MCDONALDS CORP
10-Q, 1996-11-13
EATING PLACES
Previous: MARSH & MCLENNAN COMPANIES INC, 10-Q, 1996-11-13
Next: MCDONNELL DOUGLAS CORP, 10-Q, 1996-11-13





     <PAGE> 1

                                      FORM 10-Q

                         SECURITIES AND EXCHANGE COMMISSION

                               Washington, D.C. 20549



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


                  For the quarterly period ended September 30, 1996

                                         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 1-5231   ----------    ----------
                            ------

                               McDONALD'S CORPORATION
                -----------------------------------------------------
               (Exact name of registrant as specified in its charter)

                     DELAWARE                               36-2361282
          -------------------------------              -------------------
          (State or other jurisdiction of               (I.R.S. Employer
          incorporation or organization)               Identification No.)

      McDonald's Plaza, Oak Brook, Illinois                   60521
     ----------------------------------------               ----------
     (Address of principal executive offices)               (Zip Code)

         (Registrant's telephone number, including area code) (630) 623-3000

           --------------------------------------------------------------
           Former name, former address and former fiscal year, if changed
                                 since last report.)

     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
                ---     ---

                                     697,713,217
                          ---------------------------------
                          (Number of shares of common stock
                        outstanding as of September 30, 1996)<PAGE>

     <PAGE> 2


                               McDONALD'S CORPORATION
                               ----------------------

                                        INDEX
                                        -----


                                                              Page Reference
       Part I.    Financial Information

                  Item 1 - Financial Statements

                     Condensed consolidated balance sheet,
                     September 30, 1996 (unaudited) and
                     December 31, 1995                               3

                     Condensed consolidated statement of
                     income (unaudited), nine months and
                     third quarters ended September 30, 1996
                     and 1995                                        4

                     Condensed consolidated statement of
                     cash flows (unaudited), nine months and
                     third quarters ended September 30, 1996
                     and 1995                                        5

                     Financial comments (unaudited)                  6

                  Item 2 - Management's Discussion and
                           Analysis of Financial Condition
                           and Results of Operations                 7

       Part II.   Other Information

                  Item 6 - Exhibits and Reports on Form 8-K         16

                      (a) Exhibits
                          The exhibits listed in the
                          accompanying Exhibit Index are
                          filed as part of this report              16

                      (b) Reports on Form 8-K                       20

       Signature                                                    21<PAGE>

     <PAGE> 3

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

     Item 1.  Financial Statements
     -----------------------------
     <TABLE>
     CONDENSED CONSOLIDATED BALANCE SHEET
     <CAPTION>
                                              (unaudited)
     Dollars in millions                   September 30, 1996  December 31, 1995
     ---------------------------------------------------------------------------
     <S>                                       <C>                 <C>
     ASSETS
     CURRENT ASSETS
     Cash and equivalents                      $   255.5           $   334.8
     Accounts receivable                           434.1               377.3
     Notes receivable                               35.1                36.3
     Inventories, at cost, not in excess
       of market                                    61.0                58.0
     Prepaid expenses and other current 
       assets                                      170.1               149.4
     ---------------------------------------------------------------------------
          TOTAL CURRENT ASSETS                     955.8               955.8
     ---------------------------------------------------------------------------
     OTHER ASSETS AND DEFERRED CHARGES           1,112.0             1,112.7
     ---------------------------------------------------------------------------
     PROPERTY AND EQUIPMENT
     Property and equipment, at cost            18,468.7            17,137.6
     Accumulated depreciation and 
       amortization                             (4,660.3)           (4,326.3)
     ---------------------------------------------------------------------------
          NET PROPERTY AND EQUIPMENT            13,808.4            12,811.3
     ---------------------------------------------------------------------------
     INTANGIBLE ASSETS-NET                         666.9               534.8
     ---------------------------------------------------------------------------
     TOTAL ASSETS                              $16,543.1           $15,414.6
     ===========================================================================
     LIABILITIES AND SHAREHOLDERS' EQUITY
     CURRENT LIABILITIES
     Notes payable                             $   497.2           $   413.0
     Accounts payable                              446.5               564.3
     Income taxes                                  120.1                55.4
     Other taxes                                   127.3               127.1
     Accrued interest                               99.3               117.4
     Other accrued liabilities                     371.2               352.5
     Current maturities of long-term debt          105.4               165.2
     ---------------------------------------------------------------------------
          TOTAL CURRENT LIABILITIES              1,767.0             1,794.9
     ---------------------------------------------------------------------------
     LONG-TERM DEBT                              4,618.3             4,257.8
     OTHER LONG-TERM LIABILITIES AND
       MINORITY INTERESTS                          709.8               664.7
     DEFERRED INCOME TAXES                         893.6               835.9<PAGE>
     SHAREHOLDERS' EQUITY
     Preferred stock, no par value; 
       authorized - 165.0 million shares; 
       issued - 7.2 thousand                       358.0               358.0
     Common stock, 1996-$.01 par;
       1995-no par value; authorized,
       1996-3.5 billion shares;
       1995-1.25 billion shares;
       issued-830.3 million                          8.3                92.3
     Additional paid-in capital                    548.0               387.4
     Guarantee of ESOP notes                      (213.6)             (214.2)
     Retained earnings                          10,822.0             9,831.3
     Foreign currency translation 
       adjustment                                 (144.1)              (87.1)
     ---------------------------------------------------------------------------
                                                11,378.6            10,367.7
     ---------------------------------------------------------------------------
     Common stock in treasury, at cost; 
       132.6 and 130.6 million shares           (2,824.2)           (2,506.4)
     ---------------------------------------------------------------------------
          TOTAL SHAREHOLDERS' EQUITY             8,554.4             7,861.3
     ---------------------------------------------------------------------------
     TOTAL LIABILITIES AND SHAREHOLDERS' 
       EQUITY                                  $16,543.1           $15,414.6
     ===========================================================================

     See accompanying Financial comments.
     /TABLE
<PAGE>

 <PAGE> 4
 <TABLE>
 CONDENSED CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
 <CAPTION>

