           $  0.70     |            *
   Fully Diluted  . . . . . . . . . . . . . . . .            0.87              1.09              0.70     |            *
                                                                                                          |
Weighted Average Number of Shares Outstanding:                                                            |
   Primary  . . . . . . . . . . . . . . . . . . .           6,054             6,274             6,276     |            *
   Fully Diluted  . . . . . . . . . . . . . . . .           6,061             6,274             6,291     |            *
</TABLE>

*  Not meaningful.

                See Notes to Consolidated Financial Statements.





                                       28
<PAGE>   32
           NATIONAL CONVENIENCE STORES INCORPORATED AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                                ($ in thousands)


<TABLE>
<CAPTION>
                                                                                             June 30,
                                                                                ---------------------------------
                                                                                    1995                  1994
                                                                                ----------              ---------
<S>                                                                             <C>                    <C>
ASSETS
Current Assets:
   Cash and cash equivalents, $9,093 and $14,083 reserved   . . . . .           $  32,075              $   49,075
   Accounts receivable, net   . . . . . . . . . . . . . . . . . . . .               4,718                   5,449
   Inventories  . . . . . . . . . . . . . . . . . . . . . . . . . . .              36,555                  39,626
   Prepaid expenses   . . . . . . . . . . . . . . . . . . . . . . . .               2,518                   4,775
   Deferred tax asset (Note 6)  . . . . . . . . . . . . . . . . . . .               5,610                   4,259
                                                                                 --------                --------
      Total Current Assets  . . . . . . . . . . . . . . . . . . . . .              81,476                 103,184

Property and Equipment, net of Accumulated Depreciation  (Note 3) . .             162,508                 158,075

Other Assets:
   Reorganization value in excess of amounts allocable to
      identifiable assets, net (Note 10)  . . . . . . . . . . . . . .              23,939                  34,542
   Deferred tax asset, net (Note 6)   . . . . . . . . . . . . . . . .               5,620                   1,812
   Other assets, net  . . . . . . . . . . . . . . . . . . . . . . . .              10,781                   8,915
                                                                                 --------                --------
      Total Other Assets  . . . . . . . . . . . . . . . . . . . . . .              40,340                  45,269
                                                                                 --------                --------
                                                                                 $284,324                $306,528
                                                                                 ========                ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
   Accounts payable and accrued expenses (Note 4)   . . . . . . . . .            $ 61,625                $ 75,563
   Current portion of long-term debt (Note 5)   . . . . . . . . . . .              12,061                  12,103
                                                                                 --------                --------
      Total Current Liabilities   . . . . . . . . . . . . . . . . . .              73,686                  87,666

Long-Term Debt (Note 5) . . . . . . . . . . . . . . . . . . . . . . .              90,256                 107,204
Other Long-Term Liabilities (Notes 4, 9 and 11) . . . . . . . . . . .              40,342                  36,910

Commitments and Contingencies (Notes 11 and 12)

Stockholders' Equity (Note 7):
   Common Stock, par value $.01 per share; 50,000,000 shares
     authorized; 6,050,075 and 6,050,069 shares issued
     and outstanding  . . . . . . . . . . . . . . . . . . . . . . . .                  61                      61
   Additional paid-in capital   . . . . . . . . . . . . . . . . . . .              63,463                  63,463
   Retained earnings  . . . . . . . . . . . . . . . . . . . . . . . .              16,516                  11,224
                                                                                 --------                --------
      Total Stockholders' Equity  . . . . . . . . . . . . . . . . . .              80,040                  74,748
                                                                                 --------                --------
                                                                                 $284,324                $306,528
                                                                                 ========                ========


</TABLE>



                See Notes to Consolidated Financial Statements.





                                                            29
<PAGE>   33
           NATIONAL CONVENIENCE STORES INCORPORATED AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                ($ in thousands)

<TABLE>
<CAPTION>
                                                                                                             |     Predecessor
                                                                              Reorganized Company            |       Company  
                                                                   ---------------------------------------   |    -------------
                                                                                               Period from   |
                                                                                               Inception     |     Eight Months
                                                                      Year Ended June 30,    (March 1, 1993) |        Ended
                                                                   ------------------------    to June 30,   |      February 28,
                                                                      1995          1994          1993       |         1993
                                                                   ---------      ---------   ------------   |     -------------
                                                                                                             |
                                                                                                             |
<S>                                                              <C>              <C>           <C>          |      <C>
Cash Flows From Operating Activities:                                                                        |
   Net income   . . . . . . . . . . . . . . . . . . . . . . . . .   $ 5,292       $ 6,835       $ 4,389      |      $ 68,289
   Adjustments to reconcile net income to net cash                                                           |
      provided by operating activities:                                                                      |
         Depreciation and amortization  . . . . . . . . . . . . .    13,661        17,690         5,587      |        10,887
         Deferred income taxes  . . . . . . . . . . . . . . . . .     3,517         3,578         2,374      |            --
         Gain on sale of assets, net  . . . . . . . . . . . . . .      (360)       (2,965)           --      |            --
         Fresh-start adjustments and other special charges  . . .        --            --            --      |         6,179
         Extraordinary gain   . . . . . . . . . . . . . . . . . .        --            --            --      |       (61,493)
         Other, net   . . . . . . . . . . . . . . . . . . . . . .     1,204          (28)           495      |           157
   Changes in operating assets and liabilities:                                                              |
         (Increase) decrease in accounts and notes                                                           |
            receivable and prepaid expenses . . . . . . . . . . .     5,421        (2,549)         (111)     |           727
         (Increase) decrease in inventories   . . . . . . . . . .     2,185        (2,713)       (2,621)     |         5,691
         Increase (decrease) in accounts payable and                                                         |
            accrued expenses  . . . . . . . . . . . . . . . . . .   (11,064)        5,630        21,222      |        (2,536)
         Increase (decrease) in income taxes  . . . . . . . . . .      (351)          214          (397)     |            38
                                                                   --------      --------      --------      |      --------
      Net cash provided by operating activities   . . . . . . . .    19,505        25,692        30,938      |        27,939
                                                                   --------      --------      --------      |      --------
Cash Flows From Investing Activities:                                                                        |
   Capital expenditures   . . . . . . . . . . . . . . . . . . . .   (21,607)      (21,942)       (8,671)     |        (3,016)
   Proceeds from sale of assets   . . . . . . . . . . . . . . . .     4,351         9,150            --      |         3,100
   Other, net   . . . . . . . . . . . . . . . . . . . . . . . . .      (905)        1,456           566      |         2,612
                                                                   --------      --------      --------      |      --------
      Net cash provided by (used in) investing activities   . . .   (18,161)      (11,336)       (8,105)     |         2,696
                                                                   --------      --------      --------      |      --------
                                                                                                             |
Cash Flows From Financing Activities:                                                                        |
   Principal payments on long-term debt   . . . . . . . . . . . .   (18,529)      (18,932)       (3,618)     |            --
   Cash settlement of liabilities subject to compromise . . . . .        --          (266)      (36,584)     |            --
   Other, net   . . . . . . . . . . . . . . . . . . . . . . . . .       185           526         3,005      |          (181)
                                                                   --------      --------      --------      |      --------
      Net cash used in financing activities   . . . . . . . . . .   (18,344)      (18,672)      (37,197)     |          (181)
                                                                   --------      --------      --------      |      --------
Net Increase (Decrease) in Cash and Cash Equivalents  . . . . . .   (17,000)       (4,316)      (14,364)     |        30,454
Cash and Cash Equivalents - Beginning of Period . . . . . . . . .    49,075        53,391        67,755      |        37,301
                                                                   --------      --------      --------      |      --------
Cash and Cash Equivalents - End of Period . . . . . . . . . . . .  $ 32,075       $49,075      $ 53,391      |      $ 67,755
                                                                   ========       =======      ========      |      ========
                                                                                                             |
Supplemental Cash Flow Information:                                                                          |
   Interest paid  . . . . . . . . . . . . . . . . . . . . . . . .  $  9,493      $ 10,525      $  3,073      |      $     85
                                                                                                             |        
   Income taxes paid  . . . . . . . . . . . . . . . . . . . . . .  $    396      $    446      $    396      |      $     93
                                                                                                                     
</TABLE>

                See Notes to Consolidated Financial Statements.

 


                                       30
<PAGE>   34
           NATIONAL CONVENIENCE STORES INCORPORATED AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
                                ($ in thousands)

<TABLE>
<CAPTION>
                                                                                                                      
                                                   Preferred Stock              Common Stock         Additional    
                                                ----------------------    -------------------------    Paid-in        
Notes                                            Shares        Amount        Shares         Amount     Capital      
                                                ---------     --------    ------------     --------   ---------    
                                                                                                                   
<S>                                             <C>           <C>         <C>             <C>         <C>             
PREDECESSOR COMPANY:                                                                                                  
   Balance at June 30, 1992   . . . . . . . .     245,241     $    245      24,001,984      $10,001    $108,544             
                                                                                                                            
      Net income for the eight months                                                                                       
          ended February 28, 1993 . . . . . .          --           --              --           --          --             
      Cancellation of stock of                                                                                              
          Predecessor Company . . . . . . . .    (245,241)        (245)    (24,001,984)     (10,001)   (108,544)             
      Issuance of Common Stock of                                                                                           
          Reorganized Company   . . . . . . .          --           --       6,000,000           60      62,813             
                                                ---------     --------    ------------     --------   ---------    
                                                                                                                            
----------------------------------------------------------------------------------------------------------------
REORGANIZED COMPANY:                                                                                                        
   Balance at February 28, 1993   . . . . . .          --           --       6,000,000           60      62,813             
                                                                                                                            
      Net income for the period                                                                                             
          from inception (March 1, 1993)                                                                                    
          to June 30, 1993  . . . . . . . . .          --           --             --            --          --             
                                                ---------     --------    ------------     --------   ---------    
                                                                                                                            
   Balance at June 30, 1993   . . . . . . . .          --           --       6,000,000           60      62,813             
                                                                                                                            
      Net income  . . . . . . . . . . . . . .          --           --              --           --          --             
      Exercise of stock options   . . . . . .          --           --          50,000            1         524             
      Income tax benefit related to                                                                                         
          stock options . . . . . . . . . . .          --           --              --           --         125             
      Exercise of warrants  . . . . . . . . .          --           --              69           --           1             
                                                ---------     --------    ------------     --------   ---------    
                                                                                                                            
   Balance at June 30, 1994   . . . . . . . .          --           --       6,050,069           61      63,463             
                                                                                                                            
      Net income  . . . . . . . . . . . . . .          --           --              --           --          --              
      Exercise of warrants  . . . . . . . . .          --           --               6           --          --             
                                                ---------     --------    ------------     --------   ---------    
                                                                                                                            
   Balance at June 30, 1995   . . . . . . . .          --     $     --       6,050,075     $     61   $  63,463             
                                                =========     ========    ============     ========   =========    



<CAPTION>
                                                                                                              
                                                          Retained          Treasury Stock                      
                                                          Earnings     -------------------------        Notes           
Notes                                                    (Deficit)       Shares          Amount       Receivable 
                                                         ----------    -----------     ---------      ---------- 
<S>                                                      <C>           <C>             <C>            <C>        
PREDECESSOR COMPANY:                                                                                             
   Balance at June 30, 1992   . . . . . . . .            $(195,819)     2,542,888      $(15,729)      $(23,167)  
                                                                                                                 
      Net income for the eight months                                                                            
          ended February 28, 1993 . . . . . .               68,289             --            --             --  
      Cancellation of stock of                                                                                   
          Predecessor Company . . . . . . . .              127,530     (2,542,888)       15,729         23,167  
      Issuance of Common Stock of                                                                                
          Reorganized Company   . . . . . . .                   --             --            --             --  
                                                        ----------    -----------     ---------      ---------  
                                                                                                                 
--------------------------------------------------------------------------------------------------------------
REORGANIZED COMPANY:                                                                                            
   Balance at February 28, 1993   . . . . . .                   --             --            --             --  
                                                                                                                 
      Net income for the period                                                                                  
          from inception (March 1, 1993)                                                                         
          to June 30, 1993  . . . . . . . . .                4,389             --            --             --  
                                                        ----------    -----------     ---------      ---------  
                                                                                                                 
   Balance at June 30, 1993   . . . . . . . .                4,389             --            --             --  
                                                                                                                 
      Net income  . . . . . . . . . . . . . .                6,835             --            --             --  
      Exercise of stock options   . . . . . .                   --             --            --             --  
      Income tax benefit related to                                                                              
          stock options . . . . . . . . . . .                   --             --            --             --  
      Exercise of warrants  . . . . . . . . .                   --             --            --             --  
                                                        ----------    -----------     ---------      ---------  
                                                                                                                 
   Balance at June 30, 1994   . . . . . . . .               11,224             --            --             --  
                                                                                                                 
      Net income  . . . . . . . . . . . . . .                5,292             --            --             --  
      Exercise of warrants  . . . . . . . . .                   --             --            --             --  
                                                        ----------    -----------     ---------      ---------  
                                                                                                                 
   Balance at June 30, 1995   . . . . . . . .              $16,516             --     $      --      $      --  
                                                        ==========    ===========     =========      =========  
</TABLE>

                See Notes to Consolidated Financial Statements.




                                       
                                      31
<PAGE>   35
           NATIONAL CONVENIENCE STORES INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. THE CIRCLE K CORPORATION ("CIRCLE K") TENDER OFFER

On September 7, 1995, The Circle K Corporation ("Circle K") commenced an
unsolicited cash tender offer to purchase all the Company's outstanding common
stock (and associated rights to purchase preferred stock) and warrants to
purchase common stock at $20.00 per share and $2.25 per warrant, respectively
(the "Circle K Offer"). The Circle K Offer expires on October 4, 1995, unless
extended. On September 18, 1995, the Company's Board of Directors unanimously
determined to reject the Circle K Offer and recommended that NCS 
securityholders not tender any of their securities. See Note 12 for additional
information, including an additional acquisition proposal at a price
substantially higher than the Circle K Offer.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation - The consolidated financial statements include the
accounts of National Convenience Stores Incorporated and its wholly-owned
subsidiaries (the "Company"), with all significant intercompany accounts and
transactions eliminated in consolidation.  Certain amounts in prior years have
been reclassified to conform to the current year's presentation.

Basis of Presentation - As more fully described in Note 10, on February 25,
1993, a court order was entered in the United States Bankruptcy Court for the
Southern District of Texas, Houston Division (the "Bankruptcy Court")
confirming the Company's Revised Fourth Amended and Restated Joint Plan of
Reorganization (the "Plan of Reorganization").  As a result, the Company
adopted fresh-start reporting in accordance with the American Institute of
Certified Public Accountants' Statement of Position 90-7, "Financial Reporting
by Entities in Reorganization Under the Bankruptcy Code" ("SOP 90-7"), which
resulted in adjustments to the Company's common stockholders' equity and the
carrying value of its assets and liabilities.  For accounting purposes, the
inception date ("Inception") for the reorganized company is deemed to be March
1, 1993.  Therefore, since March 1, 1993, the Company's consolidated financial
statements have been prepared as if it were a new reporting entity (the
"Reorganized Company"); the term "Predecessor Company" relates to the Company
for all periods prior to March 1, 1993.  A solid black line is shown in the
Consolidated Statements of Operations, Cash Flows and Stockholders' Equity
(Deficit) to separate the Reorganized Company from the Predecessor Company
since these financial statements have not been prepared on a consistent basis
of accounting.

In connection with the adoption of SOP 90-7, the Company was also required to
adopt the Statement of Financial Accounting Standards No. 109, "Accounting for
Income Taxes" ("SFAS 109") as of March 1, 1993 (see Note 6).





                                      32
<PAGE>   36
Cash and Cash Equivalents - Cash and cash equivalents consist of cash and
short-term highly liquid investments which are readily convertible into cash
and have original maturities of three months or less.  The carrying amount
approximates fair market value because of the short maturity of these
investments.  The reserved cash balances at June 30, 1995 and 1994 of $9.1
million and $14.1 million, respectively, are comprised of cash accumulated in
trust accounts (at the Company's option) for the payment of payroll, sales and
gasoline taxes and state lottery sales proceeds.  Also included in the reserved
cash balances at June 30, 1995 and 1994 is cash from the Circle K transaction
that has been held in escrow pending final resolution of collateral-related
matters.

Inventories - Merchandise inventories are stated at the lower of first-in,
first-out cost or market, determined by the retail inventory method; gasoline
inventories are stated at average cost.

Property and Equipment - In accordance with SOP 90-7, property and equipment
were restated at March 1, 1993 to approximate fair market value (see Note 10).
Subsequent additions have been recorded at cost.  Provision for depreciation
and amortization is made on a straight-line basis over the estimated useful
lives of the assets or the Company's average lease life, as applicable (see
Note 3). Maintenance and repairs are charged to expense as incurred, whereas
renewals and betterments are capitalized.

Reorganization Value in Excess of Amounts Allocable to Identifiable Assets
("Excess Reorganization Value")  - Excess Reorganization Value is being
amortized on a straight-line basis over 20 years.  Amortization expense of
$1.6 million, $1.5 million and $0.5 million was recorded for the years ended
June 30, 1995 and 1994 and the four month period from March 1, 1993 to June 30,
1993, respectively.  In accordance with purchase accounting, any downward
revaluations of the deferred tax asset valuation allowance will result in a
reassignment of a portion of Excess Reorganization Value to Deferred Tax
Assets, net (see Note 6).

Income Taxes - In connection with the adoption of fresh-start reporting, the
Company adopted SFAS 109 as of March 1, 1993 (see Note 6).  Under SFAS 109,
deferred tax assets and liabilities are recognized for the future tax
consequences attributable to the differences between the financial statement
carrying value of existing assets and liabilities and their respective tax
bases.  Deferred tax assets and liabilities are measured by using enacted tax
rates that are applicable to the future years in which deferred tax assets or
liabilities are expected to be realized or settled.  Under SFAS 109, the effect
of a change in tax rates on deferred tax assets and liabilities is recognized
in net earnings in the period in which the tax rate change was enacted.  Income
tax expense of the Predecessor Company was recorded pursuant to the provisions
of Statement of Financial Accounting Standards No. 96, "Accounting for Income
Taxes" ("SFAS 96").

Earnings Per Share - Earnings per share for the Reorganized Company have been
computed by dividing net income by the weighted average number of shares of
common stock and dilutive common stock equivalents (stock options and warrants)
outstanding during the period.

All of the Predecessor Company's outstanding common and preferred stock was
cancelled on the date the Plan of Reorganization became effective; accordingly,
earnings per share for the Predecessor Company are not presented because they
are not comparable with the earnings per share provided for the Reorganized
Company.

Fair Value of Financial Instruments - Statement of Financial Accounting
Standards No. 107, "Disclosure About Fair Value of Financial Instruments,"
requires disclosure of the fair value of certain financial instruments. The
carrying amounts of cash, accounts receivable, accounts payable and accrued
liabilities are reasonable estimates of their fair values.





                                      33
<PAGE>   37
The fair value amounts for the Company's long-term debt as of June 30, 1995 and
1994 are estimated to be approximately $6.6 million and $5.7 million,
respectively, less than the carrying value and have been determined by the 
Company using appropriate valuation methodologies and information available to 
management at that time. Considerable judgment is required in developing these 
estimates and, accordingly, no assurance can be given that the estimated 
values presented herein are indicative of the amounts that would be realized 
in a free market exchange.  The fair value of the Company's long-term debt was 
estimated based on the current interest rates available to the Company for 
debt with similar terms and remaining maturities.

3.  PROPERTY AND EQUIPMENT

<TABLE>
<CAPTION>
                                                                                       June  30,
                                                                              ------------------------------
                                                                                1995                  1994
                                                                              --------               -------
                                                                                        (thousands)
<S>                                                                            <C>                  <C>
Land      . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            $  40,239            $  40,470
Buildings . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               31,963               37,713
Leasehold Improvements  . . . . . . . . . . . . . . . . . . . . . .               30,361               20,059
Equipment and Fixtures  . . . . . . . . . . . . . . . . . . . . . .               87,095               79,048
                                                                               ---------            ---------
                                                                                 189,658              177,290

Less:  Accumulated Depreciation . . . . . . . . . . . . . . . . . .               27,150               19,215
                                                                               ---------            ---------
                                                                                $162,508             $158,075
                                                                               =========            =========
</TABLE>

The annual provision for depreciation has been computed principally in
accordance with the following rates and ranges of rates applied on the
straight-line method: Buildings, 4%; Leasehold Improvements, 5%-33%; Equipment
and Fixtures, 4%-17%.

On April 29, 1994, the Company completed a transaction whereby the Company (i)
exchanged its 53 operating convenience stores in Southern California, together
with related inventories and equipment, for 88 operating convenience stores of
Circle K in the Dallas/Fort Worth and Houston areas, together with related
inventories and equipment, and (ii) sold its 27 operating convenience stores in
Atlanta, Georgia, together with related inventories and equipment, for cash
consideration of approximately $9.2 million.  The Company recorded a pretax
gain of $3.0 million in connection with this transaction.

During fiscal 1995, the Company completed transactions whereby 43 of its
operating convenience stores (25 in the Houston market and 18 in the
Dallas/Fort Worth market), together with related inventories and equipment,
were sold for cash consideration of approximately $4.4 million.  The Company
recorded a pretax gain of $360,000 in connection with these transactions.





                                      34
<PAGE>   38
4.       ACCOUNTS PAYABLE AND ACCRUED EXPENSES

<TABLE>
<CAPTION>
                                                                                          June  30,
                                                                                 -----------------------------
                                                                                   1995                  1994
                                                                                 -------                ------
                                                                                           (thousands)
<S>                                                                               <C>                 <C>
Accounts Payable  . . . . . . . . . . . . . . . . . . . . . . . . .               $30,860              $39,147
Accrued Sales and Property Taxes  . . . . . . . . . . . . . . . . .                10,059               11,126
Accrued Insurance . . . . . . . . . . . . . . . . . . . . . . . . .                 6,955                6,915
Accrued Salaries and Wages  . . . . . . . . . . . . . . . . . . . .                 4,010                3,907
Other Accrued Expenses  . . . . . . . . . . . . . . . . . . . . . .                 9,741               14,468
                                                                                  -------              -------
                                                                                  $61,625              $75,563
                                                                                  =======              =======
</TABLE>

At June 30, 1995 and 1994, the Company's insurance liability totalled
approximately $19.6 million and $17.5 million, respectively, of which amounts,
$7.0 million and $6.9 million, respectively, is included in Accounts Payable
and Accrued Expenses.  The remaining balances are included in Other Long-Term
Liabilities.  Also, at June 30, 1995 and 1994, the accrued environmental
liability totalled $19.6 million and $20.8 million, respectively, of which
amounts, $2.1 million and $3.7 million, respectively, are included in Other
Accrued Expenses. The remaining balances are included in Other Long-Term
Liabilities (see Note 11).

5.         DEBT

At  June 30, 1995 and 1994, long-term debt consisted of the following (in
thousands):

<TABLE>
<CAPTION>
                                                                                     June  30,
                                                                           ----------------------------
                                                                             1995                1994
                                                                           --------            --------
<S>                                                                         <C>                 <C>
Term Loan, due 2000 . . . . . . . . . . . . . . . . . . . . . . .           $ 41,298           $  53,806
Revolving Credit Agreement  . . . . . . . . . . . . . . . . . . .                 --                  --
Mortgage Notes on Real Estate, due through 2003 . . . . . . . . .             56,511              59,586
Other Notes Payable, due through 2000 . . . . . . . . . . . . . .              4,508               5,915
                                                                            --------           ---------
                                                                             102,317             119,307
Less:  Amounts Due Within One Year  . . . . . . . . . . . . . . .             12,061              12,103
                                                                            --------           ---------
                                                                            $ 90,256           $ 107,204
                                                                            ========           =========
</TABLE>

Aggregate maturities on long-term debt for the next five fiscal years are as
follows (in thousands):

<TABLE>
<S>                                                                                              <C>
Year Ending June 30,
       1996   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      $12,061
       1997   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         12,058
       1998   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         12,979
       1999   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         13,519
       2000   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          5,182
</TABLE>

See Note 2 for a discussion of the fair value of the Company's long-term debt.





