SAVANNAH FOODS & INDUSTRIES INC
8-K, 1997-07-21
SUGAR & CONFECTIONERY PRODUCTS
Previous: ROGERS CORP, 8-A12B/A, 1997-07-21
Next: SENECA FOODS CORP /NY/, 8-K, 1997-07-21





                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549


                                  FORM 8-K
                               CURRENT REPORT

                   Pursuant to Section 13 or 15(d) of the
                      Securities Exchange Act of 1934


                               JULY 14, 1997
                     _________________________________
                     (Date of earliest event reported)


                     SAVANNAH FOODS & INDUSTRIES, INC.
           ______________________________________________________
           (Exact name of Registrant as specified in its charter)


      DELAWARE                1-11420               58-1089367
     ______________     _____________________      __________________
     (State of          (Commission File No.)      (IRS Employer
     Incorporation)                                Identification No.)


                   P.O. BOX 339, SAVANNAH, GEORGIA 31402
       ____________________________________________________________ 
        (Address of principal executive offices, including zip code)


                               (912) 234-1261
            ____________________________________________________
            (Registrant's telephone number, including area code)


                               NOT APPLICABLE
       _____________________________________________________________
       (Former name or former address, if changed since last report)



          ITEM 5.   OTHER EVENTS.

                    For simplicity, the entities referred to herein
          are as follows:

                    Company - Savannah Foods & Industries, Inc.

                    Flo-Sun - Flo-Sun Incorporated

                    Florida Crystals - XSF Holdings, Inc. XSF
          Holdings is currently a subsidiary of Flo-Sun which will
          hold the United States based sugar operations of the
          Restructured Companies.

                    Restructured Companies - refers to ODH
          Corporation, a Delaware corporation ("ODH"), Okeelanta
          Corporation, a Delaware corporation ("Okeelanta"), and
          Flo-Sun Land Corporation, a Florida corporation ("FSL"). 
          Pursuant to a restructuring (the "Restructuring") to be
          consummated immediately prior to the consummation of the
          merger described below, such companies will become
          subsidiaries of Florida Crystals.

                    DXE Merger Corp. - a wholly owned subsidiary of
          XSF Holdings, Inc. established for purposes of this
          transaction with which Savannah Foods & Industries, Inc.
          is anticipated to merge.

                                  *********

                    On July 14, 1997, Savannah Foods & Industries,
          Inc., a Delaware corporation (the "Company"), entered
          into an Agreement and Plan of Merger (the "Merger
          Agreement") with XSF Holdings, Inc., a Delaware
          corporation ("XSF Holdings"), DXE Merger Corp., a
          Delaware corporation and a wholly owned subsidiary of XSF
          Holdings ("DXE"), and Flo-Sun Incorporated, a Florida
          corporation ("Flo-Sun").  Pursuant to and subject to the
          terms and conditions of the Merger Agreement, DXE will
          merge with and into the Company, with the Company
          surviving as a wholly-owned subsidiary of XSF Holdings
          (the "Merger" and, together with the other transactions
          contemplated by the Merger Agreement, the
          "Transactions").  A copy of the Merger Agreement is
          attached as Exhibit 99.1 hereto and is incorporated
          herein by reference.
           
                    Pursuant to the Merger and the Merger
          Agreement, each share of Common Stock, par value $.25 per
          share, of the Company (the "Company Common Stock") issued
          and outstanding immediately prior to the date of the
          Merger (the "Effective Time") shall (other than any
          shares of Company Common Stock held by the Company as
          treasury stock or owned by XSF Holdings or any subsidiary
          of XSF Holdings immediately prior to the Effective Time)
          be converted into the right to receive one share of Class
          A Common Stock, par value $.01 per share (the "Class A
          Common Stock"), of XSF Holdings. 

                    Upon completion of the Merger, and assuming all
          holders of equity securities of the Restructured
          Companies accept the proposal that has been made to
          them to participate in the Restructuring (see below),
          Flo-Sun will own approximately 39.4% of the capital
          stock of XSF Holdings, certain other stockholders of the
          Restructured Companies will own approximately 19.1% of
          the capital stock of XSF Holdings, and current
          stockholders of the Company will in the aggregate have
          the right to receive approximately 41.5% of the capital
          stock of XSF Holdings.  In the event that holders of
          fewer than 100% of the equity securities of the
          Restructured Companies participate in the Restructuring,
          the current stockholders of the Company will in the
          aggregate receive proportionately more than 41.5% of the
          capital stock of XSF Holdings.  Flo-Sun's interest will
          be held in shares of Class B Common Stock, par value $.01
          per share (the "Class B Common Stock"), of XSF Holdings. 
          Each share of Class B Common Stock will entitle the
          holder thereof to eight votes on all matters submitted to
          a vote of the stockholders of XSF Holdings.  Each share
          of Class A Common Stock will entitle the holder thereof
          to one vote on all such matters.

                    A copy of the unaudited condensed combined
          financial statements of XSF Holdings is attached as
          Exhibit 99.2 hereto and is incorporated herein by
          reference.  Such financial statements are presented as
          if all holders of equity securities of the Restructured
          Companies accept the proposal that has been made to
          them to participate in the Restructuring.  As of July 17,
          1997, over 80% of such equity securities were committed
          to participate in the Restructuring (including all of the
          equity securities of FSL).  No assurances can be given
          that the remaining holders of equity securities of the
          Restructured Companies will elect to participate in the
          Restructuring. Any such holder who does not participate
          would continue to own equity securities of ODH or
          Okeelanta, as the case may be, after consummation of the
          Restructuring.

                    Consummation of the Merger is subject to
          certain conditions, including, among other things,
          approval by the stockholders of the Company, expiration
          of the applicable waiting period under the Hart-Scott-
          Rodino Antitrust Improvements Act of 1976, as amended,
          the effectiveness of the registration statement relating
          to the shares of Class A Common Stock issued in
          connection with the Merger and the listing of such
          shares.

                    In addition, the Company entered into an
          amendment, dated as of July 14, 1997, (the "Rights
          Agreement Amendment"), to its Rights Agreement, dated as
          of March 31, 1989, for the purpose of excluding XSF
          Holdings, DXE and Flo-Sun from the definition of
          Acquiring Person as a result of the approval, execution
          or delivery of the Merger Agreement or consummation of
          the Transactions.  A copy of the Rights Agreement
          Amendment is attached as Exhibit 99.3 hereto and is
          incorporated herein by reference.
           
                    On July 15, 1997, the Company and XSF Holdings
          issued a joint press release announcing, among other
          things, the execution of the Merger Agreement.  A copy of
          such press release is filed as Exhibit 99.4 hereto and is
          incorporated herein by reference.

                    The above information is only a brief
          description of certain of the terms of the Merger
          Agreement, the Rights Agreement Amendment and the
          transactions contemplated thereby.  Such description does
          not purport to be complete and is qualified in its
          entirety by reference to Exhibits 99.1, 99.2, 99.3 and
          99.4 hereto.

          ITEM 7.   FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
                    INFORMATION AND EXHIBITS.

          (a)  FINANCIAL STATEMENTS OF THE BUSINESSES ACQUIRED.

               Not Applicable.

          (b)  PRO FORMA FINANCIAL INFORMATION.

               Not Applicable.

          (c)  EXHIBITS:

          EX. NO.        DESCRIPTION

          99.1           Agreement and Plan of Merger, dated as of
                         July 14, 1997, by and among XSF Holdings,
                         DXE, the Company and Flo-Sun.

          99.2           Unaudited condensed combined financial
                         statements of XSF Holdings.

          99.3           First Amendment, dated as of July 14,
                         1997, to the Rights Agreement, dated as of
                         March 31, 1989, between the Company and
                         Wachovia Bank, N.A., as successor Rights
                         Agent to Citizens and Southern Trust
                         Company (Georgia), N.A.

          99.4           Text of Press Release issued by the
                         Company and XSF Holdings on July 15, 1997.



                                  SIGNATURE

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

          Dated:  July 21, 1997

                                   SAVANNAH FOODS & INDUSTRIES,
                                      INC.

                                   By:  /s/ Gregory H. Smith
                                        ---------------------------
                                        Gregory H. Smith
                                        Senior Vice President,
                                        Chief Financial Officer and
                                        Treasurer



                                EXHIBIT INDEX

          EX. NO.        DESCRIPTION

          99.1           Agreement and Plan of Merger, dated as of
                         July 14, 1997, by and among XSF Holdings,
                         DXE, the Company and Flo-Sun.

          99.2           Unaudited condensed combined financial
                         statements of XSF Holdings.

          99.3           First Amendment, dated as of July 14,
                         1997, to the Rights Agreement, dated as of
                         March 31, 1989, between the Company and
                         Wachovia Bank, N.A., as successor Rights
                         Agent to Citizens and Southern Trust
                         Company (Georgia), N.A.

          99.4           Text of Press Release issued by the
                         Company and XSF Holdings on July 15, 1997.





                               Exhibit 99.1

                                                        EXECUTION COPY
                                                                      

                        AGREEMENT AND PLAN OF MERGER

                                                                      

                         dated as of July 14, 1997

                                   among

                           FLO-SUN INCORPORATED,

                            XSF Holdings, Inc.,

                              DXE Merger Corp.

                                    and

                     Savannah Foods & Industries, Inc.

                                                                      


                             TABLE OF CONTENTS

                                                                  Page

                                 ARTICLE I
                                 THE MERGER

          1.01.  The Merger  . . . . . . . . . . . . . . . . . . .   2
          1.02.  Effective Time; Closing . . . . . . . . . . . . .   2
          1.03.  Effect of the Merger  . . . . . . . . . . . . . .   2
          1.04.  Certificate of Incorporation; By-Laws . . . . . .   3
          1.05.  Directors and Officers  . . . . . . . . . . . . .   3

                                 ARTICLE II

             CONVERSION OF SECURITIES; EXCHANGE OF CERTIFICATES

          2.01.  Conversion of Securities  . . . . . . . . . . . .   3
          2.02.  Exchange of Certificates  . . . . . . . . . . . .   4
          2.03.  Stock Transfer Books  . . . . . . . . . . . . . .   6
          2.04.  Stock Options . . . . . . . . . . . . . . . . . .   6

                                ARTICLE  III
               REPRESENTATIONS AND WARRANTIES OF THE COMPANY

          3.01.  Organization and Qualification; Subsidiaries  . .   7
          3.02.  Certificate of Incorporation and By-Laws  . . . .   8
          3.03.  Capitalization  . . . . . . . . . . . . . . . . .   8
          3.04.  Authority Relative to this Agreement  . . . . . .   9
          3.05.  No Conflict; Required Filings and Consents  . . .  10
          3.06.  Permits; Compliance . . . . . . . . . . . . . . .  10
          3.07.  SEC Filings; Financial Statements . . . . . . . .  11
          3.08.  Absence of Certain Changes or Events  . . . . . .  12
          3.09.  Absence of Litigation . . . . . . . . . . . . . .  13
          3.10.  Employee Benefit Plans; Labor Matters . . . . . .  13
          3.11.  Intellectual Property . . . . . . . . . . . . . .  16
          3.12.  Taxes . . . . . . . . . . . . . . . . . . . . . .  17
          3.13.  Environmental Matters . . . . . . . . . . . . . .  17
          3.14.  Products  . . . . . . . . . . . . . . . . . . . .  18
          3.15.  Properties and Assets; Real Property and Leases .  18
          3.16.  Insurance . . . . . . . . . . . . . . . . . . . .  19
          3.17.  Opinion of Financial Advisor  . . . . . . . . . .  20
          3.18.  Vote Required . . . . . . . . . . . . . . . . . .  20
          3.19.  Brokers . . . . . . . . . . . . . . . . . . . . .  20
          3.20.  Company Rights Agreement  . . . . . . . . . . . .  20

                                 ARTICLE IV

        REPRESENTATIONS AND WARRANTIES OF FSI, NEWCO AND MERGER SUB

          4.01.  Organization and Qualification; Subsidiaries  . .  20
          4.02.  Certificate of Incorporation and By-Laws  . . . .  22
          4.03.  Capitalization  . . . . . . . . . . . . . . . . .  22
          4.04.  Authority Relative to this Agreement  . . . . . .  23
          4.05.  No Conflict; Required Filings and Consents  . . .  24
          4.06.  Permits; Compliance . . . . . . . . . . . . . . .  24
          4.07.  Financial Statements; Information Memorandum  . .  25
          4.08.  Absence of Certain Changes or Events  . . . . . .  26
          4.09.  Absence of Litigation . . . . . . . . . . . . . .  27
          4.10.  Employee Benefit Plans; Labor Matters . . . . . .  27
          4.11.  Intellectual Property . . . . . . . . . . . . . .  30
          4.12.  Taxes . . . . . . . . . . . . . . . . . . . . . .  31
          4.13.  Environmental Matters . . . . . . . . . . . . . .  31
          4.14.  Products  . . . . . . . . . . . . . . . . . . . .  31
          4.15.  Properties and Assets; Real Property and Leases .  32
          4.16.  Insurance . . . . . . . . . . . . . . . . . . . .  32
          4.17.  Brokers . . . . . . . . . . . . . . . . . . . . .  33
          4.18.  Opinions of Financial Advisors  . . . . . . . . .  33
          4.19.  Contracts . . . . . . . . . . . . . . . . . . . .  33
          4.20.  Restructuring Agreement . . . . . . . . . . . . .  33

                                 ARTICLE V

                   CONDUCT OF BUSINESS PENDING THE MERGER

          5.01.  Conduct of Business by the Company Pending the
                   Merger  . . . . . . . . . . . . . . . . . . . .  34
          5.02.  Conduct of Business by the Flo-Sun Subsidiaries
                   Pending the Merger  . . . . . . . . . . . . . .  37
          5.03.  Government Filings  . . . . . . . . . . . . . . .  40

                                 ARTICLE VI

                           ADDITIONAL AGREEMENTS

          6.01.  Company Stockholders' Meeting . . . . . . . . . .  40
          6.02.  Registration Statement; Proxy Statement . . . . .  41
          6.03.  Access to Information; Confidentiality  . . . . .  42
          6.04.  Approvals and Consents; Cooperation . . . . . . .  43
          6.05.  No Solicitation of Transactions . . . . . . . . .  44
          6.06.  Employee Benefits Matters . . . . . . . . . . . .  45
          6.07.  Directors' and Officers' Indemnification and
                   Insurance . . . . . . . . . . . . . . . . . . .  45
          6.08.  Obligations of Newco and Merger Sub . . . . . . .  46
          6.09.  Affiliates' Letters . . . . . . . . . . . . . . .  46
          6.10.  Letters of Accountants  . . . . . . . . . . . . .  46
          6.11.  Listing Market  . . . . . . . . . . . . . . . . .  47
          6.12.  Tax Matters . . . . . . . . . . . . . . . . . . .  47
          6.13.  Newco Governance  . . . . . . . . . . . . . . . .  48
          6.14.  Company Rights Plan . . . . . . . . . . . . . . .  48
          6.15.  Restructuring Agreement . . . . . . . . . . . . .  48
          6.16.  Public Announcements  . . . . . . . . . . . . . .  49
          6.17.  Subsequent Financial Statements . . . . . . . . .  49

                                ARTICLE VII
                          CONDITIONS TO THE MERGER

          7.01.  Conditions to the Obligations of Each Party . . .  51
          7.02.  Conditions to the Obligations of FSI, Newco and
                   Merger Sub  . . . . . . . . . . . . . . . . . .  52
          7.03.  Conditions to the Obligations of the Company  . .  52

                                ARTICLE VIII

                     TERMINATION, AMENDMENT AND WAIVER

          8.01.  Termination . . . . . . . . . . . . . . . . . . .  53
          8.02.  Effect of Termination . . . . . . . . . . . . . .  55
          8.03.  Amendment . . . . . . . . . . . . . . . . . . . .  55
          8.04.  Waiver  . . . . . . . . . . . . . . . . . . . . .  55
          8.05.  Expenses  . . . . . . . . . . . . . . . . . . . .  56

                                 ARTICLE IX

                             GENERAL PROVISIONS

          9.01.  Non-Survival of Representations, Warranties and
                   Agreements  . . . . . . . . . . . . . . . . . .  57
          9.02.  Notices . . . . . . . . . . . . . . . . . . . . .  57
          9.03.  Certain Definitions . . . . . . . . . . . . . . .  58
          9.04.  Severability  . . . . . . . . . . . . . . . . . .  60
          9.05.  Assignment  . . . . . . . . . . . . . . . . . . .  60
          9.06.  Interpretation  . . . . . . . . . . . . . . . . .  60
          9.07.  Specific Performance  . . . . . . . . . . . . . .  61
          9.08.  Governing Law . . . . . . . . . . . . . . . . . .  61
          9.09.  Parties in Interest . . . . . . . . . . . . . . .  61
          9.10.  Counterparts  . . . . . . . . . . . . . . . . . .  61
          9.11.  Waiver of Jury Trial  . . . . . . . . . . . . . .  61
          9.12.  Entire Agreement  . . . . . . . . . . . . . . . .  61



     EXHIBITS

          Exhibit A -- Restructuring Agreement
          Exhibit 6.09 -- Form of Affiliate Letter
          Exhibit 7.03(c) -- Forms of Tax Representation Certificate

     ANNEXES

          Annex A -- Agreements Respecting Plans and Other Employee
                       Benefit Matters
          Annex B -- Corporate Governance Matters



               AGREEMENT AND PLAN OF MERGER dated as of July 14, 1997
     (this "AGREEMENT") among XSF Holdings, Inc., a Delaware
     corporation ("NEWCO"), DXE Merger Corp., a Delaware corporation
     and a wholly owned subsidiary of Newco ("MERGER SUB"), Savannah
     Foods & Industries, Inc., a Delaware corporation (the "COMPANY"),
     and Flo-Sun Incorporated, a Florida corporation ("FSI").

               WHEREAS, FSI and Newco are parties to a Restructuring
     Agreement, dated as of July 10, 1997, a copy of which is attached
     hereto as Exhibit A (the "RESTRUCTURING AGREEMENT"), pursuant to
     which Newco has agreed to acquire securities issued by Okeelanta
     Corporation, a Delaware corporation ("OKEELANTA"), Flo-Sun Land
     Corporation, a Florida corporation,  ("FSL"), and ODH
     Corporation, a Delaware corporation ("ODH" and, together with
     Okeelanta and FSL, the "RESTRUCTURED COMPANIES"), (a) from the
     holders thereof other than FSI, in exchange for shares of Class A
     Common Stock, par value $.01 per share ("CLASS A COMMON STOCK"),
     of Newco and (b) from FSI, in exchange for shares of Class B
     Common Stock, par value $.01 per share ("CLASS B COMMON STOCK"
     and, together with Class A Common Stock, "NEWCO COMMON STOCK"),
     of Newco (such exchanges being referred to herein as the
     "EXCHANGES"; the Exchanges and the other transactions
     contemplated by the Restructuring Agreement being referred to
     herein as the "RESTRUCTURING");

               WHEREAS, Merger Sub, upon the terms and subject to the
     conditions of this Agreement and in accordance with the General
     Corporation Law of the State of Delaware (the "DGCL"), will merge
     with and into the Company (the "MERGER" and, together with the
     other transactions contemplated by this Agreement and with the
     Restructuring, the "TRANSACTIONS");

               WHEREAS, the Board of Directors of the Company (the
     "COMPANY BOARD") (a) has determined that the Merger is in the
     best interests of the Company and its stockholders and approved
     and adopted this Agreement and approved the transactions
     contemplated hereby and (b) has recommended approval and adoption
     of this Agreement and approval of the Merger by the stockholders
     of the Company;

               WHEREAS, the Boards of Directors of Merger Sub and
     Newco, as sole stockholder of Merger Sub, have each approved and
     adopted this Agreement and have each approved the Merger;

               WHEREAS, the Boards of Directors of Newco (the "NEWCO
     BOARD") and FSI, as sole stockholder of Newco, have each approved
     and adopted this Agreement and the Restructuring Agreement and
     have each approved the Transactions;

               WHEREAS, the Board of Directors of FSI has approved and
     adopted this Agreement and the Restructuring Agreement and has
     approved the Transactions;

               WHEREAS, for Federal income tax purposes, it is
     intended that this Agreement will qualify as a plan of
     reorganization, and that the Merger will be treated as a
     reorganization governed by Section 368 of the Internal Revenue
     Code of 1986, as amended (the "CODE");

               WHEREAS, for Federal income tax purposes, it is
     intended that the Transactions will be treated as a transfer of
     property governed by Section 351 of the Code; and

               WHEREAS, for accounting purposes, it is intended that
     the Merger shall be accounted for as a "purchase."