 Dollars in millions, except         Nine Months Ended        Quarters Ended
 per common share data                 September 30            September 30
                                     1996        1995        1996        1995
 ------------------------------------------------------------------------------
 <S>                               <C>         <C>         <C>         <C>
 REVENUES
 Sales by Company-operated
   restaurants                     $5,565.2    $5,051.3    $1,965.6    $1,811.9
 Revenues from franchised
   restaurants                      2,299.7     2,157.7       808.2       768.2
 ------------------------------------------------------------------------------
   TOTAL REVENUES                   7,864.9     7,209.0     2,773.8     2,580.1
 ------------------------------------------------------------------------------
 OPERATING COSTS AND EXPENSES
 Company-operated restaurants       4,524.5     4,070.9     1,582.1     1,448.0
 Franchised restaurants-
   occupancy expenses                 420.1       377.7       142.2       131.7
 General, administrative and
   selling expenses                   985.4       894.9       347.9       314.1
 Other operating (income)
   expense-net                        (83.7)      (89.7)      (42.4)      (35.8)
 ------------------------------------------------------------------------------
   TOTAL OPERATING COSTS
     AND EXPENSES                   5,846.3     5,253.8     2,029.8     1,858.0
 ------------------------------------------------------------------------------
 OPERATING INCOME                   2,018.6     1,955.2       744.0       722.1
 ------------------------------------------------------------------------------
 Interest expense                     252.3       252.5        84.7        86.1
 Nonoperating income
   (expense)-net                      (38.8)      (73.2)       (9.4)      (26.5)
 ------------------------------------------------------------------------------
 INCOME BEFORE PROVISION FOR
   INCOME TAXES                     1,727.5     1,629.5       649.9       609.5
 ------------------------------------------------------------------------------
 Provision for income taxes           564.9       569.0       209.3       209.4
 ------------------------------------------------------------------------------
 NET INCOME                        $1,162.6    $1,060.5    $  440.6    $  400.1
 ==============================================================================
 NET INCOME PER COMMON
   SHARE                           $   1.63    $   1.46    $   0.62    $   0.56
 ------------------------------------------------------------------------------
 Weighted average common shares
   outstanding                        699.1       699.6       697.8       698.4
 ------------------------------------------------------------------------------
 See accompanying Financial comments.
 /TABLE
<PAGE>

 <PAGE> 5
 <TABLE>
 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)


 <CAPTION>
                                          Nine Months Ended     Quarters Ended
                                             September 30        September 30
 Dollars in millions                        1996      1995      1996      1995
 -------------------------------------------------------------------------------
 <S>                                     <C>        <C>         <C>      <C>
 OPERATING ACTIVITIES
 Net income                              $1,162.6   $1,060.5    $440.6   $400.1
 Adjustments to reconcile to cash
 provided by operations
   Depreciation and amortization            546.7      521.8     175.1    175.9
   Changes in operating working
   capital items                             12.7       72.3     106.7    153.0
   Other                                      0.5      (34.4)    (20.7)   (51.1)
 -------------------------------------------------------------------------------
     CASH PROVIDED BY OPERATIONS          1,722.5    1,620.2     701.7    677.9
 -------------------------------------------------------------------------------
 INVESTING ACTIVITIES
 Property and equipment expenditures     (1,599.2)  (1,380.7)   (614.7)  (587.8)
 Purchases and sales of restaurant
 businesses and sales of other property      37.4       72.5      20.0     52.3
 Other                                     (218.8)    (120.2)   (132.1)   (35.7)
 -------------------------------------------------------------------------------
     CASH USED FOR INVESTING ACTIVITIES  (1,780.6)  (1,428.4)   (726.8)  (571.2)
 -------------------------------------------------------------------------------
 FINANCING ACTIVITIES
 Notes payable and long-term
 financing issuances and repayments         463.0      350.3     150.2    123.5
 Treasury stock purchases                  (395.5)    (284.1)   (156.0)  (195.0)
 Common and preferred stock dividends      (172.6)    (170.6)    (60.6)   (56.2)
 Other                                       83.9       50.3       1.3     19.6
 -------------------------------------------------------------------------------
    CASH USED FOR FINANCING ACTIVITIES      (21.2)     (54.1)    (65.1)  (108.1)
 -------------------------------------------------------------------------------
 CASH AND EQUIVALENTS INCREASE
 (DECREASE)                                 (79.3)     137.7     (90.2)    (1.4)
 -------------------------------------------------------------------------------
 Cash and equivalents at beginning of
 period                                     334.8      179.9     345.7    319.0
 -------------------------------------------------------------------------------
 CASH AND EQUIVALENTS AT END OF PERIOD     $255.5     $317.6    $255.5   $317.6
 ===============================================================================
 See accompanying Financial comments.
 /TABLE
<PAGE>

     <PAGE> 6
     FINANCIAL COMMENTS (UNAUDITED)

     BASIS OF PRESENTATION
     The accompanying condensed consolidated financial statements should be
     read in conjunction with the consolidated financial statements in the
     Company's 1995 Annual Report to Shareholders. In the opinion of the
     Company, all adjustments (consisting of normal recurring accruals)
     necessary for a fair presentation have been included.
       The results of operations of restaurant businesses purchased and
     sold were not material to the condensed consolidated financial
     statements for periods prior to purchase and sale.

     NET INCOME PER COMMON SHARE
     Net income per common share was computed using net income, reduced by
     preferred stock cash dividends (net of tax) of $20.7 and $31.8 million
     for the first nine months of 1996 and 1995, and $6.9 and $8.0 million
     for the third quarters of 1996 and 1995, respectively. In addition,
     net income per common share for the first nine months of 1995 was
     reduced by $4.3 million for the one-time effect of the exchange of
     preferred stock for debt completed in June 1995. Adjusted net income
     was divided by the weighted average shares of common stock
     outstanding: 699.1 and 699.6 million for the nine months ended
     September 30, 1996 and 1995, and 697.8 and 698.4 million for the third
     quarters of 1996 and 1995, respectively. During 1995, shares of Series
     B and C Preferred Stock were converted into 8.7 million common shares.
     Including the effect of potentially dilutive securities, fully diluted
     earnings per common share amounts were $1.59 and $1.42 for the nine
     months ended September 30, 1996 and 1995, and $0.61 and $0.55 for the
     third quarters of 1996 and 1995, respectively.

     CAPITAL STOCK
     In May 1996, the shareholders of the Company approved an increase in
     the total number of authorized shares of Common Stock from 1.25
     billion shares with no par value to 3.5 billion shares with $.01 par
     value. The change in par value did not affect any of the existing
     rights of shareholders and has been recorded as an adjustment to
     additional paid-in capital and common stock.

