KASH N KARRY FOOD STORES INC
10-Q, 1996-12-18
GROCERY STORES
Previous: KASH N KARRY FOOD STORES INC, 15-12G, 1996-12-18
Next: FRP PROPERTIES INC, DEF 14A, 1996-12-18



<PAGE>
            

    




                            FORM 10-Q
                                
               SECURITIES AND EXCHANGE COMMISSION
                                
                     Washington, D.C. 20549
                                
           QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                                
             OF THE SECURITIES EXCHANGE ACT OF 1934



               For quarter ended November 3, 1996
                                
                  Commission File No. 34-025260



                 KASH N' KARRY FOOD STORES, INC.
       (Exact name of registrant as specified in charter)




         Delaware                        95-4161591
(State of Incorporation)  (IRS Employer Identification Number)



             6422 Harney Road, Tampa, Florida 33610
      (Address of registrant's principal executive offices)
                                
                         (813) 621-0200
      (Registrant's telephone number, including area code)




     The registrant 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 and has been subject  to  such  filing
requirements for the past 90 days. The registrant has  filed  all
documents and reports required to be filed by Sections 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.

     As  of  December  13,  1996,  there  were  4,674,314  shares
outstanding of the registrant's common stock, $0.01 par value.

<PAGE>

                      KASH N' KARRY FOOD STORES, INC.
                              BALANCE SHEETS
          (Dollar Amounts in Thousands, Except Per Share Amounts)
                                (Unaudited)
                                  ASSETS
                                               November 3,    July 28,
                                                   1996         1996
                                                ---------     --------
                                               (Unaudited)
Current assets:
  Cash and cash equivalents                      $  9,655     $  6,778
  Accounts receivable                               9,428       12,239
  Inventories                                      94,455       90,332
  Prepaid expenses and other current assets         7,282        7,071
                                                 --------     --------
     Total current assets                         120,820      116,420
Property and equipment, at cost, less
  accumulated depreciation                        130,113      132,016
Favorable lease interests, less accumulated
  amortization of $3,648 and $3,149                26,306       26,805
Deferred financing costs, less accumulated
  amortization of $2,511 and $2,155                 4,267        4,509
Excess reorganization value, less accumulated
  amortization of $16,960 and $16,006              84,359       85,313
Deferred tax asset                                  2,555        1,200
Other assets                                        2,423        2,362
                                                 --------    ---------
     Total assets                                $370,843     $368,625
                                                 ========     ========
                   LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current portion of long-term debt              $  4,771     $  5,507
  Accounts payable                                 44,137       43,440
  Accrued payroll and benefits                      4,732        6,441
  Accrued interest                                  4,678        8,809
  Other accrued expenses                           19,322       21,159
                                                ---------    ---------
  Total current liabilities                        77,640       85,356
Long-term debt, less current obligations          228,762      215,464
Other long-term liabilities                        15,771       15,949
Stockholders' equity:
  Common Stock of $.01 par value.
     Authorized 5,500,000 shares; 4,674,314
     shares outstanding.                               46           46
  Capital in excess of par value                   46,693       46,693
  Retained earnings                                 1,931        5,117
                                                ----------   ----------
     Total stockholders' equity                    48,670       51,856
                                                ----------   ----------
     Total liabilities & stockholders' equity    $370,843     $368,625
                                                ==========   ==========


          See accompanying notes to condensed financial statements.

                                    2<PAGE>
                      KASH N' KARRY FOOD STORES, INC.
                         STATEMENTS OF OPERATIONS
          (Dollar Amounts in Thousands, Except Per Share Amounts)
                                (Unaudited)

                                          Fourteen       Thirteen
                                        Weeks Ended    Weeks Ended
                                        November 3,    October 29,
                                            1996           1995
                                         ---------      ---------
Sales                                     $242,418       $250,368
Cost of sales                              194,044        199,950
                                         ---------      ---------
    Gross profit                            48,374         50,418

Selling, general and
  administrative expenses                   40,074         40,022
Depreciation and amortization                6,138          6,167
                                         ---------      ---------
    Operating income                         2,162          4,229

Interest expense                             6,703          6,422
                                         ---------      ---------
Loss before income taxes                    (4,541)        (2,193)

Income tax benefit                           1,355            362
                                         ---------      ---------
Net loss                                 $  (3,186)      $ (1,831)
                                         =========      =========
Net loss per common
  share (A)                              $   (0.68)      $  (0.39)
                                         =========     ==========

(A)  Based  on  a  weighted average number of shares  of  common  stock  of
     4,674,314  and  4,649,943  outstanding for the  fourteen  weeks  ended
     November  3,  1996  and  the thirteen weeks ended  October  29,  1995,
     respectively.

















          See accompanying notes to condensed financial statements.