               NOW, THEREFORE, in consideration of the foregoing and
     the mutual covenants and agreements herein contained, and
     intending to be legally bound hereby, FSI, Newco, Merger Sub and
     the Company hereby agree as follows:

                                 ARTICLE I

                                 THE MERGER

               SECTION 1.01.  The Merger.  Upon the terms and subject
     to the conditions set forth in Article VII, and in accordance
     with the DGCL, at the Effective Time (as hereinafter defined),
     Merger Sub shall be merged with and into the Company.  As a
     result of the Merger, the separate corporate existence of Merger
     Sub shall cease and the Company shall continue as the surviving
     corporation of the Merger (the "SURVIVING CORPORATION").

               SECTION 1.02.  Effective Time; Closing.  (a)  The
     closing of the Merger (the "CLOSING") will take place on the day
     (the "CLOSING DATE") that is two Business Days (as defined below)
     after satisfaction or waiver (subject to applicable Law (as
     defined below)) of the conditions set forth in Article VII
     (excluding conditions that, by their terms, cannot be satisfied
     until the Closing Date), unless another time or date is agreed to
     in writing by the parties hereto.  The Closing shall be held at
     the offices of Shearman & Sterling, 599 Lexington Avenue, New
     York, New York 10022, unless another place is agreed to in
     writing by the parties hereto.

               (b)  As soon as practicable following the Closing, the
     parties hereto shall cause the Merger to be consummated by filing
     a Certificate of Merger (the "CERTIFICATE OF MERGER") with the
     Secretary of State of the State of Delaware in such form as is
     required by, and executed in accordance with, the relevant
     provisions of the DGCL.  The term "EFFECTIVE TIME" means the date
     and time of the filing of the Certificate of Merger with the
     Secretary of State of the State of Delaware (or such later time
     as may be agreed in writing by each of the parties hereto and
     specified in the Certificate of Merger).  

               SECTION 1.03.  Effect of the Merger.  At the Effective
     Time, the effect of the Merger shall be as provided in the
     applicable provisions of the DGCL.  Without limiting the
     generality of the foregoing, and subject thereto, at the
     Effective Time all the property, rights, privileges, powers and
     franchises of the Company and Merger Sub shall vest in the
     Surviving Corporation, and all debts, liabilities, obligations,
     restrictions, disabilities and duties of each of the Company and
     Merger Sub shall become the debts, liabilities, obligations,
     restrictions, disabilities and duties of the Surviving
     Corporation.

               SECTION 1.04.  Certificate of Incorporation; By-Laws. 
     (a)  At the Effective Time, the Certificate of Incorporation of
     Merger Sub, as in effect immediately prior to the Effective Time,
     shall be the Certificate of Incorporation of the Surviving
     Corporation until thereafter amended as provided by Law and such
     Certificate of Incorporation.

               (b)  At the Effective Time, the By-Laws of Merger Sub,
     as in effect immediately prior to the Effective Time, shall be
     the By-Laws of the Surviving Corporation until thereafter amended
     as provided by Law, the Certificate of Incorporation of the
     Surviving Corporation and such By-Laws.

               SECTION 1.05.  Directors and Officers.  The directors
     of Merger Sub immediately prior to the Effective Time shall be
     the initial directors of the Surviving Corporation, each such
     director to hold office in accordance with the Certificate of
     Incorporation and By-laws of the Surviving Corporation, and the
     officers of the Company immediately prior to the Effective Time
     shall be the initial officers of the Surviving Corporation, in
     each case until their respective successors are duly elected or
     appointed and qualified.  

                                 ARTICLE II

             CONVERSION OF SECURITIES; EXCHANGE OF CERTIFICATES

               SECTION 2.01.  Conversion of Securities.  At the
     Effective Time, by virtue of the Merger and without any action on
     the part of Merger Sub, the Company or the holders of any of the
     following securities:

               (a)  each share of common stock, par value $0.25 per
          share, of the Company ("COMPANY COMMON STOCK") issued and
          outstanding (including the Benefit Trust Shares (as defined
          below)) immediately prior to the Effective Time (other than
          any shares of Company Common Stock to be cancelled pursuant
          to Section 2.01(b)) shall (together, in each case, with the
          associated Company Right) be converted into the right to
          receive one share (the "EXCHANGE RATIO") of Class A Common
          Stock (the "MERGER CONSIDERATION");

               (b)  each share of Company Common Stock held in the
          treasury of the Company and each share of Company Common
          Stock owned by Newco or any direct or indirect wholly owned
          subsidiary of Newco or of the Company immediately prior to
          the Effective Time shall (together, in each case, with the
          associated Company Right) be cancelled and extinguished
          without any conversion thereof and no payment shall be made
          with respect thereto; and

               (c)  each share of Common Stock of Merger Sub issued
          and outstanding immediately prior to the Effective Time
          shall be converted into one validly issued fully paid and
          nonassessable share of Common Stock of the Surviving
          Corporation.

               SECTION 2.02.  Exchange of Certificates.  (a)  Exchange
     Agent.  Newco shall deposit, or shall cause to be deposited, with
     a bank or trust company designated by FSI and reasonably
     satisfactory to the Company (the "EXCHANGE AGENT"), for the
     benefit of the holders of shares of Company Common Stock, for
     exchange in accordance with this Article II through the Exchange
     Agent, certificates representing the shares of Class A Common
     Stock issuable pursuant to Section 2.01, as of the Effective Time
     (such certificates for shares of Class A Common Stock, together
     with any dividends or distributions with respect thereto, being
     hereinafter referred to as the "EXCHANGE FUND"), in exchange for
     outstanding shares of Company Common Stock.  The Exchange Agent
     shall, pursuant to irrevocable instructions, deliver the Class A
     Common Stock contemplated to be issued pursuant to Section 2.01
     out of the Exchange Fund.  Except as contemplated by Section
     2.02(e) hereof, the Exchange Fund shall not be used for any other
     purpose.

               (b)  Exchange Procedures.  As promptly as practicable
     after the Effective Time, Newco shall cause the Exchange Agent to
     mail to each holder of a certificate or certificates which
     immediately prior to the Effective Time represented outstanding
     shares of Company Common Stock (the "CERTIFICATES") (i) a letter
     of transmittal (which shall specify that delivery shall be
     effected, and risk of loss and title to the Certificates shall
     pass, only upon proper delivery of the Certificates to the
     Exchange Agent and shall be in customary form) and
     (ii) instructions for use in effecting the surrender of the
     Certificates in exchange for certificates representing shares of
     Class A Common Stock.  Upon surrender to the Exchange Agent of a
     Certificate for cancellation, together with such letter of
     transmittal, duly executed and completed in accordance with the
     instructions thereto, and such other documents as may be
     reasonably required pursuant to such instructions, the holder of
     such Certificate shall be entitled to receive in exchange
     therefor a certificate representing that number of whole shares
     of Class A Common Stock which such holder has the right to
     receive in respect of the shares of Company Common Stock formerly
     represented by such Certificate (after taking into account all
     shares of Company Common Stock then held by such holder) and any
     dividends or other distributions to which such holder is entitled
     pursuant to Section 2.02(c), and the Certificate so surrendered
     shall forthwith be cancelled.  In the event of a transfer of
     ownership of shares of Company Common Stock which is not
     registered in the transfer records of the Company, a certificate
     representing the proper number of shares of Class A Common Stock
     and any dividends or other distributions to which such holder is
     entitled pursuant to Section 2.02(c) may be issued to a
     transferee if the Certificate representing such shares of Company
     Common Stock is presented to the Exchange Agent, accompanied by
     all documents required to evidence and effect such transfer and
     by evidence that any applicable stock transfer taxes have been
     paid.  Until surrendered as contemplated by this Section 2.02,
     each Certificate shall be deemed at any time after the Effective
     Time to represent only the right to receive upon such surrender
     the certificate representing shares of Class A Common Stock and
     any dividends or other distributions to which such holder is
     entitled pursuant to Section 2.02(c).

               (c)  Distributions with Respect to Unexchanged Shares
     of Class A Common Stock.  No dividends or other distributions
     declared or made after the Effective Time with respect to Class A
     Common Stock with a record date after the Effective Time shall be
     paid to the holder of any unsurrendered Certificate with respect
     to the shares of Class A Common Stock represented thereby until
     the holder of such Certificate shall surrender such Certificate. 
     Subject to the effect of escheat, tax or other applicable Laws,
     following surrender of any such Certificate, there shall be paid
     to the holder of the certificates representing whole shares of
     Class A Common Stock issued in exchange therefor, without
     interest, (i) promptly, the amount of dividends or other
     distributions with a record date after the Effective Time and
     theretofore paid with respect to such whole shares of Class A
     Common Stock, and (ii) at the appropriate payment date, the
     amount of dividends or other distributions, with a record date
     after the Effective Time but prior to surrender and a payment
     date occurring after surrender, payable with respect to such
     whole shares of Class A Common Stock.

               (d)  No Further Rights in Company Common Stock.  All
     shares of Class A Common Stock issued upon conversion of the
     shares of Company Common Stock in accordance with the terms
     hereof (including any cash paid pursuant to Sections 2.02(c))
     shall be deemed to have been issued in full satisfaction of all
     rights pertaining to such shares of Company Common Stock.

               (e)  Termination of Exchange Fund.  Any portion of the
     Exchange Fund which remains undistributed to the holders of
     Company Common Stock for three years after the Effective Time
     shall be delivered to Newco, upon demand, and any holders of
     Company Common Stock who have not theretofore complied with this
     Article II shall thereafter look only to Newco for the shares of
     Class A Common Stock and any dividends or other distributions
     with respect to Class A Common Stock to which they are entitled
     pursuant to Section 2.02(c).  Any portion of the Exchange Fund
     remaining unclaimed by holders of shares of Company Common Stock
     as of a date which is immediately prior to such time as such
     amounts would otherwise escheat to or become property of any
     Governmental Entity shall, to the extent permitted by applicable
     Law, become the property of Newco free and clear of any claims or
     interest of any Person previously entitled thereto.

               (f)  No Liability.  Neither Newco nor the Surviving
     Corporation shall be liable to any holder of shares of Company
     Common Stock for any such shares of Class A Common Stock (or
     dividends or distributions with respect thereto), or cash
     delivered to a public official pursuant to any abandoned
     property, escheat or similar Law.

               (g)  Withholding Rights.  Each of the Surviving
     Corporation and Newco shall be entitled to deduct and withhold
     from the consideration otherwise payable pursuant to this
     Agreement to any holder of shares of Company Common Stock such
     amounts as it is required to deduct and withhold with respect to
     the making of such payment under the Code, or any provision of
     state, local or foreign tax Law.  To the extent that amounts are
     so withheld by the Surviving Corporation or Newco, as the case
     may be, such withheld amounts shall be treated for all purposes
     of this Agreement as having been paid to the holder of the shares
     of Company Common Stock in respect of which such deduction and
     withholding was made by the Surviving Corporation or Newco, as
     the case may be.

               (h)  Lost Certificates.  If any Certificate shall have
     been lost, stolen or destroyed, upon the making of an affidavit
     of that fact by the Person claiming such Certificate to be lost,
     stolen or destroyed and, if required by the Surviving
     Corporation, the posting by such Person of a bond in such
     reasonable amount as the Surviving Corporation may direct as
     indemnity against any claim that may be made against it with
     respect to such Certificate, the Exchange Agent will issue in
     exchange for such lost, stolen or destroyed Certificate the
     shares of Class A Common Stock and any cash in lieu of fractional
     shares, and unpaid dividends and distributions on shares of Class
     A Common Stock deliverable in respect thereof pursuant to this
     Agreement.

               SECTION 2.03.  Stock Transfer Books.  At the Effective
     Time, the stock transfer books of the Company shall be closed and
     there shall be no further registration of transfers of shares of
     Company Common Stock thereafter on the records of the Company. 
     From and after the Effective Time, the holders of certificates
     representing shares of Company Common Stock outstanding
     immediately prior to the Effective Time shall cease to have any
     rights with respect to such shares of Company Common Stock except
     as otherwise provided herein or by Law.  On or after the
     Effective Time, any Certificates presented to the Exchange Agent
     or Newco for any reason shall be converted into shares of Class A
     Common Stock and any dividends or other distributions to which
     the holders thereof are entitled pursuant to Section 2.02(c).

               SECTION 2.04.  Stock Options.  (a)  Prior to the
     Effective Time, the Company and Newco shall take such action as
     may be necessary to cause each unexpired and unexercised option
     to purchase shares of Company Common Stock (a "COMPANY OPTION"),
     under the Company's 1996 Equity Incentive Plan (the "COMPANY
     STOCK OPTION PLAN"), or otherwise granted by the Company outside
     of the Company Stock Option Plan, to be automatically converted
     at the Effective Time into an option (a "SUBSTITUTE OPTION") to
     purchase a number of shares of Class A Common Stock equal to the
     number of shares of Company Common Stock that could have been
     purchased (assuming full vesting) under such Company Option at a
     price per share of Class A Common Stock equal to the per-share
     option exercise price specified in the Company Option.  Such
     Substitute Option shall otherwise be subject to the same terms
     and conditions as such Company Option (including the accelerated
     vesting of Company Options which shall occur by virtue of
     consummation of the Merger, to the extent required by the terms
     of such Company Options or the Company Stock Option Plan).  The
     date of grant of the Substitute Option shall be the date on which
     the corresponding Company Option was granted.  From and after the
     Effective Time, all references to the Company in the Company
     Stock Option Plan and the applicable stock option agreements
     issued thereunder shall be deemed to refer to Newco, which shall
     have assumed the Company Stock Option Plans as of the Effective
     Time.  At the Effective Time, Newco shall issue to each holder of
     an outstanding Company Option a document evidencing the foregoing
     assumption by Newco.  It is the intention of the parties that,
     subject to applicable Law, the Substitute Options qualify
     following the Effective Time as incentive stock options as
     defined in Section 422 of the Code to the extent that the Company
     Options qualified as incentive stock options prior to the
     Effective Time.

               (b)  Newco shall take all corporate action necessary to
     reserve for issuance a sufficient number of shares of Class A
     Common Stock for delivery upon exercise of Substitute Options
     pursuant to the terms set forth in this Section 2.04.  Promptly
     after the Effective Time, the shares of Class A Common Stock
     subject to Substitute Options shall be covered by an effective
     registration statement on Form S-8 (or any successor form) or
     another appropriate form and Newco shall use all reasonable
     efforts to maintain the effectiveness of such registration
     statement or registration statements for so long as Substitute
     Options remain outstanding.  In addition, Newco shall use all
     reasonable efforts to cause the shares of Class A Common Stock
     subject to Substitute Options to be listed on the Listing Market
     (as defined below).

                                ARTICLE  III

               REPRESENTATIONS AND WARRANTIES OF THE COMPANY

               Except as set forth in the Disclosure Schedule
     delivered by the Company to FSI, Newco and Merger Sub
     concurrently with the execution of this Agreement (the "COMPANY
     DISCLOSURE SCHEDULE") (each section of which qualifies the
     correspondingly numbered representation and warranty or covenant
     to the extent specified therein), the Company hereby represents
     and warrants to FSI, Newco and Merger Sub that:

               SECTION 3.01.  Organization and Qualification;
     Subsidiaries.  Each of the Company and each subsidiary of the
     Company (a "COMPANY SUBSIDIARY") is a corporation duly
     incorporated, validly existing and in good standing under the
     Laws of the jurisdiction of its incorporation and has the
     requisite power and authority and all necessary governmental
     approvals to own, lease and operate its properties and to carry
     on its business as it is now being conducted, except where the
     failure to be so organized, existing or in good standing or to
     have such power, authority and governmental  approvals would not,
     individually or in the aggregate, have a Company Material Adverse
     Effect (as defined below).  The Company and each Company
     Subsidiary are duly qualified or licensed as a foreign
     corporation to do business, and are in good standing, in each
     jurisdiction where the character of the properties owned, leased
     or operated by the Company and the respective Company
     Subsidiaries or the nature of their respective businesses makes
     such qualification or licensing necessary, except for such
     failures to be so qualified or licensed and in good standing that
     would not, individually or in the aggregate, have a Company
     Material Adverse Effect.  The term "COMPANY MATERIAL ADVERSE
     EFFECT" means any adverse change, circumstance or effect that,
     individually or in the aggregate with all other adverse changes,
     circumstances and effects, is or is reasonably likely to be
     materially adverse to the business, operations, assets,
     liabilities (including, without limitation, contingent
     liabilities), financial condition or results of operations of the
     Company and the Company Subsidiaries taken as a whole. 
     Section 3.01 of the Company Disclosure Schedule sets forth, as of
     the date of this Agreement, a true and complete list of all of
     the Company Subsidiaries, together with the jurisdiction of
     incorporation of each Company Subsidiary and the percentage of
     each Company Subsidiary's outstanding capital stock or other
     equity interests owned by the Company and Company Subsidiaries,
     as the case may be, and the name of each other holder of any such
     outstanding capital stock or other equity interests and the
     percentage so held with respect to each such Company Subsidiary. 
     There are no partnerships or joint venture arrangements or other
     business entities in which the Company or any Company Subsidiary
     owns an equity interest that is material to the business of the
     Company and the Company Subsidiaries taken as a whole.

               SECTION 3.02.  Certificate of Incorporation and
     By-Laws.  The Company has made available to FSI and Newco
     complete and correct copies of its Certificate of Incorporation
     and By-Laws and the certificates of incorporation and by-laws or
     other comparable charter or organizational documents of the
     Company Subsidiaries, in each case as amended to the date of this
     Agreement.  The Company is not in violation of any of the
     provisions of its Certificate of Incorporation or By-Laws. 
     Except as would not have a Company Material Adverse Effect, no
     Company Subsidiary is in violation of any of the provisions of
     its Certificate of Incorporation or By-Laws or other comparable
     charter or organizational documents.

               SECTION 3.03.  Capitalization.  The authorized capital
     stock of the Company consists of 64,000,000 shares of Company
     Common Stock and 1,000,000 shares of preferred stock ("COMPANY
     PREFERRED STOCK").  As of July 11, 1997, (i) 28,738,196 shares of
     Company Common Stock are issued and outstanding, all of which are
     validly issued, fully paid and nonassessable and 2,500,000 of
     which are held by Wachovia Bank, N.A. (formerly Wachovia Bank of
     North Carolina, N.A.), as trustee of the trust created pursuant
     to the Savannah Foods & Industries, Inc. Benefit Trust Agreement
     (the "BENEFIT TRUST"; shares held by the trustee of the Benefit
     Trust immediately prior to the Effective Time being referred to
     herein as the "BENEFIT TRUST SHARES")), (ii) 2,568,604 shares of
     Company Common Stock are held in the treasury of the Company;
     (iii) 1,250,000 shares of Company Common Stock are reserved for
     future issuance pursuant to Company Options and (iv) 1,000,000
     shares of Company Preferred Stock are reserved for issuance
     pursuant to the Rights Agreement, dated as of March 31, 1989,
     between the Company and Citizens and Southern Trust Company, as
     Rights Agent (as amended, the "COMPANY RIGHTS AGREEMENT"). 
     Except for Company Options granted pursuant to the Company Stock
     Option Plan or pursuant to agreements or arrangements described
     in Section 3.03 of the Company Disclosure Schedule and the
     Preferred Stock Purchase Rights (the "COMPANY RIGHTS") issued
     pursuant to the Company Rights Agreement, there are no options,
     warrants or other rights, agreements, arrangements or commitments
     of any character relating to the issued or unissued capital stock
     of the Company or any Company Subsidiary or obligating the
     Company or any Company Subsidiary to issue or sell any shares of
     capital stock of, or other equity interests in, the Company or
     any Company Subsidiary.  All shares of Company Common Stock and
     Company Preferred Stock subject to issuance as aforesaid, upon
     issuance on the terms and conditions specified in the instruments
     pursuant to which they are issuable, will be duly authorized,
     validly issued, fully paid and nonassessable.  There are no
     outstanding contractual obligations of the Company or any Company
     Subsidiary to repurchase, redeem or otherwise acquire any shares
     of Company Common Stock or Company Preferred Stock or any capital
     stock of any Company Subsidiary.  Each outstanding share of
     capital stock of each Company Subsidiary is duly authorized,
     validly issued, fully paid and nonassessable and each such share
     owned by the Company or another Company Subsidiary is free and
     clear of all security interests, liens, claims, pledges, options,
     rights of first refusal, agreements, limitations on the Company's
     or such other Company Subsidiary's voting rights, charges and
     other encumbrances of any nature whatsoever.  Neither the Company
     nor any Company Subsidiary directly or indirectly owns, or has
     agreed to purchase or otherwise acquire, 5% or more of the
     capital stock of any corporation, partnership, joint venture or
     other business association or entity, assuming for such purpose
     the conversion of all securities convertible into such capital
     stock held by the Company or any Company Subsidiary and the
     exercise of all warrants, options and other rights of the Company
     or any Company Subsidiary to purchase such capital stock (other
     than the Company Subsidiaries set forth in Section 3.01 of the
     Company Disclosure Schedule).  There are no material outstanding
     contractual obligations of the Company or any Company Subsidiary
     to provide funds to, or make any investment (in the form of a
     loan, capital contribution or otherwise) in, any Company
     Subsidiary or any other Person.