     NEW ACCOUNTING STANDARD - ASSET IMPAIRMENT
     The Company adopted Statement of Financial Accounting Standard No.
     121, Accounting for the Impairment of Long-Lived Assets and for Long-
     Lived Assets to be Disposed of, in the first quarter 1996. This
     statement requires impairment losses be recognized for long-lived
     assets, whether these assets are held for disposal or continue to be
     used in operations, when indicators of impairment are present and the
     fair value of assets are estimated to be less than carrying amounts.
     The fair value of assets was based on projected future cash flows. The
     adoption of this standard resulted in a $16 million noncash pre-tax
     charge in first quarter 1996 to other operating (income) expense,
     equivalent to 2 cents per common share, related to restaurant sites in
     Mexico.<PAGE>

     <PAGE> 7
     Item 2.  Management's Discussion And Analysis Of Financial Condition
     --------------------------------------------------------------------
     And Results Of Operations
     -------------------------
     <TABLE>
     INCREASES (DECREASES) IN OPERATING RESULTS OVER 1995

     <CAPTION>

     Dollars in millions, except           Nine Months         Third Quarter
     per common share data             Ended September 30   Ended September 30
     -------------------------------------------------------------------------
     <S>                               <C>          <C>       <C>        <C>
     SYSTEMWIDE SALES                  $1,348.1      6%       $419.5      5%
     -------------------------------------------------------------------------
     REVENUES
     Sales by Company-operated
       restaurants                       $513.9     10%       $153.7      8%
     Revenues from franchised
       restaurants                        142.0      7          40.0      5
     -------------------------------------------------------------------------
       TOTAL REVENUES                     655.9      9         193.7      8
     -------------------------------------------------------------------------
     OPERATING COSTS AND EXPENSES
     Company-operated restaurants         453.6     11         134.1      9
     Franchised restaurants-
       occupancy costs                     42.4     11          10.5      8
     General, administrative
       and selling expenses                90.5     10          33.8     11
     Other operating (income)
       expense-net                          6.0     (7)         (6.6)    18
     -------------------------------------------------------------------------
       TOTAL OPERATING COSTS
       AND EXPENSES                       592.5     11         171.8      9
     -------------------------------------------------------------------------
     OPERATING INCOME                      63.4      3          21.9      3
     -------------------------------------------------------------------------
     Interest expense                      (0.2)     0          (1.4)    (2)
     Nonoperating income
       (expense)-net                       34.4    (47)         17.1    (65)
     -------------------------------------------------------------------------
     INCOME BEFORE PROVISION FOR
       INCOME TAXES                        98.0      6          40.4      7
     -------------------------------------------------------------------------
     Provision for income taxes            (4.1)    (1)         (0.1)     0
     -------------------------------------------------------------------------
     NET INCOME                          $102.1     10%        $40.5     10%
     =========================================================================
     NET INCOME PER COMMON
       SHARE                             $  .17     12%        $ .06     11%
     -------------------------------------------------------------------------
     /TABLE
<PAGE>

     <PAGE> 8
     CONSOLIDATED OPERATING RESULTS
     Net income and net income per common share increased 10 and 12 percent
     for the nine months, respectively, and 10 and 11 percent for the
     quarter, respectively.  Excluding the noncash charge for the adoption
     of SFAS 121, net income and net income per common share increased 11
     and 13 percent for the nine months, respectively.  In the first nine
     months of 1996, the Company repurchased about $390 million of its
     common stock.
       Systemwide sales represent sales by Company-operated, franchised
     and affiliated restaurants.  Total revenues consist of sales by
     Company-operated restaurants and fees from restaurants operated by
     franchisees and affiliates.  These fees are based upon a percent of
     sales with specified minimum payments.  The increases in sales and
     revenues for both periods were due to worldwide expansion, offset in
     part by negative comparable sales and weaker foreign currencies.
     ----------------------------------------------------------------------
     SYSTEMWIDE RESTAURANT ADDITIONS         Nine Months        Quarters
                                                Ended             Ended
                                            September 30      September 30
                                            1996     1995     1996     1995
     ----------------------------------------------------------------------
     Traditional restaurants
       U.S.                                  319      326      136      142
       Outside of the U.S.                   878      568      450      250
     ----------------------------------------------------------------------
          Total traditional restaurant     1,197      894      586      392
          additions
     ----------------------------------------------------------------------
     Satellite restaurants
       U.S.                                  165      389       35      150
       Outside of the U.S.                   249      170      107       77
     ----------------------------------------------------------------------
          Total satellite restaurant         414      559      142      227
          additions
     ----------------------------------------------------------------------
     Systemwide restaurants
       U.S.                                  484      715      171      292
       Outside of the U.S.                 1,127      738      557      327
     ----------------------------------------------------------------------
          Systemwide restaurant            1,611    1,453      728      619
          additions
     ----------------------------------------------------------------------
     TRADITIONAL RESTAURANTS UNDER CONSTRUCTION             At September 30
                                                              1996     1995
     ----------------------------------------------------------------------
       U.S.                                                    191      203
       Outside of the U.S.                                     396      313
     ----------------------------------------------------------------------
          Total traditional restaurants under construction     587      516
     ----------------------------------------------------------------------<PAGE>

     <PAGE> 9
       Franchised margin dollars comprised about two-thirds of the
     combined operating margins, the same as in the prior year.  Franchised
     margins as a percent of applicable revenues declined for both periods.
     This decline reflected negative comparable sales and a higher
     proportion of leased sites which have financing costs embedded in rent
     expense, contrasted with owned sites whose financing costs are
     reflected in interest expense. Company-operated margins as a percent
     of sales decreased for both periods as food & paper and payroll costs
     were relatively flat, while occupancy & other operating costs
     increased as a percent of sales.
     -----------------------------------------------------------------------
     CONSOLIDATED OPERATING MARGINS     Nine Months Ended    Quarters Ended
                                           September 30       September 30
                                          1996      1995     1996     1995
     -----------------------------------------------------------------------
     In millions of dollars
     Company-operated                   $1,040.7  $  980.4   $383.5   $363.9
     Franchised                          1,879.6   1,780.0    666.0    636.5
     As a percent of sales/revenues
     Company-operated                       18.7      19.4     19.5     20.1
     Franchised                             81.7      82.5     82.4     82.9
     -----------------------------------------------------------------------
       The increases in general, administrative & selling expenses were
     primarily due to strategic global spending to support the Convenience,
     Value and Execution Strategies including new country development and
     new U.S. food taste initiatives.
       The increases in consolidated operating income primarily reflected
     higher combined operating margin dollars, partially offset by higher
     general, administrative & selling expenses and lower other operating
     income for the nine months.
       Other operating (income) expense--net is composed of transactions
     related to franchising and the foodservice business, the details of
     which are shown in the following chart. The decrease in equity in
     earnings for the nine months occurred primarily because of
     nonrecurring income items recognized in 1995, partially offset by
     stronger operating results from affiliates.  A weaker Japanese Yen
     contributed to the decreases for both periods. The increase in other
     expenses for the nine months reflected the $16 million noncash charge
     related to the adoption of SFAS 121 recorded in the first quarter of
     1996 and increased provisions for property dispositions. The decrease
     in other expenses for the quarter reflected lower provisions for
     property dispositions.
     ------------------------------------------------------------------------
     OTHER OPERATING (INCOME)        Nine Months Ended       Quarters Ended
     EXPENSE-NET                        September 30          September 30
     In millions of dollars            1996       1995       1996      1995
     ------------------------------------------------------------------------
     Gains on sales of restaurant
     businesses                      $(57.1)    $(45.0)    $(14.8)    $(16.6)
     Equity in earnings of
     unconsolidated affiliates        (60.8)     (75.9)     (26.4)     (28.2)
     Other                             34.2       31.2       (1.2)       9.0
     ------------------------------------------------------------------------
     Other operating (income)
     expense--net                    $(83.7)    $(89.7)    $(42.4)    $(35.8)
     ========================================================================<PAGE>