                                      35
<PAGE>   39
Term Loan - On March 9, 1993, the Company entered into a term loan agreement
(the "Term Loan") with NationsBank of Texas, N. A., as agent (the "Lender"),
whereby all of the outstanding balances of the Company's prepetition credit
facilities, including the Employee Stock Ownership Plan, the revolving credit
facility, as well as drawn and undrawn letters of credit, were combined into
the Term Loan aggregating $70.9 million.  At June 30, 1995, 90% of the Term
Loan, excluding the portion attributable to undrawn letters of credit, bears
interest at a fixed rate of 7.39%, with the remainder bearing interest, at the
Company's option, of 1% above the prime rate of the Lender, various margins
above the United States Treasury Securities rate or Eurodollar rates.  The
Company is required to make scheduled quarterly principal payments in ascending
amounts with a final payment of $2.6 million due on September 30, 1999.
Principal payments attributable to undrawn letters of credit will be held in an
interest-bearing cash collateral account until such time as the letters of
credit are drawn; should the letters of credit expire before being drawn, any
excess cash held in the cash collateral account will be refunded to the
Company.

The Term Loan, along with the revolving credit agreement discussed below, are
secured by substantially all the assets of the Company, its subsidiaries and
the subsidiaries' stock. The Term Loan contains limitations customarily found
in such agreements on the incurrence of additional debt, the execution of sale
and leaseback transactions, investments, any consolidation or merger of the
Company, and precludes treasury stock purchases and the payment of cash
dividends.  The Term Loan limits capital expenditures and environmental
remediation expenses to specified amounts over defined periods during the
period of the Term Loan.  The Term Loan establishes requirements as to the
maintenance of certain financial ratios and coverage tests relating to working
capital, indebtedness, net worth and cash flow, which must be satisfied
quarterly.  The Company is required to reduce its aggregate borrowing capacity
under the Term Loan with the net cash proceeds from the sale of assets.

Revolving Credit Agreement - On March 9, 1993, the Company entered into a
revolving credit facility (the "Revolving Credit Agreement") with the Lender,
as agent, to provide financing for general corporate purposes.  The Revolving
Credit Agreement provides for the borrowing and/or issuance of letters of
credit in the aggregate of up to $8.0 million, increasing to $11.0 million
during the period from November 1 through May 1 of each year.  The Revolving
Credit Agreement requires that, during each fiscal year, the Company pay off
all outstanding cash borrowings thereunder for a period of 30 consecutive days.
The Company had no borrowings under this facility during fiscal 1995.  During
the first quarter of fiscal 1996, the Company will utilize $3.1 million of the
credit agreement for the issuance of a letter of credit, which letter of credit
will automatically increase to $4.1 million on December 31, 1995.  Letter of
credit issuances cannot exceed $8.0 million and cash borrowings are limited to
the commitment limit less letters of credit outstanding.  Cash borrowings under
the Revolving Credit Agreement bear interest at 1% above the prime rate of the
Lender.  Any remaining outstanding principal balance becomes due and payable on
September 30, 1996.  The Revolving Credit Agreement contains provisions similar
to the Term Loan with respect to collateralization, reduction of outstanding
loan balances with asset sales proceeds, limitations of Company actions and the
maintenance of certain financial ratios and coverage tests.

Mortgage Notes on Real Estate - Mortgage notes payable bear interest at 9.5%,
increasing to 11% in 2001 and 12% in 2002.  The Company is required to make
quarterly principal payments on the notes, with the unpaid balances maturing on
September 30, 2003.

Interest - Effective December 9, 1991 (the date the Company filed for Chapter
11 reorganization) and continuing through March 9, 1993, (the date the Company
emerged from reorganization (the "Effective Date")) the Company recorded
interest expense only for those prepetition debt





                                      36
<PAGE>   40
instruments which were fully secured and on all debtor-in-possession financing.
As of the Effective Date, the Company has been recording interest expense as
incurred.

Change of Control - The Term Loan and Revolving Credit Agreement contain
provisions whereby, in the event of a change of control (as defined), (i) all
notes outstanding (together with accrued interest thereon) are immediately due
and payable, (ii) all letters of credit are terminated, and (iii) all letters
of credit outstanding must be fully cash collateralized.

6.       INCOME TAXES
Income tax expense consists of (in thousands):

<TABLE>
<CAPTION>
                                                                                                                               
                                                          Reorganized Company                 |   Predecessor Company               
                                           ------------------------------------------------   |   -------------------  
                                                Year Ended June 30,            Period from    |      Eight Months            
                                           ----------------------------       Inception to    |         Ended                      
                                              1995              1994          June 30, 1993   |    February 28, 1993   
                                           -----------        ---------      ---------------  |  ---------------------
<S>                                        <C>               <C>                 <C>          |      <C>               
Current:                                                                                      |
   Federal    . . . . . . . . . .          $    122          $    426           $    328      |        $     --
   State        . . . . . . . . .               244               276                167      |             133
                                             ------           -------            -------      |         -------
                                                366               702                495      |             133
   Deferred   . . . . . . . . . .             3,517             3,578              2,374      |              --
                                             ------           -------            -------      |         -------
                                            $ 3,883          $  4,280           $  2,869      |        $    133
                                             ======           =======            =======      |         =======
</TABLE>

A reconciliation of the Company's effective tax rate with the statutory federal
income tax rate is as follows:

<TABLE>                                                               
<CAPTION>
                                                          Reorganized Company                 |   Predecessor Company  
                                           ------------------------------------------------   |   -------------------  
                                                Year Ended June 30,            Period from    |     Eight Months       
                                           ----------------------------       Inception to    |         Ended          
                                              1995              1994          June 30, 1993   |    February 28, 1993   
                                           -----------        ---------      ---------------  |  ----------------------
<S>                                        <C>               <C>                 <C>          |      <C>               
Method of accounting  . . . . .             SFAS 109         SFAS 109            SFAS 109     |           SFAS 96
                                                                                              |
Income tax expense at statutory rate            35.0%            35.0%               34.0%    |              34.0%
Amortization of Excess                                                                        |
   Reorganization Value   . . .                  6.6              5.2                 2.5     |                --
Targeted jobs tax credit  . . .                 (2.6)            (2.8)                 --     |                --
Net operating loss carryforwards                  --               --                  --     |             (34.0)
State income taxes, net . . . .                  3.0              3.0                 3.0     |               1.9
Increase in net deferred tax asset                                                            |
   resulting from increase in                                                                 |
   federal income tax rate  . .                   --             (2.1)                 --     |                --
Other, net  . . . . . . . . . .                  0.3              0.2                  --     |                --
                                             -------         --------            --------     |           -------
                                                42.3%            38.5%               39.5%    |               1.9%
                                             =======         ========            ========     |           ======= 
</TABLE>


In connection with the adoption of fresh-start reporting, the Company adopted
SFAS 109 as of March 1, 1993.  The effective income tax rate of the Reorganized
Company for the fiscal years ended June 30, 1995 and 1994 and the period from
Inception to June 30, 1993 differs from the federal statutory rate primarily
because of state income taxes and the inability to deduct for tax purposes the
amortization of Excess Reorganization Value, offset in fiscal 1995 and 1994 by
targeted jobs tax credits, and in fiscal 1994 by the cumulative increase in the
net deferred tax asset resulting from an increase in the statutory federal tax
rate.  Income





                                       37
<PAGE>   41
tax expense for the Predecessor Company was recorded pursuant to the provisions
of SFAS 96.  SFAS 96 uses an asset and liability approach similar to SFAS 109;
however, under SFAS 96, consideration of future events, other than the reversal
of temporary differences, is not permitted.  For the eight months ended
February 28, 1993, the Predecessor Company incurred a federal net operating
loss; therefore, income tax expense was comprised solely of state income taxes.

Significant components of the Company's net deferred tax assets and liabilities
as of June 30, 1995 and 1994 were as follows (in thousands):

<TABLE>
<CAPTION>
                                                                          June 30,
                                                                    ------------------------
                                                                     1995              1994
                                                                    ------           -------
<S>                                                                 <C>              <C>
Deferred tax assets:
   Accruals and provisions not
      currently deductible  . . . . . . . . . . . .                  $19,935         $ 25,125
   Operating loss carryforwards   . . . . . . . . .                   10,347           10,327
   Tax credit carryforwards   . . . . . . . . . . .                    8,286            7,974
   Other  . . . . . . . . . . . . . . . . . . . . .                      861              975
                                                                    --------         --------
                                                                      39,429           44,401
                                                                    --------         --------

Deferred tax liabilities:
   Tax over book depreciation   . . . . . . . . . .                  (15,133)         (13,139)
   Differences between book and tax
      basis of property   . . . . . . . . . . . . .                   (7,942)         (13,563)
   Other  . . . . . . . . . . . . . . . . . . . . .                     (124)            (124)
                                                                   ---------         -------- 
                                                                     (23,199)         (26,826)

Deferred tax asset valuation allowance  . . . . . .                   (5,000)         (11,504)
                                                                   ---------         -------- 
   Net deferred tax asset   . . . . . . . . . . . .                  $11,230         $  6,071
                                                                   =========         ========

Reflected on Consolidated Balance Sheets as:
   Current deferred tax asset, net  . . . . . . . .                  $ 5,610         $  4,259
   Noncurrent deferred tax asset, net   . . . . . .                    5,620            1,812
                                                                   ---------         --------
      Net deferred tax asset    . . . . . . . . . .                  $11,230         $  6,071
                                                                   =========         ========
</TABLE>

The deferred tax asset valuation allowance decreased by $6.5 million during
fiscal 1995 and by $3.5 million during fiscal 1994, largely the result of the
increased probability that the Company will utilize tax losses and credits
before they expire.  The decrease in the valuation allowance was recorded as a
reduction of the Excess Reorganization Value.  The remaining valuation
allowance is deemed appropriate by management in view of the expiration date of
the net operating losses and credits and the amount of future taxable income
necessary to utilize such losses and credits.  If the full value of the
deferred tax assets were to be realized in future years, Excess Reorganization
Value would be further reduced by $5.0 million.

On March 15, 1995, the Company filed its federal income tax return for the year
ended June 30, 1994, which reflected net operating loss carryforwards of $39.6
million plus tax credits of $7.8 million.  The net operating losses expire if
unused by fiscal year 2007.  The tax credits expire in varying amounts if
unused by fiscal years 2000 to 2010. As of June 30, 1995, the net operating
loss carryforward is estimated to have been reduced to $29.6 million as a
result of the application of the loss carryforwards to reduce taxable income
for fiscal year 1995.




                                       
                                       38
<PAGE>   42
The above figures reflect adjustments required by section 382 of the Internal
Revenue Code after an ownership change in the Company's stock (including a
$26.1 million reduction in the tax basis of the Company's assets).  An
ownership change is defined as occurring when, during any three year period,
the Company's 5% shareholders (as defined in the Internal Revenue Code)
increase their ownership in the Company's stock by more than 50 percentage
points (an "Ownership Change").  The Plan of Reorganization, adopted with the
Company's emergence from bankruptcy on March 9, 1993, resulted in an Ownership
Change since substantially all of the new stock was issued to the creditors of
the Company.

The Company expects the remaining net operating loss carryforwards, tax credit
carryforwards, and other tax attributes to be available to offset future income
taxes, subject to the expiration dates described above.  However, should a
second Ownership Change occur, the Company's use of these tax loss and credit
carryforwards, and other tax attributes could be severely restricted or
eliminated.  Pursuant to the Plan of Reorganization, the Company's Restated
Certificate of Incorporation, dated March 9, 1993, contains restrictions
through June 30, 1996 on the transfer of stock to or from the Reorganized
Company's 5% stockholders (as defined in the Plan of Reorganization) or those
that would become 5% stockholders as a result of a subsequent stock
transaction.  These restrictions serve as a means of preserving the benefits of
the pre-confirmation tax attributes of the Company.

In the opinion of Management, adequate provision has been made for income
taxes, and any adjustments which have been or may be determined to be necessary
will not materially affect the Company's financial position.

7.       CAPITAL STOCK

Capital Stock - As provided for in the Plan of Reorganization, the Company's
Restated Certificate of Incorporation authorizes the issuance of 50,000,000
shares of common stock, $.01 par value (the "Common Stock") and 1,000,000
shares of preferred stock.  Pursuant to the terms of the Plan of
Reorganization, the Company issued 6,000,000 shares of its new Common Stock.
No shares of preferred stock have been issued, however the Company has adopted
a plan whereby holders of its Common Stock have been granted rights to purchase
a new series of preferred stock, as discussed below in "Stockholder Rights
Plan."  The Common Stock was traded on the Nasdaq National Market ("NASDAQ") 
under the symbol "NCSI" until November 16, 1994, at which date the Common 
Stock began trading on the New York Stock Exchange using the symbol "NCS." See 
Note 6 for a discussion of certain restrictions with respect to transfer of 
stock ownership of the Company's Common Stock.

Series A Junior Participating Preferred Stock - In connection with the
distribution of the rights to purchase preferred stock (the "Rights") on
September 11, 1995, the Board of Directors of the Company authorized 100,000
shares of Series A Junior Participating Preferred Stock (the "Series A
Preferred Stock") none of which are outstanding.  The Series A Preferred Stock
would be issued only upon the exercise of Rights.  The Rights are not 
exercisable as of the date hereof.  See "Stockholder Rights Plan" below.

Warrants to Purchase Common Stock - In accordance with the Plan of
Reorganization, the Company issued 1,350,000 warrants to purchase Common Stock
(the "Warrants") pursuant to the terms of a Warrant Agreement dated March 9,
1993.   Each Warrant provides the holder thereof with the right to purchase an
equal number of shares of Common Stock at an exercise price of $17.75 per
share.  The Warrant Agreement has a term of five years and Warrants not
exercised prior to March 9, 1998 shall automatically become void and no longer
outstanding.





                                      39
<PAGE>   43
The Warrants are publicly traded on the NASDAQ under the symbol "NCSIW."  
During fiscal year 1995 and 1994, six and 69 warrants, respectively, were 
exercised, resulting in a balance of 1,349,925 Warrants outstanding at
June 30, 1995.

1993 Non-Qualified Stock Option Plan - In accordance with the terms of the Plan
of Reorganization, on March 9, 1993, the Company adopted the 1993 Non-Qualified
Stock Option Plan (the "Option Plan").  Under the Option Plan, 900,000 shares
of Common Stock are reserved for awards to be granted to certain key management
employees and directors in order to encourage participants to acquire
proprietary interests in the Company.  The Option Plan provides for the
original issuance of Reorganization Options, as defined, with a stated exercise
price of $10.50 per share; any cancelled Reorganization Options may be
subsequently reissued as Additional Options, as defined, at a stated exercise
price equal to the fair market value of the Common Stock on the date of grant.
All options expire ten years from the date of the grant and are exercisable
commencing one year from the date of grant on a cumulative  basis at the rate
of 33-1/3% per year.  The following table summarizes the stock option activity:

<TABLE>
<CAPTION>
                                                                Number of            Option Prices
                                                                 Shares                Per Share
                                                                ---------              ---------
                                                                (thousands)
<S>                                                                 <C>                   <C>
Original grant on March 9, 1993                                       885                  $10.50
       Cancelled  . . . . . . . . . . . . . . . .                     (30)                  10.50
       Exercised  . . . . . . . . . . . . . . . .                      --                   10.50
                                                                     ----                               
Options outstanding at June 30, 1993                                  855                   10.50
       Granted  . . . . . . . . . . . . . . . . .                      30                   15.75
       Cancelled  . . . . . . . . . . . . . . . .                     (50)                  10.50
       Exercised  . . . . . . . . . . . . . . . .                     (50)                  10.50
                                                                     ----                               
Options outstanding at June 30, 1994                                  785                   10.50-15.75
       Granted  . . . . . . . . . . . . . . . . .                     135                    7.50-10.25
       Cancelled  . . . . . . . . . . . . . . . .                    (105)                  10.50-15.75
                                                                     ----                               
Options outstanding at June 30, 1995  . . . . . .                     815                    7.50-10.50
                                                                     ====                            

Exercisable at June 30, 1995  . . . . . . . . . .                     405                  $10.50
</TABLE>

Stockholder Rights Plan - On August 31, 1995, the Board of Directors of the
Company declared a dividend of one right to purchase preferred stock (a
"Right") for each outstanding share of the Company's Common Stock, to
shareholders of record at the close of business on September 11, 1995.  Each
Right entitles the registered holder to purchase from the Company a unit
consisting of one one-hundredth of a share (a "Unit") of Series A Preferred 
Stock, par value $1.00 per share, at a purchase price of $55 per Unit, subject 
to adjustment (the "Purchase Price").  The description and terms of the Rights 
are set forth in a Rights Agreement dated as of August 31, 1995 (the "Rights
Agreement") between the Company and Boatmen's Trust Company, as Rights Agent.

The Rights are attached to all certificates representing outstanding shares of
Common Stock, and no separate certificates for the Rights have been
distributed.  The Rights will separate from the Common Stock and a
"Distribution Date" will occur upon the earlier of (i) ten days following a
public announcement that a person or group of affiliated or associated persons
(an "Acquiring Person") has acquired, or obtained the right to acquire,
beneficial ownership of 10% or more of the outstanding shares of Common Stock
(the date of the announcement being the "Stock Acquisition Date"), or (ii) ten
business days (or such later date as may be determined by the Company's Board
of Directors before the Distribution Date occurs) following the commencement of
a tender offer or exchange offer that would result in a person's becoming an
Acquiring Person.





                                       40
<PAGE>   44
The Rights are not exercisable until the Distribution Date and will expire at
the close of business on August 31, 2005, unless earlier redeemed or exchanged
by the Company as described below.  In the Rights Agreement, the Company has
generally agreed to use its best efforts to cause the securities of the Company
issuable pursuant to the exercise of Rights to be registered under the
Securities Act, as soon as practicable after the Rights become exercisable, and
to take such action as may be necessary to ensure compliance with applicable
state securities laws.

In the event (a "Flip-In Event") that a person becomes an Acquiring Person,
each Right will then entitle the holder to receive, upon exercise of such
Right, a number of shares of Common Stock (or, in certain circumstances, cash,
property or other securities of the Company) having a Current Market Price (as
defined in the Rights Agreement) equal to two times the exercise price of the
Right.  Notwithstanding the foregoing, all Rights that are, or under certain
circumstances were, beneficially owned by any Acquiring Person (or by certain
related parties) will be null and void.  The Purchase Price payable, and the
number of Units or other securities or property issuable, upon exercise of the
Rights are subject to adjustment from time-to-time to prevent dilution.

For example, at an exercise of $55 per Right, each Right not owned by an
Acquiring Person (or by certain related parties) following an event set forth
in the preceding paragraph would entitle its holder to purchase $110 worth of
Common Stock (or other consideration, as noted above), based upon its then
Current Market Price, for $55.  Assuming that the Common Stock had a Current
Market Price of $22 per share at such time, the holder of each valid Right
would be entitled to purchase five shares of Common Stock for $55.

In the event (a "Flip-Over Event") that, at any time on or after the Stock
Acquisition Date, (i) the Company is acquired in a merger or other business
combination transaction or (ii) 50% or more of the Company's assets or earnings
power is sold or transferred, each holder of a Right (except Rights that
previously have been voided as set forth above) shall thereafter have the right
to receive, upon exercise, a number of shares of common stock of the acquiring
company (or in certain cases its controlling person) having a Current Market
Price equal to two times the exercise price of the Right.

At any time until ten days following a Stock Acquisition Date, the Company may
redeem the Rights in whole, but not in part, at a price of $.01 per Right,
payable, at the option of the Company, in cash, shares of Common Stock or such
other consideration as the Board of Directors may determine.

Circle K has filed a lawsuit challenging the adoption of the Stockholder Rights
Plan (see Item 3. "Legal Proceedings - Circle K Tender Offer").





                                       41
<PAGE>   45
8.       LEASE ARRANGEMENTS

The Company leases a majority of its convenience stores and support facilities,
its corporate headquarters and certain equipment under operating lease
agreements.  Generally, these leases have initial terms of ten to twenty years,
with one to three renewal options for additional five-year periods.  It is
expected that when these leases expire, they will be renewed or replaced with
similar leases.  Some of the leases provide for additional rentals based upon a
percentage of sales, and many provide for the payment of real estate taxes,
insurance and maintenance expenses.  Some of these leases also have escalation
clauses.  The Company has no significant capital leases.

Future noncancelable minimum rental commitments for operating leases with an
initial or remaining term of more than one year as of June 30, 1995, are (in
thousands):

<TABLE>
<S>                                                                                                  <C>
Year Ending June 30,
   1996   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            $ 20,656
   1997   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              19,220
   1998   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              18,404
   1999   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              17,140
   2000   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              14,426
   Thereafter   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             101,692
                                                                                                     --------

   Total minimum lease payments   . . . . . . . . . . . . . . . . . . . . . . . . . . . .            $191,538
                                                                                                     ========

</TABLE>

The above commitments have not been reduced by $2.8 million of future rental
income under noncancelable subleases.

Rent expenses under operating leases were (in thousands):

<TABLE>
<CAPTION>
                                              Reorganized Company                         |     Predecessor Company
                                  ----------------------------------------------------    |    --------------------
                                          Year Ended June 30,           Period from       |       Eight Months
                                  ---------------------------------      Inception        |           Ended   
                                      1995                 1994       to June 30, 1993    |     February 28, 1993   
                                  -----------          ------------   ----------------    |    --------------------
<S>                                  <C>                 <C>                <C>           |         <C>
Minimum rentals . . . . . .          $22,249              $22,177           $  7,490      |          $15,437
Percentage rentals  . . . .            1,076                1,115                327      |              660
Sublease rentals  . . . . .           (1,566)              (1,503)              (470)     |           (1,044)
                                    --------              -------           --------      |         -------- 
                                     $21,759              $21,789           $  7,347      |          $15,053
                                    ========              =======           ========      |         ========
</TABLE>

9.       BENEFIT PLANS

The Company has a profit sharing plan (the "Profit Sharing Plan") available to
substantially all employees.  The Profit Sharing Plan allows participants to
contribute to the plan on a before-tax basis pursuant to Section 401(k) of the
Internal Revenue Code.  The Company, effective July 1, 1993, began making
matching contributions to the Profit Sharing Plan at a level equal to 100% of
the employees' before-tax contributions, up to 3% of compensation.  In addition
to the matching contributions, in fiscal 1995 and 1994, the Company made
special contributions to the Profit Sharing Plan of $812,000 and $1,500,000,
respectively, to be allocated to all eligible employees using a formula based
on tenure and compensation.  Total Company contributions to the Profit Sharing
Plan were $1,782,000, $2,540,000, and $0 in fiscal 1995, 1994 and 1993,
respectively.





                                      42
<PAGE>   46
Employees have the option of investing Company contributions in a number of
different investment funds, including a Company stock fund.  As of June 30,
1995, the Profit Sharing Plan owned 31,117 shares of Company Common Stock and
3,545 Warrants.

On March 31, 1994, the Company adopted two non-qualified retirement plans for
(i) certain officers and other key employees (the "Officers' Plan") and (ii)
directors (the "Directors' Plan"). The Officers' Plan provides defined benefit
payments based on years of service and the employees' average earnings of the
three highest of the  last five years.  The Officers' Plan also includes a
defined contribution feature pursuant to which the Company has committed to
contribute an annual amount for the benefit of each participant equal to 15% of
such participant's bonus, if any.  The Directors' Plan provides defined benefit
payments based on years of service and the annual fees paid to the director.
Charges to expense and funding amounts are based upon amounts computed by
independent actuaries.  The Company recorded corresponding expenses totalling
$912,000 and $175,000 in fiscal 1995 and 1994, respectively.  Also, an
additional liability of $1,806,000 and $2,067,000 and an intangible asset of an
equal amount were recorded on the balance sheet at June 30, 1995 and 1994,
respectively.

On August 31, 1995, the Company amended the Officers' Plan as follows: (i) the
Officers' average earnings during the three highest of the last five years will
include bonuses earned, (ii) the defined contribution feature whereby the
Company committed to contribute an annual amount for the benefit of each
participant equal to 15% of such participant's bonus has been eliminated
effective July 1, 1995, and (iii) vesting occurs five years after the date of
hire.  The Company also amended the Directors' Plan on August 31, 1995, as
follows: (i) the annual retirement benefit to be paid to non-employee directors
was increased from two-thirds to 100% of the annual fee paid by the Company to
its directors, and (ii) benefits commence on the date the director leaves the
Board instead of the later of the director's retirement from the Board or his
seventieth birthday.