                                    3<PAGE>
                      KASH N' KARRY FOOD STORES, INC.
                         STATEMENTS OF CASH FLOWS
                              (In Thousands)
                                (Unaudited)
                                                 Fourteen     Thirteen
                                               Weeks Ended  Weeks Ended
                                               November 3,  October 29,
                                                   1996         1995
Net cash flow from operating activities:         --------     --------
  Net loss                                     $  (3,186)   $  (1,831)
  Adjustments to reconcile net loss to net
    cash provided (used) by operating activities:
    Depreciation and amortization,
      excluding deferred financing costs           6,138        6,167
    Amortization of deferred financing costs         356          316
    Income tax benefit                            (1,355)        (362)
    Issuance of additional senior
       notes in lieu of cash interest               --          9,192
   (Increase) decrease in assets:
        Accounts receivable                        2,811       (4,212)
        Inventories                               (4,123)     (15,008)
        Prepaid expenses and other assets           (185)         345
    Increase (decrease) in liabilities:
        Accounts payable                             697       16,350
        Accrued expenses and other liabilities    (7,709)      (5,666)
      Net cash provided (used) by                --------     --------
        operating activities                      (6,556)       5,291
                                                 --------     --------
Cash provided (used) by investing activities:
  Additions to property and equipment             (6,657)      (6,959)
  Net proceeds from sale of assets                 3,788         --
                                                 --------     --------
      Net cash provided (used) by
        investing activities                      (2,869)      (6,959)
                                                 --------     --------
Cash provided (used) by financing activities:
   Borrowings under revolving loan facility       14,714       13,336
   Proceeds from sale/leaseback                     --          9,458
   Repayments on revolving loan facility          (1,509)      (9,996)
   Repayments on term loan facility                  --       (10,820)
   Repayments of other long-term liabilities        (790)      (1,629)
   Other financing activities                       (113)        (798)
                                                 --------     --------
      Net cash provided (used) by
        financing activities                      12,302         (449)
                                                 --------     --------
Net increase (decrease) in cash
   and cash equivalents                            2,877       (2,117)
Cash and cash equivalents at beginning
   of period                                       6,778        4,803
                                                 --------     --------
Cash and cash equivalents at end of period       $ 9,655      $ 2,686
                                                 ========     ========

          See accompanying notes to condensed financial statements.

                                    4<PAGE>
                      KASH N' KARRY FOOD STORES, INC.
                  NOTES TO CONDENSED FINANCIAL STATEMENTS 
                              (In Thousands)
                                (Unaudited)

     1.      The    condensed   financial   statements   presented   herein
have   been   prepared  in  accordance  with  the  instructions   to   Form
10-Q   and   do   not   include   all   of   the   information   and   note
disclosures   required   by  generally  accepted   accounting   principles.
These   statements  should  be  read  in  conjunction   with   the   fiscal
1996   Form   10-K  filed  by  the  Company.  The  accompanying   condensed
financial    statements    have   not   been   audited    by    independent
accountants    in    accordance    with   generally    accepted    auditing
standards,   but   in   the   opinion   of   management   such    condensed
financial   statements  include  all  adjustments,   consisting   only   of
normal   recurring   adjustments,  necessary  to   summarize   fairly   the
Company's financial position and results of operations.
     
     2.     The   Company  follows  a  fifty-two/fifty-three  week   fiscal
year  ending  on  the  Sunday  nearest to  July  31,  and,  therefore,  has
reported   fourteen   weeks   of   operations   for   the   quarter   ended
November  3,  1996.  The  fiscal  year ending  August  3,  1997  will  have
fifty-three weeks of operations.
     
     3.     Inventories  consist  of  merchandise  held  for   resale   and
are   stated   at  the  lower  of  cost  or  market;  cost  is   determined
using   average   cost,   which  approximates   the   first-in,   first-out
(FIFO) method.
     
     4.   Long-term debt consists of the following:
     
                                      November 3,   July 28,
                                          1996        1996
                                       --------     --------
Credit facility                        $ 38,861     $ 25,656
Senior Floating Rate Notes               23,942       23,942
Senior Fixed Rate Notes                 136,802      136,802
Mortgages payable                        16,512       17,655
Capital lease obligations and other      17,416       16,916
                                       --------     --------
Long-term debt including
    current portion                     233,533      220,971
Less current portion                     (4,771)      (5,507)
                                       --------     --------
Long-term debt                         $228,762     $215,464
                                       ========     =========
    
     5.    On  October  31, 1996, the Company,  Food  Lion,  Inc.
("Food  Lion"), and KK Acquisition Corp., a Delaware  corporation
and  an  indirect wholly-owned subsidiary of Food  Lion,  entered
into an Agreement and Plan of Merger (the "Merger Agreement"). In