     <PAGE> 10
       The decreases in interest expense were due to lower average
     interest rates and weaker foreign currencies, partially offset by
     higher debt levels.
       Nonoperating income (expense) was impacted by lower losses
     associated with the Company's investment in Discovery Zone common
     stock, as the carrying value of this investment was reduced to zero in
     the first quarter of 1996.  Nonoperating income (expense) also
     reflected translation gains in 1996 compared to translation losses in
     1995.
       The effective income tax rate was 32.7 percent for the first nine
     months of 1996, compared to 34.9 percent for the first nine months of
     1995 and 34.2 percent for the year 1995.  The 1996 decrease was
     primarily due to lower taxes related to foreign operations.  For the
     year, the Company expects the effective tax rate to be about 32.5
     percent.

     U.S. OPERATING RESULTS
     Restaurant expansion was responsible for increasing U.S. sales as we
     added 899 restaurants in the last 12 months.  Comparable U.S. sales
     were negative for both periods reflecting an extremely competitive
     U.S. operating environment, and at times, difficult comparisons and
     severe weather.  The U.S. business continued its emphasis on value and
     customer satisfaction in the form of Extra Value Meals, Happy Meals
     and the three-tier value program as well as through promotions like
     "When the U.S. Wins, You Win" in July and Walt Disney World 25th
     Anniversary collector glasses in September.

     ----------------------------------------------------------------------
     U.S. OPERATING RESULTS            Nine Months Ended    Quarters Ended
                                          September 30       September 30
                                        1996      1995      1996      1995
     ----------------------------------------------------------------------
     Percent increase/(decrease)
     Sales                                 3         7         2         5
     Revenues                              3         8         1         6
     Operating income                     (3)        3        (5)        2
     ----------------------------------------------------------------------
     As a percent of sales/revenues
     Company-operated margins           16.8      17.8      16.8      18.3
     Franchised margins                 81.7      82.7      82.1      82.6
     ----------------------------------------------------------------------

       The decreases in U.S. operating income for both periods reflected
     lower Company-operated margin dollars and higher general,
     administrative & selling expenses, partially offset by higher
     franchised margin dollars.  Higher other operating expenses also
     contributed to the nine month decrease.
       The declines in Company-operated margins as a percent of sales
     primarily resulted from higher payroll and occupancy & other operating
     expenses, partially offset by lower food & paper costs.  The declines
     in franchised margins as a percent of revenues were due to negative
     comparable sales and increased rent expense reflecting a higher
     proportion of leased sites resulting from accelerated expansion.<PAGE>

     <PAGE> 11
     OPERATING RESULTS OUTSIDE OF THE U.S.
     Expansion was primarily responsible for sales increases outside of the
     U.S., offset in part by weaker foreign currencies.  The difference
     between the percentage increase in sales and revenues for both periods
     is primarily due to the weakening Japanese Yen that had a greater
     effect on sales versus revenues and the higher growth rate in Company-
     operated versus franchised restaurants.  If exchange rates had
     remained at 1995 levels, sales outside of the U.S. would have
     increased 15 and 14 percent for the nine months and quarter,
     respectively.

     ----------------------------------------------------------------------
     OPERATING RESULTS OUTSIDE OF      Nine Months Ended    Quarters Ended
     THE U.S.                            September 30        September 30
                                        1996      1995      1996      1995
     ----------------------------------------------------------------------
     Percent increase
     Sales                                10        30         9        24
     Revenues                             14        31        13        25
     Operating income                      9        34        11        25
     ----------------------------------------------------------------------
     As a percent of sales/revenues
     Company-operated margins           19.8      20.5      21.0      21.2
     Franchised margins                 81.7      82.1      82.8      83.2
     ----------------------------------------------------------------------

       Of the fifteen largest international markets, the following had
     strong sales and operating income growth for the first nine months of
     1996: Japan and Hong Kong in Asia/Pacific; and England, Italy, Spain
     and Sweden in Europe.  In the third quarter, Hong Kong, England,
     Italy, Spain, Sweden and Taiwan had strong sales and operating income
     growth.  In Latin America, Brazil's results were good compared with
     exceptional performance last year.  Results in Mexico continued to be
     weak due to its adverse economy and currency devaluation; however, we
     continue to believe this market offers long-term potential and are
     encouraged by recent improvement in operating results.
     Our business in Canada, France and Germany continued to be negatively
     impacted by weak economies.
       The increases in operating income outside of the U.S. were driven
     by higher combined operating margin dollars resulting from expansion
     and cost efficiencies, partially offset by weaker foreign currencies
     and higher general, administrative & selling expenses driven by new
     country development. Excluding the impact of weaker foreign currencies
     and the $16 million noncash charge for the adoption of the accounting
     standard for asset impairment for restaurant sites in Mexico recorded
     in the first quarter of 1996, operating income outside of the U.S.
     increased 13 percent for the nine months and 14 percent for the
     quarter.<PAGE>

     <PAGE> 12
       Company-operated margins as a percent of sales declined for both
     periods, however, the decrease continued to narrow in the third
     quarter.  The slight decrease for the quarter was primarily due to
     increases in occupancy & other operating costs, significantly offset
     by lower payroll costs.  Food & paper costs were relatively flat for
     the quarter.  For the nine months, food & paper and occupancy & other
     operating costs increased, while payroll costs were relatively flat.
     While Brazil and Taiwan contributed to the decline in Company-operated
     margins for the nine months, margin trends in both markets improved in
     the third quarter and strategic initiatives implemented in both
     markets resulted in sales and market share gains.
       Franchised margins as a percent of revenues decreased slightly for
     both periods, reflecting pressure on comparable sales primarily in
     Europe and Canada.