Net pension cost for the Company's defined benefit plans in fiscal 1995 and
fiscal 1994 included the following components (in thousands):

<TABLE>
<CAPTION>
                                                                                               June 30,
                                                                                         ----------------------
                                                                                          1995            1994
                                                                                         ------          ------
<S>                                                                                     <C>            <C>
Service cost - benefits earned during the period  . . . . . . . . . . . . .              $  225          $  52
Interest cost on projected benefit obligation . . . . . . . . . . . . . . .                 288             69
Amortization of unrecognized past service cost  . . . . . . . . . . . . . .                 212             54
                                                                                        -------        -------

Net pension cost  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              $  725          $ 175
                                                                                        =======        =======

Actuarial present value of accumulated benefit obligation:
       Vested   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              $  705          $ 590
       Nonvested  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               2,001          1,652
                                                                                        -------        -------
Accumulated benefit obligation  . . . . . . . . . . . . . . . . . . . . . .               2,706          2,242
Additional obligation related to projected salary increases . . . . . . . .               1,229          1,139
                                                                                        -------        -------
Total projected benefit obligation  . . . . . . . . . . . . . . . . . . . .               3,935          3,381
Unrecognized prior service cost . . . . . . . . . . . . . . . . . . . . . .              (3,035)        (3,206)
Adjustment needed to recognize minimum liability  . . . . . . . . . . . . .               1,806          2,067
                                                                                        -------        -------
Accrued pension liability . . . . . . . . . . . . . . . . . . . . . . . . .              $2,706         $2,242
                                                                                        =======        =======
</TABLE>





                                       43
<PAGE>   47
The Company has established two irrevocable trusts to hold and invest assets to
be used for the payment of benefits under the plans.  Such assets, totalling
$247,000 and $175,000 at June 30, 1995 and 1994, respectively, are considered
general assets of the Company.

Actuarial amounts were determined using an assumed discount rate of 7.5% in
fiscal 1995 and 8% in fiscal 1994, and a rate of increase in future
compensation levels of 5% for both fiscal years.

10.      PREDECESSOR COMPANY'S CHAPTER 11 REORGANIZATION

On February 25, 1993, the Bankruptcy Court confirmed the Plan of
Reorganization, and the reorganization became effective March 9, 1993.  The
Plan of Reorganization was designed to repay all priority creditors in full on
the Effective Date or thereafter (as provided in the Plan of Reorganization)
and to repay secured creditors in full over time with interest.  Pursuant to
the Plan of Reorganization, allowed unsecured claims totalling approximately
$137.5 million were cancelled in exchange for $9.3 million of cash, $1.0
million of new indebtedness and 5.91 million shares of newly issued Common
Stock of the Reorganized Company.  All existing shares of the Predecessor
Company's Series E Preferred Stock and common stock were exchanged for a total
of 90,000 shares of the Reorganized Company's Common Stock.  In addition,
Warrants to purchase up to an additional 1.35 million shares of the Reorganized
Company's Common Stock at $17.75 per share were distributed to the holders of
the Predecessor Company's publicly-held subordinated debentures, the Series E
Preferred Stock and the Predecessor Company's common stock.  On September 6,
1995, the Bankruptcy Court signed an Order Providing for Closing Chapter 11
Cases, which order closed the Chapter 11 cases in the Bankruptcy Court.  
Although additional stock of the Company is to be distributed to creditors 
under the Plan, the remaining unresolved proofs of claim are being resolved in 
mediation or litigation outside of the Bankruptcy Court.

Fresh-start Reporting - In connection with its emergence from bankruptcy, the
Company adopted fresh-start reporting in accordance with SOP 90-7.  The
Company, with the assistance of its financial advisors, was required to
determine its enterprise value, which represents the fair market value of the
entity before considering liabilities and approximates the amount a willing
buyer would pay for the assets of the entity immediately after the
reorganization.  The enterprise value of the Company was determined by
consideration of several factors and reliance on various valuation methods,
including discounted future cash flows, market comparables and price/earnings
ratios.  All of the valuations depended in large part upon the Company's
projected future operating results and cash flows; such projections included
assumptions as to anticipated sales and margins, marketing plans, operating
expense levels and capital expenditure programs.  After extensive negotiations
between the Company and its various creditor constituencies, the Company's
enterprise value was determined to be within a group of ranges that centered
around a point estimate of $210.0 million.

The adjustments to reflect the adoption of fresh-start reporting, including the
adjustments to record assets and liabilities at their fair market values and to
reflect the adoption of SFAS 109, have been reflected in the accompanying
consolidated financial statements as of February 28, 1993  as Fresh-Start
Adjustments.  In addition, the Reorganized Company's opening balance sheet was
further adjusted to eliminate existing equity and to reflect the aforementioned
$210.0 million enterprise value, which includes the establishment of Excess
Reorganization Value.  Accordingly, a solid black line is shown in the
consolidated financial statements to separate post-emergence operations from
those prior to March 1, 1993, since they have not been prepared on a consistent
basis of accounting.

Extraordinary Gain - The Plan of Reorganization resulted in the discharge of an
estimated $309.4 million of prepetition claims against the Company through the
distribution of $36.5 million in cash, $145.6 million of debt and the issuance
of 6.0 million shares of new Common Stock and 1.35 million Warrants to purchase
Common Stock.  The value of the cash, debt instruments and securities
distributed was $61.5 million less than the claims and the resultant gain was
recorded as an extraordinary gain.





                                       44
<PAGE>   48
The effect of the Plan of Reorganization and fresh-start reporting on the
Reorganized Company's unaudited consolidated balance sheet as of March 1, 1993
is as follows ($ in thousands):

<TABLE>
<CAPTION>
                                                Pre Fresh-Start                                                
                                                  Balance Sheet             Debt                Fresh-Start   
                                               February 28, 1993         Discharge (a)        Adjustments (b) 
                                               -----------------         -------------        --------------- 
<S>                                                   <C>                <C>                        <C>         
ASSETS                                                                                                         
Current Assets:                                                                                                
   Cash and cash equivalents  . . . . . . . .         $  65,318          $         --               $     -- 
   Accounts and notes receivable, net   . . .             4,333                    --                    (85) 
   Inventories  . . . . . . . . . . . . . . .            34,779                    --                   (292) 
   Prepaid expenses   . . . . . . . . . . . .             4,521                    --                 (1,059) 
                                                      ---------          ------------               --------  
      Total Current Assets  . . . . . . . . .           108,951                    --                 (1,436) 
                                                                                                              
Property and Equipment, net . . . . . . . . .           156,389                    --                 (3,283) 
Reorganization Value in Excess of Amounts                                                                     
   Allocable to Identifiable Assets, net  . .                --                    --                     -- 
Deferred Tax Asset, net . . . . . . . . . . .                --                    --                  1,349 
Other Assets, net . . . . . . . . . . . . . .            12,939                  (450)                (3,282) 
                                                      ---------          ------------               --------  
                                                      $ 278,279          $       (450)              $ (6,652) 
                                                      =========          ============               ========  
                                                                                                              
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)                                                                
Current Liabilities:                                                                                          
   Accounts payable and accrued expenses  . .         $  44,097          $         --               $  8,238 
   Prepetition liabilities payable in cash  .                --                20,554                    259 
   Current portion of long-term debt (d)  . .            22,353                 3,968                     -- 
                                                      ---------          ------------               --------  
      Total Current Liabilities   . . . . . .            66,450                24,522                  8,497 
                                                                                                              
Liabilities Subject to Compromise . . . . . .           293,817              (287,015)                (6,802) 
Long-Term Debt  . . . . . . . . . . . . . . .                --               135,306                     -- 
Other Liabilities and Deferred Revenue  . . .            27,523                 2,371                 (8,729) 
                                                                                                              
Commitments and Contingencies . . . . . . . .                --                    --                     -- 


<CAPTION>
                                                                        Post Fresh-Start
                                                                          Balance Sheet
                                                       Other (c)          March 1, 1993
                                                       ---------          -------------
<S>                                                    <C>                  <C>
ASSETS                                                            
Current Assets:                                                   
   Cash and cash equivalents  . . . . . . . .          $     --             $  65,318
   Accounts and notes receivable, net   . . .                --                 4,248
   Inventories  . . . . . . . . . . . . . . .                --                34,487
   Prepaid expenses   . . . . . . . . . . . .                --                 3,462
                                                       --------             ---------
      Total Current Assets  . . . . . . . . .                --               107,515
                                                                 
Property and Equipment, net . . . . . . . . .                --               153,106
Reorganization Value in Excess of Amounts                        
   Allocable to Identifiable Assets, net  . .            47,636                47,636
Deferred Tax Asset, net . . . . . . . . . . .                --                 1,349
Other Assets, net . . . . . . . . . . . . . .                --                 9,207
                                                       --------             ---------
                                                       $ 47,636             $ 318,813
                                                       ========             =========
                                                                 
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)                   
Current Liabilities:                                             
   Accounts payable and accrued expenses  . .          $     --             $  52,335
   Prepetition liabilities payable in cash  .                --                20,813
   Current portion of long-term debt (d)  . .                --                26,321
                                                       --------             ---------
      Total Current Liabilities   . . . . . .                --                99,469
                                                                   
Liabilities Subject to Compromise . . . . . .                --                    --
Long-Term Debt  . . . . . . . . . . . . . . .                --               135,306
Other Liabilities and Deferred Revenue  . . .                --                21,165
                                                                 
Commitments and Contingencies . . . . . . . .                --                    --
</TABLE>




                                      45
<PAGE>   49
<TABLE>
                                                         Pre
<CAPTION>                                            Fresh-Start        Post                                         Balance
                                                    Balance Sheet    Fresh-Start                                      Sheet
                                                     February 28,       Debt           Fresh-Start                   March 31,
                                                         1993        Discharge(a)    Adjustments (b)    Other (c)      1993
                                                    -------------    ------------    ---------------   ----------    ---------
<S>                                                 <C>              <C>             <C>               <C>           <C>
Stockholders' Equity (Deficit):
   Series E Preferred Stock   . . . . . . . . . .        245              --                --              (245)           --
   Common Stock, par value $.01 per share;                                                                              
      50,000,000 shares authorized; 6,000,000                                                             
      shares issued and outstanding   . . . . . .         --              60                --                --            60
   Common Stock, par value $.41 2/3 per share;
      50,000,000 shares authorized; 24,001,984
      shares issued   . . . . . . . . . . . . . .     10,001              --                --           (10,001)           --
   Additional paid-in capital   . . . . . . . . .    108,544          62,813                --          (108,544)       62,813
   Retained earnings (deficit)  . . . . . . . . .   (189,405)         61,493               382           127,530            --
                                                    --------        --------           -------           -------      --------
                                                     (70,615)        124,366               382             8,740        62,873
Less:                                                                              
   Treasury stock   . . . . . . . . . . . . . . .     15,729              --                --           (15,729)           --
   Note receivable  . . . . . . . . . . . . . . .     23,167              --                --           (23,167)           --
                                                    --------         --------          -------          --------      --------
      Total Stockholders' Equity (Deficit)  . . .   (109,511)         124,366              382            47,636        62,873
                                                    --------         --------          -------          --------      --------
                                                    $278,279         $   (450)         $(6,652)         $ 47,636      $318,813
                                                    ========         ========          =======          ========      ========
</TABLE>

(a)  To record the settlement of liabilities subject to settlement under
     the Plan of Reorganization.
(b)  To record the adjustments to state assets and liabilities at fair
     market value and to record the cumulative effect of adopting SFAS 109 
     as of March 1, 1993.
(c)  To record the adjustments to cancel the Predecessor Company's equity,
     zero out the retained deficit and adjust assets to reflect the $210.0 
     million enterprise value.
(d)  Includes $16.0 million payable to secured debt holders on the
     Effective Date.





                                      46
<PAGE>   50
The following unaudited Consolidated Pro Forma Statement of Operations reflects
the financial results of the Company as if the Plan of Reorganization and
change in accounting principle had been effective July 1, 1992 (in thousands,
except per share data):

<TABLE>
<CAPTION>
                                                                  Twelve Months Ended June 30, 1993
                                                             ---------------------------------------------
                                                             Historical       Adjustments        Pro Forma
                                                             ----------       -----------        ---------
<S>                                                            <C>              <C>              <C>
Sales . . . . . . . . . . . . . . . . . . . . . . . .         $878,852          $     --          $878,852

Costs and Expenses:
   Cost of sales  . . . . . . . . . . . . . . . . . .          651,658                --           651,658
   Operating expenses   . . . . . . . . . . . . . . .          162,519             1,067 (a)       163,586
   General and administrative expenses  . . . . . . .           31,775                --            31,775
   Special charge   . . . . . . . . . . . . . . . . .            6,561                --             6,561
                                                              --------          --------          --------
      Operating Income  . . . . . . . . . . . . . . .           26,339            (1,067)           25,272
                                                                           
Interest expense  . . . . . . . . . . . . . . . . . .           (4,410)           (5,940)(b)       (10,350)
                                                              -------           --------          -------- 
Income Before Reorganization Expenses,
   Fresh-Start Adjustments, Income Tax
   Expense and Extraordinary Gain   . . . . . . . . .           21,929            (7,007)           14,922

Reorganization Expenses, net  . . . . . . . . . . . .           (8,124)            8,124 (b)            --
Fresh-Start Adjustments . . . . . . . . . . . . . . .              382              (382)(b)            --
                                                              --------          --------         ---------
Income Before Income Tax Expense
   and Extraordinary Gain   . . . . . . . . . . . . .           14,187               735            14,922

Income Tax Expense  . . . . . . . . . . . . . . . . .            3,002             3,102 (c)         6,104
                                                              --------         --------          ---------
Income Before Extraordinary Gain  . . . . . . . . . .           11,185            (2,367)            8,818

Extraordinary Gain  . . . . . . . . . . . . . . . . .           61,493           (61,493)(b)            --
                                                               -------          --------         ---------
Net Income (d)  . . . . . . . . . . . . . . . . . . .          $72,678          $(63,860)        $   8,818
                                                               =======          ========         =========
Earnings Per Share (d)  . . . . . . . . . . . . . . .                                                $1.41

Weighted Average Number of
   Shares Outstanding   . . . . . . . . . . . . . . .                                                6,271
</TABLE>

(a)      To record a full year's amortization of Excess Reorganization Value.

(b)      To record interest expense on the debt incurred in connection with the
         Plan of Reorganization and to eliminate Reorganization Expenses, net,
         Fresh-Start Adjustments and the Extraordinary Gain.

(c)      To record income tax expense as a result of adopting SFAS 109.


                                       47
<PAGE>   51
(d)      Pro Forma Net Income and Earnings Per Share are $12.9 million and
         $2.06, respectively, when the special charge of $6.6 million, related
         to an increase in environmental liability, is excluded.

11.      COMMITMENTS AND CONTINGENCIES

The operation and ownership of underground gasoline storage tanks ("USTs") are
subject to federal, state and local laws and regulations.  The Environmental
Protection Agency ("EPA") has issued regulations, including the 1988 amendment
to the Resource Conservation and Recovery Act, that establish requirements for
(i) maintaining leak detection methods and equipment, (ii)  upgrading USTs,
(iii) taking corrective action in response to releases, (iv) UST removal to
prevent future releases, (v) keeping appropriate records, and (vi) maintaining
evidence of financial responsibility for taking corrective action and
compensating third parties for bodily injury and property damage resulting from
releases.  These regulations also empower states to develop, administer and
enforce their own regulatory programs, incorporating requirements which are at
least as stringent as the federal standards.  In order to ensure compliance
with the federal and state environmental laws, the Company has developed a
comprehensive gasoline storage and dispensing plan.  During fiscal 1993, the
Company refined the plan such that its primary focus is on upgrading gasoline
dispensing equipment in accordance with upcoming deadlines imposed by
regulatory authorities and on providing for the cleanup of existing and future
contaminated sites.  The gasoline plan generally covers all properties owned
and leased by the Company.  Management believes that its existing gasoline
storage and dispensing procedures and planned capital expenditures will keep
the Company in compliance with all federal and state environmental regulations.

Environmental Capital Commitments - The Company has adopted approved tank
system release detection methods on all owned or operated USTs and currently
utilizes the Statistical Inventory Reconciliation Method  for the release
detection method on its USTs located in Texas.  This method involves
statistical analysis of gasoline inventory changes to detect UST releases.

All of the Company's USTs in Texas have been upgraded with the required
spill/overfill prevention equipment.  By December 22, 1998, the Company's USTs
must be upgraded with corrosion protection equipment under applicable federal
regulations.  The Company estimates that 63% of its USTs are currently in
compliance with such regulations, either through the installation of fiberglass
or steel fiberglass tanks or by adding cathodic protection to existing steel
tanks.  In addition, the EPA has required that by January 1, 1996, UST
operators must install flow governors which restrict dispensing volumes per
minute.  Management of the Company believes that the Company's long-range
capital budget contains sufficient funds necessary to  make the required
equipment upgrades prior to the 1996 and 1998 deadlines.

In addition to the foregoing, the EPA has ranked the air quality in major
cities in the United States based on the level of ozone measured. Houston and
Dallas/Fort Worth are two areas in which the Company currently conducts
operations which are considered to be ozone non-attainment areas.  The Houston
market is classified in the severe ozone non-attainment category while the
Dallas/Fort Worth area is classified in the moderate ozone non-attainment
category.  Under rules promulgated by the EPA and the state of Texas, gasoline
dispensing facilities in the two areas were required to have Stage II Vapor
Recovery Equipment by November 15, 1994 on all units except those that have not
dispensed more than 10,000 gallons in any one month since January 1991.  In
addition, the Clean Air Act mandated that UST operators in the non-attainment
areas adopt a "two point" fuel delivery unloading system which has been
installed in all of the Company's USTs which require the system (approximately
73% of the Company's USTs).





                                       48
<PAGE>   52
During fiscal 1995 and 1994, the Company spent $4.8 million and $6.6 million,
respectively, on environmental capital equipment, including $4.5 million and
$6.1 million, respectively, on Stage II Vapor Recovery Equipment. In order to
ultimately comply with the aforementioned regulations by the mandated
deadlines, the Company estimates it will be required  to spend approximately
$6.0 million on additional equipment and installation through fiscal 1999.
Management believes that it has allocated sufficient resources in its long-term
capital budget to comply with the improvements required by the state of Texas
and EPA regulations to be completed by the end of 1999.

Environmental Remediation Contingency - The majority of the Company's
environmental remediation exposure relates to the cleanup of contaminated soil
and ground water caused by releases from underground gasoline storage tanks and
underground piping systems and claims for third party damages relating to such
releases.  The Company spent $1.2 million in fiscal 1995 on environmental
remediation activities as compared to $1.3 million in fiscal 1994 and $1.3
million in fiscal 1993.  The Company estimates that it will incur approximately
$5.7 million for environmental remediation expenditures through 1999.  At June
30, 1995 and 1994, the accrued environmental  liability totalled $19.6 million
and $20.8 million, respectively.  The actual cost of remediating contaminated
sites, removing tanks and settling third party damage claims may be
substantially lower or higher than that accrued due to the difficulty in
estimating such costs and due to potential changes in the status of regulations
and state reimbursement programs.  The Company does not believe that any such
amount below or in excess of that accrued can be reasonably estimated.

The state of Texas and other states in which the Company previously operated,
have established trust funds for the reimbursement of costs related to certain
remediation activities.  The Company has filed or expects to file claims
aggregating approximately $3.0 million with the states to recover a portion of
the funds which it has expended or expects to expend on remediation activities.
The Company believes the claims it has filed or expects to file will be paid,
although collection may occur over a period of several years.  Accordingly, the
receivable for the aforementioned claims is included in Other Assets on the
Company's balance sheet.

The Company is required by state regulations to maintain evidence of financial
responsibility for taking corrective action on remediation activities.  In
order to be in compliance with these requirements, the Company has successfully
established that it is self-insured with the Texas Natural Resource
Conservation Commission.

Litigation - The Company and its subsidiaries are parties to various legal
proceedings in the ordinary course of business.  Management does not expect
that any of such proceedings will have a material adverse effect on the
Company's financial position.

12.      CIRCLE K TENDER OFFER

On August 8, 1995, the Company received an unsolicited acquisition proposal
from Circle K whereby Circle K offered to buy all of the Company's Common Stock
for $17.00 cash per share.  On August 11, 1995, Circle K proposed an amendment
to the Company's by-laws to increase the number of directors from eight to
seventeen and to repeal any by-law amendments adopted since January 1, 1994.
The Company also received from Circle K a notice of the nomination of nine
Circle K officers, directors or affiliates to fill the vacancies created by the
proposed by-law amendment.

The Company's Board of Directors retained Merrill Lynch to advise it with
respect to the proposal and on August 31, 1995, the Company announced that its 
Board had unanimously rejected Circle K's unsolicited proposal.  Such
conclusion was based, in part, upon the opinion of
        




                                       49
<PAGE>   53
Merrill Lynch that the Circle K proposal was inadequate from a financial point
of view.  The Board of Directors also adopted a Stockholder Rights Plan (the
"Rights Plan") designed to protect the Company from unfair or coercive takeover
tactics and to assure that all of the Company's stockholders receive fair
treatment in the event of any takeover proposal.  The Board also authorized, in
concept, certain agreements and the amendment of certain employment contracts
and benefit plans of the Company.  See Note 7 for further discussion with
respect to the Rights Plan.

On September 7, 1995, Circle K commenced a tender offer for all outstanding
shares of the Company's common stock (and associated rights to purchase
preferred stock) and all outstanding stock purchase warrants at $20.00 and 
$2.25 in cash, respectively.  The tender offer is conditioned on the tender of 
a minimum number of outstanding shares and warrants, as well as certain other 
conditions.

On September 18, 1995, the Company's Board of Directors unanimously determined
to reject Circle K's tender offer and recommended that NCS securityholders not
tender any of their securities pursuant to the offer.  The Board based its
decision in part upon the opinion of the Company's financial advisor, Merrill 
Lynch & Co., that the consideration offered to NCS securityholders in the 
Circle K Offer was inadequate to NCS securityholders from a financial point of 
view.

At the same meeting, the Board reviewed and discussed an unsolicited proposal
received after the close of business on September 14, 1995 from another party
to acquire the Company at a significantly higher price than the Circle K Offer.
The Board determined not to accept this proposal.  However, given all of the
information available, including the unsolicited proposal, the Board has
instructed management and Merrill Lynch to explore the Company's strategic
alternatives, including the possible sale of the Company to a third party.  The
Board intends to invite interested parties, including Circle K and the other
party, to participate in this process.

See Item 3.  "Legal Proceedings - Circle K Tender Offer" for a discussion of
certain lawsuits filed pursuant to the Circle K Tender Offer.
                                                        


                                       50
<PAGE>   54
13.  QUARTERLY FINANCIAL DATA

Unaudited summarized financial data by quarter for fiscal 1995 and 1994 is as
follows (in thousands, except per share data):

<TABLE>
<CAPTION>
                                                                         Fiscal 1995
                                                 -----------------------------------------------------------
                                                    1st Qtr         2nd Qtr         3rd Qtr        4th Qtr 
                                                 ------------     ----------      ----------     -----------
<S>                                                <C>              <C>            <C>            <C>
Sales . . . . . . . . . . . . . . . . . . .        $235,281         $220,504       $213,640       $236,598
Gross profit  . . . . . . . . . . . . . . .          59,560           57,689         50,423         55,314
Net income  (loss) (1). . . . . . . . . . .           1,143            1,618           (596)         3,127
Income (loss) per share . . . . . . . . . .            0.19             0.27          (0.10)          0.52
</TABLE>


<TABLE>
<CAPTION>
                                                                           Fiscal 1994
                                                ------------------------------------------------------------
                                                   1st Qtr          2nd Qtr         3rd Qtr        4th Qtr 
                                                ------------      -----------     -----------    -----------
<S>                                                <C>              <C>            <C>            <C>
Sales . . . . . . . . . . . . . . . . . . .        $234,280         $213,722       $204,643       $227,802
Gross profit. . . . . . . . . . . . . . . .          62,861           55,988         50,529         52,224
Net income (loss) (2) . . . . . . . . . . .           4,715            1,528         (1,527)         2,119
Income (loss) per share . . . . . . . . . .            0.75             0.24          (0.25)          0.34
</TABLE>

(1)      The first two quarters of fiscal 1995 results include consulting fees
         and other expenses of $1.7 million ($0.9 million, or $0.15 per share,
         on an after-tax basis) and $1.1 million ($0.7  million, or $0.12 per
         share, on an after-tax basis), respectively, related to Project
         Breakthrough.
(2)      The fourth quarter of fiscal 1994 results include a $3.0 million gain
         ($1.8 million, or $0.30 per share, on an after-tax basis) recorded in
         connection with the Circle K transaction, and consulting fees and
         other expenses of $1.6 million ($1.0 million, or $0.16 per share, on
         an after-tax basis) related to Project Breakthrough.





                                      51
<PAGE>   55
ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

None.