                                    5<PAGE>
                      KASH N' KARRY FOOD STORES, INC.
                  NOTES TO CONDENSED FINANCIAL STATEMENTS 
                              (In Thousands)
                                (Unaudited)




accordance  with the terms and subject to the conditions  of  the
Merger  Agreement,  on November 15, 1996 Food  Lion  commenced  a
tender  offer (the "Offer") for all outstanding shares of  common
stock  of  the Company at a price of $26 per share,  net  to  the
seller  in  cash. The Offer, originally scheduled  to  expire  at
12:00  midnight, New York City time, on December  13,  1996,  was
extended  by  Food Lion and expired at 12:00 midnight,  New  York
City time, on Tuesday, December 17, 1996, at which time more than
90%  of the outstanding shares had been tendered. On December 18,
1996,  all  of the tendered shares were accepted for payment  and
management contemplates that KK Acquisition Corp. will be  merged
with  and  into the Company (the "Merger") effective as  of  such
date.  As a result of the Offer and the Merger, the Company  will
become a wholly-owned subsidiary of Food Lion.
     


























         

                                    6<PAGE>

                      KASH N' KARRY FOOD STORES, INC.
                  MANAGEMENT'S DISCUSSION AND ANAYLSIS OF 
               RESULTS OF OPERATIONS AND FINANCIAL CONDITION               


     This  analysis  should  be  read  in  conjunction  with  the
condensed financial statements.
                                
                      RESULTS OF OPERATIONS
     
     The following table compares certain income and expense line
items as a percentage of sales:

                                    Fourteen        Thirteen
                                  Weeks Ended     Weeks Ended
                                  November 3,     October 29,
                                      1996            1995
                                   ----------     ----------

Sales                                100.00%        100.00%
Gross profit                          19.95%         20.14%
Selling, general and
  administrative expenses             16.53%         15.99%
Depreciation and amortization          2.53%          2.46%
Operating income                       0.89%          1.69%
Interest expense                       2.76%          2.56%
Pretax loss                           (1.87)%        (0.87)%
Income tax benefit                     0.56%          0.14%
Net loss                              (1.31)%        (0.73)%
     
     SALES.  Sales for the fourteen weeks ended November 3,  1996
were  $242.4  million, or 3.2% below the sales for  the  thirteen
weeks  ended October 29, 1995. Same store sales, on a  comparable
thirteen  week period, decreased 10.8%. Sales have decreased  due
to  an  increase in new store and remodel activity of traditional
as well as non-traditional competitors and generally lower retail
prices.  In  addition, the Company's remodeled stores experienced
sales decreases during the remodeling period.
     
     GROSS PROFIT. Gross profit, as a percentage of  sales,  was
lower  than the prior year as a result of generally lower  retail
prices and higher promotional expenses.
     
     SELLING,   GENERAL  and  ADMINISTRATIVE  EXPENSES.  Selling,
general  and  administrative expenses were flat compared  to  the
prior  year.  Lower store labor, supplies and insurance  expenses
were  offset by expenses associated with the additional  week  of
operations.  Selling, general and administrative expenses,  as  a
percentage of sales, increased due to the lower sales volume.
     
     DEPRECIATION and AMORTIZATION. Depreciation and amortization
was flat compared to the prior year due to an additional week  of


                                    7<PAGE>
                      KASH N' KARRY FOOD STORES, INC.
                  MANAGEMENT'S DISCUSSION AND ANAYLSIS OF 
               RESULTS OF OPERATIONS AND FINANCIAL CONDITION               


expense  offset by the reduction of depreciation associated  with
assets sold during the last twelve months.
     
     INTEREST  EXPENSE. Interest expense increased  $0.3  million
compared to the prior year as a result of an additional  week  of
operations  and  an increase in the amount of Senior  Fixed  Rate
Notes outstanding, partially offset by lower interest expense  on
mortgage debt due to sale-leaseback transactions completed during
the last twelve months.
                                
                       FINANCIAL CONDITION
     
     The  Company's existing Credit Agreement provides for a term
loan facility of $9.9 million and a revolving credit facility  of
$50.0  million  for working capital requirements and  letters  of
credit.  As  of December 13, 1996, the Company had borrowed  $9.9
million  under the term loan and $33.8 million under the  working
capital  line  and had $7.5 million of letters of  credit  issued
against the revolving credit facility.
     
     In  1995,  the  Company  began  a  comprehensive  remodeling
program  to  upgrade  and  expand,  where  necessary,  its  store
facilities  to  support its emphasis on quality perishables.  For
1997,   the   Company  expects  total  capital  expenditures   of
approximately $30.0 million, of which approximately $22.0 million
will  be  spent  on two new stores, one replacement  store,  four
expansion remodels and four additional major remodels.
     