     IMPACT OF FOREIGN CURRENCIES ON REPORTED RESULTS
     While changing foreign currencies impact reported results, McDonald's
     lessens short-term cash exposures by primarily purchasing goods and
     services in local currencies, financing in local currencies and
     hedging foreign-denominated cash flows.
       The weakening of the Japanese Yen and Deutsche Mark were the
     primary foreign currency changes impacting 1996 results.  If exchange
     rates had remained at 1995 levels, results would have been as follows:


     --------------------------------------------------------------------------
     FOREIGN CURRENCY IMPACT ON INTERNATIONAL RESULTS
     --------------------------------------------------------------------------
     Dollars in millions           Nine Months Ended September 30, 1996
     --------------------------------------------------------------------------
                        Reported    Adjusted    Adjustment   Reported  Adjusted
     --------------------------------------------------------------------------
     Sales             $11,342.9   $11,835.4     $(492.5)       10%       15%
     Operating income    1,131.1     1,159.4       (28.3)        9        12
     --------------------------------------------------------------------------
                                   Quarter Ended September 30, 1996
     --------------------------------------------------------------------------
                        Reported    Adjusted    Adjustment   Reported  Adjusted
     --------------------------------------------------------------------------
     Sales             $ 4,103.0   $ 4,282.5     $(179.5)        9%       14%
     Operating income      439.6       450.8       (11.2)       11        14
     --------------------------------------------------------------------------<PAGE>

     <PAGE> 13

     --------------------------------------------------------------------------
     FOREIGN CURRENCY IMPACT ON WORLDWIDE RESULTS
     --------------------------------------------------------------------------
     Dollars in millions           Nine Months Ended September 30, 1996
     --------------------------------------------------------------------------
                        Reported    Adjusted    Adjustment   Reported  Adjusted
     --------------------------------------------------------------------------
     Systemwide sales  $23,527.6   $24,020.1     $(492.5)        6%        8%
     Operating income    2,018.6     2,046.9       (28.3)        3         5
     Net income          1,162.6     1,171.1        (8.5)       10        10
     --------------------------------------------------------------------------
                                   Quarter Ended September 30, 1996
     --------------------------------------------------------------------------
                        Reported    Adjusted    Adjustment   Reported  Adjusted
     --------------------------------------------------------------------------
     Systemwide sales  $ 8,286.1   $ 8,465.6     $(179.5)        5%        8%
     Operating income      744.0       755.2       (11.2)        3         5
     Net income            440.6       445.0        (4.4)       10        11
     --------------------------------------------------------------------------

     FINANCIAL POSITION
     Cash provided by operations for the nine months ended September 30,
     1996 increased 6% compared to the same period a year ago.  Together
     with other sources of cash such as borrowings, cash provided by
     operations was used primarily for capital expenditures, debt
     repayments, share repurchases and dividends.  In connection with
     accelerated expansion, capital expenditures increased 16% in the first
     nine months (3% in the U.S. and 26% outside of the U.S.).

     NEW ACCOUNTING STANDARD
     The Company adopted Statement of Financial Accounting Standard 121,
     Accounting for the Impairment of Long-Lived Assets and for Long-Lived
     Assets to be Disposed of, in the first quarter 1996.  This statement
     requires impairment losses be recognized for long-lived assets,
     whether these assets are held for disposal or continue to be used in
     operations, when indicators of impairment are present and the fair
     value of assets are estimated to be less than carrying amounts.  The
     fair value of assets was based on projected future cash flows.  The
     adoption of this standard resulted in a $16 million noncash pre-tax
     charge in other operating (income) expense, equivalent to 2 cents per
     common share, related to restaurant sites in Mexico.<PAGE>

     <PAGE> 14
     <TABLE>
     NINE MONTHS AND THIRD QUARTER 1996 HIGHLIGHTS


     <CAPTION>
     OPERATING RESULTS
     --------------------------------------------------------------------------
     Dollars in millions, except     Nine Months Ended        Quarters Ended
     per common share data              September 30           September 30
                                      1996        1995        1996       1995
     --------------------------------------------------------------------------
     <S>                           <C>         <C>          <C>        <C>
     Systemwide sales              $23,527.6   $22,179.5    $8,286.1   $7,866.6
     --------------------------------------------------------------------------
     U.S. sales                     12,184.7    11,854.2     4,183.1    4,103.3
       Operated by franchisees       9,422.6     9,313.1     3,232.5    3,219.5
       Operated by the Company       2,085.2     2,034.9       703.7      701.3
       Operated by affiliates          676.9       506.2       246.9      182.5
     --------------------------------------------------------------------------
     Sales outside of the U.S.      11,342.9    10,325.3     4,103.0    3,763.3
       Operated by franchisees       5,402.3     4,907.7     1,967.1    1,795.9
       Operated by the Company       3,480.0     3,016.4     1,261.9    1,110.6
       Operated by affiliates        2,460.6     2,401.2       874.0      856.8
     --------------------------------------------------------------------------
     Total Revenues                  7,864.9     7,209.0     2,773.8    2,580.1
       U.S.                          3,432.5     3,328.0     1,168.5    1,153.5
       Outside of the U.S.           4,432.4     3,881.0     1,605.3    1,426.6
     --------------------------------------------------------------------------
     Operating Income                2,018.6     1,955.2       744.0      722.1
       U.S.                            926.4       951.6       321.2      337.4
       Outside of the U.S. (A)       1,131.1     1,038.2       439.6      396.9
       Corporate G&A                   (38.9)      (34.6)      (16.8)     (12.2)
     --------------------------------------------------------------------------
     Income before provision for
     income taxes                    1,727.5     1,629.5       649.9      609.5
     Net income                      1,162.6     1,060.5       440.6      400.1
     Net income per common share        1.63        1.46         .62        .56
     --------------------------------------------------------------------------
     Cash provided by operations     1,722.5     1,620.2       701.7      677.9
     --------------------------------------------------------------------------
     Total assets                   16,543.1    14,901.7
     Total shareholders' equity      8,554.4     7,514.3
     --------------------------------------------------------------------------

     (A)Excluding the impact of weaker foreign currencies and the first
        quarter $16 million noncash charge related to the adoption of SFAS
        121, operating income outside of the U.S. increased 13 percent for
        the nine months and 14 percent for the quarter.

     /TABLE
<PAGE>

     <PAGE> 15
     <TABLE>
     RESTAURANTS

     <CAPTION>

     -------------------------------------------------------------------------
                                              At September 30, 1996       1995
     -------------------------------------------------------------------------
     <S>                                                     <C>        <C>
     Systemwide restaurants                                  19,991     17,403
     -------------------------------------------------------------------------
     Traditional U.S. restaurants                            10,660     10,070
       Operated by franchisees                                8,403      7,989
       Operated by the Company                                1,604      1,607
       Operated by affiliates                                   653        474
     -------------------------------------------------------------------------
     Traditional Restaurants outside of the U.S.              7,346      6,029
       Operated by franchisees                                3,440      2,878
       Operated by the Company                                2,174      1,743
       Operated by affiliates                                 1,732      1,408
     -------------------------------------------------------------------------
     Satellite restaurants                                    1,985      1,304
       U.S.                                                   1,192        883
       Outside U.S.                                             793        421
     -------------------------------------------------------------------------

     /TABLE
<PAGE>

     <PAGE> 16

                                    PART II


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

     (a) - Exhibits
     --------------

     Exhibit Number               Description
     --------------               -----------

          (3)  Restated Certificate of Incorporation, dated May 23, 1996,
               incorporated herein by reference from Exhibit 3 of Form
               10-Q for the quarter ended June 30, 1996; By-Laws dated
               November 15, 1994, incorporated herein by reference from
               Exhibit 3 of Form 10-K for the year ended December 31, 1994.