                                      52
<PAGE>   56
                                    PART III

ITEM 10.         DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information concerning directors of the Company is incorporated herein by
reference from the Company's definitive Proxy Statement for the 1995 Annual
Meeting of Stockholders to be filed with the Commission not later than 120 days
after the end of the fiscal year covered by this Form 10-K, unless the Company
shall sooner amend this Form 10-K to supply the information required by this
Item 10.  The information concerning executive officers of the Company is
included in Item 1 of Part I of this report pursuant to Instruction 3 to Item
401(b) of Regulation S-K.

ITEM 11.         EXECUTIVE COMPENSATION

The information required in response to this item is incorporated herein by
reference from the Company's definitive Proxy Statement for the 1995 Annual
Meeting of Stockholders to be filed with the Commission not later than 120 days
after the end of the fiscal year covered by this Form 10-K, unless the Company
shall sooner amend this Form 10-K to supply the information required by this
Item 11.

ITEM 12.         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information required in response to this item is incorporated herein by
reference from the Company's definitive Proxy Statement for the 1995 Annual
Meeting of Stockholders to be filed with the Commission not later than 120 days
after the end of the fiscal year covered by this Form 10-K, unless the Company
shall sooner amend this Form 10-K to supply the information required by this
Item 12.

ITEM 13.         CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required in response to this item is incorporated herein by
reference from the Company's definitive Proxy Statement for the 1995 Annual
Meeting of Stockholders to be filed with the Commission not later than 120 days
after the end of the fiscal year covered by this Form 10-K, unless the Company
shall sooner amend this Form 10-K to supply the information required by this
Item 13.





                                       53
<PAGE>   57
                                    PART IV

ITEM 14.         EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON 
                 FORM 8-K

(a)      FINANCIAL STATEMENTS, FINANCIAL STATEMENT SCHEDULES AND EXHIBITS.

1.       Financial Statements and Financial Statement Schedules.

         Financial Statements included in Item 8. "Financial Statements and
Supplementary Data" of this report:

<TABLE>
<CAPTION>
                                                                                                           Page
                                                                                                           ----
       <S>                                                                                                   <C>
       Independent Auditors' Report   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        27

       Consolidated Statements of Operations  . . . . . . . . . . . . . . . . . . . . . . . . . . . .        28

       Consolidated Balance Sheets    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        29

       Consolidated Statements of Cash Flows  . . . . . . . . . . . . . . . . . . . . . . . . . . . .        30

       Consolidated Statements of Stockholders'
            Equity (Deficit)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        31

       Notes to Consolidated Financial Statements   . . . . . . . . . . . . . . . . . . . . . . . . .        32
</TABLE>





                                      54
<PAGE>   58
2.       Exhibits.

<TABLE>
<CAPTION>
Exhibit
Number                                 Description
-------                                -----------
<S>              <C>
2.1   -          Order Preserving Property of the Estate and Declaring Certain Stock Transactions as Void Ab Initio,
                 issued by the United States Bankruptcy Court for the Southern District of Texas (Houston Division)
                 entered September 8, 1992 - incorporated by reference from Exhibit 2.1 to Registrant's Current Report
                 on Form 8-K dated September 8, 1992.

2.2   -          Supplemental Disclosure Statement Under 11 U.S.C. Section 1125 in connection with Debtor's Revised
                 Fourth Amended and Restated Joint Plan of Reorganization Under Chapter 11 of the United States
                 Bankruptcy Code dated December 28, 1992, with Revised Fourth Amended and Restated Joint Plan of
                 Reorganization Under Chapter 11 of the United States Bankruptcy Code dated December 28, 1992, included
                 therein as Exhibit B - incorporated by reference from Exhibit 2.1 to Registrant's Current Report on
                 Form 8-K dated December 28, 1992 (Commission File No. 1-7936, filed January 20, 1993).

2.3   -          Revised Fourth Amended and Restated Joint Plan of Reorganization Under Chapter 11 of the United States
                 Bankruptcy Code as Confirmed (Order Entered February 25, 1993) - incorporated by reference from Exhibit
                 2.1 to Registrant's Current Report on Form 8-K dated February 25, 1993 (Commission File No. 1-7936,
                 filed March 12, 1993).

2.4   -          Order Providing for Closing Chapter 11 Cases,  In Re: Schepps Food Stores, Inc., et al.,  Case nos. 91-
                 49816-H2-11, 91-49818-H3-11 through 91-49835-H2-11, jointly administered under Case No. 91-49816-H4-11
                 (U.S. Bankruptcy Court for the Southern District of Texas -- Houston Division) (as filed September 11,
                 1995) - incorporated by reference from Exhibit 99.18 to Registrant's Current Report on Form 8-K dated
                 August 18, 1995 (Commission File No. 1-7936, filed September 15, 1995).

3.1   -          Restated Certificate of Incorporation of Registrant dated March 9, 1993 - incorporated by reference
                 from Exhibit 2.1 to Registrant's Current Report on Form 8-A dated March 3, 1993 (Commission File No. 1-
                 7936, filed March 4, 1993).

3.2   -          Restated By-Laws of Registrant dated March 9, 1993, as amended August 10, 1995 - incorporated by
                 reference from Exhibit 3.1 to Registrant's Current Report on Form 8-K dated August 8, 1995 (Commission
                 File No. 1-7936, filed August 14, 1995).

3.3   -          Form of Permanent Common Stock Certificate of Registrant - incorporated by reference from Exhibit 1.2
                 to Registrant's Current Report on Form 8-A dated March 3, 1993 (Commission File No. 1-7936, filed March
                 4, 1993).

3.4   -          Form of Warrant Certificate of Registrant - incorporated by reference from Exhibit 1.3 to Registrant's
                 Current Report on Form 8-A dated March 3, 1993 (Commission File No. 1-7936, filed March 4, 1993).
</TABLE>





                                       55
<PAGE>   59
<TABLE>
<S>              <C>
4.1.1            Revolving Credit Agreement dated as of March 9, 1993, between Registrant, its Subsidiaries Signatory
                 thereto, the Financial Institutions Signatory thereto, and NationsBank of Texas, N.A., as Agent -
                 incorporated by reference to Exhibit 4(a) to Registrant's Quarterly Report on Form 10-Q for the quarter
                 ended March 31, 1993 (Commission File No. 1-7936, filed May 13, 1993).

4.1.2  -         First Amendment dated as of June 15, 1993 to Revolving Credit Agreement between Registrant, its
                 Subsidiaries Signatory thereto, the Financial Institutions Signatory Thereto, and NationsBank of Texas,
                 N.A., as Agent - incorporated by reference from Exhibit 4.1.1 to Registrant's Annual Report on Form 10-
                 K for the year ended June 30, 1994 (Commission File No. 1-7936, filed September 28, 1994).

4.2.1  -         Second Amended and Restated Credit Agreement dated as of March 9, 1993, between Registrant and
                 NationsBank of Texas, N.A., as Agent - incorporated by reference to Exhibit 4(c) to Registrant's
                 Quarterly Report on Form 10-Q for the quarter ended March 31, 1993 (Commission File No. 1-7936, filed
                 May 13, 1993).

4.2.2  -         First Amendment dated as of June 15, 1993 to Second Amended and Restated Credit Agreement between
                 Registrant and NationsBank of Texas, N.A., as Agent - incorporated by reference from Exhibit 4.3.1 to
                 Registrant's Annual Report on Form 10-K for the year ended June 30, 1994 (Commission File No. 1-7936,
                 filed September 28, 1994).

4.3    -         Second Amendment dated March 31, 1994 to Second Amended and Restated Credit Agreement between
                 Registrant and NationsBank of Texas, N.A., as Agent, Second Amendment dated March 31, 1994 to Revolving
                 Credit Agreement between Registrant, its Subsidiaries Signatory Thereto, the Financial Institution's
                 Signatory Thereto and NationsBank of Texas, N.A., as Agent and Overriding Amendment To All Other Loan
                 Documents dated March 31, 1994 - incorporated by reference from Exhibit 4.4 to Registrant's Annual
                 Report on Form 10-K for the year ended June 30, 1994 (Commission File No. 1-7936, filed September 28,
                 1994).

*4.4   -         Third Amendment, dated March 31, 1995 to Second Amended and Restated Credit Agreement between
                 Registrant and NationsBank of Texas, N.A., as Agent and Third Amendment, dated March 31, 1995 to the
                 Revolving Credit Agreement between Registrant, its Subsidiaries Signatory Thereto, the Financial
                 Institution's Signatory Thereto and NationsBank of Texas, N.A., as Agent.

*4.5   -         Fourth Amendment, dated as of June 30, 1995, to Second Amended and Restated Credit Agreement between
                 Registrant and NationsBank of Texas, N.A., as Agent, and Fourth Amendment, dated as of June 30, 1995,
                 to Revolving Credit Agreement between Registrant, its Subsidiaries Signatory Thereto, the Financial
                 Institution's Signatory Thereto and NationsBank of Texas, N.A., as Agent.

10.1.1 -         Twentieth Amendment and Restatement of the Registrant's Profit Sharing Plan and Trust executed
                 December 16, 1993 - incorporated by reference from Exhibit 10.1.1 to Registrant's Annual Report on Form
                 10-K for the year ended June 30, 1994 (Commission File No. 1-7936, filed September 28, 1994).
</TABLE>





                                       56
<PAGE>   60
<TABLE>
<S>              <C>
10.1.2  -        Twenty-first Amendment of the Registrant's Profit Sharing Plan and Trust executed August 9, 1994 -
                 incorporated by reference from Exhibit 10.1.2 to Registrant's Annual Report on Form 10-K for the year
                 ended June 30, 1994 (Commission File No. 1-7936, filed September 28, 1994).

10.1.3  -        Form of Twenty-second Amendment to National Convenience Stores Incorporated Profit Sharing Plan and
                 Trust effective as of July 1, 1995 - incorporated by reference from Exhibit 99.8 to Registrant's
                 Current Report on Form 8-K dated August 18, 1995 (Commission File No. 1 - 7936, filed September 15,
                 1995).

10.2    -        Form of Indemnification Agreement for officers and directors of Registrant dated as of July 18, 1986 -
                 incorporated by reference from Exhibit 10.7 to Registrant's Annual Report on Form 10-K for the year
                 ended June 30, 1987 (Commission File No. 1-7936).

10.3    -        Warrant Agreement Dated March 9, 1993 between National Convenience Stores Incorporated and Boatmen's
                 Trust Company as Warrant Agent - incorporated by reference from Exhibit 10.1 to Registrant's Current
                 Report on Form 8-K dated February 25, 1993 (Commission No. 1-7936, filed March 12, 1993).

10.4   -         Registrant's 1993 Non-Qualified Stock Option Plan dated as of March 9, 1993 - incorporated by reference
                 from Exhibit 10(b) to Registrant's Quarterly Report on Form 10-Q for the quarter ended March 31, 1993
                 (Commission No. 1-7936, filed May 13, 1993).

10.5   -         Rights Agreement dated as of August 31, 1995 between Registrant and Boatmen's Trust company as Rights
                 Agent, which includes as Exhibit A the form of Certificate of Designations of Series A Junior
                 Participating Preferred Stock of National Convenience Stores Incorporated setting forth the terms of
                 the Preferred Stock, as Exhibit B the Rights Certificate and as Exhibit C the Summary of Rights to
                 Purchase Preferred Stock.  Pursuant to the Rights Agreement, Certificates will not be mailed until
                 after the Distribution Date (as defined in the Rights Agreement). -  incorporated by reference from
                 Exhibit 4.1 to Registrant's Current Report on Form 8-K dated August 31, 1995 (Commission File No. 1-
                 7936, filed September 5, 1995).

10.6   -         Asset Exchange Agreement By and Among National Convenience Stores Incorporated, NCS Realty Company, The
                 Circle K Corporation and Circle K Properties, Inc. dated as of April 20, 1994 and as amended on April
                 29, 1994 - incorporated by reference from Exhibit 10.10 to Registrant's Current Report on Form 8-K
                 dated April 29, 1994 (Commission File No. 1-7936, filed May 13, 1994).

10.7   -         Asset Purchase Agreement By and Among National Convenience Stores Incorporated, NCS Realty Company,
                 Stop N  Go markets of Georgia, Inc., The Circle K Corporation and Circle K Properties, Inc. dated as of
                 April 20, 1994 and as amended on April 29, 1994 - incorporated by reference from Exhibit 10.11 to
                 Registrant's Current Report on Form 8-K dated April 29, 1994 (Commission File No. 1-7936, filed May 13,
                 1994).

10.8  -          Amended and Restated National Convenience Stores Incorporated Officers' Retirement Plan effective as of
                 August 31, 1995 - incorporated by reference from
</TABLE>





                                       57
<PAGE>   61
<TABLE>
<S>              <C>
                 Exhibit 99.4 to Registrant's Current Report on Form 8-K dated August 18, 1995 (Commission File No. 1-
                 7936, filed September 15, 1995).

10.9  -          Amended and Restated Trust under National Convenience Stores Incorporated Officers' Retirement Plan
                 effective as of August 31, 1995, by and between Registrant and Bank One, Texas,  N.A.  -  incorporated
                 by reference from Exhibit 99.5 to Registrant's Current Report on Form 8-K dated August 18, 1995
                 (Commission File No. 1-7936, filed September 15, 1995).

10.10 -          Amended and Restated National Convenience Stores Incorporated Directors' Retirement Plan effective as
                 of August 31, 1995 - incorporated by reference from Exhibit 99.6 to Registrant's Current Report on Form
                 8-K dated August 18, 1995 (Commission File No. 1-7936, filed September 15, 1995).

10.11 -          Amended and Restated Trust under National Convenience Stores Incorporated Directors' Retirement Plan
                 effective as of August 31, 1995, by and between Registrant and Bank One, Texas, N.A.  -  incorporated
                 by reference from Exhibit 99.7 to Registrant's Current Report on Form 8-K dated August 18, 1995
                 (Commission File No. 1-7936, filed September 15, 1995).

10.12 -          Form of Director Agreement executed effective as of August 31, 1995 by and between Registrant and each
                 of Richard C. Steadman, Dunbar N. Chambers, Jr., Charles J. Luellen, Raymond W. Oeland, Jr., Lionel
                 Sosa, Robert B. Stobaugh, and William K. Wilde - incorporated by reference from Exhibit 99.9 to
                 Registrant's Current Report on Form 8-K dated August 18, 1995 (Commission File No. 1-7936, filed
                 September 15, 1995).

10.13 -          Agreement Amending and Restating Employment Agreement executed as of August 31, 1995 but effective from
                 and after July 1, 1995 by and between Registrant and V. H. Van Horn - incorporated by reference from
                 Exhibit 99.10 to Registrant's Current Report on Form 8-K dated August 18, 1995 (Commission File No. 1-
                 7936, filed September 15, 1995).

10.14 -          Agreement Amending and Restating Employment Agreement executed as of August 31, 1995 but effective as
                 of May 18, 1993 by and between Registrant and A. J. Gallerano - incorporated by reference from Exhibit
                 99.11 to Registrant's Current Report on Form 8-K dated August 18, 1995 (Commission File No. 1-7936,
                 filed September 15, 1995).

10.15 -          Agreement Amending and Restating Employment Agreement executed as of August 31, 1995 but effective as
                 of May 18, 1993 by and between Registrant and Arnold Van Zanten - incorporated by reference from
                 Exhibit 99.12 to Registrant's Current Report on Form 8-K dated August 18, 1995 (Commission File No. 1-
                 7936, filed September 15, 1995).

10.16 -          Agreement Amending and Restating Employment Agreement executed as of August 31, 1995 but effective as
                 of May 18, 1993 by and between Registrant and C. R. Wortham - incorporated by reference from Exhibit
                 99.13 to Registrant's Current Report on Form 8-K dated August 18, 1995 (Commission File No. 1-7936,
                 filed September 15, 1995).

10.17 -          Agreement Amending and Restating Employment Agreement executed as of August 31, 1995 but effective as
                 of May 18, 1993 by and between Registrant and
</TABLE>





                                       58
<PAGE>   62
<TABLE>
<S>              <C>
                 Brian Fontana - incorporated by reference from Exhibit 99.14 to Registrant's Current Report on Form 8-K
                 dated August 18, 1995 (Commission File No. 1-7936, filed September 15, 1995).

  10.18 -        Agreement Amending and Restating Employment Agreement executed as of August 31, 1995 but effective as
                 of October 31, 1994 by and between Registrant and Douglas B. Binford - incorporated by reference from
                 Exhibit 99.15 to Registrant's Current Report on Form 8-K dated August 18, 1995 (Commission File No. 1-
                 7936, filed September 15, 1995).

  10.19 -        Employment Agreement executed as of March 21, 1995 but effective February 1, 1995 by and between
                 Registrant and Janice E. Bryant - incorporated by reference from Exhibit 99.16 to Registrant's Current
                 Report on Form 8-K dated August 18, 1995 (Commission File No. 1-7936, filed September 15, 1995).

 *10.20 -        Agreement Amending and Restating Employment Agreement executed as of August 31, 1995 but effective as of 
                 February 1, 1995 by and between the Company and Janice E. Bryant.

  10.21 -        Promissory Note dated August 31, 1995 by and between V. H. Van Horn, as Maker, and Registrant, as Payee
                 -  incorporated by reference from Exhibit 99.19 to Registrant's Current Report on Form 8-K dated August
                 18, 1995 (Commission File No. 1-7936, filed September 15, 1995).

**10.22 -        Master Agreement for ATM Facilities dated August 31, 1995 between Registrant and NationsBank of Texas,
                 N.A. - incorporated by reference from Exhibit 99.17 to Registrant's Current Report on Form 8-K dated
                 August 18, 1995 (Commission File No. 1-7936, filed September 15, 1995).

 *11   -         Computation of primary and fully diluted earnings per share.

 *21   -         Subsidiaries of Registrant.

 *24   -         Powers of attorney executed by certain directors of Registrant.

 *27   -         Financial Data Schedule.

</TABLE>





                                       59
<PAGE>   63
<TABLE>
<S>              <C>
99.1 -           Class Action Complaint, Thomas J. McKula, Jr., on behalf of himself and all others similarly situated v.
                 William K. Wilde, et al., C.A. 14481 (Delaware Chancery Court for the State of Delaware in and for New
                 Castle County) (as filed August 15, 1995) - incorporated by reference from Exhibit 99.3 to Registrant's
                 Current Report on Form 8-K dated August 11, 1995 (Commission File No. 1-7936, filed August 21, 1995).

99.2 -           Class Action Complaint, Crandon Capital Partners v. V. H. Van Horn, et al., C.A. 14489 (Chancery Court
                 of the State of Delaware in and for New Castle County) (as filed August 18, 1995) - incorporated by
                 reference from Exhibit 99.1 to Registrant's Current Report on Form 8-K dated August 18, 1995
                 (Commission File No. 1-7936, filed September 15, 1995).


99.3 -           Complaint, The Circle K Corporation v. National Convenience Stores Incorporated, et al., C.A.  14518
                 (Chancery Court of the State of Delaware in and for New Castle County) (as filed September 5, 1995) -
                 incorporated by reference from Exhibit 99.2 to Registrant's Current Report on Form 8-K dated August 18,
                 1995 (Commission File No. 1-7936, filed September 15, 1995).

99.4 -           Complaint, The Circle K Corporation v. National Convenience Stores Incorporated, et al., C.A. 95-537
                 (U.S. District Court for the District of Delaware) (as filed September 5, 1995) - incorporated by
                 reference from Exhibit 99.3 to Registrant's Current Report on Form 8-K dated August 18, 1995
                 (Commission File No. 1-7936, filed September 15, 1995).
</TABLE>


 *   Filed herewith.
**   Confidential treatment has been requested with respect to portions of
     this exhibit.





                                       60
<PAGE>   64
(b)      REPORTS ON FORM 8-K

The Company did not file a Current Report on Form 8-K during the fourth quarter
of fiscal 1995.

On August 14, 1995, the Company filed a Current Report on Form 8-K related to
(i) the receipt of an unsolicited acquisition proposal from The Circle K
Corporation ("Circle K") whereby Circle K offered to buy all of the Company's
Common Stock for $17.00 cash per share (the "Circle K Tender Offer"),
(ii) the adoption of an amendment to the Company's Restated By-Laws which
provides that any change in the number of directors must be approved by 75% of
the stockholders, and (iii) proposals received by the Company to increase the
number of directors and additional nominees.

On August 21, 1995, the Company filed a Current Report on Form 8-K related to
proposals received by the Company to increase the number of directors and to
submit nominees for directorship positions.  In addition, a class action
lawsuit was filed against the Company and its directors seeking, among other
things, the invalidation of the amendment to the By-Laws adopted by the Board
of Directors of the Company on August 10, 1995 and unspecified damages.

On September 5, 1995, the Company filed a Current Report on Form 8-K to
announce its response to the Circle K Tender Offer and to describe the
adoption of a stockholder rights plan.

On September 15, 1995, the Company filed a Current Report on Form 8-K to
describe (i) certain employment agreements and benefit plans of the Company
which had been amended and restated, (ii) a Master Agreement for ATM Facilities
between the Company and NationsBank of Texas, N.A., and (iii) an Order
Providing for Closing Chapter 11 cases which was signed on September 6, 1995.
In addition, the Company described and/or updated the status of four law suits
filed against the Company during the first quarter of fiscal 1996.





                                       61
<PAGE>   65
                                                  SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.


                                        National Convenience Stores Incorporated


                                        By:  A.J. GALLERANO         
                                           -------------------------
                                             A.J. Gallerano
                                             Senior Vice President,
                                               General Counsel and
                                               Secretary


September 20, 1995

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

<TABLE>
<CAPTION>
<S>                                      <C>                                         <C>      
       Signature                                 Capacity                                    Date
----------------------------                  --------------                             ------------
V.H. VAN HORN                            President, Chief Executive Officer          September 20, 1995
------------------------------            and Director                                               
V.H. Van Horn                             (Principal Executive Officer)     
                                                 


BRIAN FONTANA                            Vice President - Chief Financial            September 20, 1995
--------------------------                Officer                                                  
Brian Fontana                             (Principal Financial Officer)  
                                                 


JANICE E. BRYANT                         Vice President - Controller                 September 20, 1995
----------------                          (Principal Accounting Officer)                             
Janice E. Bryant                               


RICHARD C. STEADMAN*                     Chairman of the Board                       September 20, 1995
---------------------------               and Director                                              
Richard C. Steadman                              


DUNBAR N. CHAMBERS, JR.*                 Director                                    September 20, 1995
---------------------------                                                                     
Dunbar N. Chambers, Jr.


CHARLES J. LUELLEN*                      Director                                    September 20, 1995
---------------------------                                                                         
Charles J. Luellen


LIONEL SOSA*                             Director                                    September 20, 1995
---------------------------                                                                         
Lionel Sosa
</TABLE>





                                                            62
<PAGE>   66

<TABLE>
<S>                                            <C>                                         <C>        
RAYMOND W. OELAND, JR.*                        Director                                    September 20, 1995
---------------------------                                                                               
Raymond W. Oeland, Jr.


ROBERT B. STOBAUGH*                            Director                                    September 20, 1995
---------------------------                                                                               
Robert B. Stobaugh


WILLIAM KEY WILDE*                             Director                                    September 20, 1995
---------------------------                                                                               
William Key Wilde

*By A. J. GALLERANO
    -----------------------
      A. J. Gallerano
      Attorney-in-Fact
      September 20, 1995
</TABLE>





                                                            63
<PAGE>   67
                              INDEX TO EXHIBITS
<TABLE>
<CAPTION>
Exhibit
Number                                 Description
-------                                -----------
<S>              <C>


 4.4   -         Third Amendment, dated March 31, 1995 to Second Amended and Restated Credit Agreement between
                 Registrant and NationsBank of Texas, N.A., as Agent and Third Amendment, dated March 31, 1995 to the
                 Revolving Credit Agreement between Registrant, its Subsidiaries Signatory Thereto, the Financial
                 Institution's Signatory Thereto and NationsBank of Texas, N.A., as Agent.

 4.5   -         Fourth Amendment, dated as of June 30, 1995, to Second Amended and Restated Credit Agreement between
                 Registrant and NationsBank of Texas, N.A., as Agent, and Fourth Amendment, dated as of June 30, 1995,
                 to Revolving Credit Agreement between Registrant, its Subsidiaries Signatory Thereto, the Financial
                 Institution's Signatory Thereto and NationsBank of Texas, N.A., as Agent.

10.20  -         Agreement Amending and Restating Employment Agreement executed as of August 31, 1995 but effective as of 
                 February 1, 1995 by and between the Company and Janice E. Bryant.