               SECTION 3.04.  Authority Relative to this Agreement. 
     (a)  The Company has all necessary corporate power and authority
     to execute and deliver this Agreement, to perform its obligations
     hereunder and to consummate the transactions contemplated hereby. 
     The execution and delivery of this Agreement by the Company and
     the consummation by the Company of the transactions contemplated
     hereby have been duly and validly authorized by all necessary
     corporate action and no other corporate proceedings on the part
     of the Company are necessary to authorize this Agreement or to
     consummate the transactions contemplated hereby (other than, with
     respect to the Merger, the approval and adoption of this
     Agreement by the holders of a majority of the then outstanding
     shares of Company Common Stock, and the filing and recordation of
     appropriate merger documents as required by the DGCL).  This
     Agreement has been duly and validly executed and delivered by the
     Company and, assuming the due authorization, execution and
     delivery by FSI, Newco and Merger Sub, constitutes the legal,
     valid and binding obligation of the Company, enforceable against
     the Company in accordance with its terms (except insofar as
     enforceability may be limited by applicable bankruptcy,
     insolvency, reorganization, moratorium or similar laws affecting
     creditors' rights generally, or principles governing the
     availability of equitable remedies).

               (b)  The Company Board has approved the Merger and this
     Agreement, and such approval is sufficient to render inapplicable
     to the Merger and this Agreement and the transactions
     contemplated by this Agreement the provisions of Section 203 of
     the DGCL.  To the Knowledge (as defined below) of the Company, no
     other state takeover statute or similar statute or regulation
     applies or purports to apply to the Merger, this Agreement or any
     of the transactions contemplated by this Agreement.

               SECTION 3.05.  No Conflict; Required Filings and
     Consents.  (a)  The execution and delivery of this Agreement by
     the Company do not, and the performance of this Agreement by the
     Company will not, (i) conflict with or violate the Certificate of
     Incorporation or By-laws or equivalent organizational documents
     of the Company or any Company Subsidiary, (ii) assuming that all
     consents, approvals, authorizations and other actions described
     in Section 3.05(b) have been obtained and all filings and
     obligations described in Section 3.05(b) have been made, conflict
     with or violate any foreign or domestic Law applicable to the
     Company or any Company Subsidiary or by which any property or
     asset of the Company or any Company Subsidiary is bound or
     affected, or (iii) result in any breach of or constitute a
     default (or an event which with notice or lapse of time or both
     would become a default) under, or give to others any right of
     termination, amendment, acceleration or cancellation of, or
     result in the creation of a lien or other encumbrance on any
     property or asset of the Company or any Company Subsidiary
     pursuant to, any note, bond, mortgage, indenture, contract,
     agreement, lease, license, permit, franchise or other instrument
     or obligation, except, with respect to clauses (ii) and (iii),
     for any such conflicts, violations, breaches, defaults, or other
     occurrences which would not, individually or in the aggregate,
     have a Company Material Adverse Effect.

               (b)  The execution and delivery of this Agreement by
     the Company do not, and the performance of this Agreement by the
     Company will not, require any consent, approval, authorization or
     permit of, or filing with or notification to, any Governmental
     Entity (as defined below), except (i) for applicable
     requirements, if any, of the Exchange Act, state securities or
     "blue sky" Laws ("BLUE SKY LAWS"), the New York Stock Exchange,
     Inc. (the "NYSE"), the Listing Market and state takeover Laws,
     the pre-merger notification requirements of the Hart-Scott-Rodino
     Antitrust Improvements Act of 1976, as amended, and the rules and
     regulations thereunder (the "HSR ACT"), and filing and
     recordation of appropriate merger documents as required by the
     DGCL and (ii) where failure to obtain such consents, approvals,
     authorizations or permits, or to make such filings or
     notifications, would not prevent or delay consummation of the
     Merger, or otherwise prevent the Company from performing its
     obligations under this Agreement, and would not, individually or
     in the aggregate, have a Company Material Adverse Effect.

               SECTION 3.06.  Permits; Compliance.  Each of the
     Company and the Company Subsidiaries is in possession of all
     franchises, grants, authorizations, licenses, permits, easements,
     variances, exceptions, consents, certificates, approvals and
     orders of any Governmental Entity necessary for the Company or
     any Company Subsidiary to own, lease and operate its properties
     or to carry on its business as it is now being conducted (the
     "COMPANY PERMITS"), except where the failure to have, or the
     suspension or cancellation of, any of the Company Permits would
     not, individually or in the aggregate, have a Company Material
     Adverse Effect, and, as of the date hereof, no suspension or
     cancellation of any of the Company Permits is pending or, to the
     Knowledge of the Company, threatened, except where the failure to
     have, or the suspension or cancellation of, any of the Company
     Permits would not, individually or in the aggregate, have a
     Company Material Adverse Effect.  Neither the Company nor any
     Company Subsidiary is in conflict with, or in default or
     violation of, (i) any Law applicable to the Company or any
     Company Subsidiary or by which any property or asset of the
     Company or any Company Subsidiary is bound or affected, (ii) any
     note, bond, mortgage, indenture, contract, agreement, lease,
     license, permit, franchise or other instrument or obligation to
     which the Company or any Company Subsidiary is a party or by
     which the Company or any Company Subsidiary or any property or
     asset of the Company or any Company Subsidiary is bound or
     affected or (iii) any Company Permits, except for any such
     conflicts, defaults or violations that would not, individually or
     in the aggregate, have a Company Material Adverse Effect.

               SECTION 3.07.  SEC Filings; Financial Statements.  (a) 
     The Company has filed all forms, reports and documents required
     to be filed by it with the Securities and Exchange Commission
     (the "SEC") since October 3, 1993 (collectively, the "COMPANY SEC
     REPORTS").  The Company SEC Reports (i) were prepared in
     accordance with the requirements of the Securities Act of 1933,
     as amended (the "SECURITIES ACT"), or the Securities Exchange Act
     of 1934, as amended (the "EXCHANGE ACT"), as the case may be, and
     (ii) did not at the time they were filed contain any untrue
     statement of a material fact or omit to state a material fact
     required to be stated therein or necessary in order to make the
     statements made therein, in the light of the circumstances under
     which they were made, not misleading.  No Company Subsidiary is
     required to file any form, report or other document with the SEC.

               (b)  Each of the consolidated financial statements
     (including, in each case, any notes thereto) contained in the
     Company SEC Reports (the "COMPANY FINANCIAL STATEMENTS") (i) was
     prepared from the books of account and other financial records of
     the Company and the consolidated Company Subsidiaries, (ii) was
     prepared in accordance with United States generally accepted
     accounting principles ("U.S. GAAP") applied on a consistent basis
     throughout the periods indicated (except as may be indicated in
     the notes thereto) and (iii) presented fairly, in all material
     respects, the consolidated financial position of the Company and
     the consolidated Company Subsidiaries as at the respective dates
     thereof and the results of their operations and their cash flows
     for the respective periods indicated therein except as otherwise
     noted therein (subject, in the case of unaudited statements, to
     normal and recurring year-end adjustments which were not and are
     not expected, individually or in the aggregate, to have a Company
     Material Adverse Effect and the omission of footnotes).

               (c)  The books of account and other financial records
     of the Company and the Company Subsidiaries from which the
     Company Financial Statements were prepared:  (i) reflect all
     items of income and expense and all assets and liabilities
     required to be reflected therein in accordance with U.S. GAAP
     applied on a basis consistent with the past practices of the
     Company, (ii) are in all material respects complete and correct,
     and do not contain or reflect any material inaccuracies or
     discrepancies and (iii) have been maintained in accordance with
     good business and accounting practices.

               (d)  Except for liabilities and obligations reflected
     on the September 29, 1996 consolidated balance sheet of the
     Company (including the notes thereto), liabilities and
     obligations disclosed in Company SEC Reports filed prior to the
     date of this Agreement and other liabilities and obligations
     incurred in the ordinary course of business consistent with past
     practice since September 29, 1996, neither the Company nor any
     Company Subsidiary has any liabilities or obligations of any
     nature (whether accrued, absolute, contingent or otherwise)
     which, individually or in the aggregate, are or are reasonably
     likely to be material to the Company and the Company Subsidiaries
     taken as a whole.

               (e)  The Company has heretofore furnished to FSI
     complete and correct copies of (i) all agreements, documents and
     other instruments not yet filed by the Company with the SEC but
     that are currently in effect and that the Company expects to file
     with the SEC after the date of this Agreement and (ii) all
     amendments and modifications that have not been filed by the
     Company with the SEC to all agreements, documents and other
     instruments that previously had been filed by the Company with
     the SEC and are currently in effect.

               SECTION 3.08.  Absence of Certain Changes or Events. 
     Since September 29, 1996, except as contemplated by this
     Agreement or as disclosed in Company SEC Reports filed prior to
     the date of this Agreement, the Company and the Company
     Subsidiaries have conducted their businesses only in the ordinary
     course and in a manner consistent with past practice and, since
     such date, there has not been (a) any Company Material Adverse
     Effect, (b) any change by the Company in its accounting methods,
     principles or practices, except as may be required by GAAP,
     (c) any damage, destruction or loss (whether or not covered by
     insurance) with respect to properties or assets of the Company or
     any Company Subsidiary that, individually or in the aggregate, is
     material to the Company and the Company Subsidiaries taken as a
     whole, (d) any declaration, setting aside or payment of any
     dividend or distribution in respect of shares of Company Common
     Stock or any redemption, purchase or other acquisition of any of
     its securities other than the previously declared regular
     quarterly dividend of $0.0375 per share of Company Common Stock,
     (e) any revaluation by the Company and the Company Subsidiaries
     of any asset (including, without limitation, any writing down of
     the value of inventory or writing off of notes or accounts
     receivable), other than in the ordinary course of business
     consistent with past practice, (f) any entry by the Company or
     any Company Subsidiary into any commitment or transaction
     material to the Company and the Company Subsidiaries taken as a
     whole, except in the ordinary course of business consistent with
     past practice, (g) any increase in or establishment of any bonus,
     insurance, severance, deferred compensation, pension, retirement,
     profit sharing, stock option (including, without limitation, the
     granting of stock options, stock appreciation rights, performance
     awards, or restricted stock awards), stock purchase or other
     employee benefit plan, or any other increase in the compensation
     payable or to become payable to any officers or key employees of
     the Company or any Company Subsidiary, except in the ordinary
     course of business consistent with past practice, (h) any
     acquisition or disposition by the Company of any material asset,
     except in the ordinary course of business consistent with past
     practice, (i) any incurrence, assumption or guarantee of any
     indebtedness or obligation relating to any lending or borrowing
     except current liabilities and commitments incurred in the
     ordinary course of business consistent with past practice, or
     (j) any amendment, modification or termination of any existing,
     or entering into any new, material contract, or any material
     plan, lease, license, permit or franchise, except in the ordinary
     course of business consistent with past practice.

               SECTION 3.09.  Absence of Litigation.  (a)  There is no
     litigation, suit, claim, action, proceeding or investigation
     pending or, to the Knowledge of the Company, threatened against
     or affecting the Company or any Company Subsidiary, or any
     property or asset of the Company or any Company Subsidiary,
     before any court, arbitrator or Governmental Entity, which
     (i) individually or in the aggregate, has had or is reasonably
     likely to have a Company Material Adverse Effect or (ii) seeks to
     delay or prevent the consummation of the Transactions.  

               (b)  Neither the Company nor any Company Subsidiary nor
     any property or asset of the Company or any Company Subsidiary is
     subject to any continuing order of, consent decree, settlement
     agreement or other similar written agreement with, or, to the
     Knowledge of the Company, continuing investigation by, any
     Governmental Entity, or any order, writ, judgment, injunction,
     decree, determination or award of any Governmental Entity or
     arbitrator having or reasonably like to have, individually or in
     the aggregate, a Company Material Adverse Effect.

               SECTION 3.10.  Employee Benefit Plans; Labor Matters. 
     (a)  Section 3.10(a) of the Company Disclosure Schedule contains
     a true and complete list of (i) all "employee benefit plans"
     (within the meaning of Section 3(3) of the Employee Retirement
     Income Security Act of 1974, as amended ("ERISA")) and all bonus,
     stock option, stock purchase, restricted stock, incentive,
     deferred compensation, retiree medical or life insurance,
     supplemental retirement, severance or other benefit plans,
     programs or arrangements, and all employment, termination,
     severance or other contracts or agreements to which the Company
     or any Company Subsidiary is a party, by which the Company or any
     Company Subsidiary is bound, with respect to which the Company or
     any Company Subsidiary has any obligation or which are
     maintained, contributed to or sponsored by the Company or any
     Company Subsidiary for the benefit of any current or former
     employee, officer or director of the Company or any Company
     Subsidiary and (ii) each employee benefit plan for which the
     Company or any Company Subsidiary could incur liability under
     Section 4069 of ERISA, in the event such plan were terminated, or
     under Section 4212(c) of ERISA, or in respect of which the
     Company or any Company Subsidiary remains secondarily liable
     under Section 4204 of ERISA (collectively, the "COMPANY PLANS"). 
     Each Company Plan is in writing and the Company has previously
     made available to FSI a true and complete copy of each Company
     Plan and a true and complete copy of (1) each trust or other
     funding arrangement, (2) each summary plan description and
     summary of material modifications, (3) the most recently filed
     Internal Revenue Service ("IRS") Form 5500, (4) the most recently
     received IRS determination letter for each such Company Plan, and
     (5) the most recently prepared actuarial report and financial
     statement in connection with each such Company Plan.  Neither the
     Company nor any Company Subsidiary has any express or implied
     commitment (I) to create, to incur liability with respect to, or
     to cause to exist any other employee benefit plan, program or
     arrangement, (II) to enter into any contract or agreement to
     provide compensation or benefits to any individual or (III) to
     modify, change or terminate any Company Plan (other than with
     respect to a modification, change or termination required by
     ERISA or the Code).

               (b)  None of the Company Plans is a multiemployer plan,
     within the meaning of Section 3(37) or 4001(a)(3) of ERISA (a
     "MULTIEMPLOYER PLAN"), or a single employer pension plan, within
     the meaning of Section 4001(a)(15) of ERISA, for which the
     Company or any Company Subsidiary could incur liability under
     Section 4063 or 4064 of ERISA (a "MULTIPLE EMPLOYER PLAN").  None
     of the Company Plans (i) provides for the payment of separation,
     severance, termination or similar-type benefits to any Person,
     (ii) obligates the Company or any Company Subsidiary to pay
     separation, severance, termination or other benefits as a result
     of the Transactions or (iii) obligates the Company or any Company
     Subsidiary to make any payment or provide any benefit that would
     be subject to a tax under Section 4999 of the Code.  None of the
     Company Plans provides for or promises retiree medical,
     disability or life insurance benefits to any current or former
     employee, officer or director of the Company or any Company
     Subsidiary.

               (c)  Each Company Plan which is intended to be
     qualified under Section 401(a) of the Code has received a
     favorable determination letter from the IRS that such Company
     Plan is so qualified, and each trust established in connection
     with any Company Plan which is intended to be exempt from federal
     income taxation under Section 501(a) of the Code has received a
     determination letter from the IRS that such trust is so exempt. 
     To the Company's Knowledge, no fact or event has occurred since
     the date of any such determination letter from the IRS that would
     adversely affect the qualified status of any such Company Plan or
     the exempt status of any such trust.  Each trust maintained or
     contributed to by the Company or any Company Subsidiary which is
     intended to be qualified as a voluntary employees' beneficiary
     association exempt from federal income taxation under
     Sections 501(a) and 501(c)(9) of the Code has received a
     favorable determination letter from the IRS that it is so
     qualified and so exempt, and, to the Company's Knowledge, no fact
     or event has occurred since the date of such determination by the
     IRS that would adversely affect such qualified or exempt status.

               (d)  To the Company's Knowledge, there has been no non-
     exempt prohibited transaction (within the meaning of Section 406
     of ERISA or Section 4975 of the Code) with respect to any Company
     Plan.  Neither the Company nor any Company Subsidiary is
     currently liable or has previously incurred any liability for any
     tax or penalty (other than any tax or penalty that would not have
     a Company Material Adverse Effect) arising under Section 4971,
     4972, 4979, 4980 or 4980B of the Code or Section 502(c) of ERISA,
     and, to the Company's Knowledge, no fact or event exists which
     would give rise to any such liability.  Neither the Company nor
     any Company Subsidiary has incurred any liability (other than any
     liability that would not have a Company Material Adverse Effect)
     under, arising out of or by operation of Title IV of ERISA that
     has not been satisfied in full (other than liability for premiums
     to the Pension Benefit Guaranty Corporation arising in the
     ordinary course), including, without limitation, any liability in
     connection with (i) the termination or reorganization of any
     employee pension benefit plan subject to Title IV of ERISA or
     (ii) the withdrawal from any Multiemployer Plan or Multiple
     Employer Plan, and, to the Company's Knowledge, no fact or event
     exists which would give rise to any such liability.  No complete
     or partial termination has occurred within the five years
     preceding the date hereof with respect to any Company Plan.  No
     reportable event (within the meaning of Section 4043 of ERISA)
     for which the 30-day notice requirement to the Pension Benefit
     Guaranty Corporation has not been waived has occurred or is
     expected to occur with respect to any Company Plan subject to
     Title IV of ERISA.  No asset of the Company or any Company
     Subsidiary is the subject of any lien arising under
     Section 302(f) of ERISA or Section 412(n) of the Code; neither
     the Company nor any Company Subsidiary has been required to post
     any security under Section 307 of ERISA or Section 401(a)(29) of
     the Code; and no fact or event exists which would give rise to
     any such lien or requirement to post any such security.

               (e)  Each Company Plan is now and has been operated in
     all respects in accordance with the requirements of all
     applicable Laws, including, without limitation, ERISA and the
     Code, except where any failure to so operate would not have a
     Company Material Adverse Effect.  No Company Plan has incurred an
     "accumulated funding deficiency" (within the meaning of
     Section 302 of ERISA or Section 412 of the Code), whether or not
     waived.  The Company's September 29, 1996 balance sheet reflects
     an accrual of all amounts of employer contributions and premiums
     accrued but unpaid with respect to the Company Plans.  With
     respect to each Company Plan subject to Title IV of ERISA, the
     accumulated benefit obligations of such Company Plan is set forth
     in the footnotes to the Company's September 29, 1996 balance
     sheet.

               (f)  The Company and the Company Subsidiaries have not
     incurred any liability under, and have complied in all respects
     with, the Worker Adjustment and Retraining Notification Act and
     the regulations promulgated thereunder ("WARN") and do not
     reasonably expect to incur any such liability as a result of
     actions taken or not taken prior to the Effective Time. 
     Section 3.10(f) of the Company Disclosure Schedule lists all
     notices given by the Company and the Company Subsidiaries in
     connection with WARN.  