          (4)  Instruments defining the rights of security holders,
               including indentures (A):

               (a)  Debt Securities. Indenture dated as of March 1, 1987
                    incorporated herein by reference from Exhibit 4(a) of
                    Form S-3 Registration Statement, SEC file no. 33-12364.

                    (i)   Supplemental Indenture No. 5 incorporated herein
                          by reference from Exhibit (4) of Form 8-K dated
                          January 23, 1989.

                    (ii)  Medium-Term Notes, Series B, due from nine
                          months to 30 years from Date of Issue.
                          Supplemental Indenture No. 12 incorporated
                          herein by reference from Exhibit (4) of Form 8-K
                          dated August 18, 1989 and Forms of Medium-Term
                          Notes, Series B, incorporated herein by
                          reference from Exhibit (4)(b) of Form 8-K dated
                          September 14, 1989.

                    (iii) Medium-Term Notes, Series C, due from nine
                          months to 30 years from Date of Issue. Form of
                          Supplemental Indenture No. 15 incorporated
                          herein by reference from Exhibit 4(b) of
                          Form S-3 Registration Statement, SEC file
                          no. 33-34762 dated May 14, 1990.

                    (iv)  Medium-Term Notes, Series C, due from nine
                          months (U.S. Issue)/184 days (Euro Issue) to 30
                          years from Date of Issue. Amended and restated
                          Supplemental Indenture No. 16 incorporated
                          herein by reference from Exhibit (4) of Form
                          10-Q for the period ended March 31, 1991.<PAGE>

     <PAGE> 17
     Exhibit Number               Description
     --------------               -----------

                    (v)   8-7/8% Debentures due 2011. Supplemental
                          Indenture No. 17 incorporated herein by
                          reference from Exhibit (4) of Form 8-K dated
                          April 22, 1991.

                    (vi)  Medium-Term Notes, Series D, due from nine
                          months (U.S. Issue)/184 days (Euro Issue) to 60
                          years from Date of Issue.  Supplemental
                          Indenture No. 18 incorporated herein by
                          reference from Exhibit 4(b) of  Form S-3
                          Registration Statement, SEC file no. 33-42642
                          dated September 10, 1991.

                    (vii) 7-3/8% Notes due July 15, 2002. Form of
                          Supplemental Indenture No. 19 incorporated
                          herein by reference from Exhibit (4) of Form 8-K
                          dated July 10, 1992.

                    (viii)6-3/4% Notes due February 15, 2003. Form of
                          Supplemental Indenture No. 20 incorporated
                          herein by reference from Exhibit (4) of Form 8-K
                          dated March 1, 1993.

                    (ix)  7-3/8% Debentures due July 15, 2033. Form of
                          Supplemental Indenture No. 21 incorporated
                          herein by reference from Exhibit (4)(a) of Form
                          8-K dated July 15, 1993.

                    (x)   Medium-Term Notes, Series E, due from nine
                          months to 60 years from date of issue.  Form of
                          Supplemental Indenture No. 22, incorporated
                          herein by reference from Exhibit (4) of Form
                          10-Q for the period ended June 30, 1995.

                    (xi)  6-5/8% Notes due September 1, 2005.  Form of
                          Supplemental Indenture No. 23 incorporated
                          herein by reference from Exhibit 4(a) of Form
                          8-K dated September 5, 1995.

                    (xii) 7.05% Debentures due 2025.  Form of Supplemental
                          Indenture No. 24 incorporated herein by
                          reference from Exhibit (4)(a) of Form 8-K dated
                          November 13, 1995.

               (b)  Form of Deposit Agreement dated as of November 25, 1992
                    by and between McDonald's Corporation, First Chicago
                    Trust Company of New York, as Depositary, and the
                    Holders from time to time of the Depositary Receipts.<PAGE>

     <PAGE> 18
     Exhibit Number               Description
     --------------               -----------

               (c)  Rights Agreement dated as of December 13, 1988 between
                    McDonald's Corporation and The First National Bank of
                    Chicago, incorporated herein by reference from
                    Exhibit 1 of Form 8-K dated December 23, 1988.

                    (i)  Amendment No. 1 to Rights Agreement incorporated
                         herein by reference from Exhibit 1 of  Form 8-K
                         dated May 25, 1989.

                    (ii) Amendment No. 2 to Rights Agreement incorporated
                         herein by reference from Exhibit 1 of Form 8-K
                         dated July 25, 1990.

               (d)  Indenture and Supplemental Indenture No. 1 dated as of
                    September 8, 1989, between McDonald's Matching and
                    Deferred Stock Ownership Trust, McDonald's Corporation
                    and Pittsburgh National Bank in connection with SEC
                    Registration Statement Nos. 33-28684 and 33-28684-01,
                    incorporated herein by reference from Exhibit (4)(a) of
                    Form 8-K dated September 14, 1989.

               (e)  Form of Supplemental Indenture No. 2 dated as of
                    April 1, 1991, supplemental to the Indenture between
                    McDonald's Matching and Deferred Stock Ownership Trust,
                    McDonald's Corporation and Pittsburgh National Bank in
                    connection with SEC Registration Statement Nos.
                    33-28684 and 33-28684-01, incorporated herein by
                    reference from Exhibit (4)(c) of Form 8-K dated
                    March 22, 1991.

               (f)  8.35% Subordinated Deferrable Interest Debentures due
                    2025.  Indenture incorporated herein by reference from
                    Exhibit 99.1 of Schedule 13E-4/A Amendment No. 2 dated
                    July 14, 1995.