11     -         Computation of primary and fully diluted earnings per share.

21     -         Subsidiaries of Registrant.

24     -         Powers of attorney executed by certain directors of Registrant.

27     -         Financial Data Schedule




</TABLE>


<PAGE>   1

                                                                     EXHIBIT 4.4


                               THIRD AMENDMENT TO
                  SECOND AMENDED AND RESTATED CREDIT AGREEMENT

                                      AND

                 THIRD AMENDMENT TO REVOLVING CREDIT AGREEMENT


         THIS THIRD AMENDMENT TO SECOND AMENDED AND RESTATED CREDIT AGREEMENT
and THIRD AMENDMENT TO REVOLVING CREDIT AGREEMENT (collectively, the
"AMENDMENT") is entered into as of March 31, 1995, among NATIONAL CONVENIENCE
STORES INCORPORATED, a Delaware corporation ("BORROWER"), NATIONSBANK OF NORTH
CAROLINA, N.A., a national banking association "NATIONSBANK-NORTH CAROLINA"),
and  NATIONSBANK OF TEXAS, N.A., a national banking association
("NATIONSBANK-TEXAS") (collectively, the "LENDERS"), and NationsBank-Texas  as
agent for itself and the other Lenders ("AGENT").  Terms not defined in this
Amendment have the meaning given such terms in the Credit Agreements (defined
below).

                                    RECITALS

         A.      Borrower, Agent, and Lenders executed a Second Amended and
Restated Credit Agreement dated as of March 9, 1993 (as amended by that First
Amendment to Second Amended and Restated Credit Agreement dated as of June 15,
1993, and that Second Amendment to Second Amended and Restated Credit Agreement
dated as of March 31, 1994, and as subsequently amended, restated,
supplemented, or replaced, the "CREDIT AGREEMENT").

         B.      Borrower, Agent, and Lenders executed a Revolving Credit
Agreement dated as of March 9, 1993 (as amended by that First Amendment to
Revolving Credit Agreement dated as of June 15, 1993, and that Second Amendment
to Revolving Credit Agreement dated as of March 31, 1994, and as subsequently
amended, restated, supplemented, or replaced, the "REVOLVING CREDIT
AGREEMENT").

         C.      Collectively, the Credit Agreement and the Revolving Credit
Agreement are referred to in this Amendment as the "CREDIT AGREEMENTS".

         D.      Borrower has requested various modifications to the Credit
Agreements and the Lenders  are willing to agree to such modifications subject
to the terms and conditions set out in this Amendment.

         NOW, THEREFORE, in consideration of the premises set out in this
Amendment and other good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the undersigned agree as follows:
<PAGE>   2
         1.      Credit Agreement.  Section 5.10 and Section 5.11 of the Credit
Agreement are deleted and replaced with the following:

                 SECTION 5.10.    Minimum EBITDA.  The sum of EBITDA calculated
         as of the last day of each Fiscal Quarter for the four Fiscal Quarters
         immediately preceding such date will not be less than the applicable
         amount set forth in the following schedule, provided that through the
         Fiscal Quarter ending March 31, 1994, calculations required above
         shall include only Fiscal Quarters occurring after March 31, 1993, and
         the minimum EBITDA will be the number listed below divided by 4 and
         multiplied by the number of Fiscal Quarters occurring during such
         period:

<TABLE>
<CAPTION>
                From and                           To and                            Minimum
                Including                          Including                         EBITDA
                ---------                          ---------                         ------
                <S>                                <C>                               <C>
                Closing Date                       3/31/95                           $26,000,000
                6/30/95                            6/29/96                           $32,900,000
                6/30/96                            6/29/97                           $36,600,000
                6/30/97                            6/29/98                           $37,500,000
                6/30/98                            6/29/99                           $38,600,000
                6/30/99                            thereafter                        $40,100,000
</TABLE>

                SECTION 5.11.   Capital Expenditures.  During the Fourth Fiscal
         Quarter in Fiscal Year 1993, CAPEX shall be limited to $7,600,000.
         During Fiscal Year 1994, CAPEX shall be limited to $25,000,000.
         Thereafter during any Fiscal Year, as reported pursuant to Section
         5.01(a), except as provided below, Capital Expenditures may not exceed
         the LESSER of (x) the sum of (a) amounts set forth in the following
         schedule, plus (b) for each Fiscal Year after Fiscal Year 1994,
         amounts up to $3,000,000 which would have been permitted in the
         immediately preceding Fiscal Year which were not expended (so long as
         such carry-over amount does not otherwise cause a default in any other
         covenant in Article V hereof), or (y) the sum of (a) the Consolidated
         Fixed Charge Margin plus (b) for each Fiscal Year after Fiscal Year
         1994, amounts up to $3,000,000 which would have been permitted in the
         immediately preceding Fiscal Year which were not expended (so long as
         such carry-over amount does not otherwise cause a default in any other
         covenant in Article V hereof).  At the last day of each Fiscal Quarter
         within a year, cumulative CAPEX for the year-to-date may not exceed
         the following percentages of the amounts for the Fiscal Year set forth
         in the following schedule:  First Quarter, 40%, Second Quarter, 75%,
         Third Quarter, 90%.

<TABLE>
<CAPTION>
                         Fiscal                                         Maximum
                         Year Ending                                    CAPEX
                         -----------                                    -----
                         <S>                                            <C>
                         6/30/94                                        $25,000,000
                         6/30/95                                        $20,300,000
                         6/30/96                                        $24,000,000
                         6/30/97                                        $25,100,000
                         6/30/98                                        $25,100,000
</TABLE>





                                       2
<PAGE>   3
<TABLE>
<CAPTION>
                         Fiscal                                         Maximum
                         Year Ending                                    CAPEX
                         -----------                                    -----
                         <S>                                            <C>
                         Thereafter                                     $26,900,000
</TABLE>

         Notwithstanding the limits above, so long as no default results in any
         other financial covenant in Article V hereof, (i) for the Fiscal
         Quarter ending March 31, 1995, CAPEX may be $19,000,000, (ii) in
         Fiscal Year 1995, CAPEX may be $18,500,000, so long as the
         Consolidated Fixed Charge Coverage Margin for such Fiscal Year equals
         an amount that is not less than $17,500,000 and (iii) permitted CAPEX
         may be increased in any Fiscal Year by the sum of (a) New Equity
         Capital Available for CAPEX, plus (b) Excess Cash Flow Available for
         CAPEX.

         2.      Revolving Credit Agreement.  Section 7.19 and Section 7.20 of
the Revolving Credit Agreement are deleted and replaced with the following:

                 SECTION  7.19.   Minimum EBITDA.  The sum of EBITDA calculated
         as of the last day of each Fiscal Quarter for the four Fiscal Quarters
         immediately preceding such date will not be less than the applicable
         amount set forth in the following schedule, provided that through the
         Fiscal Quarter ending March 31, 1994, calculations required above
         shall include only Fiscal Quarters occurring after March 31, 1993, and
         the minimum EBITDA will be the number listed below divided by 4 and
         multiplied by the number of Fiscal Quarters occurring during such
         period:

<TABLE>
<CAPTION>
                From and                           To and                            Minimum
                Including                          Including                         EBITDA
                ---------                          ---------                         ------
                <S>                                <C>                               <C>
                Closing Date                       3/31/95                           $26,000,000
                6/30/95                            6/29/96                           $32,900,000
                6/30/96                            6/29/97                           $36,600,000
                6/30/97                            6/29/98                           $37,500,000
                6/30/98                            6/29/99                           $38,600,000
                6/30/99                            thereafter                        $40,100,000
</TABLE>

                SECTION  7.20.   Capital Expenditures.  During the Fourth
         Fiscal Quarter in Fiscal Year 1993, CAPEX shall be limited to
         $7,600,000.  During Fiscal Year 1994, CAPEX shall be limited to
         $25,000,000.  Thereafter during any Fiscal Year, as reported pursuant
         to Section 5.01(a), except as provided below, Capital Expenditures may
         not exceed the LESSER of (x) the sum of (a) amounts set forth in the
         following schedule, plus (b) for each Fiscal Year after Fiscal Year
         1994, amounts up to $3,000,000 which would have been permitted in the
         immediately preceding Fiscal Year which were not expended (so long as
         such carry-over amount does not otherwise cause a default in any other
         covenant in Article V hereof), or (y) the sum of (a) the Consolidated
         Fixed Charge Margin plus (b) for each Fiscal Year after Fiscal Year
         1994, amounts up to $3,000,000 which would have been permitted in the
         immediately preceding Fiscal Year which were not expended (so long as
         such carry-over amount does not otherwise cause a default in any other
         covenant in Article V hereof).  At the last day of each Fiscal Quarter
         within a year, cumulative CAPEX for the year-to-date may not exceed
         the following percentages





                                       3
<PAGE>   4
         of the amounts for the Fiscal Year set forth in the following
         schedule:  First Quarter, 40%, Second Quarter, 75%, Third Quarter,
         90%.

<TABLE>
<CAPTION>
                         Fiscal                                         Maximum
                         Year Ending                                    CAPEX
                         -----------                                    -----
                         <S>                                            <C>
                         6/30/94                                        $25,000,000
                         6/30/95                                        $20,300,000
                         6/30/96                                        $24,000,000
                         6/30/97                                        $25,100,000
                         6/30/98                                        $25,100,000
                         Thereafter                                     $26,900,000
</TABLE>

         Notwithstanding the limits above, so long as no default results in any
         other financial covenant in Article V hereof, (i) for the Fiscal
         Quarter ending March 31, 1995, CAPEX may be $19,000,000, (ii) in
         Fiscal Year 1995, CAPEX may be $18,500,000, so long as the
         Consolidated Fixed Charge Coverage Margin for such Fiscal Year equals
         an amount that is not less than $17,500,000 and (iii) permitted CAPEX
         may be increased in any Fiscal Year by the sum of (a) New Equity
         Capital Available for CAPEX, plus (b) Excess Cash Flow Available for
         CAPEX.

         3.      Conditions.  This Amendment will not be effective until it has
been duly executed and delivered by Borrower, Agent, and each Lender and has
been consented to by each Guarantor Subsidiary.

         4.      Further Assurances.  Borrower shall deliver to Agent such
other documents as Agent may reasonably request in connection with this
Amendment.

         5.      Representations and Warranties.  Borrower hereby represents
and warrants to Lenders that the execution and delivery of this Amendment has
been authorized by all requisite action on the part of Borrower and each
Guarantor Subsidiary and will not violate any of their respective
organizational documents.  Borrower further represents and warrants to Lenders
that (a) the representations and warranties of the Borrower and each Guarantor
Subsidiary in each Credit Document  (as affected by this Amendment) are true
and correct in all material respects on and as of the effective date of this
Amendment as though made on and as of such date, and (b) the Borrower and each
Guarantor Subsidiary are each in full compliance with all covenants and
agreements contained in each Credit Document  (as affected by this Amendment).

         6.      Fees and Expenses.  Borrower agrees to pay the reasonable fees
and expenses of counsel to Agent for services rendered in connection with the
preparation, negotiation, and execution of this Amendment.

         7.      Inconsistency.  Except as affected by this Amendment, the
Credit Documents  are unchanged and continue in full force and effect.  In the
event of any inconsistency between the terms of the Credit Agreements as hereby
modified (the "AMENDED CREDIT AGREEMENTS") and any





                                       4
<PAGE>   5
other Credit Document, the terms of the Amended Credit Agreements shall control
and such other Credit Document  shall be deemed to be amended hereby to conform
to the terms of the Amended Credit Agreements.

         8.      No Waiver of Defaults; Release.  This Amendment does not
constitute a waiver of, or a consent to any present or future violation of or
default under, any provision of the Credit Documents not expressly amended by
this Amendment, or a waiver of Lenders' right to insist upon future compliance
with each term, covenant, condition, and provision of the Credit Documents, and
the Credit Documents shall continue to be binding upon, and inure to the
benefit of, Borrower, Guarantor Subsidiaries, Agent, and Lenders and their
respective successors and assigns.  BORROWER HEREBY RELEASES AGENT AND LENDERS
FROM ANY LIABILITY FOR ACTIONS OR FAILURES TO ACT IN CONNECTION WITH THE CREDIT
DOCUMENTS PRIOR TO THE DATE OF THIS AMENDMENT.

         9.      Form.  Each agreement, document, instrument, or other writing
to be furnished Agent or Lenders under any provision of this Amendment must be
in form and substance satisfactory to Agent and its counsel.

         10.     Multiple Counterparts.  This Amendment may be executed in more
than one counterpart, each of which shall be deemed an original, and all of
which constitute, collectively, one instrument; but, in making proof of this
Amendment, it shall not be necessary to produce or account for more than one
such counterpart.  It shall not be necessary for Borrower, Agent, and all
Lenders to execute the same counterpart of this Amendment so long as Borrower,
Agent, and each Lender execute a counterpart of this Amendment.

         11.     Final Agreement.  THE CREDIT DOCUMENTS, AS AMENDED BY THIS
AMENDMENT, REPRESENT THE FINAL AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE
CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS OR SUBSEQUENT ORAL
AGREEMENTS OF THE PARTIES.  THERE ARE NO ORAL AGREEMENTS BETWEEN THE PARTIES.

EXECUTED as of the date first written above.

BORROWER                                 AGENT
--------                                 -----

NATIONAL CONVENIENCE STORES              NATIONSBANK OF TEXAS, N.A., as
INCORPORATED                             Agent and a Lender


By:                                      By:    
   -----------------------------------      -----------------------------------
      Brian Fontana                            Neill P. Davis
      Vice President                           Senior Vice President





                                       5
<PAGE>   6
                                         
                                         NATIONSBANK  OF NORTH
                                         CAROLINA, N.A. , as a Lender


                                         By:
                                            -----------------------------------
                                               Neill P. Davis
                                               Senior Vice President





                                       6
<PAGE>   7
                       GUARANTORS' CONSENT AND AGREEMENT

         As an inducement to Agent and Lenders to execute, and in consideration
of Agent's and Lenders' execution of the foregoing Amendment, the undersigned
hereby consent to the Amendment and agree that the same shall in no way
release, diminish, impair, reduce, or otherwise adversely affect the respective
obligations and liabilities of each of the undersigned under the Second
Acknowledgment, Consent and Modification to Guarantee dated as of March 9,
1993, as amended by that First Amendment to Second Acknowledgment, Consent and
Modification to Guarantee dated as of June 15, 1993, which obligations and
liabilities are, and shall continue to be, in full force and effect.  This
consent and agreement shall be binding upon the undersigned, and the respective
successors and assigns of each, and shall inure to the benefit of Agent and
Lenders, and the respective successors and assigns of each.


                 KEMPCO PETROLEUM COMPANY
                 SCHEPPS FOOD STORES, INC.
                 STOP N GO MARKETS OF GEORGIA, INC.
                 STOP N GO MARKETS OF TEXAS, INC.
                 TEXAS SUPER DUPER MARKETS INC.


                 By:
                    -----------------------------------
                       Brian Fontana
                       Treasurer of each of the above companies





                                       7

<PAGE>   1
                                                                    EXHIBIT 4.5




                              FOURTH AMENDMENT TO
                  SECOND AMENDED AND RESTATED CREDIT AGREEMENT

                                      AND

                 FOURTH AMENDMENT TO REVOLVING CREDIT AGREEMENT


         THIS FOURTH AMENDMENT TO SECOND AMENDED AND RESTATED CREDIT AGREEMENT
and FOURTH AMENDMENT TO REVOLVING CREDIT AGREEMENT (this "AMENDMENT") is
entered into as of June 30, 1995, among NATIONAL CONVENIENCE STORES
INCORPORATED, a Delaware corporation ("BORROWER"), NATIONSBANK OF NORTH
CAROLINA, N.A., a national banking association ("NATIONSBANK- NORTH CAROLINA"),
and  NATIONSBANK OF TEXAS, N.A., a national banking association
("NATIONSBANK-TEXAS") (collectively, the "LENDERS"), and NationsBank-Texas  as
agent for itself and the other Lenders ("AGENT").  Terms not defined in this
Amendment have the meaning given such terms in the Credit Agreements (defined
below).

                                    RECITALS

         A.      Borrower, Agent, and Lenders executed a Second Amended and
Restated Credit Agreement dated as of March 9, 1993 (as amended by a first
amendment dated as of June 15, 1993, a second amendment dated as of March 31,
1994, a Consent, Waiver and Amendment of Certain Provisions of Second Amended
and Restated Credit Agreement and Revolving Credit Agreement dated as of April
29, 1994, and a third amendment dated as of March 31, 1995, the "TERM LOAN
AGREEMENT").

         B.      Borrower, Agent, and Lenders executed a Revolving Credit
Agreement dated as of March 9, 1993 (as amended by a first amendment dated as
of June 15, 1993, a second amendment dated as of March 31, 1994, a Consent,
Waiver and Amendment of Certain Provisions of Second Amended and Restated
Credit Agreement and Revolving Credit Agreement dated as of April 29, 1994, and
a third amendment dated as of March 31, 1995, the "REVOLVING CREDIT
AGREEMENT").

         C.      Collectively, the Term Loan Agreement and the Revolving Credit
Agreement are referred to in this Amendment as the "CREDIT AGREEMENTS".

         D.      Borrower has requested various modifications to the Credit
Agreements and the Lenders  are willing to agree to such modifications subject
to the terms and conditions set out in this Amendment.

         NOW, THEREFORE, in consideration of the premises set out in this
Amendment and other good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the undersigned agree as follows:
<PAGE>   2
         1.      Term Loan Agreement.  Sections 5.09, 5.10 and 5.11 of the Term
Loan Agreement are deleted and replaced with the following:

                 SECTION 5.09.   Maintenance of Consolidated Fixed Charge
                 Coverage.  As of the last day of each Fiscal Quarter, the
                 Consolidated Fixed Charge Coverage Ratio will not be less than
                 the applicable ratios set forth in the following schedule:

<TABLE>
<CAPTION>
                From and                           To and
                Including                          Including                         Ratio
                ---------                          ---------                         -----
                <S>                                <C>                               <C>
                6/30/95                            9/29/95                           119%
                9/30/95                            6/29/96                           125%
                6/30/96                            6/29/97                           140%
                6/30/97                            6/29/98                           140%
                6/30/98                            thereafter                        145%
</TABLE>

                SECTION 5.10.   Minimum EBITDA.  The sum of EBITDA calculated
                as of the last day of each Fiscal Quarter for the four Fiscal
                Quarters immediately preceding such date will not be less than
                the applicable amount set forth in the following schedule, and
                the minimum EBITDA will be the number listed below divided by 4
                and multiplied by the number of Fiscal Quarters occurring
                during such period:

<TABLE>
<CAPTION>
                From and                           To and                            Minimum
                Including                          Including                         EBITDA
                ---------                          ---------                         ------
                <S>                                <C>                               <C>
                6/30/95                            9/29/95                           $29,500,000
                9/30/95                            6/29/96                           $32,900,000
                6/30/96                            6/29/97                           $36,600,000
                6/30/97                            6/29/98                           $37,500,000
                6/30/98                            6/29/99                           $38,600,000
                6/30/99                            thereafter                        $40,100,000
</TABLE>

                SECTION 5.11.   Capital Expenditures.  During any Fiscal Year,
                as reported pursuant to Section 5.01(a), except as provided
                below, Capital Expenditures may not exceed the LESSER of (x)
                the sum of (a) amounts set forth in the following schedule,
                plus (b) for each Fiscal Year after Fiscal Year 1995, amounts
                up to $3,000,000 which would have been permitted in the
                immediately preceding Fiscal Year which were not expended (so
                long as such carry-over amount does not otherwise cause a
                default in any other covenant in Article V hereof), or (y) the
                sum of (a) the Consolidated Fixed Charge Margin plus (b) for
                each Fiscal Year after Fiscal Year 1995, amounts up to
                $3,000,000 which would have been permitted in the immediately
                preceding Fiscal Year which were not expended (so long as such
                carry-over amount does not otherwise cause a default in any
                other covenant in Article V hereof).  At the last day of each
                Fiscal Quarter within a year, cumulative CAPEX for the
                year-to-date may not exceed the following





                                       2
<PAGE>   3
                percentages of the amounts for the Fiscal Year set forth in 
                the following schedule:  First Quarter, 40%, Second Quarter, 
                75%, Third Quarter, 90%.

<TABLE>
<CAPTION>                                                                                      
                         Fiscal                                         Maximum 
                         Year Ending                                    CAPEX              
                         -----------                                    -----
                         <S>                                            <C>                 
                         6/30/95                                        $27,000,000                           
                         6/30/96                                        $24,000,000
                         6/30/97                                        $25,100,000
                         6/30/98                                        $25,100,000
                         Thereafter                                     $26,900,000
</TABLE>

                 Notwithstanding the limits above, so long as no default
                 results in any other financial covenant in Article V hereof,
                 (i) in Fiscal Year 1995, CAPEX may be $27,000,000, and (ii)
                 permitted CAPEX may be increased in any Fiscal Year by the sum
                 of (a) New Equity Capital Available for CAPEX, plus (b) Excess
                 Cash Flow Available for CAPEX.

         2.      Revolving Credit Agreement.

                 (a)      The definition of "Termination Date" in Section 1.01
                 of the Revolving Credit Agreement is deleted and replaced with
                 the following:

                           "Termination Date" means September 30, 1996.     

                 (b)      Section 2.02 (g) of the Revolving Credit Agreement 
                 is deleted.  

                 (c)      Sections 7.18, 7.19 and 7.20 of the Revolving Credit
                 Agreement are deleted and replaced with the following:

                 SECTION  7.18.   Maintenance of Consolidated Fixed Charge
                 Coverage.  As of the last day of each Fiscal Quarter, the
                 Consolidated Fixed Charge Coverage Ratio will not be less than
                 the applicable ratios set forth in the following schedule:

<TABLE>
<CAPTION>
                From and                           To and                                            
                Including                          Including                         Ratio     
                ---------                          ---------                         -----            
                <S>                                <C>                               <C>
                6/30/95                            9/29/95                           119%
                9/30/95                            6/29/96                           125%
                6/30/96                            6/29/97                           140%
                6/30/97                            6/29/98                           140%
                6/30/98                            thereafter                        145%
</TABLE>

                SECTION  7.19.   Minimum EBITDA.  The sum of EBITDA calculated
                as of the last day of each Fiscal Quarter for the four Fiscal
                Quarters immediately preceding such date will not be less than
                the applicable amount set forth in the following





                                       3
<PAGE>   4
                schedule, and the minimum EBITDA will be the number listed
                below divided by 4 and multiplied by the number of Fiscal
                Quarters occurring during such period:

<TABLE>
<CAPTION>
                From and                           To and                            Minimum
                Including                          Including                         EBITDA
                ---------                          ---------                         ------
                <S>                                <C>                               <C>
                6/30/95                            9/29/95                           $29,500,000
                9/30/95                            6/29/96                           $32,900,000
                6/30/96                            6/29/97                           $36,600,000
                6/30/97                            6/29/98                           $37,500,000
                6/30/98                            6/29/99                           $38,600,000
                6/30/99                            thereafter                        $40,100,000
</TABLE>

                SECTION  7.20.   Capital Expenditures.  During any Fiscal Year,
                as reported pursuant to Section 5.01(a), except as provided
                below, Capital Expenditures may not exceed the LESSER of (x)
                the sum of (a) amounts set forth in the following schedule,
                plus (b) for each Fiscal Year after Fiscal Year 1995, amounts
                up to $3,000,000 which would have been permitted in the
                immediately preceding Fiscal Year which were not expended (so
                long as such carry-over amount does not otherwise cause a
                default in any other covenant in Article V hereof), or (y) the
                sum of (a) the Consolidated Fixed Charge Margin plus (b) for
                each Fiscal Year after Fiscal Year 1995, amounts up to
                $3,000,000 which would have been permitted in the immediately
                preceding Fiscal Year which were not expended (so long as such
                carry-over amount does not otherwise cause a default in any
                other covenant in Article V hereof).  At the last day of each
                Fiscal Quarter within a year, cumulative CAPEX for the
                year-to-date may not exceed the following percentages of the
                amounts for the Fiscal Year set forth in the following
                schedule:  First Quarter, 40%, Second Quarter, 75%, Third
                Quarter, 90%.