     On  October  31, 1996, the Company, Food Lion,  Inc.  ("Food
Lion"), and KK Acquisition Corp., a Delaware corporation  and  an
indirect  wholly-owned subsidiary of Food Lion, entered  into  an
Agreement  and  Plan  of  Merger  (the  "Merger  Agreement").  In
accordance  with the terms and subject to the conditions  of  the
Merger  Agreement,  on November 15, 1996 Food  Lion  commenced  a
tender  offer (the "Offer") for all outstanding shares of  common
stock  of  the Company at a price of $26 per share,  net  to  the
seller  in  cash. The Offer, originally scheduled  to  expire  at
12:00  midnight, New York City time, on December  13,  1996,  was
extended  by  Food Lion and expired at 12:00 midnight,  New  York
City time, on Tuesday, December 17, 1996, at which time more than
90%  of the outstanding shares had been tendered. On December 18,
1996,  all  of the tendered shares were accepted for payment  and
management contemplates that KK Acquisition Corp. will be  merged
with  and  into the Company (the "Merger") effective as  of  such
date.  As a result of the Offer and the Merger, the Company  will
become   a  wholly-owned  subsidiary  of  Food  Lion.  Management
believes  that the Merger will immediately improve the  Company's
liquidity  by,  among other things, recapitalizing  the  existing
debt, and will allow the Company to accelerate its new store  and
remodeling plan.


                                    8<PAGE>
                      KASH N' KARRY FOOD STORES, INC.
                  MANAGEMENT'S DISCUSSION AND ANAYLSIS OF 
               RESULTS OF OPERATIONS AND FINANCIAL CONDITION               
                                
                         EFFECTS OF INFLATION
     
     The  Company's  primary  costs,  inventory  and  labor,  are
affected  by  a  number of factors that are beyond  its  control,
including  availability and price of merchandise, the competitive
climate  and  general  and regional economic  conditions.  As  is
typical  of  the supermarket industry, the Company has  generally
been able to maintain margins by adjusting its retail prices, but
competitive conditions may from time to time render it unable  to
do so while maintaining its market share.
     







































                                    9<PAGE>

                   PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.
     
     The  Company is engaged in various legal actions and  claims
arising  in  the  ordinary course of business including  products
liability actions and suits charging violations of certain  civil
rights  laws  and Florida's RICO Act. Management believes,  after
discussions with legal counsel, that the ultimate outcome of such
litigation and claims will not have a material adverse effect  on
the Company's financial position.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
     
           There  were no matters submitted to a vote of security
holders during the quarter ended November 3, 1996.

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

(a)  Exhibits:

Exhibit
  No.                        Description
- ------- ---------------------------------------------------------

2.1       First Amended  Plan  of  Reorganization  filed  by  the
          Company with the United States Bankruptcy Court of  the
          District of Delaware on November 9, 1994, as amended by
          notices  of  technical modifications thereto  filed  on
          November  9,  1994, and December 12,  1994  (previously
          filed as Exhibit 2 to the Company's Quarterly Report on
          Form  10-Q for the period ended October 30, 1994, which
          exhibit is hereby incorporated by reference).

2.2       Agreement   and   Plan   of   Merger,   dated   as   of
          October  31,  1996, by and among Food  Lion,  Inc.,  KK
          Acquisition  Corp. and Kash n' Karry Food Stores,  Inc.
          (previously  filed  as  Exhibit (2)  to  the  Company's
          Current  Report  on  Form 8-K dated October  31,  1996,
          which  exhibit  is  hereby  incorporated  by  reference
          herein).

3(i)(a)   Restated  Certificate of Incorporation filed  with  the
          Delaware  Secretary  of  State  on  December  29,  1994
          (previously  filed  as Exhibit 3(i)  to  the  Company's
          Quarterly  Report  on Form 10-Q for  the  period  ended
          January  29, 1995, which exhibit is hereby incorporated
          by reference).

3(i)(b)   Certificate   of  Designations  of  Series   A   Junior
          Participating Preferred Stock filed with the  Secretary
          of  State  of the State of Delaware on April  26,  1995



                                    10<PAGE>
Exhibit
  No.                        Description
- ------- ---------------------------------------------------------

          (previously  filed as Exhibit 3(i)(b) to the  Company's
          Registration Statement on  Form S-1,  Registration  No.
          33-58999,   which   exhibit  is  hereby incorporated by
          reference).

3(ii)(a)  Bylaws  adopted October 12, 1988 (previously  filed  as
          Exhibit  3(ii)(a) to the Company's Quarterly Report  on
          Form  10-Q for the period ended January 29, 1995, which
          exhibit is hereby incorporated by reference).

3(ii)(b)  First  Amendment  to  Bylaws  adopted  July  30,   1991
          (previously filed as Exhibit 3(ii)(b) to the  Company's
          Quarterly  Report  on Form 10-Q for  the  period  ended
          January  29, 1995, which exhibit is hereby incorporated
          by reference).

3(ii)(c)  Second  Amendment to Bylaws adopted December  29,  1994
          (previously filed as Exhibit 3(ii)(c) to the  Company's
          Quarterly  Report  on Form 10-Q for  the  period  ended
          January  29, 1995, which exhibit is hereby incorporated
          by reference).

3(ii)(d)  Third  Amendment  to  Bylaws  adopted  April  13,  1995
          (previously filed as Exhibit 3(ii)(d) to the  Company's
          Quarterly  Report  on Form 10-Q for  the  period  ended
          April 30, 1995, which exhibit is hereby incorporated by
          reference).