               (g)  (i) Neither the Company nor any Company Subsidiary
     is a party to any collective bargaining agreement or other labor
     union contract applicable to Persons employed by the Company or
     any Company Subsidiary, nor, to the Knowledge of the Company, are
     there any activities or proceedings of any labor union to
     organize any such employees; (ii)  except as would not have a
     Company Material Adverse Effect, neither the Company nor any
     Company Subsidiary has breached or otherwise failed to comply
     with any provision of any such agreement or contract and there
     are no grievances outstanding against the Company or any Company
     Subsidiary under any such agreement or contract; (iii) there are
     no unfair labor practice complaints pending against the Company
     or any Company Subsidiary before the National Labor Relations
     Board or any current union representation questions involving
     employees of the Company or any Company Subsidiary; and
     (iv) there is no strike, slowdown, work stoppage or lockout, or,
     to the Knowledge of the Company, threat thereof, by or with
     respect to any employees of the Company or any Company
     Subsidiary.  The consent of the labor unions which are parties to
     the collective bargaining agreements listed in Section 3.10(g) of
     the Company Disclosure Schedule is not required to consummate the
     Transactions.

               (h)  The Board of Directors of the Company has, prior
     to its execution of this Agreement, amended each of (i) the
     Company's Supplemental Executive Retirement Plan, (ii) the
     Deferred Compensation Plan for Key Employees of Michigan Sugar
     Company, (iii) the Deferred Compensation Plan for Key Employees
     of the Company, as amended and restated as of August 12, 1983,
     and (iv) the Deferred Compensation Plan for Key Employees of the
     Company, as amended and restated as of August 1, 1990
     (collectively, the "EXECUTIVE DEFERRED COMPENSATION PLANS"), to
     provide that neither the execution of this Agreement, nor the
     consummation of the transactions contemplated by this Agreement,
     shall constitute a "change in control" for purposes of such
     Executive Deferred Compensation Plan or otherwise will result in
     the acceleration of vesting or payment of any benefit, or the
     triggering of any ancillary or supplemental benefit or subsidy,
     under such plan.  The Company has the authority and power to
     amend the Executive Deferred Compensation Plans as described in
     this Section 3.10(h) without limitation or restriction with
     respect to any current participants or beneficiaries, and none of
     such participants or beneficiaries shall have a valid claim in
     law or equity that such amendment was not effective against them,
     or otherwise that they are entitled to rights or benefits that
     would have accrued to them under such plans had they not been so
     amended.

               SECTION 3.11.  Intellectual Property.  "INTELLECTUAL
     PROPERTY RIGHTS" means trademarks, trademark rights, trade names,
     trade name rights, patents, patent rights, industrial models,
     inventions, copyrights, service marks, trade secrets,
     applications for trademarks and for service marks, know-how and
     other proprietary rights and information.  The Company and the
     Company Subsidiaries own, or possess adequate licenses or other
     valid rights to use, all Intellectual Property Rights used or
     held for use in connection with the business of the Company and
     the Company Subsidiaries as currently conducted.  The conduct of
     the business of the Company and the Company Subsidiaries as
     currently conducted does not and will not conflict in any way
     with any Intellectual Property Rights of any third party that,
     individually or in the aggregate, would have a Company Material
     Adverse Effect.  To the Knowledge of the Company, there are no
     infringements of any Intellectual Property Rights owned by or
     licensed by or to the Company or any Company Subsidiary that,
     individually or in the aggregate, would have a Company Material
     Adverse Effect.  Neither the Company nor any Company Subsidiary
     has licensed or otherwise permitted the use by any third party of
     any Intellectual Property Rights on terms or in a manner which,
     individually or in the aggregate, would have a Company Material
     Adverse Effect.  Neither the Company nor any Company
     Subsidiary is in breach of any agreements pursuant to which the
     Company or any Company Subsidiary has a license to use
     Intellectual Property Rights which breach has had or is
     reasonably likely to have a Company Material Adverse Effect, and
     the Transactions will not constitute such a breach or otherwise
     reduce or impair, in any material respect, the rights of the
     Company or any Company Subsidiary under such license agreements. 
     No claims are pending or, to the Knowledge of the Company,
     threatened by any Person with respect to the ownership, validity
     or enforceability of any Intellectual Property Rights owned by or
     licensed to or by the Company or any Company Subsidiary or
     challenging or questioning the right of the Company or any
     Company Subsidiaries to use any Intellectual Property Rights,
     except claims that would not, if determined adversely to the
     Company or any Company Subsidiary, individually or in the
     aggregate, have a Company Material Adverse Effect.  

               SECTION 3.12.  Taxes.  The Company and each of the
     Company Subsidiaries have (a) filed all federal, state, local and
     foreign tax returns required to be filed by them prior to the
     date of this Agreement (taking into account extensions), (b) paid
     or accrued all taxes shown to be due on such returns and have
     paid all applicable ad valorem and value added taxes as are due,
     and (c) paid or accrued all taxes for which a notice of
     assessment or collection has been received (other than amounts
     being contested in good faith by appropriate proceedings), except
     in the case of clause (a), (b) or (c) for any such filings,
     payments or accruals which would not, individually or in the
     aggregate, have a Company Material Adverse Effect.  The Company
     has open years for federal income tax returns and state income
     and franchise tax returns only as set forth in the Section 3.12
     of the Company Disclosure Schedule.  The Company and each Company
     Subsidiary have withheld or collected and paid over to the
     appropriate Governmental Entity (or are properly holding for such
     payment) all taxes required by Law to be withheld or collected,
     except for amounts which would not, individually or in the
     aggregate, have a Company Material Adverse Effect.   Neither the
     Company nor any Company Subsidiary has made an election under
     Section 341(f) of the Code.

               SECTION 3.13.  Environmental Matters.  (a)  For
     purposes of this Agreement, the following terms shall have the
     following meanings:  (i) "HAZARDOUS SUBSTANCES" means (A) those
     substances defined in or regulated under the following federal
     statutes and their state counterparts, as each may be amended
     from time to time, and all regulations thereunder:  the Hazardous
     Materials Transportation Act, the Resource Conservation and
     Recovery Act, the Comprehensive Environmental Response,
     Compensation and Liability Act, the Clean Water Act, the Safe
     Drinking Water Act, the Atomic Energy Act, the Federal
     Insecticide, Fungicide, and Rodenticide Act and the Clean Air
     Act; (B) petroleum and petroleum products including crude oil and
     any fractions thereof; (C) natural gas, synthetic gas, and any
     mixtures thereof; (D) radon; (E) any other pollutant or
     contaminant; and (F) any substance with respect to which a
     federal, state or local agency requires environmental
     investigation, monitoring, reporting or remediation; and
     (ii) "ENVIRONMENTAL LAWS" means any Law relating to (A) releases
     or threatened releases of Hazardous Substances or materials
     containing Hazardous Substances; (B) the manufacture, handling,
     transport, use, treatment, storage or disposal of Hazardous
     Substances or materials containing Hazardous Substances; or
     (C) otherwise relating to pollution of the environment or the
     protection of human health and safety and natural resources.

               (b)  Except as would not, individually or in the
     aggregate, have a Company Material Adverse Effect:  (i) neither
     the Company nor any Company Subsidiary has violated or is in
     violation of any Environmental Law; (ii) none of the properties
     owned or leased by the Company or any Company Subsidiary
     (including, without limitation, soils and surface and ground
     waters) are contaminated with any Hazardous Substance;
     (iii) neither the Company nor any Company Subsidiary is actually
     or potentially or, to the Knowledge of the Company, allegedly
     liable for any off-site contamination; (iv) neither the Company
     nor any Company Subsidiary is actually or potentially or, to the
     Knowledge of the Company, allegedly liable under any
     Environmental Law (including, without limitation, pending or
     threatened liens); (v) the Company and each Company Subsidiary
     has all permits, licenses and other authorizations required under
     any Environmental Law ("COMPANY ENVIRONMENTAL PERMITS"); and
     (vi) the Company and each Company Subsidiary has always been and
     is in compliance with its Environmental Permits.

               SECTION 3.14.  Products.  Except as would not have a
     Company Material Adverse Effect, (a) there have been no written
     notices, citations or decisions by any Governmental Entity that
     any product produced, manufactured, marketed or distributed by
     the Company or any Company Subsidiary (the "COMPANY PRODUCTS") is
     defective or fails to meet any applicable standards promulgated
     by such Governmental Entity, (b) the Company and the Company
     Subsidiaries have complied with all Laws applicable to design,
     manufacture, labelling, testing and inspection of Company
     Products, and (c) there have been no recalls ordered or, to the
     Knowledge of the Company, threatened by any Governmental Entity
     with respect to any of the Company Products.  Neither the Company
     nor any Company Subsidiary has entered into any agreement or
     arrangement that limits or otherwise restricts the Company or any
     Company Subsidiary or any successor thereto, or that would limit
     Newco or any subsidiary thereof or any successor thereto, from
     engaging or competing in any line of business or in any
     geographic area.

               SECTION 3.15.  Properties and Assets; Real Property and
     Leases.  (a)  The Company and the Company Subsidiaries have
     sufficient title to all their respective properties and assets to
     conduct their respective businesses as currently conducted or as
     contemplated to be conducted, with only such exceptions as,
     individually or in the aggregate, would not have a Company
     Material Adverse Effect.

               (b)  Set forth on Schedule 3.15(b) is a true, correct
     and complete list (including a general description of the uses
     for such real property) of all real property owned or leased by
     the Company and each of the Company Subsidiaries.

               (c)  Except as would not have a Company Material
     Adverse Effect, each parcel of real property owned or leased by
     the Company or any Company Subsidiary (i) is owned or leased free
     and clear of all mortgages, pledges, liens, security interests,
     conditional and installment sale agreements, encumbrances,
     charges or other claims of third parties of any kind
     (collectively, "LIENS"), other than (A) Liens for current taxes
     and assessments not yet past due, (B) inchoate mechanics' and
     materialmen's Liens for construction in progress, (C) workmen's,
     repairmen's, warehousemen's and carriers' Liens arising in the
     ordinary course of business of the Company or such Company
     Subsidiary consistent with past practice, and (D) all matters of
     record, Liens and other imperfections of title and encumbrances
     (including, without limitation, (1) reservations specified in
     instruments of conveyance such as deeds and indentures, reserving
     in favor of the grantor under such instrument ("DEED
     RESERVATIONS"), the right to make or construct canals, cuts,
     sluice-ways, dikes and other works ("WATERWAY WORKS") for the
     drainage or reclamation of any lands, (2) Deed Reservations for
     the exclusive possession of a portion of the land on either side
     of such Waterway Works, (3) Deed Reservations reserving an
     interest in mineral rights, including without limitation,
     petroleum, petroleum products, phosphate minerals, oil and gas,
     (4) any covenant or restriction pursuant to any deed or recorded
     plat affecting the property and (5) any other Deed Reservation)
     which, individually or in the aggregate, would not adversely
     affect the use of the property for its intended purpose (Liens
     described in clauses (A) through (D) being referred to herein as
     "PERMITTED LIENS"), and (ii) is neither subject to any
     governmental decree or order to be sold nor is being condemned,
     expropriated or otherwise taken by any public authority with or
     without payment of compensation therefor, nor, to the Knowledge
     of the Company, has any such condemnation, expropriation or
     taking been proposed.

               (d)  All leases of real property leased for the use or
     benefit of the Company or any Company Subsidiary to which the
     Company or any Company Subsidiary is a party or by which the
     Company or any Company Subsidiary is bound, and all amendments
     and modifications thereto are in full force and effect and have
     not been modified or amended, and there exists no default under
     any such lease by the Company or any Company Subsidiary or any
     other party thereto, nor any event which with notice or lapse of
     time or both would constitute a default thereunder by the Company
     or any Company Subsidiary or any other party thereto, except as,
     individually or in the aggregate, would not have a Company
     Material Adverse Effect.

               SECTION 3.16.  Insurance.  The Company and the Company
     Subsidiaries have obtained and maintained in full force and
     effect insurance with responsible and reputable insurance
     companies or associations in such amounts, on such terms, with
     such deductibles, and covering such risks, including fire and
     other risks insured against by extended coverage, as is
     customarily carried by reasonably prudent Persons conducting
     businesses or owning assets similar to those of the Company and
     the Company Subsidiaries, and each has maintained in full force
     and effect public liability insurance, insurance against claims
     for personal injury or death or property damage occurring in
     connection with the activities of the Company and the Company
     Subsidiaries or any properties owned, occupied or controlled by
     the Company or any Company Subsidiary, in such amount as is
     customarily carried by reasonably prudent Persons conducting
     businesses or owning assets similar to those of the Company and
     the Company Subsidiaries.

               SECTION 3.17.  Opinion of Financial Advisor.  The
     Company has received a fairness opinion of Donaldson, Lufkin &
     Jenrette Securities Corporation ("DLJ") on the date of this
     Agreement and the Company will promptly, after the date of this
     Agreement, deliver a copy of such opinion to Newco.

               SECTION 3.18.  Vote Required.  The only vote of the
     holders of any class or series of capital stock of the Company
     necessary to approve this Agreement and the transactions
     contemplated hereby is the affirmative vote of the holders of a
     majority of the outstanding shares of Company Common Stock.

               SECTION 3.19.  Brokers.  Other than DLJ, no broker,
     finder or investment banker is entitled to any brokerage,
     finder's or other fee or commission in connection with the
     Transactions based upon arrangements made by or on behalf of the
     Company.  The Company has heretofore made available to FSI a
     complete and correct copy of all agreements between the Company
     and DLJ pursuant to which such firm would be entitled to any
     payment relating to the Transactions.  

               SECTION 3.20.  Company Rights Agreement.  The Company
     Rights Agreement has been amended so as to provide that none of
     FSI, Newco or Merger Sub will become an "Acquiring Person" and
     that no "Stock Acquisition Date" or "Distribution Date" (as such
     terms are defined in the Company Rights Agreement) will occur as
     a result of the approval, execution or delivery of this Agreement
     or the consummation of the Transactions.  

                                 ARTICLE IV

        REPRESENTATIONS AND WARRANTIES OF FSI, NEWCO AND MERGER SUB

               Except as set forth in the Disclosure Schedule
     delivered by FSI, Newco and Merger Sub to the Company
     concurrently with the execution of this Agreement (the "FLO-SUN
     DISCLOSURE SCHEDULE") (each section of which qualifies the
     correspondingly numbered representation and warranty or covenant
     to the extent specified therein), FSI, Newco and Merger Sub
     hereby jointly and severally represent and warrant to the Company
     that:

               SECTION 4.01.  Organization and Qualification;
     Subsidiaries.  (a)  Each entity that would be a subsidiary of
     Newco after giving effect to the Restructuring but without giving
     effect to the Merger (a "FLO-SUN SUBSIDIARY") is a corporation
     duly incorporated, validly existing and in good standing under
     the Laws of the jurisdiction of its incorporation and has the
     requisite power and authority and all necessary governmental
     approvals to own, lease and operate its properties and to carry
     on its business as it is now being conducted, except where the
     failure to be so organized, existing or in good standing or to
     have such power, authority and governmental approvals would not,
     individually or in the aggregate, have a Flo-Sun Material Adverse
     Effect (as defined below).  Each Flo-Sun Subsidiary is duly
     qualified or licensed as a foreign corporation to do business,
     and is in good standing, in each jurisdiction where the character
     of the properties owned, leased or operated by it or the nature
     of its business makes such qualification or licensing necessary,
     except for such failures to be so qualified or licensed and in
     good standing that would not, individually or in the aggregate,
     have a Flo-Sun Material Adverse Effect.  The term "FLO-SUN
     MATERIAL ADVERSE EFFECT" means any adverse change, circumstance
     or effect that, individually or in the aggregate with all other
     adverse changes, circumstances and effects, is or is reasonably
     likely to be materially adverse to the business, operations,
     assets, liabilities (including, without limitation, contingent
     liabilities), financial condition or results of operations of the
     Flo-Sun Subsidiaries taken as a whole.  Section 4.01 of the Flo-
     Sun Disclosure Schedule sets forth, as of the date of this
     Agreement, a true and complete list of all of the Flo-Sun
     Subsidiaries, together with the jurisdiction of incorporation of
     each Flo-Sun Subsidiary, the percentage of each Flo-Sun
     Subsidiary's outstanding capital stock or other equity interests
     owned by FSI or other Flo-Sun Subsidiaries, as the case may be,
     and the name of each other holder of any such outstanding capital
     stock or other equity interests and the percentage so held with
     respect to each such Flo-Sun Subsidiary.  There are no
     partnerships or joint venture arrangements or other business
     entities in which Newco or any Flo-Sun Subsidiary owns an equity
     interest that is material to the business of the Flo-Sun
     Subsidiaries taken as a whole.

               (b)  Newco is a corporation duly incorporated, validly
     existing and in good standing under the Laws of Delaware.  FSI is
     a corporation duly incorporated, validly existing and in good
     standing under the Laws of Florida.  Newco has not conducted any
     activities other than in connection with the organization of
     Newco and Merger Sub, the negotiation and execution of this
     Agreement and the Restructuring Agreement and the consummation of
     the transactions contemplated hereby and thereby.  Newco has no
     Subsidiaries other than Merger Sub.  As of the date hereof and
     the Effective Time, except for obligations or liabilities
     incurred in connection with its incorporation or organization and
     the transactions contemplated by this Agreement and the
     Restructuring Agreement, Newco has not and will not have
     incurred, directly or indirectly, through any subsidiary or
     affiliate, any obligations or liabilities or engaged in any
     business activities of any type or kind whatsoever or entered
     into any agreements or arrangements with any Person.  From the
     date of this Agreement until the consummation of the
     Restructuring, all of the outstanding capital stock of Newco will
     be owned directly by FSI.  

               (c)  Merger Sub is a corporation duly incorporated,
     validly existing and in good standing under the Laws of Delaware. 
     Merger Sub has not conducted any activities other than in
     connection with the organization of Merger Sub, the negotiation
     and execution of this Agreement and the consummation of the
     transactions contemplated hereby.  Merger Sub has no
     Subsidiaries.  Except for obligations or liabilities incurred in
     connection with its incorporation or organization and the
     transactions contemplated by this Agreement and the Restructuring
     Agreement, Merger Sub has not incurred, directly or indirectly,
     through any subsidiary or affiliate, any obligations or
     liabilities or engaged in any business activities of any type or
     kind whatsoever or entered into any agreements or arrangements
     with any Person.  From the date of this Agreement until the
     Effective Time, all of the outstanding capital stock of Merger
     Sub will be owned directly by Newco.

               SECTION 4.02.  Certificate of Incorporation and
     By-Laws.  Newco has made available to the Company complete and
     correct copies of its Certificate of Incorporation and By-Laws
     and the certificates of incorporation and by-laws or other
     comparable charter or organizational documents of the Flo-Sun
     Subsidiaries, in each case as amended to the date of this
     Agreement.  Newco is not in violation of any of the provisions of
     its Certificate of Incorporation or By-Laws.  Except as would not
     have a Flo-Sun Material Adverse Effect, no Flo-Sun Subsidiary is
     in violation of any of the provisions of its Certificate of
     Incorporation or By-Laws or other comparable charter or
     organizational documents.