<TABLE>
<CAPTION>
                         Fiscal                                         Maximum
                         Year Ending                                    CAPEX
                         -----------                                    -----
                         <S>                                            <C>
                         6/30/95                                        $27,000,000
                         6/30/96                                        $24,000,000
                         6/30/97                                        $25,100,000
                         6/30/98                                        $25,100,000
                         Thereafter                                     $26,900,000
</TABLE>

         Notwithstanding the limits above, so long as no default results in any
         other financial covenant in Article V hereof, (i) in Fiscal Year 1995,
         CAPEX may be $27,000,000, and (ii) permitted CAPEX may be increased in
         any Fiscal Year by the sum of (a) New Equity Capital Available for
         CAPEX, plus (b) Excess Cash Flow Available for CAPEX.

         3.      Conditions.  This Amendment will become effective when it has
been duly executed and delivered by Borrower, Agent, and each Lender and has
been consented to by each Guarantor Subsidiary.





                                       4
<PAGE>   5
         4.      Further Assurances.  Borrower shall deliver to Agent such
other documents as Agent may reasonably request in connection with this
Amendment.

         5.      Representations and Warranties.  Borrower hereby represents
and warrants to Lenders that the execution and delivery of this Amendment has
been authorized by all requisite action on the part of Borrower and each
Guarantor Subsidiary and will not violate any of their respective
organizational documents.  Borrower further represents and warrants to Lenders
that (a) the representations and warranties of the Borrower and each Guarantor
Subsidiary in each Credit Document  (as affected by this Amendment) are true
and correct in all material respects on and as of the effective date of this
Amendment as though made on and as of such date, except to the extent such
representations and warranties relate to a specific earlier date, and (b) the
Borrower and each Guarantor Subsidiary are each in full compliance with all
covenants and agreements contained in each Credit Document  (as affected by
this Amendment).

         6.      Fees and Expenses.  Borrower agrees to pay the reasonable fees
and expenses of counsel to Agent for services rendered in connection with the
preparation, negotiation, and execution of this Amendment.

         7.      Inconsistency.  Except as affected by this Amendment, the
Credit Documents  are unchanged and continue in full force and effect in
accordance with their respective terms.  In the event of any inconsistency
between the terms of the Credit Agreements as hereby modified (the "AMENDED
CREDIT AGREEMENTS") and any other Credit Document, the terms of the Amended
Credit Agreements shall control and such other Credit Document  shall be deemed
to be amended hereby to conform to the terms of the Amended Credit Agreements.

         8.      No Waiver of Defaults; Release.  This Amendment does not
constitute a waiver of, or a consent to any present or future violation of or
default under, any provision of the Credit Documents not affected by this
Amendment, or a waiver of Lenders' right to insist upon future compliance with
each term, covenant, condition, and provision of the Credit Documents, and the
Credit Documents shall continue to be binding upon, and inure to the benefit
of, Borrower, Guarantor Subsidiaries, Agent, and Lenders and their respective
successors and assigns.  BORROWER HEREBY RELEASES AGENT AND LENDERS FROM ANY
LIABILITY FOR ACTIONS OR FAILURES TO ACT IN CONNECTION WITH THE CREDIT
DOCUMENTS  PRIOR TO THE DATE OF THIS AMENDMENT.

         9.      Form.  Each agreement, document, instrument, or other writing
to be furnished Agent or Lenders under any provision of this Amendment, if any,
must be in form and substance satisfactory to Agent and its counsel.

         10.     Multiple Counterparts.  This Amendment may be executed in more
than one counterpart, each of which shall be deemed an original, and all of
which constitute, collectively, one instrument; but, in making proof of this
Amendment, it shall not be necessary to produce or account for more than one
such counterpart.  It shall not be necessary for Borrower, Agent, and all
Lenders to execute the same counterpart of this Amendment so long as Borrower,
Agent, and each Lender execute a counterpart of this Amendment.





                                       5
<PAGE>   6
                 11.      Final Agreement.  THE CREDIT DOCUMENTS, AS AMENDED BY
THIS AMENDMENT, REPRESENT THE FINAL AGREEMENT BETWEEN THE PARTIES AND MAY NOT
BE CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS OR SUBSEQUENT ORAL
AGREEMENTS OF THE PARTIES.  THERE ARE NO ORAL AGREEMENTS BETWEEN THE PARTIES.

EXECUTED as of the date first written above.
 
BORROWER                                 AGENT

NATIONAL CONVENIENCE STORES              NATIONSBANK OF TEXAS, N.A., 
  INCORPORATED                             as Agent and a Lender


By:                                      By: 
    _________________________                ____________________________
         Brian Fontana                              Neill P. Davis
         Vice President                         Senior Vice President


                                         NATIONSBANK OF NORTH CAROLINA, N.A., 
                                           as a Lender


                                         By: 
                                             ____________________________
                                                    Neill P. Davis
                                                 Senior Vice President





                                       6
<PAGE>   7
                       GUARANTORS' CONSENT AND AGREEMENT

         As an inducement to Agent and Lenders to execute, and in consideration
of Agent's and Lenders' execution of the foregoing Amendment, the undersigned
hereby consent to the Amendment and agree that the same shall in no way
release, diminish, impair, reduce, or otherwise adversely affect the respective
obligations and liabilities of each of the undersigned under the Second
Acknowledgment, Consent and Modification to Guarantee dated as of March 9,
1993, as amended by that First Amendment to Second Acknowledgment, Consent and
Modification to Guarantee dated as of June 15, 1993, which obligations and
liabilities are, and shall continue to be, in full force and effect.  This
consent and agreement shall be binding upon the undersigned, and the respective
successors and assigns of each, and shall inure to the benefit of Agent and
Lenders, and the respective successors and assigns of each.


                 KEMPCO PETROLEUM COMPANY
                 SCHEPPS FOOD STORES, INC.
                 STOP N GO MARKETS OF GEORGIA, INC.
                 STOP N GO MARKETS OF TEXAS, INC.
                 TEXAS SUPER DUPER MARKETS INC.


                 By: 
                     ________________________________________________
                          Brian Fontana
                          Treasurer of each of the above companies





                                              7

<PAGE>   1
                                                                  EXHIBIT 10.20


                        AGREEMENT AMENDING AND RESTATING
                              EMPLOYMENT AGREEMENT


         THIS AGREEMENT AMENDING AND RESTATING EMPLOYMENT AGREEMENT (this
"Agreement") is executed as of August 31, 1995 (the "Execution Date"), but
effective as of February 1, 1995 (the "Effective Date"), by and between
NATIONAL CONVENIENCE STORES INCORPORATED, a Delaware corporation (the
"Company"), and JANICE E. BRYANT ("Executive").

                                R E C I T A L S:

         A.      The Company is in the convenience store business in the State
of Texas.

         B.      Executive is recognized as having experience in the management
and operation of companies that are in the convenience store business.

         C.      The Company and Executive entered into that certain Employment
Agreement effective as of February 1, 1995 (the "Employment Agreement").

         D.      The Board of Directors of the Company (the "Board") has
determined that it is in the best interests of the Company and its stockholders
to assure that the Company will have the continued dedication of Executive,
notwithstanding the possibility, threat, or occurrence of a Change in Control
(as defined in Section 4.6 hereof).

         E.      The Board believes it is imperative (i) to diminish the
inevitable and significant distractions of Executive and dilution of the time
of Executive, by virtue of the personal uncertainties and risks created by a
pending or threatened Change in Control, (ii) to encourage Executive's full
attention and dedication to the Company currently and in the event of any
threatened or pending Change in Control, and (iii) to provide Executive with
compensation arrangements in the event of a Change in Control which provide
Executive with financial security, which are competitive with those of other
corporations, and which ensure that Executive receives the compensation and
benefits intended to be provided to Executive by the Company through this
Agreement and the Company's various employee benefit and compensation plans and
arrangements without regard to any Excise Tax (as defined in Section 4.10(a)
hereof).

         F.      In order to accomplish the objectives described in the two
immediately preceding recitals, the Board desires to cause the Company to enter
into this Agreement and amend and restate the Employment Agreement as set forth
herein.

         G.      Executive desires to enter into this Agreement and amend and
restate the Employment Agreement as set forth herein.





                                                  1
<PAGE>   2
                              W I T N E S S E T H:

         NOW, THEREFORE, in consideration of the premises, the mutual covenants
and agreements contained in this Agreement, and other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged,
the Company and Executive hereby agree as follows:

                                   ARTICLE I
                     EMPLOYMENT, REPORTING, TERM AND DUTIES

         1.1     Employment.  On the terms and subject to the conditions of
this Agreement, the Company hereby employs and engages the services of
Executive to serve as, and Executive agrees to diligently and competently serve
as and perform the functions of, Vice President - Controller (the "Office") of
the Company for the term and for the compensation and benefits stated herein.

         1.2     Term.  The term of employment under this Agreement shall
commence on the Effective Date and shall end on the first to occur of the
events set forth in Section 4.1(a), (b), and (c) (the "Term").

         1.3     Major Responsibilities; Authority.  Executive shall have the
position (including status, offices, titles and reporting requirements),
authority, duties and responsibilities usually associated with the Office of
corporations having assets similar in nature and value to the assets of the
Company and business similar to the business of the Company and at least
commensurate in all material respects with the most significant of those held,
exercised and assigned at any time during the 90-day periods immediately
preceding each of the Effective Date and the Execution Date, and such other
duties as the Board shall determine from time to time.

         1.4     Extent of Service.  During the Term, and excluding any periods
of vacation and sick leave to which Executive is entitled, Executive agrees to
devote reasonable time and energies to the business of the Company consistent
with past practice and shall not, during the Term, be engaged in any business
activity which would interfere or prevent Executive from carrying out her
duties under this Agreement; provided, however, that this Section 1.4 shall not
be construed as preventing Executive from investing her assets in such form or
manner as will not require services on the part of Executive in the operation
of the affairs of any company in which such investments are made.

         1.5     Location.  Executive shall not be required to move from
Executive's home in Houston, Texas.

                                   ARTICLE II
                         COMPENSATION AND RELATED ITEMS

         2.1     Compensation.  As compensation and consideration for the
services to be rendered by Executive under this Agreement and for the
performance by Executive of




                                               2
<PAGE>   3
the usual obligations of such employment, the Company agrees to pay Executive, 
and Executive agrees to accept, the following compensation and benefits during 
the Term:

                 (a)      Salary.  Executive shall be paid a minimum annual
         salary in the amount of $145,000.  Except as otherwise provided
         herein, the minimum salary in effect for any period shall be payable
         in equal weekly payments.  Any earnings over the minimum salary in
         effect during any period shall not be applied to the minimum salary
         for any subsequent period.  If this Agreement terminates on a date
         other than the last day of any week, Executive shall be paid for the
         week that includes the date of such termination a pro rata portion of
         the minimum salary then in effect for such week in the ratio that the
         number of days of employment during such week bears to the total
         number of business days in such week.

                 (b)      Bonus.

                          (i)     In addition to the minimum salary provided
                 for in Section 2.1(a) hereof, and subject to the provisions of
                 Section 2.1(b)(vi) hereof, Executive shall be awarded, for
                 each fiscal year of the Company during the Term (or, in the
                 event of a Change in Control, a portion thereof as hereinafter
                 provided) commencing with the fiscal year of the Company
                 ending June 30, 1996, a bonus ("Bonus") calculated in
                 accordance with this Section 2.1(b).

                          (ii)    For purposes of this Section 2.1(b), the
                 following terms shall have the meanings indicated:

                                  (A)      "Bonusable Earnings" shall mean the
                          consolidated earnings before reorganization expenses,
                          fresh start adjustments, income taxes, changes in
                          accounting method, extraordinary gains or losses, and
                          Takeover Expenses (as defined in the next sentence)
                          of the Company and its subsidiaries for any fiscal
                          year, or completed months thereof in the event of a
                          Change in Control, as the case may be, for which a
                          Bonus is being calculated, as determined in
                          conformity with generally accepted accounting
                          principles applied in a manner consistent with prior
                          periods.  For purposes of the preceding sentence, the
                          term "Takeover Expenses" shall mean the aggregate
                          amount of the costs and expenses (including, but not
                          limited to, any accruals, reserves, or provisions for
                          such costs and expenses) related to any and all
                          transactions that arise in connection with a Change
                          in Control or a potential Change in Control (whether
                          or not any such transaction (I) is consummated, (II)
                          is solicited or unsolicited by the Company, or (III)
                          is undertaken to resist or facilitate any such
                          transaction or any other such transaction),
                          including, but not limited to, the fees and costs of
                          investment bankers, attorneys, accountants, and other
                          experts and advisors.





                                                   3

<PAGE>   4
                                  (B)      "Threshold Amount" shall mean (I)
                          for the fiscal year of the Company ended June 30,
                          1996, an amount equal to $12,000,000, and (II) for
                          each subsequent fiscal year of the Company during the
                          Term, an amount equal to a reasonable forecast of the
                          minimum amount of the Bonusable Earnings for such
                          fiscal year which the Board shall in good faith
                          establish by resolution as the Threshold Amount
                          within thirty (30) days after the first day of such
                          fiscal year.

                                  (C)      "Threshold Percentage" shall mean
                          (I) five percent (5%) for the fiscal year of the
                          Company ended June 30, 1996, and (II) for each
                          subsequent fiscal year of the Company during the
                          Term, a percentage of Executive's minimum salary
                          which will provide Executive with a reasonable
                          compensation incentive for the Company's obtaining
                          the Threshold Amount for such fiscal year and which
                          the Board in good faith shall establish by resolution
                          as the Threshold Percentage within thirty (30) days
                          after the first day of such fiscal year.

                                  (D)      "Threshold Applicable Percentage"
                          shall mean for any fiscal year of the Company during
                          the Term, a percentage calculated in accordance with
                          the following formula:


<TABLE>
                          <S>                               <C>
                          Threshold Applicable Percentage = Threshold Percentage + [(Target Percentage - 

                                                            Bonusable Earnings - Threshold Amount
                                    Threshold Percentage) x -------------------------------------------].
                                                            Target Amount - Threshold Amount
</TABLE>

                                  (E)      "Target Amount" shall mean (I) for
                          the fiscal year of the Company ended June 30, 1996,
                          an amount equal to $14,500,000, and (II) for each
                          subsequent fiscal year of the Company during the
                          Term, an amount equal to a reasonable forecast of the
                          expected amount of the Bonusable Earnings for such
                          fiscal year which the Board shall in good faith
                          establish by resolution as the Target Amount within
                          thirty (30) days after the first day of such fiscal
                          year.

                                  (F)      "Target Percentage" shall mean (I)
                          twenty percent (20%) for the fiscal year of the
                          Company ended June 30, 1996, and (II) for each
                          subsequent fiscal year of the Company during the
                          Term, a percentage of Executive's minimum salary
                          which will provide Executive with a reasonable
                          compensation incentive for the Company's obtaining
                          the Target Amount for such fiscal year and which the
                          Board in good faith shall establish by resolution as
                          the Target Percentage within thirty (30) days after
                          the first day of such fiscal year.





                                                  4

<PAGE>   5
                                  (G)      "Target Applicable Percentage" shall
                          mean for any fiscal year of the Company during the
                          Term, a percentage calculated in accordance with the
                          following formula:


<TABLE>
                          <S>                            <C>
                          Target Applicable Percentage = Target Percentage + [(Maximum Percentage -

                                                         Bonusable Earnings - Target Amount
                                    Target Percentage) x -----------------------------------------].
                                                         Maximum Amount - Target Amount
</TABLE>

                                  (H)      "Maximum Amount" shall mean (I) for
                          the fiscal year of the Company ended June 30, 1996,
                          an amount equal to $17,000,000, and (II) for each
                          subsequent fiscal year of the Company during the
                          Term, an amount equal to a reasonable forecast of the
                          maximum amount of the Bonusable Earnings for such
                          fiscal year which the Board shall in good faith
                          establish by resolution as the Maximum Amount within
                          thirty (30) days after the first day of such fiscal
                          year.

                                  (I)      "Maximum Percentage" shall mean (I)
                          forty percent (40%) for the fiscal year of the
                          Company ended June 30, 1996, and (II) for each
                          subsequent fiscal year of the Company during the
                          Term, a percentage of Executive's minimum salary
                          which will provide Executive with a reasonable
                          compensation incentive for the Company's obtaining
                          the Maximum Amount for such fiscal year and which the
                          Board in good faith shall establish by resolution as
                          the Maximum Percentage within thirty (30) days after
                          the first day of such fiscal year.

                                  (J)      "Monthly Target Amount" shall mean
                          (I) for each month of the fiscal year of the Company
                          ended June 30, 1996, the following amount set forth
                          opposite such month:





                                                  5

<PAGE>   6
<TABLE>
<CAPTION>
                                                                  Monthly Target
                          Month                 Year                  Amount      
                          -----                 ----               -------------
                          <S>                   <C>                <C>
                          July                  1995               $  2,857,903
                          August                1995                  2,605,852

                          September             1995                  1,835,830

                          October               1995                  1,713,422
                          November              1995                    204,494

                          December              1995                    805,051
                          January               1996                   (290,770)

                          February              1996                   (513,025)

                          March                 1996                    504,432
                          April                 1996                    668,572

                          May                   1996                  1,454,238
                          June                  1996                  2,249,899
                                                                      ---------

                          Total                                     $14,095,898
                                                                    ===========
</TABLE>

                          ; and (II) for each month of each subsequent fiscal
                          year of the Company during the Term, an amount equal
                          to a reasonable forecast of the monthly expected
                          amount of the Bonusable Earnings for each month of
                          such fiscal year which the Board shall in good faith
                          establish by resolution as the Target Amount within
                          thirty (30) days after the first day of such fiscal
                          year and which shall, in the aggregate, equal the
                          Target Amount for such fiscal year.

                                  (K)      "Projected Bonusable Earnings" shall
                          mean for the fiscal year of the Company which
                          includes the date of a Change in Control, an amount
                          equal to the product obtained by multiplying (I) the
                          Target Amount for such fiscal year, by (II) the
                          quotient obtained by dividing the aggregate amount of
                          the Bonusable Earnings for the completed months of
                          such fiscal year that precede the date of such
                          termination or Change in Control, as the case may be,
                          by the aggregate amount of the Monthly Target Amounts
                          for such completed months.

                                  (L)      "Threshold Projected Applicable
                          Percentage" shall mean for the fiscal year of the
                          Company which includes the date of a Change in
                          Control, a percentage calculated in accordance with
                          the following formula:


<TABLE>
                          <S>                                         <C>
                          Threshold Projected Applicable Percentage = Threshold Percentage + [(Target Percentage -
</TABLE>




                                                  6

<PAGE>   7
<TABLE>
                          <S>                     <C>
                                                  Projected Bonusable Earnings - Threshold Amount
                          Threshold Percentage) x --------------------------------------------------------------].
                                                  Target Amount - Threshold Amount
</TABLE>

                                  (M)      "Target Projected Applicable
                          Percentage" shall mean for the fiscal year of the
                          Company which includes the date of a Change in
                          Control, a percentage calculated in accordance with
                          the following formula:

<TABLE>
                          <S>                                      <C>
                          Target Projected Applicable Percentage = Target Percentage + [(Maximum Percentage -

                                                                   Projected Bonusable Earnings - Target Amount
                                              Target Percentage) x ----------------------------------------------].
                                                                   Maximum Amount - Target Amount
</TABLE>

                          (iii)   Except as otherwise provided in Section
                 2.1(b)(iv) hereof, for the fiscal year of the Company ended
                 June 30, 1996 and for each fiscal year of the Company
                 thereafter during the Term, the Bonus shall be an amount
                 calculated as follows:

                                  (A)      If the Bonusable Earnings for such
                          fiscal year are less than the Threshold Amount for
                          such fiscal year, the Bonus shall be zero ($-0-).

                                  (B)      If the Bonusable Earnings for such
                          fiscal year are equal to or greater than the
                          Threshold Amount for such fiscal year, but less than
                          the Target Amount for such fiscal year, the Bonus
                          shall be an amount equal to the product of (I)
                          Executive's minimum salary under Section 2.1(a)
                          hereof as in effect on the last day of such fiscal
                          year, multiplied by (II) the Threshold Applicable
                          Percentage for such fiscal year.

                                  (C)      If the Bonusable Earnings for such
                          fiscal year are equal to or greater than the Target
                          Amount for such fiscal year, but less than the
                          Maximum Amount for such fiscal year, the Bonus shall
                          be an amount equal to the product of (I) Executive's
                          minimum salary under Section 2.1(a) hereof as in
                          effect on the last day of such fiscal year,
                          multiplied by (II) the Target Applicable Percentage
                          for such fiscal year.

                                  (D)      If the Bonusable Earnings for such
                          fiscal year are equal to or greater than the Maximum
                          Amount for such fiscal year, the Bonus shall be an
                          amount equal to the product of (I) Executive's
                          minimum salary under Section 2.1(a) hereof as in
                          effect on the last day of such fiscal year,
                          multiplied by (II) the Maximum Percentage for such
                          fiscal year.

                          (iv)    Notwithstanding anything contained in this
                 Agreement to the contrary, upon the occurrence of a Change in
                 Control, the amount of the Bonus for the fiscal year which
                 includes the date of such Change in Control shall be an amount
                 calculated as follows:





                                                   7

<PAGE>   8
                                  (A)      If the Projected Bonusable Earnings
                          for such fiscal year are less than the Threshold
                          Amount for such fiscal year, the Bonus shall be zero
                          ($-0-).

                                  (B)      If the Projected Bonusable Earnings
                          for such fiscal year are equal to or greater than the
                          Threshold Amount for such fiscal year, but less than
                          the Target Amount for such fiscal year, the Bonus
                          shall be an amount equal to the product of (I) a
                          fraction, the numerator of which is the number of
                          completed months in such fiscal year that precede the
                          date of such Change in Control and the denominator of
                          which is twelve (12), multiplied by (II) Executive's
                          minimum salary under Section 2.1(a) hereof as in
                          effect on the date of such Change in Control,
                          multiplied by (III) the Threshold Projected
                          Applicable Percentage for such fiscal year.

                                  (C)      If the Projected Bonusable Earnings
                          for such fiscal year are equal to or greater than the
                          Target Amount for such fiscal year, but less than the
                          Maximum Amount for such fiscal year, the Bonus shall
                          be an amount equal to the product of (I) a fraction,
                          the numerator of which is the number of completed
                          months in such fiscal year that precede the date of
                          such Change in Control and the denominator of which
                          is twelve (12), multiplied by (II) Executive's
                          minimum salary under Section 2.1(a) hereof as in
                          effect on the date of such Change in Control,
                          multiplied by (III) the Target Projected Applicable
                          Percentage for such fiscal year.

                                  (D)      If the Projected Bonusable Earnings
                          for such fiscal year are equal to or greater than the
                          Maximum Amount for such fiscal year, the Bonus shall
                          be an amount equal to the product of (I) a fraction,
                          the numerator of which is the number of completed
                          months in such fiscal year that precede the date of
                          such Change in Control and the denominator of which
                          is twelve (12), multiplied by (II) Executive's
                          minimum salary under Section 2.1(a) hereof as in
                          effect on the date of such Change in Control,
                          multiplied by (III) the Maximum Percentage for such
                          fiscal year.

                          (v)     Except as otherwise provided herein, any
                 Bonus payable to Executive under this Agreement shall be paid
                 by the Company to Executive no later than the sooner of (A)
                 forty-five (45) days after the last day of the fiscal year of
                 the Company with respect to which such Bonus is calculated, or
                 (B) thirty (30) days after a Change in Control.

                          (vi)    Except as otherwise provided in this
                 Agreement, upon the occurrence of a Change in Control,
                 Executive shall not be entitled under this Section 2.1(b) to
                 any Bonus calculated or that would be calculated with respect
                 to any period beginning after the last day of the month
                 immediately preceding such date of Change in Control;
                 provided, however, that nothing contained in this Section
                 2.1(b)(vi) shall prevent or limit





                                                 8

<PAGE>   9
                 Executive's continuing or future participation in, or limit or
                 otherwise affect such rights as Executive may have under, any 
                 other bonus or incentive plan, program, arrangement or policy 
                 provided by the Company or any of its affiliates and for 
                 which Executive may qualify.