          (10) Material Contracts

               (a)  Directors' Stock Plan, as amended and restated,
                    incorporated herein by reference from Form 10-K for the
                    year ended December 31, 1994.*

               (b)  Profit Sharing Program, as amended and restated,
                    incorporated herein by reference from Form 10-K for the
                    year ended December 31, 1995.*

               (c)  McDonald's Supplemental Employee Benefit Equalization
                    Plan, McDonald's Profit Sharing Program Equalization Plan
                    and McDonald's 1989 Equalization Plan, as amended and
                    restated, incorporated herein by reference from Form 10-K
                    for the year ended December 31, 1995.*<PAGE>

     <PAGE> 19
     Exhibit Number               Description
     --------------               -----------

               (d)  1975 Stock Ownership Option Plan, as amended and
                    restated, incorporated herein by reference from Exhibit
                    10(d) of Form 10-Q for the period ended March 31, 1996.*

               (e)  1992 Stock Ownership Incentive Plan, incorporated
                    herein by reference from Exhibit B on pages 29-41 of
                    McDonald's 1995 Proxy Statement and Notice of 1995
                    Annual Meeting of Shareholders dated April 12, 1995.*

               (f)  McDonald's Corporation Deferred Incentive Plan,
                    incorporated herein by reference from Form 10-K for the
                    year ended December 31, 1994.*

                    (i)  Amendment No. 1 to McDonald's Corporation Deferred
                         Incentive Plan incorporated herein by reference
                         from Exhibit 10(f) of Form 10-Q for the period
                         ended March 31, 1996.

                    (ii) Amendment No. 2 to McDonald's Corporation Deferred
                         Incentive Plan, filed herewith.

               (g)  Non-Employee Director Stock Option Plan, incorporated
                    by reference from Exhibit A on pages 25-28 of
                    McDonald's 1995 Proxy Statement and Notice of 1995
                    Annual Meeting of Shareholders dated April 12, 1995.*

      (11) Statement re:  Computation of per share earnings.

      (12) Statement re:  Computation of ratios.

      (27) Financial Data Schedule

     --------------------
      * Denotes compensatory plan.


      (A) Other instruments defining the rights of holders of long-term
          debt of the registrant and all of its subsidiaries for which
          consolidated financial statements are required to be filed and
          which are not required to be registered with the Securities and
          Exchange Commission, are not included herein as the securities
          authorized under these instruments, individually, do not exceed
          10% of the total assets of the registrant and its subsidiaries on
          a consolidated basis. An agreement to furnish a copy of any such
          instruments to the Securities and Exchange Commission upon
          request has been filed with the Commission.<PAGE>

     <PAGE> 20
      (b) Reports on Form 8-K

          The following reports on Form 8-K were filed for the last quarter
          covered by this report, and subsequently up to November 13, 1996.

                                                Financial Statements
               Date of Report     Item Number   Required to be Filed
               --------------     -----------   --------------------
                  07/18/96           Item 7              No
                  10/07/96           Item 7              No
                  10/18/96           Item 7              No
                  10/18/96           Item 5              No<PAGE>

     <PAGE> 21








                                   Signature
                                  -----------



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

                           McDONALD'S CORPORATION
                                (Registrant)







                          By  /s/  Michael L. Conley
                                   -----------------
                                     (Signature)

                              Michael L. Conley
                              Executive Vice President,
                              Chief Financial Officer





      November 13, 1996
     ------------------
          (Date)<PAGE>


                                                               EXHIBIT 10.f

                              SECOND AMENDMENT
                                   OF THE
               McDONALD'S CORPORATION DEFERRED INCENTIVE PLAN
         (As amended and restated effective as of September 1, 1994)


       WHEREAS, McDonald's Corporation (the "Company") established the
  McDonald's Corporation Deferred Incentive Plan (the " Deferred Incentive
  Plan") effective as of November 1, 1993 and amended and restated the
  Deferred Incentive Plan effective as of September 1, 1994; which restated
  plan was subsequently amended by the first amendment thereof effective as
  of February 1, 1996; and

       WHEREAS, the Compensation Committee of the Board of Directors of the
  Company by resolutions dated July 8, 1996, has authorized the undersigned
  officer to further amend the Deferred Incentive Plan effective as of
  August 15, 1996 to change the provisions of the Deferred Incentive Plan
  that apply to insiders under Section 16 of the Securities Exchange Act of
  1934 to reflect regulatory changes made by the Securities and Exchange
  Commission;

       NOW, THEREFORE, the Deferred Incentive Plan is hereby amended,
  effective as of August 15,1996, by substituting the following for Section
  5.5 of the Deferred Incentive Plan:

            5.5  Limitations For Section 16 Insiders.  A "Section 16
  Insider" shall include any Participant who has been deemed to be subject
  to Section 16 of the Securities Exchange Act of 1934 (the "Exchange Act")
  by the Board of Directors of the Company.  Notwithstanding any provision
  of the Plan to the contrary, the Deferral Account of each Section 16
  Insider is subject to the following limitations:

       (a)  An Eligible Employee who is a Section 16 Insider at the time he
  or she makes a Deferral Election may elect a McDonald's Common Stock
  based return and at the same time must also specify the Payment Date and
  whether the payment will be in a lump sum or the specific installment
  period that will apply.  The election of a McDonald's Common Stock based
  return is irrevocable and cannot be changed by an investment election at
  a later date.  A Participant who is a Section 16 Insider may not make a
  withdrawal or accelerate installments under Section 5.3 of any Deferral
  Account(s) that are credited with a McDonald's Common Stock based return.
  Section 16 Insiders who elect a McDonald's Common Stock based return and
  a form of payment will not be able to change those elections, even if the
  Plan is amended at a later date to provide increased flexibility.

<PAGE>
       (b)  A Section 16 Insider who elects to invest in McDonald's Common
  Stock based return shall also elect, at the time the deferral is made,
  whether the distribution will be paid in cash or in the form of
  McDonald's Common Stock.  This provision applies only to deferral
  elections made on and after August 15, 1996.  Amounts deferred under all
  deferral elections made prior to August 15, 1996 will be paid in cash.
  However, for these cash distributions only, to the extent that a Section
  16 Insider uses the cash distribution to purchase shares of McDonald's
  Common Stock on the open market in one or more transactions within seven
  months after the date such amounts are distributed, the Company shall
  reimburse the Section 16 Insider for all reasonable brokerage fees and
  other transaction costs incurred in connection with such purchases upon
  presentation of satisfactory evidence thereof not later than 60 days
  after the date of each transaction.

       (c)  If any Participant becomes a Section 16 Insider after making a
  Deferral Election under the Plan, any Deferral Account that is being
  credited with a McDonald's Common Stock based return shall automatically
  be converted to any non-McDonald's Common Stock based investment return
  specified by the Participant on an investment election form as of the
  Valuation Date immediately preceding the date the Participant is
  designated a Section 16 Insider by the Board of Directors.  This
  automatic change to non-McDonald's Common Stock based returns will be
  made to preserve the Participant's right to make investment choices for
  investment options that do not involve McDonald's Common Stock, make
  early withdrawals and elect accelerated installments under Section 5.3.

       (d)  Elections to invest in McDonald's Common Stock based returns
  can be made by Section 16 Insiders only at the time the deferral election
  is made.  Investment elections which would result in a transfer into the
  McDonald's Common Stock based return at a later date are not permitted
  for Section 16 Insiders.