               SECTION 4.03.  Capitalization.  (a)  The authorized
     capital stock of Newco consists of (i) 5,500,000 shares of common
     stock, par value $0.01 per share ("EXISTING NEWCO COMMON STOCK")
     and (ii) 500,000 shares of preferred stock, par value $.01 per
     share ("NEWCO PREFERRED STOCK").  As of the date of this
     Agreement, one share of Existing Newco Common Stock is issued and
     outstanding and such share is validly issued, fully paid and
     nonassessable and no shares of Newco Preferred Stock are issued
     and outstanding.  Except as provided in this Agreement and the
     Restructuring Agreement:  (A) there are no options, warrants or
     other rights, agreements, arrangements or commitments of any
     character relating to the issued or unissued capital stock of
     Newco or any Flo-Sun Subsidiary or obligating Newco or any Flo-
     Sun Subsidiary to issue or sell any shares of capital stock of,
     or other equity interests in, Newco or any Flo-Sun Subsidiary and
     (B) there are no outstanding contractual obligations of Newco or
     any Flo-Sun Subsidiary to repurchase, redeem or otherwise acquire
     any shares of capital stock of Newco or of any Flo-Sun
     Subsidiary.  Each outstanding share of capital stock of each Flo-
     Sun Subsidiary is duly authorized, validly issued, fully paid and
     nonassessable and each such share owned by Newco or another Flo-
     Sun Subsidiary is free and clear of all security interests,
     liens, claims, pledges, options, rights of first refusal,
     agreements, limitations on Newco's or such other Flo-Sun
     Subsidiary's voting rights, charges and other encumbrances of any
     nature whatsoever.  Neither Newco nor any Flo-Sun Subsidiary
     directly or indirectly owns, or has agreed to purchase or
     otherwise acquire, 5% or more of the capital stock of any
     corporation, partnership, joint venture or other business
     association or entity, assuming for such purpose the conversion
     of all securities convertible into such capital stock held by any
     Flo-Sun Subsidiary and the exercise of all warrants, options and
     other rights of any Flo-Sun Subsidiary to purchase such capital
     stock (other than the entities set forth in Section 4.01 of the
     Flo-Sun Disclosure Schedule).  Except as provided in this
     Agreement and the Restructuring Agreement, there are no material
     outstanding contractual obligations of Newco or any Flo-Sun
     Subsidiary to provide funds to, or make any investment (in the
     form of a loan, capital contribution or otherwise) in, any Flo-
     Sun Subsidiary or any other Person.

               (b)  Immediately following the Effective Time, the
     authorized capital stock of Newco will consist of the shares of
     capital stock provided for in Exhibit C to the Restructuring
     Agreement, as amended pursuant to Section 6.15(c) of this
     Agreement.

               (c)  Immediately following the Effective Time, the only
     shares of capital stock of Newco outstanding will be:  (A) shares
     of Class A Common Stock to be issued in the Merger to the holders
     of Company Common Stock, other than the holder of the Benefit
     Trust Shares, in an amount equal to the amount (the "COMPANY
     COMMON STOCK AMOUNT") of shares of Company Common Stock
     outstanding immediately prior to the Effective Time, other than
     the Benefit Trust Shares; and (B) shares of Class A Common Stock
     and Class B Common Stock in amounts to be determined in
     accordance with Section 6.15(c) below; and (C) shares of Class A
     Common Stock to be issued in the Merger to the trustee of the
     Benefit Trust in an amount equal to the amount of Benefit Trust
     Shares outstanding immediately prior to the Effective Time.  The
     "OWNERSHIP RATIO" means a fraction the numerator of which is 58.5
     and the denominator of which is 41.5.

               (d)  Except as otherwise agreed by the parties hereto,
     immediately following the Effective Time, there shall be no
     options, warrants or other rights, agreements, arrangements or
     commitments of any character relating to the issued or unissued
     capital stock of Newco or obligating Newco to issue or sell any
     shares of capital stock of, or other equity interests in, Newco,
     except for:  (i) Substitute Options, (ii) options to purchase
     shares of Class A Common Stock issued in exchange for options to
     purchase shares of Class B Okeelanta Common Stock in the
     Restructuring, (iii) obligations of Newco to issue shares of
     Class A Common Stock in exchange for Class B Common Stock as
     contemplated pursuant to the form of Amended and Restated
     Certificate of Incorporation of Newco attached as Exhibit C to
     the Restructuring Agreement and (iv) any such rights, agreements,
     arrangements or commitments of the Company or any affiliate of
     the Company in existence as of the Effective Time and that are
     assumed by Newco (whether voluntarily, by operation of law or
     otherwise) as a result of or in connection with the Merger,
     including any such rights, agreements, arrangements or
     commitments pursuant to or in connection with the Benefit Trust. 

               SECTION 4.04.  Authority Relative to this Agreement. 
     Each of FSI, Newco and Merger Sub has all necessary corporate
     power and authority to execute and deliver this Agreement, to
     perform their respective obligations hereunder and to consummate
     the transactions contemplated hereby.  The execution and delivery
     of this Agreement by each of FSI, Newco and Merger Sub and the
     consummation by each of FSI, Newco and Merger Sub of the
     transactions contemplated hereby have been duly and validly
     authorized by all necessary corporate action and no other
     corporate proceedings on the part of FSI, Newco or Merger Sub are
     necessary to authorize this Agreement or to consummate the
     transactions contemplated hereby (other than the filing and
     recordation of appropriate merger documents as required by the
     DGCL).  This Agreement has been duly and validly executed and
     delivered by each of FSI, Newco and Merger Sub and, assuming the
     due authorization, execution and delivery by the Company,
     constitutes legal, valid and binding obligations of each of FSI,
     Newco and Merger Sub, enforceable against each of FSI, Newco and
     Merger Sub in accordance with its terms (except insofar as
     enforceability may be limited by applicable bankruptcy,
     insolvency, reorganization, moratorium or similar laws affecting
     creditors' rights generally, or principles governing the
     availability of equitable remedies).

               SECTION 4.05.  No Conflict; Required Filings and
     Consents.  (a)  The execution and delivery of this Agreement by
     each of FSI, Newco and Merger Sub do not, and the performance of
     this Agreement by each of FSI, Newco and Merger Sub will not,
     (i) conflict with or violate the Certificate of Incorporation or
     By-laws or equivalent organizational documents of FSI, Merger Sub
     or Newco, (ii) assuming that all consents, approvals,
     authorizations and other actions described in Section 4.05(b)
     have been obtained and all filings and obligations described in
     Section 4.05(b) have been made, conflict with or violate any Law
     applicable to FSI, Merger Sub, Newco or any Flo-Sun Subsidiary or
     by which any property or asset of FSI, Merger Sub, Newco or any
     Flo-Sun Subsidiary is bound or affected, or (iii) result in any
     breach of or constitute a default (or an event which with notice
     or lapse of time or both would become a default) under, or give
     to others any right of termination, amendment, acceleration or
     cancellation of, or result in the creation of a lien or other
     encumbrance on any property or asset of FSI, Merger Sub, Newco or
     any Flo-Sun Subsidiary pursuant to, any note, bond, mortgage,
     indenture, contract, agreement, lease, license, permit, franchise
     or other instrument or obligation, except, with respect to
     clauses (ii) and (iii), for any such conflicts, violations,
     breaches, defaults, or other occurrences which would not,
     individually or in the aggregate, have a Flo-Sun Material Adverse
     Effect.

               (b)  The execution and delivery of this Agreement by
     each of FSI, Newco and Merger Sub do not, and the performance of
     this Agreement by each of FSI, Newco and Merger Sub will not,
     require any consent, approval, authorization or permit of, or
     filing with or notification to, any Governmental Entity, except
     (i) for applicable requirements, if any, of the Securities Act,
     the Exchange Act, Blue Sky Laws, the NYSE, the Listing Market and
     state takeover Laws, the pre-merger notification requirements of
     the HSR Act, and filing and recordation of appropriate merger
     documents as required by the DGCL and (ii) where failure to
     obtain such consents, approvals, authorizations or permits, or to
     make such filings or notifications would not prevent or delay
     consummation of the Merger, or otherwise prevent FSI, Newco or
     Merger Sub from performing their respective obligations under
     this Agreement, and would not, individually or in the aggregate,
     have a Flo-Sun Material Adverse Effect.

               SECTION 4.06.  Permits; Compliance.  Each of the Flo-
     Sun Subsidiaries is in possession of all franchises, grants,
     authorizations, licenses, permits, easements, variances,
     exceptions, consents, certificates, approvals and orders of any
     Governmental Entity necessary for such Flo-Sun Subsidiary to own,
     lease and operate its properties or to carry on its business as
     it is now being conducted (the "FLO-SUN PERMITS"), except where
     the failure to have, or the suspension or cancellation of, any of
     the Flo-Sun Permits would not, individually or in the aggregate,
     have a Flo-Sun Material Adverse Effect, and, as of the date
     hereof, no suspension or cancellation of any of the Flo-Sun
     Permits is pending or, to the Knowledge of FSI, threatened,
     except where the failure to have, or the suspension or
     cancellation of, any of the Flo-Sun Permits would not,
     individually or in the aggregate, have a Flo-Sun Material Adverse
     Effect.  No Flo-Sun Subsidiary is in conflict with, or in default
     or violation of, (i) any Law applicable to it or by which any of
     its properties or assets is bound or affected, (ii) any note,
     bond, mortgage, indenture, contract, agreement, lease, license,
     permit, franchise or other instrument or obligation to it is a
     party or by which it or any of its properties or assets is bound
     or affected or (iii) any Flo-Sun Permits, except for any such
     conflicts, defaults or violations that would not, individually or
     in the aggregate, have a Flo-Sun Material Adverse Effect.

               SECTION 4.07.  Financial Statements; Information
     Memorandum.  (a)  No Flo-Sun Subsidiary is required to file any
     form, report or other document with the SEC.

               (b)  FSI has delivered to the Company true and complete
     copies of (i) the audited consolidated balance sheets of
     Okeelanta and FSL for each of the three fiscal years ended as of
     March 31, 1997, 1996 and 1995 and the audited consolidated
     balance sheets of ODH for each of three fiscal years ended as of
     September 30, 1996, 1995 and 1994 and for the six months ended as
     of March 31, 1997, and the related audited consolidated
     statements of earnings and retained earnings and cash flows,
     together with all related notes and schedules thereto,
     accompanied by the reports thereon of KPMG Peat Marwick LLP
     ("KPMG") (collectively, the "FLO-SUN FINANCIAL STATEMENTS").  The
     Flo-Sun Financial Statements (1) were prepared from the books of
     account and other financial records of the respective
     Restructured Companies and their respective consolidated
     subsidiaries, (2) were prepared in accordance with U.S. GAAP
     applied with respect to the respective Restructured Companies on
     a consistent basis throughout the periods indicated (except as
     may be indicated in the notes thereto) and (3) presented fairly,
     in all material respects, the consolidated financial position of
     the respective Restructured Companies as at the respective dates
     thereof and the results of their respective operations and their
     respective cash flows for the respective periods indicated
     therein except as otherwise noted therein.

               (c)  FSI has delivered to the Company true and complete
     copies of the unaudited pro forma condensed combined balance
     sheet of the Restructured Companies for the three fiscal years
     ended as of March 31, 1997, 1996 and 1995 and the related
     unaudited pro forma condensed combined statements of earnings
     (collectively, the "NEWCO UNAUDITED FINANCIAL STATEMENTS").  The
     Newco Unaudited Financial Statements (i) were prepared from the
     books of account and other financial records of the respective
     Restructured Companies and their respective consolidated
     subsidiaries, (ii) were prepared in accordance with U.S. GAAP
     (except for the omission of the statement of cash flows and
     footnotes) applied on a consistent basis throughout the periods
     indicated and (iii) presented fairly, in all material respects,
     the combined financial position of the Restructured Companies as
     at the respective dates thereof and the results of their
     operations for the respective periods indicated therein except as
     otherwise noted therein (subject to normal and recurring year-end
     adjustments which were not and are not expected, individually or
     in the aggregate, to have a Flo-Sun Material Adverse Effect and
     the omission of footnotes and a statement of cash flows).

               (d)  The books of account and other financial records
     of each of the Restructured Companies from which the Flo-Sun
     Financial Statements and the Newco Unaudited Financial Statements
     were prepared:  (i) reflect all items of income and expense and
     all assets and liabilities required to be reflected therein in
     accordance with U.S. GAAP applied on a basis consistent with the
     past practices of the respective Restructured Companies, (ii) are
     in all material respects complete and correct, and do not contain
     or reflect any material inaccuracies or discrepancies and
     (iii) have been maintained in accordance with good business and
     accounting practices.

               (e)  Except for liabilities and obligations reflected
     on the March 31, 1997 consolidated balance sheets of the
     Restructured Companies (including the notes thereto) and other
     liabilities and obligations incurred in the ordinary course of
     business consistent with past practice since March 31, 1997, the
     Flo-Sun Subsidiaries do not have any liabilities or obligations
     of any nature (whether accrued, absolute, contingent or
     otherwise) which, individually or in the aggregate, are or are
     reasonably likely to be material to the Flo-Sun Subsidiaries
     taken as a whole.

               (f)  The Information Memorandum, dated July 3, 1997 and
     supplemented on July 10, 1997, with respect to the Transactions
     (as so supplemented, the "INFORMATION MEMORANDUM"; the
     Information Memorandum, as it may be further supplemented or
     amended from time to time, being referred to herein as the
     "DISCLOSURE MATERIALS") did not, as of the date thereof, and the
     Disclosure Materials at the time delivered to any Memorandum
     Recipient (as such term is defined in the Disclosure Materials),
     will not contain any untrue statement of a material fact or omit
     to state a material fact necessary in order to make the
     statements made therein not misleading; provided, however, that
     no representation is made hereby with respect to any estimates,
     projections, forecasts, plans or budgets for the Company
     contained in the Disclosure Materials or that may have been made
     available to or discussed with any Memorandum Recipient.

               SECTION 4.08.  Absence of Certain Changes or Events. 
     Since March 31, 1997, except as contemplated by this Agreement or
     the Restructuring Agreement, the Flo-Sun Subsidiaries have
     conducted their businesses only in the ordinary course and in a
     manner consistent with past practice and, since such date, there
     has not been (a) any Flo-Sun Material Adverse Effect, (b) any
     change by the Flo-Sun Subsidiaries in their respective accounting
     methods, principles or practices, except as may be required by
     GAAP, (c) any damage, destruction or loss (whether or not covered
     by insurance) with respect to properties or assets of any Flo-Sun
     Subsidiary that, individually or in the aggregate, is material to
     the Flo-Sun Subsidiaries taken as a whole, (d) any declaration,
     setting aside or payment of any dividend or distribution in
     respect of shares of common stock of any Flo-Sun Subsidiary other
     than dividends or distributions to another Flo-Sun Subsidiary,
     (e) any revaluation by any Flo-Sun Subsidiary of any asset
     (including, without limitation, any writing down of the value of
     inventory or writing off of notes or accounts receivable), other
     than in the ordinary course of business consistent with past
     practice, (f) any entry by any Flo-Sun Subsidiary into any
     commitment or transaction material to the Flo-Sun Subsidiaries
     taken as a whole, except in the ordinary course of business
     consistent with past practice, (g) any increase in or
     establishment of any bonus, insurance, severance, deferred
     compensation, pension, retirement, profit sharing, stock option
     (including, without limitation, the granting of stock options,
     stock appreciation rights, performance awards, or restricted
     stock awards), stock purchase or other employee benefit plan, or
     any other increase in the compensation payable or to become
     payable to any officers or key employees of the Flo-Sun
     Subsidiaries, except in the ordinary course of business
     consistent with past practice, (h) any acquisition or disposition
     by the Flo-Sun Subsidiaries of any material asset, except in the
     ordinary course of business consistent with past practice, (i)
     any incurrence, assumption or guarantee of any indebtedness or
     obligation relating to any lending or borrowing except current
     liabilities and commitments incurred in the ordinary course of
     business consistent with past practice, or (j) any amendment,
     modification or termination of any existing, or entering into any
     new, material contract, or any material plan, lease, license,
     permit or franchise, except in the ordinary course of business
     consistent with past practice.

               SECTION 4.09.  Absence of Litigation.  (a)  There is no
     litigation, suit, claim, action, proceeding or investigation
     pending or, to the Knowledge of FSI, threatened against or
     affecting any Flo-Sun Subsidiary, or any property or asset of any
     Flo-Sun Subsidiary, before any court, arbitrator or Governmental
     Entity, which (i) individually or in the aggregate, has had or
     would, if determined adversely to a Flo-Sun Subsidiary, be
     reasonably likely to have a Flo-Sun Material Adverse Effect or
     (ii) seeks to delay or prevent the consummation of the
     Transactions.  

               (b)  No Flo-Sun Subsidiary nor any property or asset of
     any Flo-Sun Subsidiary is subject to any continuing order of,
     consent decree, settlement agreement or other similar written
     agreement with, or, to the Knowledge of FSI, continuing
     investigation by, any Governmental Entity, or any order, writ,
     judgment, injunction, decree, determination or award of any
     Governmental Entity or arbitrator having or reasonably like to
     have, individually or in the aggregate, a Flo-Sun Material
     Adverse Effect.

               SECTION 4.10.  Employee Benefit Plans; Labor Matters. 
     (a)  Section 4.10(a) of the Flo-Sun Disclosure Schedule contains
     a true and complete list of (i) all "employee benefit plans"
     (within the meaning of Section 3(3) of ERISA) and all bonus,
     stock option, stock purchase, restricted stock, incentive,
     deferred compensation, retiree medical or life insurance,
     supplemental retirement, severance or other benefit plans,
     programs or arrangements, and all employment, termination,
     severance or other contracts or agreements to which any Flo-Sun
     Subsidiary is a party, by which any Flo-Sun Subsidiary is bound,
     with respect to which any Flo-Sun Subsidiary has any obligation
     or which are maintained, contributed to or sponsored by any Flo-
     Sun Subsidiary for the benefit of any current or former employee,
     officer or director of any Flo-Sun Subsidiary and (ii) each
     employee benefit plan for which any Flo-Sun Subsidiary could
     incur liability under Section 4069 of ERISA, in the event such
     plan were terminated, or under Section 4212(c) of ERISA, or in
     respect of which any Flo-Sun Subsidiary remains secondarily
     liable under Section 4204 of ERISA (collectively, the "FLO-SUN
     PLANS").  Each Flo-Sun Plan is in writing and FSI has previously
     made available to the Company a true and complete copy of each
     Flo-Sun Plan and a true and complete copy of (1) each trust or
     other funding arrangement, (2) each summary plan description and
     summary of material modifications, (3) the most recently filed
     IRS Form 5500, (4) the most recently received IRS determination
     letter for each such Flo-Sun Plan, and (5) the most recently
     prepared actuarial report and financial statement in connection
     with each such Flo-Sun Plan.  No Flo-Sun Subsidiary has any
     express or implied commitment (I) to create, to incur liability
     with respect to, or to cause to exist any other employee benefit
     plan, program or arrangement, (II) to enter into any contract or
     agreement to provide compensation or benefits to any individual
     or (III) to modify, change or terminate any Flo-Sun Plan (other
     than with respect to a modification, change or termination
     required by ERISA or the Code).

               (b)  Each of the Flo-Sun Plans that is a Multiemployer
     Plan or a Multiple Employer Plan is designated as such on Section
     4.10(a) of the Flo-Sun Disclosure Schedule and, with respect to
     each Flo-Sun Plan so designated, except as would not have a Flo-
     Sun Material Adverse Effect:  (i) neither any Flo-Sun Subsidiary
     nor any trade or business, whether or not incorporated (an "ERISA
     Affiliate") that together with any Flo-Sun Subsidiary would be
     deemed a "single employer" within the meaning of Section 4001(b)
     of ERISA has made or suffered a "complete withdrawal" or a
     "partial withdrawal," as such terms are respectively defined in
     sections 4203 and 4205 of ERISA (or any liability resulting
     therefrom has been satisfied in full), (ii) no event has occurred
     that presents a risk of a partial withdrawal, (iii) neither a
     Flo-Sun Subsidiary nor any ERISA Affiliate has any contingent
     liability under Section 4204 of ERISA, and (iv) no circumstances
     exist that present a risk that any such plan will go into
     reorganization.  With respect to Multiemployer Plans and Multiple
     Employer Plans, except as would not have a Flo-Sun Material
     Adverse Effect, no Flo-Sun Subsidiary would incur withdrawal
     liability in the event of a complete withdrawal within the
     meaning of Title IV of ERISA from any such Plan.  None of the
     Flo-Sun Plans (1) provides for the payment of separation,
     severance, termination or similar-type benefits to any Person,
     (2) obligates any Flo-Sun Subsidiary to pay separation,
     severance, termination or other benefits as a result of the
     Transactions or (3) obligates any Flo-Sun Subsidiary to make any
     payment or provide any benefit that would be subject to a tax
     under Section 4999 of the Code.  None of the Flo-Sun Plans
     provides for or promises retiree medical, disability or life
     insurance benefits to any current or former employee, officer or
     director of any Flo-Sun Subsidiary.