                 (c)      Additional Compensation.  In addition to the minimum
         salary and Bonus provided for in Section 2.1(a) and (b), respectively,
         Executive and/or Executive's family, as the case may be, shall be
         entitled to:

         (i)     participate in, and shall receive all benefits under:

                                  (A)      any and all welfare benefit and
                          similar employee benefit plans, programs,
                          arrangements, or policies that are generally made
                          available by the Company and its affiliates (as
                          defined in Section 4.10(l)) now or at any time in the
                          future to other key executive officers or retired key
                          executive officers, including, but not limited to,
                          any hospitalization, medical, prescription, dental,
                          disability, salary continuance, individual life
                          insurance, executive life insurance, group life
                          insurance, accidental death insurance, and travel
                          accident insurance plans, programs, arrangements, and
                          policies; and

                                  (B)      any and all bonus, incentive,
                          savings, retirement, profit sharing, pension, and
                          stock option plans, programs, arrangements, and
                          policies that are generally made available by the
                          Company and its affiliates now or at any time in the
                          future to other key executive officers, including,
                          but in no way limited to, that certain Amended and
                          Restated National Convenience Stores Incorporated
                          Officers' Retirement Plan effective as of August 31,
                          1995; and

                          (ii)    annual vacations and sick leave in accordance
                 with the vacation and sick leave policies of the Company and
                 its affiliates as are now or at any time in the future in
                 effect with respect to other key executive officers, during
                 which time of such vacations and sick leave Executive's
                 compensation shall be paid in full; and

                          (iii)   fringe benefits in accordance with the fringe
                 benefit policies of the Company and its affiliates as are now
                 or at any time in the future in effect with respect to other
                 key executive officers.

         2.2     Expenses.  The Company agrees that, during the Term, Executive
shall be allowed reasonable and necessary business expenses in connection with
the performance of his duties hereunder within guidelines established by the
Board as in effect at any time with respect to key executives ("Business
Expenses"), including, but not limited to, reasonable and necessary expenses
for food, travel, lodging, entertainment and other items in the promotion of
Company's business within such guidelines.  Company will promptly reimburse
Executive for all Business Expenses




                                              9
<PAGE>   10
incurred by Executive upon Executive's presentation to the Company of an 
itemized account thereof, together with receipts, vouchers, or other 
supporting documentation.  After termination or expiration of this Agreement, 
however such termination or expiration may come about, Executive shall have 
ninety (90) days after the date of such termination or expiration to submit 
Business Expenses incurred during the Term hereof to the Company for 
reimbursement.

         2.3     Working Facilities.  Executive shall be furnished with offices
of a size and with other furnishings and appointments, administrative staff,
secretarial and other assistants, stenographic help, and such other facilities
and services as are suitable to Executive's position and adequate for the
performance of Executive's duties.


                                  ARTICLE III
                                  EXCULPATION

         Company agrees that Executive will not be liable for any losses,
expenses, costs or damages caused by or resulting from the recommendations,
suggestions, actions, errors, omissions or mistakes of Executive undertaken or
proposed by Executive if Executive acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
Company.  Executive's rights under this Article III shall not be deemed
exclusive of, but shall be cumulative with, any and all other rights
(including, but not limited to, rights of indemnification and advancement of
expenses) to which Executive may now or at any time in the future be entitled
under applicable law, the Company's Certificate of Incorporation, the Company's
Bylaws, any agreement (including, but not limited to, this Agreement), any vote
of stockholders, any resolution of directors, or otherwise.


                                   ARTICLE IV
                                  TERMINATION

         4.1     Termination of Agreement.  Except as may otherwise be provided
herein, this Agreement shall terminate upon the first to occur of:

                 (a)      Thirty (30) days after written notice of termination
         is given by either party to the other; or

                 (b)      Executive's death or, at the Company's option, upon
         Executive's becoming Disabled (as defined in Section 4.8 hereof); or

                 (c)      August 31, 1996 (the "Final Date").

Any notice of termination given by Executive to the Company under Section
4.1(a) above shall specify whether such termination is made with or without
Good Reason (as defined in Section 4.4 hereof) or Good Reason-Change in Control
(as defined in Section 4.5 hereof).  Any notice of termination given by the
Company to Executive




                                                    10
<PAGE>   11
under Section 4.1(a) above shall specify whether such termination is with or 
without Cause (as defined in Section 4.3 hereof).

         4.2     Obligations of the Company Upon Termination.

                 (a)      Cause; Other than for Good Reason and Other than for
         Good Reason-Change in Control.  If the Company terminates this
         Agreement with Cause pursuant to Section 4.1(a) hereof, or if
         Executive terminates this Agreement without Good Reason or without
         Good Reason-Change in Control pursuant to Section 4.1(a) hereof, or if
         this Agreement terminates pursuant to Section 4.1(c) hereof, this
         Agreement shall terminate without further obligations to Executive,
         other than those obligations owing or accrued to, vested in, or earned
         by Executive through the date of termination, including, but not
         limited to:

                          (i)     to the extent not theretofore paid,
                 Executive's minimum salary at the annual rate in effect at the
                 time of such termination through the date of termination; and

                          (ii)    in the case of compensation previously
                 deferred by Executive, all amounts previously deferred
                 (together with any accrued interest thereon) and not yet paid
                 by the Company and any accrued vacation pay not yet paid by
                 the Company; and

                          (iii)   all other amounts or benefits owing or
                 accrued to, vested in, earned by Executive through the date of
                 termination under the then existing or applicable plans,
                 programs, arrangements, and policies of the Company and its
                 affiliates, including, but not limited to, any such plans,
                 programs, arrangements, or policies described in Section
                 2.1(c) hereof;

         such obligations owing or accrued to, vested in, or earned by
         Executive through the date of termination, including, but not limited
         to, such amounts and benefits specified in clauses (i), (ii), and
         (iii) of this sentence, being hereinafter collectively referred to as
         the "Accrued Obligations."  The aggregate amount of such obligations
         owing or accrued to, vested in, or earned by Executive through the
         date of termination, including, but not limited to, the Accrued
         Obligations, shall be paid by the Company to Executive in cash in one
         lump sum within thirty (30) days after the date of termination.

                 (b)      Good Reason; Other than for Cause Before a Change in
         Control.  If Executive terminates this Agreement with Good Reason
         pursuant to Section 4.1(a) hereof, or if the Company terminates this
         Agreement without Cause before the occurrence of a Change in Control
         pursuant to Section 4.1(a) hereof, the Company shall pay to Executive
         cash in one lump sum within thirty (30) days after the date of
         termination the aggregate of the following amounts:

                          (i)     to the extent not theretofore paid,
                 Executive's minimum salary at the annual rate in effect at the
                 time of such termination (but





                                                  11
<PAGE>   12
                 prior to giving effect to any reduction therein which 
                 precipitated such termination) through the date of 
                 termination; and

                          (ii)    Executive's minimum salary at the annual rate
                 in effect at the time of such termination (but prior to giving
                 effect to any reduction therein which precipitated such
                 termination) for the period commencing on the day after the
                 date of termination and ending on the Final Date; and

                          (iii)   in the case of compensation previously
                 deferred by Executive, all amounts previously deferred
                 (together with any accrued interest thereon) and not yet paid
                 by the Company, and any accrued vacation pay not yet paid by
                 the Company; and

                          (iv)    all other amounts or benefits owing or
                 accrued to, vested in, or earned by Executive through the date
                 of termination under the then existing or applicable plans,
                 programs, arrangements, and policies of the Company and its
                 affiliates, including, but not limited to, any such plans,
                 programs, arrangements, or policies described in Section
                 2.1(c) hereof; and

                          (v)     any and all other Accrued Obligations not
                 otherwise described in clause (i), (iii), or (iv) of this
                 sentence.

                 (c)      Good Reason-Change in Control; Other than for Cause
         On or After a Change in Control.  If Executive terminates this
         Agreement with Good Reason-Change in Control pursuant to Section
         4.1(a) hereof, or if the Company terminates this Agreement without
         Cause on or after the occurrence of a Change in Control pursuant to
         Section 4.1(a) hereof the Company shall pay to Executive cash in one
         lump sum within thirty (30) days after the date of termination the
         aggregate of the following amounts:

                          (i)     to the extent not theretofore paid,
                 Executive's minimum salary at the annual rate in effect at the
                 time of such termination (but prior to giving effect to any
                 reduction therein which precipitated such termination) through
                 the date of termination; and

                          (ii)    Executive's minimum salary at the annual rate
                 in effect at the time of such termination (but prior to giving
                 effect to any reduction therein which precipitated such
                 termination) for the period commencing on the day after the
                 date of termination and ending on the Final Date; and

                          (iii)   to the extent not theretofore paid as
                 required under Section 2.1(b)(v) hereof, any Bonus through the
                 date of such Change in Control; and

                          (iv)    in the case of compensation previously
                 deferred by Executive, all amounts previously deferred
                 (together with any accrued interest





                                                  12

<PAGE>   13
                 thereon) and not yet paid by the Company, and any accrued 
                 vacation pay not yet paid by the Company; and

                          (v)     all other amounts or benefits owing or
                 accrued to, vested in, or earned by Executive through the date
                 of termination under the then existing or applicable plans,
                 programs, arrangements, and policies of the Company and its
                 affiliates, including, but not limited to, any such plans,
                 programs, arrangements, or policies described in Section
                 2.1(c) hereof; and

                          (vi)    any and all other Accrued Obligations not
                 otherwise described in clause (i), (iii), (iv), or (v) of this
                 sentence.

                 (d)      Death.  If Executive's employment is terminated under
         Section 4.1(b) hereof by reason of Executive's death, the Company
         shall pay to Executive's legal representatives cash in one lump sum
         within thirty (30) days after the date of Executive's death the full
         amount of the obligations owing or accrued to, vested in, or earned by
         Executive through the date of Executive's death, including, but not
         limited to, the Accrued Obligations.  Anything in this Agreement to
         the contrary notwithstanding, Executive's family shall be entitled to
         receive benefits provided by the Company and any of its affiliates to
         surviving families under the then existing or applicable plans,
         programs, or arrangements and policies of the Company and its
         affiliates.

                 (e)      Disability.  If Executive's employment is terminated
         under Section 4.1(b) hereof by reason of Executive becoming Disabled:

                          (i)     the Company shall pay to Executive cash in
                 one lump sum within thirty (30) days after the date of
                 termination the full amount of the obligations owing or
                 accrued to, vested in, or earned by Executive through the date
                 of termination, including, but not limited to, the Accrued
                 Obligations; and

                          (ii)    the Company shall pay to Executive
                 seventy-five percent (75%) of Executive's minimum salary at
                 the annual rate in effect at the time of such termination for
                 the period commencing on the date after the date of
                 termination and ending on the Final Date (such minimum salary
                 to be paid in accordance with the second and third sentences
                 of Section 2.1(a)), reduced by the actual amount of benefits
                 paid to Executive during such period under any disability
                 insurance policy maintained by the Company for Executive.

         4.3     Cause.  As used in this Agreement, the term "Cause" means (i)
willful misconduct by Executive, (ii) the gross neglect by Executive of her
duties as an employee, officer or director of the Company which continues for
more than thirty (30) days after written notice from the Company to Executive
specifically identifying the gross negligence of Executive and directing
Executive to discontinue same, (iii) the commission by Executive of a crime
constituting a felony, or (iv) the commission by Executive of an act, other
than an act taken in good faith within the course and scope




                                                       13
<PAGE>   14
of Executive's employment, which is directly detrimental to the Company and 
which act exposes the Company to material liability.

         4.4     Good Reason.  As used in this Agreement, the term "Good
Reason" means the breach of any material provision of this Agreement by the
Company (including, but in no way limited to, any removal of Executive, without
Cause, from the position of the Office during the Term) which is not cured
within thirty (30) days after written notice from Executive to the Company
specifically identifying such breach; provided, however, that the term "Good
Reason" shall not include any breach of any provision of this Agreement that
occurs after the occurrence of a Change in Control.

         4.5     Good Reason-Change in Control.  As used in this Agreement, the
term "Good Reason-Change in Control" means after the occurrence of a Change in
Control, a determination by Executive that any one or more of the following
events has occurred:

                 (a)      the assignment by the Company to Executive of duties
         that are inconsistent with the Office at the time of such assignment,
         or the removal by the Company from Executive of those duties usually
         appertaining to the Office at the time of such removal; or

                 (b)      a change by the Company, without Executive's prior
         written consent, in Executive's responsibilities to the Company as
         such responsibilities existed at the time of the occurrence of such
         Change in Control (or as such responsibilities may thereafter exist
         from time to time as a result of changes in such responsibilities made
         with Executive's prior written consent); or

                 (c)      any removal of Executive from, or any failure to
         elect or reelect Executive to, the Office, except in connection with
         Executive's promotion, with her prior written consent, to a higher
         office (if any) with the Company; or

                 (d)      the Company's direction that Executive discontinue
         service (or not seek reelection or reappointment) as a director,
         officer or member of any corporation or other entity of which
         Executive is a director, officer or member at the time of the
         occurrence of such Change in Control; or

                 (e)      the failure of the Company to continue to provide
         Executive with office space, related facilities and support personnel
         (including, but not limited to, administrative and secretarial
         assistance) that are both commensurate with the Office and Executive's
         responsibilities to and position with the Company at the time of the
         occurrence of such Change in Control and not materially dissimilar to
         the office space, related facilities and support personnel provided to
         other key executive officers of the Company; or

                 (f)      a reduction by the Company in the amount of
         Executive's minimum salary specified in Section 2.1(a) (or as
         subsequently increased) and as in effect at the time of the occurrence
         of such Change in Control, or a failure of the





                                                  14
<PAGE>   15
         Company to pay such minimum annual salary to the Employee at the time
         and in the manner specified in Section 2.1(a) of this Employment
         Agreement; or

                 (g)      in the event of any increase, at any time after the
         occurrence of such Change in Control, in the minimum annual salary or
         salaries of one or more members of the Executive Group (as defined in
         Section 4.7 hereof) (the members or members of the Executive Group
         whose minimum annual salary or salaries are increased at such time
         being hereinafter called the "Increased Executives"), the failure of
         the Company simultaneously to increase Executive's minimum annual
         salary, as Executive's minimum annual salary is in effect immediately
         prior to giving effect to such first-mentioned increase (the "Prior
         Base Salary"), by an amount which equals or exceeds the product
         obtained by multiplying the Prior Base Salary by a fraction, the
         numerator of which is the sum of the amounts by which the respective
         minimum annual salaries of the Increased Executives (other than
         Executive) were increased at such time and the denominator of which is
         the sum of the respective minimum annual salaries of the Increased
         Executives (other than Executive) immediately prior to giving effect
         to such first- mentioned increase; or

                 (h)      the discontinuation or reduction by the Company of
         Executive's participation in any bonus or other employee benefit plan,
         program, arrangement, or policy (including, but not limited to, any
         such plan, program, arrangement, or policy described in Section 2.1(c)
         hereof) in which Executive is a participant at the time of the
         occurrence of such Change in Control; or

                 (i)      Executive's principal office space or the related
         facilities or support space or the related facilities or support
         personnel referred to in paragraph (e) of this Section 4.5 cease to be
         located within the Company's principal executive offices, or for a
         period of more than 45 consecutive days Executive is required by the
         Company to perform a majority of her duties outside the Company's
         principal executive offices; or

                 (j)      the relocation, without Executive's prior written
         consent, of the Company's principal executive offices to a location
         outside the county in which such offices are located at the time of
         the occurrence of such Change in Control; or

                 (k)      the failure of the Company to provide Executive
         annually with a number of paid vacation days and sick leave days at
         least equal to the number of paid vacation days to which Executive is
         entitled annually at the time of the occurrence of such Change in
         Control; or

                 (l)      the failure of the Company to obtain the assumption
         by any successor to the Company of the obligations imposed upon the
         Company under this Agreement, as required by Section 5.2 of this
         Agreement; or

                 (m)      the failure by the Company to promptly reimburse
         Executive for any Business Expenses; or





                                                  15

<PAGE>   16
                 (n)      that because of the policies, decisions or actions of
         the Board or the stockholders of the Company, Executive can no longer
         perform her duties to the Company in a manner which is consistent with
         the manner in which such duties were performed by Executive prior to
         the occurrence of such Change in Control; or

                 (o)      the employment of Executive under this Agreement is
         terminated by the Company without Cause; or

                 (p)      the Company notifies Executive of the Company's
         intention not to observe or perform one or more of the obligations of
         the Company under this Agreement; or

                 (q)      the Company breaches any provision of this Agreement.

         4.6     Change in Control.  As used herein, the term "Change in
Control" shall mean the occurrence with respect to the Company of any of the
following events:

                 (a)      a report on Schedule 13D is filed with the Securities
         and Exchange Commission (the "SEC") pursuant to Section 13(d) of the
         Securities Exchange Act of 1934, as amended (the "Exchange Act"),
         disclosing that any person, entity or group (within the meaning of
         Section 13(d) or 14(d) of the Exchange Act), other than the Company
         (or one of its subsidiaries) or any employee benefit plan sponsored by
         the Company (or one of its subsidiaries), is the beneficial owner (as
         such term is defined in Rule 13d-3 promulgated under the Exchange
         Act), directly or indirectly, of 20 percent or more of the outstanding
         shares of common stock of the Company or the combined voting power of
         the then-outstanding securities of the Company;

                 (b)      a report is filed by the Company disclosing a
         response to either Item 6(e) of Schedule 14A of Regulation 14A
         promulgated under the Exchange Act, or to Item 1 of Form 8-K
         promulgated under the Exchange Act, or to any similar reporting
         requirement hereafter promulgated by the SEC;

                 (c)      any person, entity or group (within the meaning of
         Section 13(d) or 14(d) of the Exchange Act), other than the Company
         (or one of its subsidiaries) or any employee benefit plan sponsored by
         the Company (or one of its subsidiaries), shall purchase securities
         pursuant to a tender offer or exchange offer to acquire any common
         stock of the Company (or securities convertible into common stock) for
         cash, securities or any other consideration, provided that after
         consummation of the offer, the person, entity or group in question is
         the beneficial owner (as such term is defined in Rule 13d-3
         promulgated under the Exchange Act), directly or indirectly, of 20
         percent or more of the combined voting power of the then-outstanding
         securities of the Company (as determined under paragraph (d) of Rule
         13d-3 promulgated under the Exchange Act, in the case of rights to
         acquire common stock);

                 (d)      the stockholders of the Company shall approve:





                                                  16

<PAGE>   17
                          (i)     any merger, consolidation, or reorganization 
                 of the Company:

                                  (A)      in which the Company is not the 
                          continuing or surviving corporation,

                                  (B)      pursuant to which shares of common
                          stock of the Company would be converted into cash,
                          securities or other property,

                                  (C)      with a corporation which prior to
                          such merger, consolidation, or reorganization owned
                          20 percent or more of the combined voting power of
                          the then- outstanding securities of the Company, or

                                  (D)      in which the Company will not
                          survive as an independent, publicly-owned
                          corporation;

                          (ii)    any sale, lease, exchange or other transfer
                 (in one transaction or a series of related transactions) of
                 all or substantially all the assets of the Company, or

                          (iii)   any liquidation or dissolution of the 
                 Company;

                 (e)      the stockholders of the Company shall approve a
         merger, consolidation, reorganization, recapitalization, exchange
         offer, purchase of assets or other transaction after the consummation
         of which any person, entity or group (as defined in accordance with
         Section 13(d) or 14(d) of the Exchange Act) would own beneficially in
         excess of 50% of the outstanding shares of common stock of the Company
         or in excess of 50% of the combined voting power of the
         then-outstanding securities of the Company;

                 (f)      the Company's common stock ceases to be listed on the
         New York Stock Exchange;

                 (g)      the existence of a Distribution Date as defined in
         the Rights Agreement of the Company dated August 31, 1995; or

                 (h)      during any period of two consecutive years, the
         individuals who at the beginning of such period constituted the Board
         cease for any reason to constitute a majority of the Board, unless the
         election or nomination for election by the Company's stockholders of
         each new director during any such two-year period was approved by the
         vote of two-thirds of the directors then still in office who were
         directors at the beginning of such two-year period.

         4.7     Executive Group.  As used herein, "Executive Group" shall mean
the officers of the Company; and each of such officers shall be deemed members
of the Executive Group.





                                                  17

<PAGE>   18
         4.8     Disabled.  As used herein, "Disabled" shall mean a mental or
physical impairment which in the reasonable opinion of a qualified doctor
selected by the Company renders Executive unable to perform with reasonable
diligence the ordinary functions and duties of Executive on a full-time basis
in accordance with the terms of this Agreement, which inability will continue
in the reasonable opinion of such doctor for a period of not less than 180
days.

         4.9     Return of Materials; Confidential Information.  In the event
of any termination of this Agreement, Executive shall promptly deliver to the
Company all lists, books, records, literature, products and any other materials
owned or provided by the Company in connection with Executive's employment
hereunder.  Executive shall not at any time during or after the Term hereof use
for herself or others, or divulge to others, any secret or confidential
information, knowledge or data of the Company obtained by Executive as a result
of her employment unless authorized by a majority of the Board.

         4.10    Certain Additional Payments by the Company.

                 (a)      Anything in this Agreement to the contrary
notwithstanding, in the event it shall be determined that any payment or
distribution by the Company  or any of its affiliates to or for the benefit of
Executive, whether paid or payable or distributed or distributable pursuant to
the terms of this Agreement or otherwise (any such payments or distributions
being individually referred to herein as a "Payment," and any two or more of
such payments or distributions being referred to herein as "Payments"), would
be subject to the excise tax imposed by Section 4999 of the Internal Revenue
Code of 1986, as amended (the "Code") (such excise tax, together with any
interest thereon, any penalties, additions to tax, or additional amounts with
respect to such excise tax, and any interest in respect of such penalties,
additions to tax or additional amounts, being collectively referred herein to
as the "Excise Tax"), then Executive shall be entitled to receive an additional
payment or payments (individually referred to herein as a "Gross-Up Payment"
and any two or more of such additional payments being referred to herein as
"Gross-Up Payments") in an amount such that after payment by Executive of all
taxes (as defined in Section 4.10(k)) imposed upon the Gross-Up Payment,
Executive retains an amount of such Gross-Up Payment equal to the Excise Tax
imposed upon the Payments.

                 (b)      Subject to the provisions of Section 4.10(c) through
(i), any determination (individually, a "Determination") required to be made
under this Section 4.10(b), including whether a Gross-Up Payment is required
and the amount of such Gross-Up Payment, shall initially be made, at the
Company's expense, by nationally recognized tax counsel mutually acceptable to
the Company and Executive ("Tax Counsel").  Tax Counsel shall provide detailed
supporting legal authorities, calculations, and documentation both to the
Company and Executive within 15 business days of the termination of Executive's
employment, if applicable, or such other time or times as is reasonably
requested by the Company or Executive.  If Tax Counsel makes the initial
Determination that no Excise Tax is payable by Executive with respect to a
Payment or Payments, it shall furnish Executive with an opinion reasonably
acceptable to Executive that no Excise Tax will be imposed with respect to any
such Payment or




                                                    18
<PAGE>   19
Payments.  Executive shall have the right to dispute any Determination
(a "Dispute") within 15 business days after delivery of Tax Counsel's opinion
with respect to such Determination.  The Gross-Up Payment, if any, as
determined pursuant to such Determination shall, at the Company's expense, be
paid by the Company to Executive within five business days of Executive's
receipt of such Determination.  The existence of a Dispute shall not in any way
affect Executive's right to receive the Gross-Up Payment in accordance with
such Determination.  If there is no Dispute, such Determination shall be
binding, final and conclusive upon the Company and Executive, subject in all
respects, however, to the provisions of Section 4.10(c) through (i) below.  As
a result of the uncertainty in the application of Sections 4999 and 280G of the
Code, it is possible that Gross-Up Payments (or portions thereof) which will
not have been made by the Company should have been made ("Underpayment"), and
if upon any reasonable written request from Executive or the Company to Tax
Counsel, or upon Tax Counsel's own initiative, Tax Counsel, at the Company's
expense, thereafter determines that Executive is required to make a payment of
any Excise Tax or any additional Excise Tax, as the case may be, Tax Counsel
shall, at the Company's expense, determine the amount of the Underpayment that
has occurred and any such Underpayment shall be promptly paid by the Company to
Executive.

                 (c)      The Company shall defend, hold harmless, and
indemnify Executive on a fully grossed-up after tax basis from and against any
and all claims, losses, liabilities, obligations, damages, impositions,
assessments, demands, judgements, settlements, costs and expenses (including
reasonable attorneys', accountants', and experts' fees and expenses) with
respect to any tax liability of Executive resulting from any Final
Determination (as defined in Section 4.10(j)) that any Payment is subject to
the Excise Tax.

                 (d)      If a party hereto receives any written or oral
communication with respect to any question, adjustment, assessment or pending
or threatened audit, examination, investigation or administrative, court or
other proceeding which, if pursued successfully, could result in or give rise
to a claim by Executive against the Company under this Section 4.10(d)
("Claim"), including, but not limited to, a claim for indemnification of
Executive by the Company under Section 4.10(c), then such party shall promptly
notify the other party hereto in writing of such Claim ("Tax Claim Notice").