3(ii)(e)  Fourth  Amendment  to  Bylaws  adopted  March  8,  1996
          (previously filed as Exhibit 3(ii)(3) to the  Company's
          Quarterly  Report  on Form 10-Q for  the  period  ended
          April 28, 1996, which exhibit is hereby incorporated by
          reference).

4.1       Indenture  dated  as  of  December  29,  1994,  between
          the  Company  and  Shawmut Bank Connecticut,  N.A.,  as
          Trustee, relating to 11.5% Senior Fixed Rate Notes  due
          2003  (previously filed as Exhibit 4.1 to the Company's
          Quarterly  Report  on Form 10-Q for  the  period  ended
          January  29, 1995, which exhibit is hereby incorporated
          by reference).

4.2       Indenture   dated  as  of  December  29, 1994,  between
          the  Company and IBJ Schroder Bank & Trust Company,  as
          Trustee,  relating to Senior Floating  Rate  Notes  due
          2003  (previously filed as Exhibit 4.2 to the Company's
          Quarterly  Report  on Form 10-Q for  the  period  ended




                                    11<PAGE>
Exhibit
  No.                        Description
- ------- ---------------------------------------------------------

          January  29, 1995, which exhibit is hereby incorporated
          by reference).

4.3(a)    Rights Agreement dated as of April 13, 1995 between the
          Company  and Shawmut Bank Connecticut, N.A., as  Rights
          Agent  (previously filed as Exhibit 1 to the  Company's
          Current Report on Form 8-K dated April 13, 1995,  which
          exhibit is hereby incorporated by reference).

4.3(b)    First  Amendment to Rights Agreement dated as  of  June
          13,  1995  (previously filed as Exhibit 4.3(b)  to  the
          Company's Quarterly Report on Form 10-Q for the  period
          ended   April  30,  1995,  which  exhibit   is   hereby
          incorporated by reference).

4.3(c)    Second Amendment to the Rights Agreement, dated  as  of
          October  30,  1996, between Kash n' Karry Food  Stores,
          Inc. and Fleet National Bank (successor to Shawmut Bank
          Connecticut,  N.A.), as Rights Agent (previously  filed
          as  Exhibit (4) to the Company's Current Report on Form
          8-K  dated  October 31, 1996, which exhibit  is  hereby
          incorporated by reference herein).

4.4       Specimen    form    of    Common   Stock    certificate
          (previously  filed  as  Exhibit 4.4  to  the  Company's
          Registration Statement on Form S-1, Registration No. 33-
          58999,   which   exhibit  is  hereby  incorporated   by
          reference).

10.1(a)   Credit  Agreement dated as of December 29, 1994,  among
          the  Company,  certain lenders, The CIT  Group/Business
          Credit,  Inc.,  as administrative agent,  and  Bank  of
          America  National  Trust  and Savings  Association,  as
          co-agent  (previously  filed as  Exhibit  10.1  to  the
          Company's Quarterly Report on Form 10-Q for the  period
          ended   January  29,  1995,  which  exhibit  is  hereby
          incorporated by reference).

10.1(b)   Amended  and  Restated  Credit Agreement  dated  as  of
          December  19, 1995, among the Company, certain lenders,
          and   The   CIT   Group/Business   Credit,   Inc.,   as
          administrative  agent  (previously  filed  as   Exhibit
          10.1(b) to the Company's Quarterly Report on Form  10-Q
          for the period ended January 28, 1996, which exhibit is
          hereby incorporated by reference).

10.1(c)   First   Amendment   to  Amended  and  Restated   Credit
          Agreement  dated  as  of  March  28,  1996,  among  the


                                    12<PAGE>
Exhibit
  No.                        Description
- ------- ---------------------------------------------------------

          Company,  certain  lenders and The  CIT  Group/Business
          Credit, Inc., as administrative agent (previously filed
          as Exhibit 10.1(c) to the Company's Quarterly Report on
          Form  10-Q  for the period ended April 28, 1996,  which
          exhibit is hereby incorporated by reference).

10.2      Mortgage,   Fixture  Filing,  Security   Agreement  and
          Assignment  of Rents between the Company, as mortgagor,
          and  Sun  Life Insurance Co. of America, as  mortgagee,
          dated  as  of  September 7, 1989 (previously  filed  as
          Exhibit  28.1(a) to the Company's Quarterly  Report  on
          Form  10-Q for the period ended October 29, 1989, which
          exhibit is hereby incorporated by reference).

10.3      Mortgage    between   the  Company,  as mortgagor,  and
          Ausa Life Insurance Company, as mortgagee, dated as  of
          November 21, 1989 (mortgage satisfied in January  1996)
          (previously  filed as Exhibit 28.2(a) to the  Company's
          Quarterly  Report  on Form 10-Q for  the  period  ended
          October  29, 1989, which exhibit is hereby incorporated
          by reference).