       In addition, the Committee may take such other actions as are
  necessary so that transactions by Section 16 Insiders do not result in
  liability under Section 16(b) of the Exchange Act.

       IN WITNESS WHEREOF, Stanley R. Stein, as authorized officer of the
  Company, has executed this Second Amendment of the McDonald's Corporation
  Deferred Incentive Plan in multiple originals this 30th day of September,
  1996.


                                /s/ Stanley R. Stein
                                --------------------------
                                Stanley R. Stein
                                Senior Vice President 



     <PAGE> 22
     <TABLE>
                                                                                                              Exhibit 11
                                                      McDONALD'S CORPORATION
                                          STATEMENT RE COMPUTATION OF PER SHARE EARNINGS
                                   Dollars and shares in millions, except per common share data




         <CAPTION>                                                              Nine Months Ended         Quarters Ended
                                                                                  September 30             September 30
                                                                                1996        1995         1996        1995
                                                                                ----        ----         ----        ----
         <S>                                                                 <C>         <C>            <C>         <C>
         Net income                                                          $1,162.6    $1,060.5       $440.6      $400.1


         Preferred stock dividends (net of tax benefits)                        (20.7)      (31.8)        (6.9)       (8.0)
                                                                             ---------   ---------      -------     -------

         Net income available after preferred stock dividends (A)             1,141.9     1,028.7        433.7       392.1


         Effect of preferred stock exchange (B)                                    .0        (4.3)          .0        (0.4)


         Common stock dividends on assumed conversion of preferred stock           .0          .6           .0          .1
                                                                             ---------   ---------      -------     -------

         Net income available to common shareholders                         $1,141.9    $1,025.0       $433.7      $391.8
                                                                             =========   =========      =======     =======

         Weighted average number of common shares outstanding during the
         period (A)                                                             699.1       699.6        697.8       698.4


         Additional shares related to potentially dilutive securities            19.1        19.9         17.9        19.2
                                                                             ---------   ---------      -------     -------

         Adjusted weighted average common shares                                718.2       719.5        715.7       717.6
                                                                             =========   =========      =======     =======

         Fully diluted net income per common share                           $   1.59    $   1.42       $ 0.61      $ 0.55
                                                                             ---------   ---------      -------     -------


          NOTES:

          (A)  Refer to Condensed consolidated statement of income on page 4 and to Financial comments -
               Net income per common share on page 6 of this report.
          (B)  The 1995 periods include $3.9 million for the one-time effect of the Company's exchange of Series E Cumulative
               Preferred Stock for subordinated debt securities completed in June, 1995, and an additional .4 million for the
               effect of the Company's repurchase of additional Series E preferred stock in the third quarter.

          /TABLE
<PAGE>



     <PAGE> 23
     <TABLE>                                                                                                         Exhibit 12
                                                         McDONALD'S CORPORATION
                                                 STATEMENT RE:  COMPUTATION OF RATIOS
                                                          Dollars in Millions

     <CAPTION>                                          Nine Months
                                                    Ended September 30,                  Year Ended December 31,
                                                    -------------------    --------------------------------------------------
                                                      1996       1995       1995       1994       1993       1992       1991
                                                      ----       ----       ----       ----       ----       ----       ----
     <S>                                            <C>        <C>        <C>        <C>        <C>        <C>        <C>
     EARNINGS AVAILABLE FOR FIXED CHARGES
     - Income before provision for income taxes     $1,727.6   $1,629.5   $2,169.1   $1,886.6   $1,675.7   $1,448.1   $1,299.4

     - Minority interest in operating results of
       majority-owned subsidiaries, including
       fixed charges related to redeemable
       preferred stock, less equity in
       undistributed operating results of
       less-than-50% owned affiliates                   27.9       11.2       19.6        6.6        6.9        5.3        5.1

     - Provision for income taxes of 50% owned
       affiliates included in consolidated income
       before provision for income taxes                53.5       49.4       73.3       34.9       34.2       29.4       34.1

     - Portion of rent charges (after reduction
       for rental income from subleased
       properties) considered to be representative
       of interest factors*                             97.9       82.0      103.8       83.4       71.6       70.1       67.9

     - Interest expense, amortization of debt
       discount and issuance costs, and
       depreciation of capitalized interest*           287.9      286.5      388.8      346.0      358.0      413.8      433.9
                                                   ---------------------------------------------------------------------------
                                                    $2,194.8   $2,058.6   $2,754.6   $2,357.5   $2,146.4   $1,966.7   $1,840.4
                                                   ===========================================================================
     FIXED CHARGES
     - Portion of rent charges (after reduction
       for rental income from subleased
       properties) considered to be representative
       of interest factors*                            $97.9      $82.0     $103.8      $83.4      $71.6      $70.1      $67.9

     - Interest expense, amortization of debt
       discount and issuance costs, and fixed
       charges related to redeemable preferred
       stock*                                          302.8      296.9      403.4      343.9      349.3      405.4      425.7

     - Capitalized interest*                            16.4       15.8       22.8       21.0       20.7       20.5       28.5
                                                   ---------------------------------------------------------------------------
                                                      $417.1     $394.7     $530.0     $448.3     $441.6     $496.0     $522.1
                                                   ===========================================================================
     RATIO OF EARNINGS TO FIXED CHARGES                 5.26       5.22       5.20       5.26       4.86       3.96       3.53
                                                   ===========================================================================

     *Includes amounts of the Registrant and its majority-owned subsidiaries, and one-half of the amounts of 50%-owned affiliates.
     /TABLE
<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5                                                       EXHIBIT 27
       
<S>                                            <C>
<PERIOD-TYPE>                                 9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                             256
<SECURITIES>                                         0
<RECEIVABLES>                                      469
<ALLOWANCES>                                         0
<INVENTORY>                                         61
<CURRENT-ASSETS>                                   956
<PP&E>                                          18,469
<DEPRECIATION>                                   4,660
<TOTAL-ASSETS>                                  16,543
<CURRENT-LIABILITIES>                            1,767
<BONDS>                                          4,618
                                0
                                        358
<COMMON>                                             8
<OTHER-SE>                                      11,012
<TOTAL-LIABILITY-AND-EQUITY>                    16,543
<SALES>                                          5,565
<TOTAL-REVENUES>                                 7,865
<CGS>                                            4,525
<TOTAL-COSTS>                                    4,945
<OTHER-EXPENSES>                                  (84)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 252
<INCOME-PRETAX>                                  1,728
<INCOME-TAX>                                       565
<INCOME-CONTINUING>                              1,163
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,163
<EPS-PRIMARY>                                     1.63
<EPS-DILUTED>                                        0
        

</TABLE>


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