               (c)  Each Flo-Sun Plan which is intended to be
     qualified under Section 401(a) of the Code has received a
     favorable determination letter from the IRS that such Flo-Sun
     Plan is so qualified, and each trust established in connection
     with any Flo-Sun Plan which is intended to be exempt from federal
     income taxation under Section 501(a) of the Code has received a
     determination letter from the IRS that such trust is so exempt. 
     To FSI's Knowledge, no fact or event has occurred since the date
     of any such determination letter from the IRS that would
     adversely affect the qualified status of any such Flo-Sun Plan or
     the exempt status of any such trust.  Each trust maintained or
     contributed to by any Flo-Sun Subsidiary which is intended to be
     qualified as a voluntary employees' beneficiary association
     exempt from federal income taxation under Sections 501(a) and
     501(c)(9) of the Code has received a favorable determination
     letter from the IRS that it is so qualified and so exempt, and,
     to FSI's Knowledge, no fact or event has occurred since the date
     of such determination by the IRS that would adversely affect such
     qualified or exempt status.

               (d)  To FSI's Knowledge, there has been no non-exempt
     prohibited transaction (within the meaning of Section 406 of
     ERISA or Section 4975 of the Code) with respect to any Flo-Sun
     Plan.  No Flo-Sun Subsidiary is currently liable or has
     previously incurred any liability for any tax or penalty (other
     than any tax or penalty that would not have a Flo-Sun Material
     Adverse Effect) arising under Section 4971, 4972, 4979, 4980 or
     4980B of the Code or Section 502(c) of ERISA, and, to FSI's
     Knowledge, no fact or event exists which would give rise to any
     such liability.  No Flo-Sun Subsidiary has incurred any liability
     (other than any liability that would not have a Flo-Sun Material
     Adverse Effect) under, arising out of or by operation of Title IV
     of ERISA that has not been satisfied in full (other than
     liability for premiums to the Pension Benefit Guaranty
     Corporation arising in the ordinary course), including, without
     limitation, any liability in connection with (i) the termination
     or reorganization of any employee pension benefit plan subject to
     Title IV of ERISA or (ii) the withdrawal from any Multiemployer
     Plan or Multiple Employer Plan, and, to FSI's Knowledge, no fact
     or event exists which would give rise to any such liability.  No
     complete or partial termination has occurred within the five
     years preceding the date hereof with respect to any Flo-Sun Plan. 
     No reportable event (within the meaning of Section 4043 of ERISA)
     for which the 30-day notice requirement to the Pension Benefit
     Guaranty Corporation has not been waived has occurred or is
     expected to occur with respect to any Flo-Sun Plan subject to
     Title IV of ERISA.  No asset of any Flo-Sun Subsidiary is the
     subject of any lien arising under Section 302(f) of ERISA or
     Section 412(n) of the Code; no Flo-Sun Subsidiary has been
     required to post any security under Section 307 of ERISA or
     Section 401(a)(29) of the Code; and no fact or event exists which
     would give rise to any such lien or requirement to post any such
     security.

               (e)  Each Flo-Sun Plan is now and has been operated in
     all respects in accordance with the requirements of all
     applicable Laws, including, without limitation, ERISA and the
     Code, except where any failure to so operate would not have a
     Flo-Sun Material Adverse Effect.  No Flo-Sun Plan has incurred an
     "accumulated funding deficiency" (within the meaning of
     Section 302 of ERISA or Section 412 of the Code), whether or not
     waived.  Each Restructured Company's March 31, 1997 balance sheet
     reflects an accrual of all amounts of employer contributions and
     premiums accrued but unpaid with respect to the Flo-Sun Plans. 
     With respect to each Flo-Sun Plan subject to Title IV of ERISA,
     the accumulated benefit obligations of such Flo-Sun Plan is set
     forth in the audited consolidated balance sheets of each of the
     Restructured Companies for the fiscal year ended March 31, 1997. 
     With respect to each Flo-Sun Plan subject to Title IV of ERISA,
     the present value of accrued benefits under such plan, based upon
     the actuarial assumptions used for funding purposes in the most
     recent actuarial report prepared by such plan's actuary with
     respect to such plan, did not exceed, as of its latest valuation
     date, the then current value of the assets of such plan allocable
     to such accrued benefits.

               (f)  The Flo-Sun Subsidiaries have not incurred any
     liability under, and have complied in all respects with, WARN and
     do not reasonably expect to incur any such liability as a result
     of actions taken or not taken prior to the Effective Time. 
     Section 4.10(f) of the Flo-Sun Disclosure Schedule lists all
     notices given by each Flo-Sun Subsidiary in connection with WARN. 

               (g)   (i) Section 4.10(g) of the Flo-Sun Disclosure
     Schedule lists each collective bargaining agreement and other
     labor union contract applicable to Persons employed by any Flo-
     Sun Subsidiary and, to the Knowledge of FSI, there are no
     activities or proceedings of any labor union to organize any such
     employees; (ii) except as would not have a Flo-Sun Material
     Adverse Effect, no Flo-Sun Subsidiary has breached or otherwise
     failed to comply with any provision of any such agreement or
     contract and there are no grievances outstanding against any Flo-
     Sun Subsidiary under any such agreement or contract; (iii) there
     are no unfair labor practice complaints pending against any Flo-
     Sun Subsidiary before the National Labor Relations Board or any
     current union representation questions involving employees of any
     Flo-Sun Subsidiary; and (iv) there is no strike, slowdown, work
     stoppage or lockout, or, to the Knowledge of FSI, threat thereof,
     by or with respect to any employees of any Flo-Sun Subsidiary. 
     The consent of the labor unions which are parties to the
     collective bargaining agreements listed in Section 4.10(g) of the
     Flo-Sun Disclosure Schedule is not required to consummate the
     Transactions.

               SECTION 4.11.  Intellectual Property.  The Flo-Sun
     Subsidiaries own, or possess adequate licenses or other valid
     rights to use, all Intellectual Property Rights used or held for
     use in connection with the business of the Flo-Sun Subsidiaries
     as currently conducted.  The conduct of the business of the Flo-
     Sun Subsidiaries as currently conducted does not and will not
     conflict in any way with any Intellectual Property Rights of any
     third party that, individually or in the aggregate, would have a
     Flo-Sun Material Adverse Effect.  To the Knowledge of FSI, there
     are no infringements of any Intellectual Property Rights owned by
     or licensed by or to any Flo-Sun Subsidiary that, individually or
     in the aggregate, would have a Flo-Sun Material Adverse Effect. 
     No Flo-Sun Subsidiary has licensed or otherwise permitted the use
     by any third party of any Intellectual Property Rights on terms
     or in a manner which, individually or in the aggregate, would
     have a Flo-Sun Material Adverse Effect.  No Flo-Sun Subsidiary is
     in breach of any agreements pursuant to which any Flo-Sun
     Subsidiary has a license to use Intellectual Property Rights
     which breach has had or is reasonably likely to have a Flo-Sun
     Material Adverse Effect, and the Transactions will not constitute
     such a breach or otherwise reduce or impair, in any material
     respect, the rights of any Flo-Sun Subsidiary under such license
     agreements.  No claims are pending or, to the Knowledge of FSI,
     threatened by any Person with respect to the ownership, validity
     or enforceability of any Intellectual Property Rights owned by or
     licensed to any Flo-Sun Subsidiary or challenging or questioning
     the right of any Flo-Sun Subsidiary to use any Intellectual
     Property Rights, except claims that would not, if determined
     adversely to any Flo-Sun Subsidiary, individually or in the
     aggregate, have a Flo-Sun Material Adverse Effect.  

               SECTION 4.12.  Taxes.  (a)  Each of the Flo-Sun
     Subsidiaries has (i) filed all federal, state, local and foreign
     tax returns required to be filed by them prior to the date of
     this Agreement (taking into account extensions), (ii) paid or
     accrued all taxes shown to be due on such returns and have paid
     all applicable ad valorem and value added taxes as are due, and
     (iii) paid or accrued all taxes for which a notice of assessment
     or collection has been received (other than amounts being
     contested in good faith by appropriate proceedings), except in
     the case of clause (i), (ii) or (iii) for any such filings,
     payments or accruals which would not, individually or in the
     aggregate, have a Flo-Sun Material Adverse Effect.  Flo-Sun
     Subsidiaries have open years for federal income and Florida
     consolidated income tax returns only as set forth in Section 4.12
     of the Flo-Sun Disclosure Schedule.  Each Flo-Sun Subsidiary has
     withheld or collected and paid over to the appropriate
     Governmental Entities (or are properly holding for such payment)
     all taxes required by Law to be withheld or collected, except for
     amounts which would not, individually or in the aggregate, have a
     Flo-Sun Material Adverse Effect.   No Flo-Sun Subsidiary has made
     an election under Section 341(f) of the Code.

               (b)  As of the date of the Closing Time as defined in
     the Restructuring Agreement (the "CLOSING TIME DATE"), FSL will
     have no outstanding liabilities or obligations arising under any
     tax sharing agreement between FSL and FSI or between FSL and any
     other member of any consolidated group of which FSL has been a
     member prior to the Closing Time Date, except for liabilities and
     obligations arising under a tax sharing agreement substantially
     in the form set forth in Section 4.12(b) of the Flo-Sun
     Disclosure Schedule and which shall survive the Closing.

               SECTION 4.13.  Environmental Matters.  Except as would
     not, individually or in the aggregate, have a Flo-Sun Material
     Adverse Effect:  (a) no Flo-Sun Subsidiary has violated or is in
     violation of any Environmental Law; (b) none of the properties
     owned or leased by any Flo-Sun Subsidiary (including, without
     limitation, soils and surface and ground waters) are contaminated
     with any Hazardous Substance; (c) no Flo-Sun Subsidiary is
     actually or potentially or, to the Knowledge of FSI, allegedly
     liable for any off-site contamination; (d) no Flo-Sun Subsidiary
     is actually or potentially or, to the Knowledge of FSI, allegedly
     liable under any Environmental Law (including, without
     limitation, pending or threatened liens); (e) each Flo-Sun
     Subsidiary has all permits, licenses and other authorizations
     required under any Environmental Law ("FLO-SUN ENVIRONMENTAL
     PERMITS"); and (f) each Flo-Sun Subsidiary has always been and is
     in compliance with its Flo-Sun Environmental Permits.

               SECTION 4.14.  Products.  Except as would not have a
     Flo-Sun Material Adverse Effect, (a) there have been no written
     notices, citations or decisions by any Governmental Entity that
     any product produced, manufactured, marketed or distributed by
     any Flo-Sun Subsidiary (the "FLO-SUN PRODUCTS") is defective or
     fails to meet any applicable standards promulgated by such
     Governmental Entity, (b) the Flo-Sun Subsidiaries have complied
     with all Laws applicable to design, manufacture, labelling,
     testing and inspection of Flo-Sun Products, and (c) there have
     been no recalls ordered or, to the Knowledge of FSI, threatened
     by any Governmental Entity with respect to any of the Flo-Sun
     Products.  No Flo-Sun Subsidiary has entered into any agreement
     or arrangement that limits or otherwise restricts such Flo-Sun
     Subsidiary or any successor thereto, or that would limit Newco or
     any subsidiary thereof or any successor thereto, from engaging or
     competing in any line of business or in any geographic area.

               SECTION 4.15.  Properties and Assets; Real Property and
     Leases.  (a)  The Flo-Sun Subsidiaries have sufficient title to
     all their respective properties and assets to conduct their
     respective businesses as currently conducted or as contemplated
     to be conducted, with only such exceptions as, individually or in
     the aggregate, would not have a Flo-Sun Material Adverse Effect.

               (b)  Set forth on Schedule 4.15(b) is a true, correct
     and complete list (including a general description of the uses
     for such real property) of all real property owned or leased by
     the Flo-Sun Subsidiaries.

               (c)  Except as would not have a Flo-Sun Material
     Adverse Effect, each parcel of real property owned or leased by
     any Flo-Sun Subsidiary (i) is owned or leased free and clear of
     all Liens, other than Permitted Liens, and (ii) is neither
     subject to any governmental decree or order to be sold nor is
     being condemned, expropriated or otherwise taken by any public
     authority with or without payment of compensation therefor, nor,
     to the Knowledge of FSI, has any such condemnation, expropriation
     or taking been proposed.

               (d)  All leases of real property leased for the use or
     benefit of any Flo-Sun Subsidiary to which any Flo-Sun Subsidiary
     is a party, or by which any Flo-Sun Subsidiary is bound, and all
     amendments and modifications thereto, are in full force and
     effect and have not been modified or amended, and there exists no
     default under any such lease by any Flo-Sun Subsidiary or any
     other party thereto, nor any event which with notice or lapse of
     time or both would constitute a default thereunder by any Flo-Sun
     Subsidiary or any other party thereto, except as, individually or
     in the aggregate, would not have a Flo-Sun Material Adverse
     Effect.

               SECTION 4.16.  Insurance.  The Flo-Sun Subsidiaries
     have obtained and maintained in full force and effect insurance
     with responsible and reputable insurance companies or
     associations in such amounts, on such terms, with such
     deductibles, and covering such risks, including fire and other
     risks insured against by extended coverage, as is customarily
     carried by reasonably prudent Persons conducting businesses or
     owning assets similar to those of the Flo-Sun Subsidiaries, and
     each has maintained in full force and effect public liability
     insurance, insurance against claims for personal injury or death
     or property damage occurring in connection with the activities of
     the Flo-Sun Subsidiaries or any properties owned, occupied or
     controlled by any Flo-Sun Subsidiary, in such amount as is
     customarily carried by reasonably prudent Persons conducting
     businesses or owning assets similar to those of the Flo-Sun
     Subsidiaries.

               SECTION 4.17.  Brokers.  Other than Goldman, Sachs &
     Co. ("GOLDMAN, SACHS"), no broker, finder or investment banker is
     entitled to any brokerage, finder's or other fee or commission in
     connection with the Transactions based upon arrangements made by
     or on behalf of FSI or Newco.  FSI and Newco have heretofore made
     available to the Company a complete and correct copy of all
     agreements between FSI or Newco and Goldman, Sachs pursuant to
     which such firm would be entitled to any payment relating to the
     Transactions.

               SECTION 4.18.  Opinions of Financial Advisors.  (a)  On
     July 3, 1997, FSI received the written opinion of Willamette
     Management Associates, dated as of June 5, 1997, that the ODH
     Exchange Ratio, the Okeelanta Exchange Ratio and the FSL Exchange
     Ratio (as such terms are defined in the Restructuring Agreement)
     represent fair equity exchange rates, and FSI has delivered a
     copy of such opinion to the Company.

               (b)  On the date of this Agreement, FSI has received
     the opinion of Goldman, Sachs, dated as of July 14, 1997, that
     the Exchange Ratio is fair to Newco.

               SECTION 4.19.  Contracts.  Schedule 4.19 lists and
     briefly describes (including the parties to and the date and
     subject matter of) each and every material contract, agreement,
     lease, license, commitment or arrangement (or, in the case of
     oral contracts, summaries thereof) to which Newco or any Flo-Sun
     Subsidiary is a party or by or to which Newco, any of the Flo-Sun
     Subsidiaries or any of their respective assets or properties is
     bound or subject, which would be required to be filed with the
     SEC as exhibits to a registration statement on Form S-1 for Newco
     after giving effect to the Restructuring.

               SECTION 4.20.  Restructuring Agreement.  (a)  The
     execution and delivery of the Restructuring Agreement and the
     consummation of the transactions contemplated thereby have been
     duly authorized by all necessary corporate action on the part of
     Newco and FSI.  The Restructuring Agreement has been duly
     executed and delivered by Newco and FSI, and, assuming the due
     authorization, execution and delivery by the other parties to the
     Restructuring Agreement, constitutes the legal, valid and binding
     obligation of Newco and FSI, enforceable against each of Newco
     and FSI in accordance with its terms except as enforceability may
     be limited by bankruptcy, insolvency, reorganization, moratorium
     and other laws affecting the rights and remedies of creditors
     generally or principles governing the availability of equitable
     remedies.

               (b)  A sufficient number of Investors (as defined in
     the Restructured Agreement) to satisfy the 80% Condition (as
     defined in the Restructuring) have executed and delivered
     signature pages to the Restructuring Agreement and waived all
     rights to revoke such execution and delivery under Section 7.01
     of the Restructuring Agreement.  FSI is not aware of any reason
     that all conditions to the obligations of the parties to the
     Restructuring Agreement will not be satisfied at a closing to be
     held on the day of the Effective Time.

                                 ARTICLE V

                   CONDUCT OF BUSINESS PENDING THE MERGER

               SECTION 5.01.  Conduct of Business by the Company
     Pending the Merger.  The Company covenants and agrees that,
     between the date of this Agreement and the Effective Time, except
     as set forth in Section 5.01 of the Company Disclosure Schedule
     or as specifically contemplated by any other provision of this
     Agreement, unless FSI shall otherwise agree in writing:

               (a)  the Company and the Company Subsidiaries shall
          carry on their respective businesses in the usual, regular
          and ordinary course in all material respects, in
          substantially the same manner as heretofore conducted, and
          shall use all reasonable efforts to preserve intact their
          present lines of business, maintain their rights and
          franchises and preserve their relationships with employees,
          customers, suppliers and others having business dealings
          with them to the end that their ongoing businesses shall not
          be impaired in any material respect at the Effective Time;
          provided, however, that no action by the Company or any
          Company Subsidiary specifically permitted by any other
          provision of this Section 5.01 shall be deemed a breach of
          this Section 5.01(a);

               (b)  neither the Company nor any Company Subsidiary
          shall amend or otherwise change its Certificate of
          Incorporation or By-Laws or equivalent organizational
          documents;

               (c)  neither the Company nor any Company Subsidiary
          shall issue, sell, pledge, dispose of, grant or encumber, or
          authorize the issuance, sale, pledge, disposition, grant or
          encumbrance of, (i) any shares of capital stock of the
          Company or any Company Subsidiary of any class, or any
          options, warrants, convertible securities or other rights of
          any kind to acquire any shares of such capital stock, or any
          other ownership interest (including, without limitation, any
          phantom interest), of the Company or any Company Subsidiary
          (except for (A) the issuance of a maximum of 280,000 shares
          of Company Common Stock issuable pursuant to Company Options
          outstanding on the date hereof in accordance with the terms
          thereof and (B) the issuance, in the ordinary course of
          business and consistent with past practice, of Company
          Options to purchase a maximum of 200,000 shares of Company
          Common Stock pursuant to Company Plans in effect on the date
          of this Agreement and the shares of Company Common Stock
          issuable pursuant to such Company Options, in accordance
          with the terms of the Company Plans and (C) issuances by a
          direct or indirect wholly owned subsidiary of the Company of
          capital stock to such subsidiary's parent) or (ii) any
          assets of the Company or any Company Subsidiary, except in
          the ordinary course of business and in a manner consistent
          with past practice;

               (d)  neither the Company nor any Company Subsidiary
          shall declare, set aside, make or pay any dividend or other
          distribution, payable in cash, stock, property or otherwise,
          with respect to any of its capital stock, other than (i) any
          regular quarterly dividends declared and paid in accordance
          with past practice and not in excess of $0.0375 per share of
          Company Common Stock and (ii) dividends by a direct or
          indirect wholly owned subsidiary of the Company to such
          subsidiary's parent;

               (e)  neither the Company nor any Company Subsidiary
          shall reclassify, combine, split, subdivide or redeem,
          purchase or otherwise acquire, directly or indirectly, any
          of its capital stock, except for any such transaction by a
          wholly owned subsidiary of the Company that remains a wholly
          owned subsidiary of the Company after the consummation of
          such transaction;