10.4      Trademark    License   Agreement  dated  as of  October
          12,  1988  between the Company and Lucky  Stores,  Inc.
          (previously  filed as Exhibit 10.11  to  the  Company's
          Registration Statement on Form S-1, Registration No. 33-
          25621,   which   exhibit  is  hereby  incorporated   by
          reference).

10.5(a)   Services  Agreement dated as of March 1,  1995  between
          the Company and GSI Outsourcing Corporation (previously
          filed  as Exhibit 10.5(a) to the Company's Registration
          Statement on Form S-1, Registration No. 33-58999, which
          exhibit is hereby incorporated by reference).

10.5(b)   First  Amendment  to  Services  Agreement  between  the
          Company  and  GSI  Outsourcing Corporation  (previously
          filed  as Exhibit 10.5(b) to the Company's Registration
          Statement on Form S-1, Registration No. 33-58999, which
          exhibit is hereby incorporated by reference).

10.5(c)   Guaranty  of  Payment,  Nondisturbance  and  Attornment
          Agreement dated as of June 1995 among the Company,  GSI
          Outsourcing  Corporation  and  IBM  Credit  Corporation
          (previously  filed as Exhibit 10.5(c) to the  Company's
          Annual  Report on Form 10-K for the fiscal  year  ended




                                    13<PAGE>
Exhibit
  No.                        Description
- ------- ---------------------------------------------------------

          July 30, 1995, which exhibit is hereby incorporated  by
          reference).

10.5(d)   Addendum to Services Agreement between the Company  and
          GSI  Outsourcing  Corporation dated  as  of  July  1995
          (previously  filed as Exhibit 10.5(d) to the  Company's
          Annual  Report on Form 10-K for the fiscal  year  ended
          July 30, 1995, which exhibit is hereby incorporated  by
          reference).

10.6      Form   of  Indemnity  Agreement  between  the   Company
          and   its   directors  and  certain  of  its   officers
          (previously  filed  as Exhibit 10.3  to  the  Company's
          Registration Statement on Form S-1, Registration No. 33-
          25621,   which   exhibit  is  hereby  incorporated   by
          reference).

10.7(a)   1995 Non-Employee Director Stock Option Plan adopted on
          March  9, 1995 (previously filed as Exhibit 10.7(a)  to
          the  Company's  Registration  Statement  on  Form  S-1,
          Registration  No.  33-58999, which  exhibit  is  hereby
          incorporated by reference).

10.7(b)   Form  of  Non-Qualified Stock Option Agreement  entered
          into  between  the  Company and certain  directors,  as
          optionees,  pursuant to the 1995 Non-Employee  Director
          Stock  Option Plan (previously filed as Exhibit 10.7(b)
          to  the  Company's Registration Statement on Form  S-1,
          Registration  No.  33-58999, which  exhibit  is  hereby
          incorporated by reference).

10.8      Non-Qualified  Stock  Option  Agreement  dated  as   of
          January 17, 1995, between the Company and Green  Equity
          Investors,  L.P. (previously filed as Exhibit  10.8  to
          the  Company's  Registration  Statement  on  Form  S-1,
          Registration  No.  33-58999, which  exhibit  is  hereby
          incorporated by reference).

10.9      Management  Services  Agreement  dated  as  of December
          29,  1994, by and between the Company and Leonard Green
          &  Partners  (previously filed as Exhibit 10.3  to  the
          Company's Quarterly Report on Form 10-Q for the  period
          ended   January  29,  1995,  which  exhibit  is  hereby
          incorporated by reference).

10.10(a)  Employment  Agreement  dated as of  January  24,  1995,
          between  the  Company  and Ronald  Johnson  (previously
          filed  as  Exhibit 10.10 to the Company's  Registration



                                    14<PAGE>
Exhibit
  No.                        Description
- ------- ---------------------------------------------------------

          Statement on Form S-1, Registration No. 33-58999, which
          exhibit is hereby incorporated by reference).

10.10(b)  Letter  agreement  dated as of May 22,  1996,  amending
          Employment  Agreement with Ronald  Johnson  (previously
          filed  as  Exhibit 10.10(b) to the Company's  Quarterly
          Report  on  Form  10-Q for the period ended  April  28,
          1996,   which   exhibit  is  hereby   incorporated   by
          reference).

10.11     Employment  Agreement  dated  as   of  March  6,  1995,
          between the Company and Gary M. Shell (previously filed
          as   Exhibit   10.11  to  the  Company's   Registration
          Statement on Form S-1, Registration No. 33-58999, which
          exhibit is hereby incorporated by reference).

10.12(a)  Employment  Agreement  dated  as  of  March  16,  1995,
          between   the  Company  and  Clifford  C.  Smith,   Jr.
          (previously  filed as Exhibit 10.12  to  the  Company's
          Registration Statement on Form S-1, Registration No. 33-
          58999,   which   exhibit  is  hereby  incorporated   by
          reference).