                 (e)      If a Claim is asserted against Executive ("Executive
Claim"), Executive shall take or cause to be taken such action in connection
with contesting such Executive Claim as the Company shall reasonably request in
writing from time to time, including the retention of counsel and experts as
are reasonably designated by the Company (it being understood and agreed by the
parties hereto that the terms of any such retention shall expressly provide
that the Company shall be solely responsible for the payment of any and all
fees and disbursements of such counsel and any experts) and the execution of
powers of attorney, provided that:

                          (i)     within 30 calendar days after the Company
         receives or delivers, as the case may be, the Tax Claim Notice
         relating to such Executive Claim (or such earlier date that any
         payment of the taxes claimed is due from





                                                  19
<PAGE>   20
         Executive, but in no event sooner than five calendar days after the
         Company receives or delivers such Tax Claim Notice), the Company shall
         have notified Executive in writing ("Election Notice") that the
         Company does not dispute its obligations (including, but not limited
         to, its indemnity obligations) under this Agreement and that the
         Company elects to contest, and to control the defense or prosecution
         of, such Executive Claim at the Company's sole risk and sole cost and
         expense; and

                          (ii)    the Company shall have advanced to Executive
         on an interest-free basis, the total amount of the tax claimed in
         order for Executive, at the Company's request, to pay or cause to be
         paid the tax claimed, file a claim for refund of such tax and, subject
         to the provisions of the last sentence of Section 4.10(g), sue for a
         refund of such tax if such claim for refund is disallowed by the
         appropriate taxing authority (it being understood and agreed by the
         parties hereto that the Company shall only be entitled to sue for a
         refund and the Company shall not be entitled to initiate any
         proceeding in, for example, United States Tax Court) and shall
         indemnify and hold Executive harmless, on a fully grossed-up after tax
         basis, from any tax imposed with respect to such advance or with
         respect to any imputed income with respect to such advance; and

                          (iii)   the Company shall reimburse Executive for any
         and all costs and expenses resulting from any such request by the
         Company and shall indemnify and hold Executive harmless, on fully
         grossed-up after-tax basis, from any tax imposed as a result of such
         reimbursement.

                 (f)      Subject to the provisions of Section 4.10(e) hereof,
the Company shall have the right to defend or prosecute, at the sole cost,
expense and risk of the Company, such Executive Claim by all appropriate
proceedings, which proceedings shall be defended or prosecuted diligently by
the Company to a Final Determination; provided, however, that (i) the Company
shall not, without Executive's prior written consent, enter into any compromise
or settlement of such Executive Claim that would adversely affect Executive,
(ii) any request from the Company to Executive regarding any extension of the
statute of limitations relating to assessment, payment, or collection of taxes
for the taxable year of Executive with respect to which the contested issues
involved in, and amount of, the Executive Claim relate is limited solely to
such contested issues and amount, and (iii) the Company's control of any
contest or proceeding shall be limited to issues with respect to the Executive
Claim and Executive shall be entitled to settle or contest, in her sole and
absolute discretion, any other issue raised by the Internal Revenue Service or
any other taxing authority.  So long as the Company is diligently defending or
prosecuting such Executive Claim, Executive shall provide or cause to be
provided to the Company any information reasonably requested by the Company
that relates to such Executive Claim, and shall otherwise cooperate with the
Company and its representatives in good faith in order to contest effectively
such Executive Claim.  The Company shall keep Executive informed of all
developments and events relating to any such Executive Claim (including,
without limitation, providing to Executive copies of all written materials
pertaining to any such Executive Claim), and Executive or her authorized
representatives shall be entitled, at Executive's




                                                 20
<PAGE>   21
expense, to participate in all conferences, meetings and proceedings relating 
to any such Executive Claim.

                 (g)      If, after actual receipt by Executive of an amount of
a tax claimed (pursuant to an Executive Claim) that has been advanced by the
Company pursuant to Section 4.10(e)(ii) hereof, the extent of the liability of
the Company hereunder with respect to such tax claimed has been established by
a Final Determination, Executive shall promptly pay or cause to be paid to the
Company any refund actually received by, or actually credited to, Executive
with respect to such tax (together with any interest paid or credited thereon
by the taxing authority and any recovery of legal fees from such taxing
authority related thereto), except to the extent that any amounts are then due
and payable by the Company to Executive, whether under the provisions of this
Agreement or otherwise.  If, after the receipt by Executive of an amount
advanced by the Company pursuant to Section 4.10(e)(ii), a determination is
made by the Internal Revenue Service or other appropriate taxing authority that
Executive shall not be entitled to any refund with respect to such tax claimed
and the Company does not notify Executive in writing of its intent to contest
such denial of refund prior to the expiration of thirty days after such
determination, then such advance shall be forgiven and shall not be required to
be repaid and the amount of such advance shall offset, to the extent thereof,
the amount of any Gross-Up Payments and other payments required to be paid
hereunder.

                 (h)      With respect to any Executive Claim, if the Company
fails to deliver an Election Notice to Executive within the period provided in
Section 4.10(e)(i) hereof or, after delivery of such Election Notice, the
Company fails to comply with the provisions of Section 4.10(e)(ii) and (iii)
and (f) hereof, then Executive shall at any time thereafter have the right (but
not the obligation), at her election and in her sole and absolute discretion,
to defend or prosecute, at the sole cost, expense and risk of the Company, such
Executive Claim.  Executive shall have full control of such defense or
prosecution and such proceedings, including any settlement or compromise
thereof.  If requested by Executive, the Company shall cooperate, and shall
cause its affiliates to cooperate, in good faith with Executive and her
authorized representatives in order to contest effectively such Executive
Claim.  The Company may attend, but not participate in or control, any defense,
prosecution, settlement or compromise of any Executive Claim controlled by
Executive pursuant to this Section 4.10(h) and shall bear its own costs and
expenses with respect thereto.  In the case of any Executive Claim that is
defended or prosecuted by Executive, Executive shall, from time to time, be
entitled to current payment, on a fully grossed-up after tax basis, from the
Company with respect to costs and expenses incurred by Executive in connection
with such defense or prosecution.

                 (i)      In the case of any Executive Claim that is defended
or prosecuted to a Final Determination pursuant to the terms of this Section
4.10(i), the Company shall pay, on a fully grossed-up after tax basis, to
Executive in immediately available funds the full amount of any taxes arising
or resulting from or incurred in connection with such Executive Claim that have
not theretofore been paid by the Company to Executive, together with the costs
and expenses, on a fully grossed-up after tax basis, incurred in connection
therewith that have not theretofore been paid by the Company




                                                     21
<PAGE>   22
to Executive, within ten calendar days after such Final Determination. 
In the case of any Executive Claim not covered by the preceding sentence, the
Company shall pay, on a fully grossed-up after tax basis, to Executive in
immediately available funds the full amount of any taxes arising or resulting
from or incurred in connection with such Executive Claim at least ten calendar
days before the date payment of such taxes is due from Executive, except where
payment of such taxes is sooner required under the provisions of this Section
4.10(i), in which case payment of such taxes (and payment, on a fully
grossed-up after tax basis, of any costs and expenses required to be paid under
this Section 4.10(i) shall be made within the time and in the manner otherwise
provided in this Section 4.10(i).

                 (j)      For purposes of this Agreement, the term "Final
Determination" shall mean (A) a decision, judgment, decree or other order by a
court or other tribunal with appropriate jurisdiction, which has become final
and non-appealable; (B) a final and binding settlement or compromise with an
administrative agency with appropriate jurisdiction, including, but not limited
to, a closing agreement under Section 7121 of the Code; (C) any disallowance of
a claim for refund or credit in respect to an overpayment of tax unless a suit
is filed on a timely basis; or (D) any final disposition by reason of the
expiration of all applicable statutes of limitations.

                 (k)      For purposes of this Agreement, the terms "tax" and
"taxes" mean any and all taxes of any kind whatsoever (including, but not
limited to, any and all Excise Taxes, income taxes, and employment taxes),
together with any interest thereon, any  penalties, additions to tax, or
additional amounts with respect to such taxes and any interest in respect of
such penalties, additions to tax, or additional amounts.

                 (l)      For purposes of this Agreement, the terms "affiliate"
and "affiliates" mean, when used with respect to any entity, individual, or
other person, any other entity, individual, or other person which, directly or
indirectly, through one or more intermediaries controls, or is controlled by,
or is under common control with such entity, individual or person.  The term
"control" and derivations thereof when used in the immediately preceding
sentence means the ownership, directly or indirectly, of 50% or more of the
voting securities of an entity or other person or possessing the power to
direct or cause the direction of the management and policies of such entity or
other person, whether through the ownership of voting securities, by contract
or otherwise.

         4.11    Legal Fees and Expenses.  The Company shall defend, hold
harmless, and indemnify Executive on a fully grossed-up after tax basis from
and against any and all costs and expenses (including reasonable attorneys',
accountants' and experts' fees and expenses) incurred by Executive from time to
time as a result of any contest (regardless of the outcome) by the Company or
others contesting the validity or enforcement of, or liability under, any term
or provision of this Agreement, plus in each case interest at the applicable
federal rate provided for in Section 7872(f)(2)(B) of the Code.

         4.12    Non-exclusivity of Rights.  Nothing in this Agreement shall
prevent or limit Executive's continuing or future participation in any benefit,
bonus, incentive or other plan, program, arrangement or policy provided by the
Company or any of its affiliates (including, but not limited to, any plan,
program, arrangement or policy




                                                 22
<PAGE>   23
described in Section 2.1(c) hereof) and for which Executive and/or
Executive's family may qualify, nor shall anything herein limit or otherwise
affect such rights as Executive and/or Executive's family may have under any
other agreements with the Company or any of its affiliates.  Amounts which are
vested benefits or which Executive and/or Executive's family is otherwise
entitled to receive under any plan, program, arrangement, or policy of the
Company or any of its affiliates (including, but not limited to, any plan,
program, arrangement or policy described in Section 2.1(c) hereof) at or
subsequent to the date of termination of this Agreement shall be payable in
accordance with such plan, program, arrangement or policy.

         4.13    Full Settlement.  The Company's obligation to make the
payments provided for in this Agreement and otherwise to perform its
obligations hereunder shall not be affected by any set-off, counterclaim,
recoupment, defense or other claim, right or action which the Company may have
against Executive or others.  In no event shall Executive be obligated to seek
other employment or take any other action by way of mitigation of the amounts
payable to Executive under any of the provisions of this Agreement.

                                   ARTICLE V
                               GENERAL PROVISIONS

         5.1     Governing Law.  This Agreement shall be governed by and
construed in accordance with the laws of the State of Texas.

         5.2     Assignability.  This Agreement is personal to Executive and
without the prior written consent of the Company shall not be assignable by
Executive other than by will or the laws of descent and distribution.  This
Agreement shall inure to the benefit of and be enforceable by Executive's legal
representatives and heirs.  This Agreement shall inure to the benefit of and be
binding upon the Company and its successors and assigns.  The Company shall
require any corporation, entity, individual or other person who is the
successor (whether direct or indirect, by purchase, merger, consolidation,
reorganization, or otherwise) to all or substantially all of the business or
assets of the Company to expressly assume and agree to perform, by a written
agreement in form and substance satisfactory to Executive, all of the
obligations of the Company under this Agreement.  As used in this Agreement,
the term "Company" shall mean the Company as hereinbefore defined and any
successor to its business and/or assets as aforesaid which assumes and agrees
to perform this Agreement by operation of law, written agreement, or otherwise.

         5.3     Withholding.  The Company may withhold from any amounts
payable under this Agreement such federal, state or local taxes as shall be
required to be withheld pursuant to any applicable law or regulation.

         5.4     Entire Agreement.  This Agreement constitutes the entire
agreement and understanding between Executive and the Company and supersedes
any prior agreements or understandings, whether written or oral, with respect
to the subject matter hereof.  Except as may be otherwise provided herein, this
Agreement may not




                                                    23
<PAGE>   24
be amended or modified except by subsequent written agreement executed by both 
parties hereto.

         5.5     Multiple Counterparts.  This Agreement may be executed in
multiple counterparts, each of which shall constitute an original, but all of
which together shall constitute one Agreement.

         5.6     Notices.  Any notice provided for in this Agreement shall be
deemed delivered upon deposit in the United States mails, registered or
certified mail, addressed to the party to whom directed at the addresses set
forth below or at such other addresses as may be substituted therefor by notice
given hereunder.  Notice given by any other means must be in writing and shall
be deemed delivered only upon actual receipt.

                 If to the Company:

                 National Convenience Stores Incorporated
                 100 Waugh Drive
                 Houston, Texas  77007
                 Attention:  General Counsel

                 If to Executive:

                 Janice E. Bryant
                 7814 Beaver Lake Court
                 Humble, Texas  77346

         5.7     Waiver.  The waiver of any breach of any term or condition of
this Agreement shall not be deemed to constitute the waiver of any breach of
the same or any other term or condition of this Agreement.

         5.8     Severability.  In the event any provision of this Agreement is
found to be unenforceable or invalid, such provision shall be severable from
this Agreement and shall not effect the enforceability or validity of any other
provision of this Agreement.





                                                  24
<PAGE>   25
         IN WITNESS WHEREOF, the parties have executed this Agreement as of the
Execution Date, but effective as of the Effective Date.

                                      NATIONAL CONVENIENCE STORES
                                            INCORPORATED


                                      By: /s/ A. J. GALLERANO
                                          ---------------------------------- 
                                          J. Gallerano
                                          Senior Vice President -
                                          General Counsel and Secretary

                                                                   "COMPANY"



                                           /s/ JANICE E. BRYANT
                                      --------------------------------------  
                                           Janice E. Bryant

                                                                 "EXECUTIVE"





                                                  25


<PAGE>   1
                                                                      EXHIBIT 11


           NATIONAL CONVENIENCE STORES INCORPORATED AND SUBSIDIARIES
                       COMPUTATION OF EARNINGS PER SHARE

<TABLE>
<CAPTION>
                                                                                 Reorganized Company                
                                                                ---------------------------------------------------------
                                                                                                          Period from
                                                                                                            Inception
                                                                  Year Ended           Year Ended      (March 1, 1993) to
                                                                June 30, 1995        June 30, 1994      June 30, 1993 (1)
                                                                -------------        -------------      -----------------
<S>                                                                 <C>                 <C>                    <C>
Primary Earnings Per Share:
-------------------------- 

Net Income  . . . . . . . . . . . . . . . . . . . . . .             $5,292,000          $6,835,000             $4,389,000
                                                                    ==========          ==========             ==========
Average Common and Common
    Stock Equivalents:
       Average shares outstanding . . . . . . . . . . .              6,050,000           6,015,000              6,000,000
       Common stock equivalents - assumed
           exercise of options  . . . . . . . . . . . .                  4,000             259,000                276,000
                                                                    ----------          ----------             ----------
Average Common and Common
    Stock Equivalents . . . . . . . . . . . . . . . . .              6,054,000           6,274,000              6,276,000
                                                                    ==========          ==========             ==========

Primary Earnings Per Share  . . . . . . . . . . . . . .             $     0.87          $     1.09             $     0.70
                                                                    ==========          ==========             ==========


Fully Diluted Earnings Per Share:
-------------------------------- 

Net Income  . . . . . . . . . . . . . . . . . . . . . .             $5,292,000          $6,835,000             $4,389,000
                                                                    ==========          ==========             ==========
Average Common and Common
    Stock Equivalents:
       Average shares outstanding . . . . . . . . . . .              6,050,000           6,015,000              6,000,000
       Common stock equivalents - assumed
           exercise of options  . . . . . . . . . . . .                 11,000             259,000                291,000
                                                                    ----------          ----------             ----------
Average Common and Common
    Stock Equivalents . . . . . . . . . . . . . . . . .              6,061,000           6,274,000              6,291,000
                                                                    ==========          ==========             ==========

Fully Diluted Earnings Per Share  . . . . . . . . . . .             $     0.87          $     1.09             $     0.70
                                                                    ==========          ==========             ==========
</TABLE>


(1) Represents earnings per share calculations of the Reorganized Company since
    March 1, 1993.  Earnings per share calculations for the Predecessor Company
    are not presented because they are not meaningful as a result of the
    confirmation of the Plan of Reorganization and adoption of fresh-start
    reporting effective March 1, 1993 (see Note 10 of the Notes to Consolidated
    Financial Statements).

<PAGE>   1
                                                                      EXHIBIT 21



                                  SUBSIDIARIES


The following table sets forth all of the subsidiaries of National Convenience
Stores Incorporated at June 30, 1995, which are wholly-owned by the Company and
are included in the Consolidated Financial Statements:


<TABLE>
<CAPTION>
                                                                         Jurisdiction
                                                                             of
       Subsidiary                                                       Incorporation
       ----------                                                       -------------
<S>                                                                        <C>
Kempco Petroleum Company  . . . . . . . . . . . . . . . . . . .              Texas
National Money Orders, Inc  . . . . . . . . . . . . . . . . . .              Texas
Stop N Go Markets of Texas, Inc . . . . . . . . . . . . . . . .              Texas
Stop N Go Markets of Georgia, Inc.  . . . . . . . . . . . . . . .          Georgia
Texas Super Duper Markets, Inc  . . . . . . . . . . . . . . . .              Texas
Schepps Food Stores, Inc  . . . . . . . . . . . . . . . . . . .              Texas
</TABLE>

<PAGE>   1
                                                                  EXHIBIT 24


                               POWER OF ATTORNEY




         KNOW ALL MEN BY THESE PRESENTS, that the undersigned, a director of
National Convenience Stores Incorporated (the "Company"), does hereby
constitute and appoint A. J. Gallerano their true and lawful attorney, to
execute in their name, place and stead in such capacity or capacities (whether
on behalf of the Company, or otherwise), the Company's Annual Report on Form
10-K for the year ended June 30, 1995, to be filed by the Company under the
Securities and Exchange Act of 1934, and generally to perform all things
necessary to be done in the premises as fully and effectually in all respects
as they could do if personally present.

         IT WITNESS WHEREOF, the undersigned has signed their name hereto on
the date set forth opposite their name.




Date:  9/12/95                                     By:  RICHARD C. STEADMAN
                                                        --------------------
                                                        Richard C. Steadman
<PAGE>   2
                                                                      EXHIBIT 24


                               POWER OF ATTORNEY




         KNOW ALL MEN BY THESE PRESENTS, that the undersigned, a director of
National Convenience Stores Incorporated (the "Company"), does hereby
constitute and appoint A. J. Gallerano their true and lawful attorney, to
execute in their name, place and stead in such capacity or capacities (whether
on behalf of the Company, or otherwise), the Company's Annual Report on Form
10-K for the year ended June 30, 1995, to be filed by the Company under the
Securities and Exchange Act of 1934, and generally to perform all things
necessary to be done in the premises as fully and effectually in all respects
as they could do if personally present.

         IT WITNESS WHEREOF, the undersigned has signed their name hereto on
the date set forth opposite their name.




Date:   9/11/95                                By: DUNBAR N. CHAMBERS, JR.
                                                   --------------------------
                                                   Dunbar N. Chambers, Jr.
<PAGE>   3
                                                                      EXHIBIT 24

                               POWER OF ATTORNEY




         KNOW ALL MEN BY THESE PRESENTS, that the undersigned, a director of
National Convenience Stores Incorporated (the "Company"), does hereby
constitute and appoint A. J. Gallerano their true and lawful attorney, to
execute in their name, place and stead in such capacity or capacities (whether
on behalf of the Company, or otherwise), the Company's Annual Report on Form
10-K for the year ended June 30, 1995, to be filed by the Company under the
Securities and Exchange Act of 1934, and generally to perform all things
necessary to be done in the premises as fully and effectually in all respects
as they could do if personally present.

         IT WITNESS WHEREOF, the undersigned has signed their name hereto on
the date set forth opposite their name.




Date:   9/9/95                                By: CHARLES J. LUELLEN
                                                  --------------------------
                                                  Charles J. Luellen
<PAGE>   4
                                                                      EXHIBIT 24


                               POWER OF ATTORNEY




         KNOW ALL MEN BY THESE PRESENTS, that the undersigned, a director of
National Convenience Stores Incorporated (the "Company"), does hereby
constitute and appoint A. J. Gallerano their true and lawful attorney, to
execute in their name, place and stead in such capacity or capacities (whether
on behalf of the Company, or otherwise), the Company's Annual Report on Form
10-K for the year ended June 30, 1995, to be filed by the Company under the
Securities and Exchange Act of 1934, and generally to perform all things
necessary to be done in the premises as fully and effectually in all respects
as they could do if personally present.

         IT WITNESS WHEREOF, the undersigned has signed their name hereto on
the date set forth opposite their name.




Date:   9/18/95                                   By: LIONEL SOSA
                                                      ----------------------
                                                      Lionel Sosa
<PAGE>   5
                                                                      EXHIBIT 24


                               POWER OF ATTORNEY




         KNOW ALL MEN BY THESE PRESENTS, that the undersigned, a director of
National Convenience Stores Incorporated (the "Company"), does hereby
constitute and appoint A. J. Gallerano their true and lawful attorney, to
execute in their name, place and stead in such capacity or capacities (whether
on behalf of the Company, or otherwise), the Company's Annual Report on Form
10-K for the year ended June 30, 1995, to be filed by the Company under the
Securities and Exchange Act of 1934, and generally to perform all things
necessary to be done in the premises as fully and effectually in all respects
as they could do if personally present.

         IT WITNESS WHEREOF, the undersigned has signed their name hereto on
the date set forth opposite their name.



Date:    9/8/95                             By: RAYMOND W. OELAND, JR.
                                                --------------------------
                                                Raymond W. Oeland, Jr.
<PAGE>   6
                                                                      EXHIBIT 24


                               POWER OF ATTORNEY




         KNOW ALL MEN BY THESE PRESENTS, that the undersigned, a director of
National Convenience Stores Incorporated (the "Company"), does hereby
constitute and appoint A. J. Gallerano their true and lawful attorney, to
execute in their name, place and stead in such capacity or capacities (whether
on behalf of the Company, or otherwise), the Company's Annual Report on Form
10-K for the year ended June 30, 1995, to be filed by the Company under the
Securities and Exchange Act of 1934, and generally to perform all things
necessary to be done in the premises as fully and effectually in all respects
as they could do if personally present.

         IT WITNESS WHEREOF, the undersigned has signed their name hereto on
the date set forth opposite their name.




Date:     9/11/95                               By: ROBERT B. STOBAUGH
                                                    ------------------------
                                                    Robert B. Stobaugh
<PAGE>   7
                                                                      EXHIBIT 24

                               POWER OF ATTORNEY




         KNOW ALL MEN BY THESE PRESENTS, that the undersigned, a director of
National Convenience Stores Incorporated (the "Company"), does hereby
constitute and appoint A. J. Gallerano their true and lawful attorney, to
execute in their name, place and stead in such capacity or capacities (whether
on behalf of the Company, or otherwise), the Company's Annual Report on Form
10-K for the year ended June 30, 1995, to be filed by the Company under the
Securities and Exchange Act of 1934, and generally to perform all things
necessary to be done in the premises as fully and effectually in all respects
as they could do if personally present.

         IT WITNESS WHEREOF, the undersigned has signed their name hereto on
the date set forth opposite their name.




Date:    9/12/95                               By:  WILLIAM KEY WILDE
                                                    -----------------------
                                                    William Key Wilde

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
consolidated financial statements and related notes of National Convenience
Stores Incorporated and Subsidiaries for the year ended June 30, 1995 and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1995
<PERIOD-START>                             JUL-01-1994
<PERIOD-END>                               JUN-30-1995
<CASH>                                      32,075,000
<SECURITIES>                                         0
<RECEIVABLES>                                4,718,000
<ALLOWANCES>                                         0
<INVENTORY>                                 36,555,000
<CURRENT-ASSETS>                            81,476,000
<PP&E>                                     189,658,000
<DEPRECIATION>                              27,150,000
<TOTAL-ASSETS>                             284,324,000
<CURRENT-LIABILITIES>                       73,686,000
<BONDS>                                     90,256,000
<COMMON>                                        61,000
                                0
                                          0
<OTHER-SE>                                  79,979,000
<TOTAL-LIABILITY-AND-EQUITY>               284,324,000
<SALES>                                    906,023,000
<TOTAL-REVENUES>                           906,023,000
<CGS>                                      683,037,000
<TOTAL-COSTS>                              848,566,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           7,886,000
<INCOME-PRETAX>                              9,175,000
<INCOME-TAX>                                 3,883,000
<INCOME-CONTINUING>                          5,292,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 5,292,000
<EPS-PRIMARY>                                      .87
<EPS-DILUTED>                                      .87
        

</TABLE>


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