               (f)  neither the Company nor any Company Subsidiary
          shall (i) acquire or dispose of (including, without
          limitation, by merger, consolidation, or acquisition or
          disposition of stock or assets) any interest in any
          corporation, partnership, other business organization or any
          division thereof or any assets, other than the acquisition
          or disposition of assets in the ordinary course of business
          consistent with past practice and any other acquisitions for
          consideration which is not, in the aggregate, in excess of
          $10,000,000 and any other dispositions for consideration
          which is not, in the aggregate, in excess of $10,000,000,
          (ii) incur any indebtedness for borrowed money or issue any
          debt securities or assume, guarantee or endorse, or
          otherwise as an accommodation become responsible for, the
          obligations of any Person, or make any loans or advances,
          except for (A) indebtedness incurred in the ordinary course
          of business and consistent with past practice, (B)
          indebtedness of the Company to a direct or indirect wholly
          owned Company Subsidiary or indebtedness of a direct or
          indirect wholly owned Company Subsidiary to the Company or
          another direct or indirect wholly owned Company Subsidiary
          and (C) other indebtedness with a maturity of not more than
          one year incurred in the ordinary course of business
          consistent with past practice; (iii) enter into any contract
          or agreement material to the business, results of operations
          or financial condition of the Company and the Company
          Subsidiaries taken as a whole other than in the ordinary
          course of business, consistent with past practice; (iv) to
          authorize any capital expenditure, other than capital
          expenditures, for the Company and the Company Subsidiaries
          as a whole, in an aggregate amount not exceeding the sum of
          (A) the amount provided in the capital expenditure budget
          for the fiscal year ending September 28, 1997 previously
          provided to FSI and (B) $5,000,000; or (v) enter into or
          amend any contract, agreement, commitment or arrangement
          that, if fully performed, would not be permitted under this
          subsection (f);

               (g)  neither the Company nor any Company Subsidiary
          shall (i) increase the compensation payable or to become
          payable to its officers or employees, except for increases
          in accordance with past practices in salaries or wages of
          employees of the Company or any Company Subsidiary who are
          not officers of the Company, or (ii) except pursuant to
          existing policies and agreements, grant any severance or
          termination pay to any director, officer or other employee
          of the Company or any Company Subsidiary, or (iii) enter
          into any employment or severance agreement with any
          director, officer or other employee of the Company or any
          Company Subsidiary or (iv) establish, adopt, enter into or
          amend any collective bargaining, bonus, profit sharing,
          thrift, compensation, stock option, restricted stock,
          pension, retirement, deferred compensation, employment,
          termination, severance or other plan, agreement, trust,
          fund, policy or arrangement for the benefit of any director,
          officer or employee;

               (h)  neither the Company nor any Company Subsidiary
          shall take any action, other than reasonable and usual
          actions in the ordinary course of business and consistent
          with past practice, with respect to accounting policies or
          procedures (including, without limitation, procedures with
          respect to the payment of accounts payable and collection of
          accounts receivable);

               (i)  neither the Company nor any Company Subsidiary
          shall make any tax election or settle or compromise any
          material federal, state, local or foreign income tax
          liability;

               (j)  neither the Company nor any Company Subsidiary
          shall take any action that would prevent or impede any party
          to this Agreement or the Restructuring Agreement from
          obtaining any consent or approval the receipt of which is a
          condition to the consummation of the Merger or the
          Restructuring; 

               (k)  neither the Company nor any Company Subsidiary
          shall enter into any agreement or arrangement that would
          limit or otherwise restrict the Company or any Company
          Subsidiary or any successor thereto or, after consummation
          of the Transactions, Newco or any subsidiary thereof or any
          successor thereto, from engaging or competing in any line of
          business or in any geographic area;

               (l)  neither the Company nor any Company Subsidiary
          shall pay, discharge or satisfy any claim, liability or
          obligation (absolute, accrued, asserted or unasserted,
          contingent or otherwise), other than the payment, discharge
          or satisfaction, in the ordinary course of business and
          consistent with past practice, of liabilities reflected or
          reserved against in the March 31, 1997 consolidated balance
          sheet of the Company (including the notes thereto) or
          subsequently incurred in the ordinary course of business and
          consistent with past practice;

               (m)  neither the Company nor any Company Subsidiary
          shall take any action that would result in (i) any of the
          representations or warranties of the Company set forth in
          this Agreement that are qualified as to materiality becoming
          untrue, (ii) any of such representations or warranties that
          are not so qualified becoming untrue in any material respect
          or (iii) except as otherwise permitted by Section 6.05, any
          of the conditions to the Merger set forth in Article VII not
          being satisfied; and

               (n)  neither the Company nor any Company Subsidiary
          shall authorize or enter into any agreement to do anything
          prohibited by Sections 5.01(b) through (m).

               SECTION 5.02.  Conduct of Business by the Flo-Sun
     Subsidiaries Pending the Merger.  FSI covenants and agrees that,
     between the date of this Agreement and the Effective Time, except
     as set forth in Section 5.02 of the Flo-Sun Disclosure Schedule
     or as specifically contemplated by any other provision of this
     Agreement or by the Restructuring Agreement, unless the Company
     shall otherwise agree in writing:

               (a)  FSI shall cause the Flo-Sun Subsidiaries to carry
          on their respective businesses in the usual, regular and
          ordinary course in all material respects, in substantially
          the same manner as heretofore conducted, and to use all
          reasonable efforts to preserve intact their present lines of
          business, maintain their rights and franchises and preserve
          their relationships with employees, customers, suppliers and
          others having business dealings with them to the end that
          their ongoing businesses shall not be impaired in any
          material respect at the Effective Time; provided, however,
          that no action by any Flo-Sun Subsidiary specifically
          permitted by any other provision of this Section 5.02 shall
          be deemed a breach of this Section 5.02(a);

               (b)  FSI shall cause each Flo-Sun Subsidiary not to
          amend or otherwise change its Certificate of Incorporation
          or By-Laws or equivalent organizational documents;

               (c)  FSI shall cause each Flo-Sun Subsidiary not to
          issue, sell, pledge, dispose of, grant or encumber, or
          authorize the issuance, sale, pledge, disposition, grant or
          encumbrance of, (i) any shares of its capital stock of any
          class, or any options, warrants, convertible securities or
          other rights of any kind to acquire any shares of such
          capital stock, or any other ownership interest (including,
          without limitation, any phantom interest), of such Flo-Sun
          Subsidiary (except for (A) the issuance of a maximum of
          24,000 shares of Class B Common Stock, par value $1.00 per
          share, of Okeelanta ("OKEELANTA CLASS B COMMON STOCK")
          issuable upon conversion of its outstanding 10% Convertible
          Subordinated Debentures in accordance with the terms
          thereof, (B) the issuance of a maximum of 29,000 shares
          Class A Common Stock, par value $1.00 per share, of
          Okeelanta ("OKEELANTA CLASS A COMMON STOCK") issuable in
          exchange for shares of Class B Common Stock of Okeelanta in
          accordance with the terms thereof, and (C) issuances by a
          Flo-Sun Subsidiary that is wholly owned by another Flo-Sun
          Subsidiary to such Flo-Sun Subsidiary's parent) or (ii) any
          of its assets, except in the ordinary course of business and
          in a manner consistent with past practice;

               (d)  FSI shall cause each Flo-Sun Subsidiary not to
          declare, set aside, make or pay any dividend or other
          distribution, payable in cash, stock, property or otherwise,
          with respect to any of its capital stock, except for any
          such dividend by a Flo-Sun Subsidiary that is wholly owned
          by another Flo-Sun Subsidiary to such Flo-Sun Subsidiary;

               (e)  FSI shall cause each Flo-Sun Subsidiary not to
          reclassify, combine, split, subdivide or redeem, purchase or
          otherwise acquire, directly or indirectly, any of its
          capital stock, except for any such transaction by a Flo-Sun
          Subsidiary that is wholly owned by another Flo-Sun
          Subsidiary and that remains wholly owned by another Flo-Sun
          Subsidiary after the consummation of such transaction;

               (f)  FSI shall cause each Flo-Sun Subsidiary not (i) to
          acquire or dispose of (including, without limitation, by
          merger, consolidation, or acquisition or disposition of
          stock or assets) any interest in any corporation,
          partnership, other business organization or any division
          thereof or any assets, other than the acquisition or
          disposition of assets in the ordinary course of business
          consistent with past practice and any other acquisitions for
          consideration which is not, in the aggregate, in excess of
          $10,000,000 and any other dispositions for consideration
          which is not, in the aggregate, in excess of $10,000,000;
          (ii) to incur any indebtedness for borrowed money or issue
          any debt securities or assume, guarantee or endorse, or
          otherwise as an accommodation become responsible for, the
          obligations of any Person, or make any loans or advances,
          except for (A) indebtedness incurred in the ordinary course
          of business and consistent with past practice, (B)
          indebtedness of a Flo-Sun Subsidiary that would be a direct
          or indirect wholly owned subsidiary of Newco after giving
          effect to the Restructuring to another such Flo-Sun
          Subsidiary and (C) other indebtedness with a maturity of not
          more than one year incurred in the ordinary course of
          business consistent with past practice; (iii) to enter into
          any contract or agreement material to the business, results
          of operations or financial condition of the Flo-Sun
          Subsidiaries taken as a whole other than in the ordinary
          course of business, consistent with past practice; (iv) to
          authorize any capital expenditure, other than capital
          expenditures, for the Flo-Sun Subsidiaries as a whole, in an
          aggregate amount not exceeding the sum of (A) the amount
          provided in the capital expenditure budget for the fiscal
          year ending March 31, 1998 previously provided to the
          Company and (B) $5,000,000; or (v) to enter into or amend
          any contract, agreement, commitment or arrangement that, if
          fully performed, would not be permitted under this
          subsection (f);

               (g)  FSI shall cause each Flo-Sun Subsidiary not to (i)
          increase the compensation payable or to become payable to
          its officers or employees, except for increases in
          accordance with past practices in salaries or wages of
          employees of such Flo-Sun Subsidiary who are not officers of
          FSI, or (ii) except pursuant to existing policies and
          agreements, grant any severance or termination pay to any
          director, officer or other employee of any Flo-Sun
          Subsidiary, or (iii) enter into any employment or severance
          agreement with any director, officer or other employee of
          any Flo-Sun Subsidiary or (iv) establish, adopt, enter into
          or amend any collective bargaining, bonus, profit sharing,
          thrift, compensation, stock option, restricted stock,
          pension, retirement, deferred compensation, employment,
          termination, severance or other plan, agreement, trust,
          fund, policy or arrangement for the benefit of any director,
          officer or employee;

               (h)  FSI shall cause each Flo-Sun Subsidiary not to
          take any action, other than reasonable and usual actions in
          the ordinary course of business and consistent with past
          practice, with respect to accounting policies or procedures
          (including, without limitation, procedures with respect to
          the payment of accounts payable and collection of accounts
          receivable);

               (i)  FSI shall cause each Flo-Sun Subsidiary not to
          make any tax election or settle or compromise any material
          federal, state, local or foreign income tax liability; 

               (j)  FSI shall not and shall cause each Flo-Sun
          Subsidiary not to take any action that would prevent or
          impede any party to this Agreement or the Restructuring
          Agreement from obtaining any consent or approval the receipt
          of which is a condition to the consummation of the Merger or
          the Restructuring; 

               (k)  FSI shall cause each Flo-Sun Subsidiary not to
          enter into any agreement or arrangement that would limit or
          otherwise restrict Newco or any Flo-Sun Subsidiary or any
          successor thereto or, after the consummation of the
          Transactions, the Company or any Company Subsidiary or any
          successor thereto, from engaging or competing in any line of
          business or in any geographic area;

               (l)  FSI shall cause each Flo-Sun Subsidiary not to
          pay, discharge or satisfy any claim, liability or obligation
          (absolute, accrued, asserted or unasserted, contingent or
          otherwise), other than the payment, discharge or
          satisfaction, in the ordinary course of business and
          consistent with past practice, of liabilities reflected or
          reserved against in the consolidated balance sheets of the
          respective Flo-Sun Subsidiaries as of March 31, 1997 or
          subsequently incurred in the ordinary course of business and
          consistent with past practice;

               (m)  FSI shall cause each Flo-Sun Subsidiary not to
          take any action that would result in (i) any of the
          representations or warranties of FSI and Newco set forth in
          this Agreement that are qualified as to materiality becoming
          untrue, (ii) any of such representations or warranties that
          are not so qualified becoming untrue in any material respect
          or (iii) any of the conditions to the Merger set forth in
          Article VII not being satisfied; and

               (n)  FSI shall not and shall cause each Flo-Sun
          Subsidiary not to authorize or enter into an agreement to do
          anything prohibited by Sections 5.02(b) through (m).

               SECTION 5.03.  Government Filings.  (a)  The Company
     shall file and shall cause the Company Subsidiaries to file all
     reports required to be filed by any of them with any Governmental
     Entities between the date of this Agreement and the Effective
     Time and shall (to the extent permitted by Law or regulation or
     any applicable confidentiality agreement) deliver to FSI copies
     of all such reports promptly after the same are filed.  

               (b)  FSI shall cause each Flo-Sun Subsidiary to file
     all reports required to be filed by any of them with any
     Governmental Entities between the date of this Agreement and the
     Effective Time and shall (to the extent permitted by Law or
     regulation or any applicable confidentiality agreement) deliver
     to the Company copies of all such reports promptly after the same
     are filed.  

               (c)  Subject to applicable Laws, FSI shall have the
     right to review in advance, and to the extent practicable to
     consult with the Company, with respect to all the information
     relating to FSI or any Flo-Sun Subsidiary or the Transactions
     which appears in any Company or Company Subsidiary filings made
     with, or written materials submitted to, any Governmental Entity. 

               (d)  Subject to applicable Laws, the Company shall have
     the right to review in advance, and to the extent practicable to
     consult with FSI, with respect to all the information relating to
     the Company or any Company Subsidiary or the Transactions which
     appears in any FSI or Flo-Sun Subsidiary filings made with, or
     written materials submitted to, any Governmental Entity.

               (e)  In exercising the rights provided by Sections
     5.03(c) and 5.03(d), each of the parties hereto agrees to act
     reasonably and as promptly as practicable.

                                 ARTICLE VI

                           ADDITIONAL AGREEMENTS

               SECTION 6.01.  Company Stockholders' Meeting.  Unless
     otherwise required pursuant to the applicable fiduciary duties of
     the Company Board to the stockholders of the Company (as
     determined in good faith by the Company Board based upon the
     advice of outside counsel), (a) the Company shall call and hold a
     meeting of its shareholders (the "COMPANY STOCKHOLDERS' MEETING")
     as promptly as practicable to consider and vote upon the approval
     of this Agreement and the Company shall use its reasonable
     efforts to hold the Company Stockholders' Meeting as soon as
     practicable after the date on which the Registration Statement
     becomes effective, (b) the Company Board shall recommend such
     approval, and (c) the Company shall take all lawful action to
     solicit such approval, including, without limitation, timely
     mailing the Proxy Statement.

               SECTION 6.02.  Registration Statement; Proxy Statement. 
     (a)  As promptly as practicable after the execution of this
     Agreement, (i) FSI, Newco and the Company shall prepare and Newco
     shall file with the SEC a registration statement on Form S-4
     (together with all amendments thereto, the "REGISTRATION
     STATEMENT") in connection with the registration under the
     Securities Act of the shares of Class A Common Stock to be issued
     to the shareholders of the Company in the Merger, a portion of
     which Registration Statement shall also serve as the proxy
     statement (together with any amendments thereof or supplements
     thereto, the "PROXY STATEMENT") relating to the Company
     Stockholders' Meeting.  The Company shall furnish all information
     concerning the Company as Newco may reasonably request in
     connection with such actions and the preparation of the
     Registration Statement and the Proxy Statement.  Newco shall use
     all reasonable efforts, and the Company will cooperate with
     Newco, to cause the Registration Statement to become effective as
     promptly as practicable and to keep the Registration Statement
     effective as long as is necessary to consummate the Merger. 
     Prior to the effective date of the Registration Statement, Newco
     shall take all action required under any applicable federal or
     state securities Laws in connection with the issuance of shares
     of Newco Common Stock pursuant to the Merger.  Newco shall, as
     promptly as practicable, provide copies of any written comments
     received from the SEC with respect to the Registration Statement
     to the Company and advise the Company of any verbal comments with
     respect to the Registration Statement received from the SEC. 
     Newco and the Company shall each give the other and its counsel
     the opportunity to review the Registration Statement and each
     document to be incorporated by reference therein and all
     responses to requests for additional information by and replies
     to comments of the SEC before their being filed with, or sent to,
     the SEC.  Newco and the Company shall each use its best efforts,
     after consultation with the other party, to respond promptly to
     all such comments of and requests by the SEC.  Unless otherwise
     required by the applicable fiduciary duties of the Company Board
     to the stockholders of the Company (as determined in good faith
     by the Company Board based upon the advice of outside counsel),
     as promptly as practicable after the Registration Statement shall
     have become effective, the Company shall mail the Proxy Statement
     to its shareholders.  

               (b)  Unless otherwise required pursuant to the
     applicable fiduciary duties of the Company Board to the
     stockholders of the Company (as determined in good faith by the
     Company Board based upon the advice of outside counsel), no
     amendment or supplement to the Proxy Statement or the
     Registration Statement will be made by Newco or the Company
     without the approval of the other party, which approval shall not
     be unreasonably withheld.  Newco will advise the Company,
     promptly after it receives notice thereof, of the time when the
     Registration Statement has become effective or any supplement or
     amendment has been filed, of the issuance of any stop order, of
     the suspension of the qualification of Class A Common Stock
     issuable in connection with the Merger for offering or sale in
     any jurisdiction, or of any request by the SEC for amendment of
     the Proxy Statement or the Registration Statement or comments
     thereon and responses thereto or requests by the SEC for
     additional information.

               (c)  Notwithstanding anything to the contrary in this
     Agreement, (i) Newco shall have no obligation to mail the Proxy
     Statement to the Company's stockholders unless and until Newco
     shall have received the "comfort letter" referred to in Section
     6.10(a) and (ii) the Company shall have no obligation to mail the
     Proxy Statement to its stockholders unless and until the Company
     shall have received the "comfort letter" referred to in Section
     6.10(b).

               (d)  The information supplied by FSI and Newco for
     inclusion in the Registration Statement and the Proxy Statement
     shall not, at (i) the time the Registration Statement is declared
     effective, (ii) the time the Proxy Statement (or any amendment
     thereof or supplement thereto) is first mailed to the
     stockholders of the Company and (iii) the time of the Company
     Stockholders' Meeting, contain any untrue statement of a material
     fact or omit to state any material fact required to be stated
     therein or necessary in order to make the statements therein not
     misleading.  If at any time prior to the time of the Company
     Stockholders' Meeting, any event or circumstance relating to FSI,
     Newco or any Flo-Sun Subsidiary, or their respective officers or
     directors, should be discovered by FSI or Newco which should be
     set forth in an amendment or a supplement to the Registration
     Statement or Proxy Statement, FSI or Newco shall promptly inform
     the Company.  

               (e)  The information supplied by the Company for
     inclusion in the Registration Statement and the Proxy Statement
     shall not, at (i) the time the Registration Statement is declared
     effective, (ii) the time the Proxy Statement (or any amendment
     thereof or supplement thereto) is first mailed to the
     stockholders of the Company and (iii) the time of the Company
     Stockholders' Meeting, contain any untrue statement of a material
     fact or omit to state any material fact required to be stated
     therein or necessary in order to make the statements therein not
     misleading.  If at any time prior to the time of the Company
     Stockholders' Meeting any event or circumstance relating to the
     Company or any Company Subsidiary, or their respective officers
     or directors, should be discovered by the Company which should be
     set forth in an amendment or a supplement to the Registration
     Statement or Proxy Statement, the Company shall promptly inform
     FSI and Newco.  

               (f)  All documents that Newco is responsible for filing
     with the SEC in connection with the transactions contemplated
     herein will comply as to form and substance in all material
     respects with the applicable requirements of the Securities Act
     and the rules and regulations thereunder and the Exchange Act and
     the rules and regulations thereunder.

               (g)  All documents that the Company is responsible for
     filing with the SEC in connection with the transactions
     contemplated herein will comply as to form and substance in all
     material aspects with the applicable requirements of the
     Securities Act and the rules and regulations thereunder and the
     Exchange Act and the rules and regulations thereunder.