10.12(b)  Letter  agreement  dated as of May 23,  1996,  amending
          Employment  Agreement  with  Clifford  C.  Smith,   Jr.
          (previously filed as Exhibit 10.12(b) to the  Company's
          Quarterly  Report  on Form 10-Q for  the  period  ended
          April 28, 1996, which exhibit is hereby incorporated by
          reference).

10.13(a)  Employment Agreement dated as of July 8, 1995,  between
          the  Company  and  BJ  Mehaffey  (previously  filed  as
          Exhibit 10.13 to the Company's Annual Report on Form 10-
          K  for  the  fiscal  year ended July  30,  1995,  which
          exhibit is hereby incorporated by reference).

10.13(b)  Letter  agreement  dated as of May 23,  1996,  amending
          Employment Agreement with BJ Mehaffey (previously filed
          as  Exhibit 10.12(b) to the Company's Quarterly  Report
          on Form 10-Q for the period ended April 28, 1996, which
          exhibit is hereby incorporated by reference).

10.14     Incentive  Compensation  Plan  adopted  on  October 26,
          1994   (previously  filed  as  Exhibit  10.13  to   the
          Company's   Registration   Statement   on   Form   S-1,
          Registration  No.  33-58999, which  exhibit  is  hereby
          incorporated by reference).



                                    15<PAGE>
Exhibit
  No.                        Description
- ------- ---------------------------------------------------------

10.15     Amended   and   Restated   Kash  n'   Karry  Retirement
          Estates and Trust (401(k) Plan) dated October 14, 1993,
          effective  as of January 1, 1992 (previously  filed  as
          Exhibit 10.5 to the Company's Annual Report on Form 10-
          K for the period ended August 1, 1993, which exhibit is
          hereby incorporated by reference).

10.16(a)  Form  of  Deferred Compensation Agreement dated  as  of
          December 21, 1989 between the Company and key employees
          and  a  select  group of management (KESP)  (previously
          filed  as  Exhibit  28.3(a) to the Company's  Quarterly
          Report  on  Form 10-Q for the period ended January  28,
          1990,   which   exhibit  is  hereby   incorporated   by
          reference).

10.16(b)  Master   First   Amendment  to  Deferred   Compensation
          Agreements,  dated as of November 11, 1991 between  the
          Company and the key employees party thereto (previously
          filed as Exhibit 28.3 to the Company's Quarterly Report
          on  Form  10-Q for the period ended November  3,  1991,
          which exhibit is hereby incorporated by reference).

10.16(c)  Master   Second  Amendment  to  Deferred   Compensation
          Agreements,  dated as of December 30, 1993 between  the
          Company and the key employees party thereto (previously
          filed  as  Exhibit 10.13(d) to the Company's  Quarterly
          Report  on  Form 10-Q for the period ended January  30,
          1994,   which   exhibit  is  hereby   incorporated   by
          reference).

10.16(d)  Master   Third   Amendment  to  Deferred   Compensation
          Agreements, dated as of September 2, 1994, between  the
          Company and the key employees party thereto (previously
          filed as Exhibit 10.2 to the Company's Quarterly Report
          on  Form  10-Q for the period ended January  29,  1995,
          which exhibit is hereby incorporated by reference).

10.17(a)  1995  Key Employee Stock Option Plan (previously  filed
          as  Exhibit  10.16(a)  to  the  Company's  Registration
          Statement on Form S-1, Registration No. 33-58999, which
          exhibit is hereby incorporated by reference).

10.17(b)  Non-Qualified  Stock Option Agreement  dated  March  9,
          1995   between  the  Company  and  Ronald  E.   Johnson
          (previously filed as Exhibit 10.16(b) to the  Company's
          Registration Statement  on  Form S-1,  Registration No.




                                    16<PAGE>
Exhibit
  No.                        Description
- ------- ---------------------------------------------------------

          33-58999, which  exhibit is  hereby  incorporated   by
          reference).

10.17(c)  Form  of  Non-Qualified Stock Option Agreement  entered
          into between the Company and certain key employees,  as
          optionees,  pursuant  to the 1995  Key  Employee  Stock
          Option  Plan  (previously filed as Exhibit 10.16(b)  to
          the  Company's  Registration  Statement  on  Form  S-1,
          Registration  No.  33-58999, which  exhibit  is  hereby
          incorporated by reference).

10.18     Employment   and  Consulting  Agreement  dated  July 1,
          1994  between  the  Company  and  Anthony  R.  Petrillo
          (previously  filed as Exhibit 10.18  to  the  Company's
          Annual  Report on Form 10-K for the fiscal  year  ended
          July 30, 1995, which exhibit is hereby incorporated  by
          reference).

10.19     Form    of    Bonus   Deferred  Compensation  Agreement
          dated  as  of  July 28, 1995 between  the  Company  and
          certain  key  employees (previously  filed  as  Exhibit
          10.19  to the Company's Annual Report on Form 10-K  for
          the  fiscal year ended July 30, 1995, which exhibit  is
          hereby incorporated by reference).

10.20     Supply   Agreement   dated  as  of  November  29,  1995
          between  the  Company and Gooding's Supermarkets,  Inc.
          (filed herewith) (previously filed as Exhibit 10.20  to
          the  Company's Quarterly Report on Form  10-Q  for  the
          period  ended October 29, 1995, which exhibit is hereby
          incorporated by reference).

10.21     Separation,  Waiver and Release Agreement dated  as  of
          January  31,  1996 between the Company and  Raymond  P.
          Springer  (previously  filed as Exhibit  10.21  to  the
          Company's Quarterly Report on Form 10-Q for the  period
          ended   January  28,  1996,  which  exhibit  is  hereby
          incorporated by reference).

10.22(a)  Employment  Agreement  dated as  of  January  26,  1996
          between  the Company and Richard D. Coleman (previously
          filed  as  Exhibit 10.22(a) to the Company's  Quarterly
          Report  on  Form  10-Q for the period ended  April  28,
          1996,   which   exhibit  is  hereby   incorporated   by
          reference).

10.22(b)  Letter  Agreement  dated as of May 23,  1996,  amending
          Employment   Agreement   with   Richard   D.    Coleman



                                    17<PAGE>
Exhibit
  No.                        Description
- ------- ---------------------------------------------------------

          (previously filed as Exhibit 10.22(b) to the  Company's
          Quarterly  Report  on Form 10-Q for  the  period  ended
          April 28, 1996, which exhibit is hereby incorporated by
          reference).

10.23     Stockholders  Agreement,  dated   as  of   October  31,
          1996, among Food Lion, Inc., KK Acquisition Corp., Kash
          n' Karry Food Stores, Inc. and the stockholders of Kash
          n'   Karry   Food   Stores,  Inc.   signatory   thereto
          Acquisition  Corp. and Kash n' Karry Food Stores,  Inc.
          (previously  filed  as Exhibit (10)  to  the  Company's
          Current  Report  on  Form 8-K dated October  31,  1996,
          which  exhibit  is  hereby  incorporated  by  reference
          herein).

11        Statement   re   computation   of   per share  earnings
          (filed herewith).

27        Financial Data Schedule (filed herewith).

(b)  Reports on Form 8-K:

     (1)  Current Report on Form 8-K dated October 31, 1996.

     (2)  Current Report on Form 8-K dated November 8, 1996.






















                                    18<PAGE>

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


                              KASH N' KARRY FOOD STORES, INC.



Date:   December 18, 1996     By: /s/ Richard D. Coleman
                                  ---------------------------
                                  Richard D. Coleman
                                  Senior Vice President,
                                  Administration



Date:   December 18, 1996     By: /s/ Marvin H. Snow, Jr.
                                  ---------------------------
                                  Marvin H. Snow, Jr.
                                  Vice President, Controller































                                                       Exhibit 11
                                                       ----------          
                                                                 
                Quarter 1 Earnings Per Share



                                                         Fourteen
                                                       Weeks Ended
                                                       November 3,
                                                           1996
                                                        ---------
Net loss                                              $(3,186,000)

Common shares outstanding                               4,674,314

Net loss per share                                        $ (0.68)
                                                       ===========

(Note)    Due  to  the  net  loss,  conversion  of  common  stock
          equivalents are not considered.


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY INFORMATION DERIVED FROM THE CONDENSED FINANCIAL
STATEMENTS OF KASH N' KARRY FOOD STORES, INC. AS OF AND FOR THE PERIOD ENDED
NOVEMBER 3, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH CONDENSED
FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          AUG-03-1997
<PERIOD-START>                             JUL-29-1996
<PERIOD-END>                               NOV-03-1996
<CASH>                                           9,655
<SECURITIES>                                         0
<RECEIVABLES>                                    9,428
<ALLOWANCES>                                         0
<INVENTORY>                                     94,455
<CURRENT-ASSETS>                               102,820
<PP&E>                                         172,063
<DEPRECIATION>                                  41,950
<TOTAL-ASSETS>                                 370,843
<CURRENT-LIABILITIES>                           77,640
<BONDS>                                        228,762
                                0
                                          0
<COMMON>                                            46
<OTHER-SE>                                      48,624
<TOTAL-LIABILITY-AND-EQUITY>                   370,843
<SALES>                                        242,418
<TOTAL-REVENUES>                               242,418
<CGS>                                          194,044
<TOTAL-COSTS>                                  240,256
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               6,703
<INCOME-PRETAX>                                 (4,541)
<INCOME-TAX>                                     1,355
<INCOME-CONTINUING>                             (3,186)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    (3,186)
<EPS-PRIMARY>                                   $(0.68)
<EPS-DILUTED>                                   $(0.68)
        

</TABLE>


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