               SECTION 6.03.  Access to Information; Confidentiality. 
     (a)  To the fullest extent possible, consistent with applicable
     Law, the Company shall afford to FSI and its officers, employees,
     accountants, counsel, financial advisors and other
     representatives ("REPRESENTATIVES") reasonable access during
     normal business hours during the period prior to the Effective
     Time to all the officers, employees, agents, properties, books,
     contracts, commitments and records of the Company and the Company
     Subsidiaries, and during such period, the Company shall furnish
     promptly to FSI and its Representatives all information
     concerning the businesses, properties and personnel of the
     Company and the Company Subsidiaries as FSI may reasonably
     request.  

               (b)  Until the Effective Time, FSI will be bound by,
     and will hold any information received pursuant to this Agreement
     in confidence in accordance with the terms of, the
     confidentiality agreement with the Company dated February 25,
     1997 (the "FLO-SUN CONFIDENTIALITY AGREEMENT").

               (c)  To the fullest extent possible, consistent with
     applicable Law, FSI shall cause the Flo-Sun Subsidiaries to
     afford to the Company and its Representatives, reasonable access
     during normal business hours during the period prior to the
     Effective Time to all the officers, employees, agents,
     properties, books, contracts, commitments and records of the Flo-
     Sun Subsidiaries, and during such period, FSI shall cause the
     Flo-Sun Subsidiaries to furnish promptly to the Company and its
     Representatives all information concerning the businesses,
     properties and personnel of the Flo-Sun Subsidiaries as the
     Company may reasonably request.  

               (d)  Until the Effective Time, the Company will be
     bound by, and will hold any information received pursuant to this
     Agreement in confidence in accordance with the terms of, the
     confidentiality agreement with FSI dated May 12, 1997 (the
     "COMPANY CONFIDENTIALITY AGREEMENT" and, together with the Flo-
     Sun Confidentiality Agreement, the "CONFIDENTIALITY AGREEMENTS").

               (e)  No investigation by either the Company or FSI
     shall affect the representations and warranties of the other.

               SECTION 6.04.  Approvals and Consents; Cooperation. 
     (a)  Upon the terms and subject to the conditions set forth in
     this Agreement, each of the parties (i) shall make promptly its
     filings, and thereafter make any other required submissions,
     under the HSR Act with respect to the Transactions and (ii) shall
     use all reasonable efforts to obtain (A) all necessary actions or
     nonactions, waivers, consents and approvals from Governmental
     Entities and (B) all necessary consents, approvals or waivers
     from third parties and (iii) shall execute and deliver any
     additional instruments necessary to consummate the transactions
     contemplated by, and to fully carry out the purposes of, this
     Agreement.  

               (b)  The Company and FSI each agrees that it will
     consult with the other party with respect to the obtaining of all
     permits, consents, approvals and authorizations of all third
     parties and Governmental Entities necessary or advisable to
     consummate the transactions contemplated by this Agreement and
     the Restructuring Agreement and each party will keep the other
     party apprised of the status of matters relating to completion of
     the transactions contemplated by this Agreement and the
     Restructuring Agreement.

               SECTION 6.05.  No Solicitation of Transactions.  (a) 
     The Company agrees that neither it nor any Company Subsidiary
     shall, and that it shall cause its and each Company Subsidiary's
     Representatives not to, directly or indirectly, initiate,
     solicit, encourage or otherwise facilitate (including by way of
     furnishing information) any inquiries or the making of any
     proposal, or offer with respect to a merger, reorganization,
     share exchange, consolidation, business combination,
     recapitalization, liquidation, dissolution or similar transaction
     involving, or any purchase or sale of all or any significant
     portion of the assets or 20% or more of the equity securities of,
     the Company or any Company Subsidiary that, in any such case,
     could reasonably be expected to interfere with the completion of
     the Merger or the other transactions contemplated by this
     Agreement (any such proposal or offer being hereinafter referred
     to as an "ACQUISITION PROPOSAL").  The Company further agrees
     that neither it nor any Company Subsidiaries shall, and that it
     shall cause its and each Company Subsidiary's Representatives not
     to, directly or indirectly, have any discussion with or provide
     any confidential information or data to any Person relating to an
     Acquisition Proposal or engage in any negotiations concerning an
     Acquisition Proposal, or otherwise facilitate any effort or
     attempt to make or implement an Acquisition Proposal or accept an
     Acquisition Proposal; provided, however, that nothing contained
     in this Agreement shall prevent the Company or the Company Board
     from (i) complying with Rule 14e-2 promulgated under the Exchange
     Act with regard to an Acquisition Proposal; (ii) engaging in any
     discussions or negotiations with, or providing any information
     to, any Person in response to an unsolicited bona fide written
     Acquisition Proposal by any such Person; or (iii) recommending
     such an unsolicited bona fide written Acquisition Proposal to the
     holders of Company Common Stock if and only to the extent that,
     in any such case as is referred to in clause (ii) or (iii), (A)
     the Company Board concludes in good faith (after consultation
     with its legal counsel and financial advisors) that such
     Acquisition Proposal is reasonably capable of being completed,
     taking into account all legal, financial, regulatory and other
     aspects of the Acquisition Proposal and the Person making the
     Acquisition Proposal, and would, if consummated, result in a
     transaction more favorable to holders of Company Common Stock
     than the transaction contemplated by this Agreement (any such
     more favorable Acquisition Proposal being referred to in this
     Agreement as a "SUPERIOR PROPOSAL"), (B) the Company Board
     determines in good faith after consultation with legal counsel
     that such action is necessary for it to act in a manner
     consistent with its fiduciary duties under applicable law, (C)
     prior to providing any information or data to any Person in
     connection with a Superior Proposal by any such Person, the
     Company Board receives from such Person an executed
     confidentiality agreement on terms substantially similar to those
     contained in the Flo-Sun Confidentiality Agreement and (D) prior
     to providing any information or data to any Person or entering
     into discussions or negotiations with any Person, the Company
     Board notifies FSI immediately of such inquiries, proposals or
     offers received by, any such information requested from, or any
     such discussions or negotiations sought to be initiated or
     continued with, the Company, any Company Subsidiary or any of
     their Representatives indicating, in connection with such notice,
     the name of such Person and the terms and conditions of any
     proposals or offers.  The Company agrees that it will immediately
     cease and cause to be terminated any existing activities,
     discussions or negotiations with any parties conducted heretofore
     with respect to any Acquisition Proposal. The Company agrees that
     it shall keep FSI informed, on a current basis, of the status and
     terms of any such proposals or offers and the status of any such
     discussions or negotiations.  

               (b)  The Company agrees that it will take the necessary
     steps to promptly inform each Company Subsidiary and each
     Representative of the Company or any Company Subsidiary of the
     obligations undertaken in this Section 6.05.

               SECTION 6.06.  Employee Benefits Matters.  Annex A
     hereto sets forth certain agreements among the parties hereto
     with respect to employee benefits matters and is incorporated
     herein by this reference.

               SECTION 6.07.  Directors' and Officers' Indemnification
     and Insurance.  (a)  From and after the Effective Time, Newco
     shall, and shall cause the Surviving Corporation to, indemnify
     and hold harmless, each present and former director, officer,
     employee and fiduciary of the Company and each Company Subsidiary
     and each Person who served at the request of the Company or any
     Company Subsidiary as a director, officer, trustee, partner,
     fiduciary or employee of another corporation, partnership, joint
     venture, trust, pension or other employee benefit plan or
     enterprise (collectively, the "INDEMNIFIED PARTIES"), to the
     fullest extent permitted under applicable Law, against all costs
     and expenses (including attorneys' fees), judgments, fines,
     losses, claims, damages, liabilities and settlement amounts paid
     in connection with any claim, action, suit, proceeding or
     investigation (whether arising before or after the Effective
     Time), whether civil, criminal, administrative or investigative,
     arising out of or pertaining to any action or omission in their
     capacity as an officer, director, employee or fiduciary, whether
     occurring before or after the Effective Time, including, without
     limitation, the transactions contemplated by this Agreement (and
     shall also advance, or cause to be advanced, expenses as incurred
     to the fullest extent permitted under the DGCL, provided that the
     Person to whom expenses are advanced provides the undertaking to
     repay such advances contemplated by Section 145(e) of the DGCL). 
     Newco and Merger Sub agree that all rights to indemnification
     existing in favor of the Indemnified Parties as provided in the
     Company's By-Laws, as in effect as of the date hereof, with
     respect to matters occurring through the Effective Time, shall
     survive the Merger and shall continue in full force and effect
     for a period of not less than six years from the Effective Time.

               (b)  Without limiting the foregoing, in the event any
     claim, action, suit, proceeding or investigation (a "CLAIM") is
     brought against any Indemnified Party (whether arising before or
     after the Effective Time) after the Effective Time (i) the
     Indemnified Parties may retain counsel satisfactory to them and
     reasonably satisfactory to Newco and the Surviving Corporation,
     (ii) Newco and the Surviving Corporation shall pay all reasonable
     fees and expenses of such counsel for the Indemnified Parties
     promptly as statements therefor are received, and (iii) Newco and
     the Surviving Corporation will use all reasonable efforts to
     assist in the vigorous defense of any such matter, provided that
     neither Newco nor the Surviving Corporation shall be liable for
     any settlement of any Claim effected without its written consent,
     which consent, however, shall not be unreasonably withheld.  Any
     Indemnified Party wishing to claim indemnification under this
     Section 6.07, upon learning of any such Claim, shall notify Newco
     (but the failure so to notify Newco shall not relieve Newco from
     any liability that Newco may have under this Section 6.07 except
     to the extent such failure materially prejudices Newco), and
     shall deliver to Newco the undertaking contemplated by Section
     145(e) of the DGCL.  The Indemnified Parties as a group may
     retain only one law firm to represent them with respect to each
     such matter unless there is, under applicable standards of
     professional conduct, a conflict on any significant issue between
     the positions of any two or more Indemnified Parties.

               (c)  For a period of six years after the Effective
     Time, Newco shall cause to be maintained in effect the current
     directors' and officers' liability insurance policies maintained
     by the Company (provided that Newco may substitute therefor
     policies of at least the same coverage containing terms and
     conditions which are no less advantageous) with respect to claims
     arising from facts or events that occurred prior to the Effective
     Time; provided, however, that in no event shall Newco be required
     to expend pursuant to this Section 6.07(c) more than an amount
     per year equal to 200% of current annual premiums paid by the
     Company for such insurance (which premiums the Company represents
     and warrants to be approximately $260,000 per year in the
     aggregate).

               SECTION 6.08.  Obligations of Newco and Merger Sub. 
     (a)  FSI shall take all action necessary to cause Newco to
     perform its obligations under this Agreement and to consummate
     the Merger on the terms and subject to conditions set forth in
     this Agreement.

               (b)  Newco shall take all action necessary to cause
     Merger Sub to perform its obligations under this Agreement and to
     consummate the Merger on the terms and subject to conditions set
     forth in this Agreement.

               SECTION 6.09.  Affiliates' Letters.  No later than 45
     days from the date of this Agreement, the Company shall deliver
     to Newco a list of names and addresses of those persons who were,
     in the Company's reasonable judgment, on such date, affiliates
     within the meaning of Rule 145 of the rules and regulations
     promulgated under the Securities Act of the Company (each such
     person being a "COMPANY AFFILIATE").  The Company shall provide
     Newco with such information and documents as Newco shall
     reasonably request for purposes of reviewing such list.  The
     Company shall use its reasonable efforts to deliver or cause to
     be delivered to Newco, prior to the Effective Time, a letter
     substantially in the form attached hereto as Exhibit 6.09,
     executed by each of the Company Affiliates identified in the
     foregoing list and of any person who shall have become a Company
     Affiliate subsequent to the delivery of such list.
      
               SECTION 6.10.  Letters of Accountants.  (a)  The
     Company shall use its reasonable efforts to cause to be delivered
     to Newco a "comfort" letter of Price Waterhouse LLP or Arthur
     Andersen LLP, the Company's independent public accountants, dated
     and delivered the date on which the Registration Statement shall
     become effective, and addressed to Newco, in the form, scope and
     content contemplated by Statement on Auditing Standards No. 72,
     as amended, issued by the American Institute of Certified Public
     Accountants, Inc. ("SAS 72"), relating to the financial
     statements and other financial data with respect to the Company
     and its consolidated subsidiaries included or incorporated by
     reference in the Proxy Statement and such other matters as may be
     reasonably required by Newco, and based upon procedures carried
     out to a specified date not earlier than five days prior to the
     date thereof.

               (b)  Newco shall use its reasonable efforts to cause to
     be delivered to the Company a "comfort letter" of KPMG, Newco's
     independent public accountants, dated the date on which the
     Registration Statement shall become effective, and addressed to
     the Company, in the form, scope and content contemplated by SAS
     72, relating to the financial statements and other financial data
     with respect to Newco and the Flo-Sun Subsidiaries included in or
     incorporated by reference in the Proxy Statement and such other
     matters as may be reasonably required by the Company, and based
     upon procedures carried out to a specified date not earlier than
     five days prior to the date thereof.

               SECTION 6.11.  Listing Market.  Newco shall promptly
     prepare and submit to the NYSE or such other stock exchange or
     market as the parties reasonably agree (the "LISTING MARKET") a
     listing application covering the shares of Class A Common Stock
     to be issued in the Merger and pursuant to Substitute Options,
     and shall use its reasonable efforts to obtain, prior to the
     Effective Time, approval for the listing of such Class A Common
     Stock, subject to official notice to the Listing Market of
     issuance, and the Company shall cooperate with Newco with respect
     to such listing.  

               SECTION 6.12.  Tax Matters.  (a)  The parties hereto
     (i) shall take any and all actions, both before and after the
     Effective Time, necessary for the Transactions to qualify as a
     transfer of property governed by Section 351 of the Code and for
     the Merger to qualify as a reorganization governed by Section 368
     of the Code and (ii) shall not take any action, either before or
     after the Effective Time, that would prevent or impede the
     Transactions from being treated as a transfer of property
     governed by Section 351 of the Code or that would prevent or
     impede the Merger from being treated as a reorganization governed
     by Section 368 of the Code.

               (b)  FSI shall be solely responsible for and shall
     indemnify, defend and hold Newco harmless from and against any
     and all tax liabilities of or attributable to FSL by reason of
     FSL being severally liable for the tax attributable to income of
     any tax affiliate (other than FSL or any of its subsidiaries)
     pursuant to Treasury Regulation Section 1.1502-6 or analogous
     state or local tax law with respect to any taxable period that
     begins before and ends after the Closing Time Date (a "STRADDLE
     PERIOD") and any and all taxable periods ending on or prior to
     the Closing Time Date.

               (c)  For purposes of this Agreement, the amount of
     taxes attributable to the Pre-Closing Portion of a Straddle
     Period shall be determined based on an interim closing of the
     books as of the close of the Closing Time Date, except that the
     amount of any such taxes that are imposed on a periodic basis
     shall be determined by reference to the relative number of days
     in the Pre-Closing and Post-Closing portions of such Straddle
     Period.

               SECTION 6.13.  Newco Governance.  Annex B hereto sets
     forth certain agreements among the parties hereto with respect to
     corporate governance matters and is incorporated herein by this
     reference.

               SECTION 6.14.  Company Rights Plan.  The Company Board
     shall take all further action (in addition to that described in
     Section 3.20) necessary in order to render the Company Rights
     inapplicable to the Merger and the other transactions
     contemplated by this Agreement, to terminate the Company Rights
     Agreement as of the Effective Time and to ensure that FSI, Newco
     and Merger Sub will not have any obligations in connection with
     the Rights Agreement or the Company Rights (including by
     redeeming the Company Rights immediately prior to the Effective
     Time or by amending the Company Rights Agreement).  Except as
     otherwise provided in this Section 6.14 and Section 3.20, the
     Company shall not, prior to the Effective Time, redeem the
     Company Rights or amend or terminate the Company Rights Agreement
     unless (a) required to do so by order of a court of competent
     jurisdiction or (b) required by the applicable fiduciary duties
     of the Company Board to the stockholders of the Company (as
     determined in good faith by the Company Board based upon the
     advice of outside counsel).

               SECTION 6.15.  Restructuring Agreement.  (a)  Without
     the prior written consent of the Company (such consent not to be
     unreasonably withheld), FSI and Newco shall not consent to any
     amendment of, or otherwise waive any benefit of, or agree to
     terminate the Restructuring Agreement or otherwise modify or
     amend the Restructuring Agreement in any respect, except the
     amendment contemplated by Section 6.15(c).

               (b)  FSI and Newco agree to cooperate and consult with
     the Company with respect to, and otherwise keep the Company
     informed of developments relating to, satisfaction of the
     conditions to consummation of the Restructuring.  FSI and Newco
     shall use their reasonable best efforts to consummate the
     Restructuring on or prior to the Effective Time.

               (c)  Prior to the closing of the Restructuring, FSI and
     Newco shall cause the Restructuring Agreement to be amended so
     that (i) a Proportionate Change (as defined below) occurs, such
     Proportionate Change to be in the amount necessary that the
     maximum number of shares of Newco Common Stock that could be
     issued in the Exchanges (assuming that all securities held by
     Memorandum Recipients (as defined in the Information Memorandum)
     that could be exchanged in the Exchanges, without regard to
     whether Memorandum Recipients became signatories to the
     Restructuring Agreement, are so exchanged in accordance with the
     terms of the Restructuring Agreement) shall equal the result of
     multiplying (A) the Company Common Stock Amount by (B) the
     Ownership Ratio and (ii) the name of Newco shall be changed to a
     name to be agreed upon by the parties hereto prior to the closing
     of the Restructuring.  A "PROPORTIONATE CHANGE" means a change to
     (1) each of the ODH Exchange Ratio, the Okeelanta Exchange Ratio
     and the FSL Exchange Ratio (each as defined in the Restructuring
     Agreement) resulting from multiplying each such exchange ratio by
     the same positive number (the "MULTIPLIER") and (2) the
     authorized amount of shares of Class A Common Stock and Class B
     Common Stock from the amounts set forth in Exhibit C to the
     Restructuring Agreement as would result from multiplying each
     such amount by the Multiplier.

               (d)  Prior to the closing of the Restructuring, Newco
     shall amend its  Certificate of Incorporation to read as set
     forth in Exhibit C to the Restructuring Agreement, as amended
     pursuant to Section 6.15(c) of this Agreement.

               (e)  Prior to the closing of the Restructuring, Newco
     shall amend its By-Laws to read as set forth in Exhibit D to the
     Restructuring Agreement, as amended pursuant to Section 6.15 of
     this Agreement.

               SECTION 6.16.  Public Announcements.  Unless otherwise
     required by applicable Law or stock exchange requirements, FSI
     and the Company shall consult with each other before issuing any
     press release or otherwise making any public statements with
     respect to this Agreement, the Restructuring Agreement or any
     Transaction and shall not issue any such press release or make
     any such public statement prior to such consultation.

               SECTION 6.17.  Subsequent Financial Statements. 
     (a)  Within 60 days following the end of each fiscal quarter
     ending less than 61 days prior to the Effective Time, Newco shall
     deliver to the Company copies of (i) the unaudited consolidated
     balance sheets of each of the Restructured Companies as of the
     end of such fiscal quarter and the related unaudited consolidated
     statements of earnings and retained earnings and cash flows
     (collectively, the "FLO-SUN SUBSEQUENT FINANCIAL STATEMENTS") and
     (ii) copies of the unaudited combined consolidated balance sheets
     of the Restructured Companies as of the end of such fiscal
     quarter and the related unaudited combined consolidated
     statements of earnings and retained earnings and cash flows
     (collectively, the "NEWCO SUBSEQUENT FINANCIAL STATEMENTS").  The
     Flo-Sun Subsequent Financial Statements (i) will be prepared from
     the books of account and other financial records of the
     respective Restructured Companies and their respective
     consolidated subsidiaries, (ii) will be prepared in accordance
     with U.S. GAAP (except for the omission of footnotes) applied
     with respect to the respective Restructured Companies on a
     consistent basis throughout the periods indicated and (iii) will
     present fairly, in all material respects, the consolidated
     financial position of the respective Restructured Companies as at
     the respective dates thereof and the results of their respective
     operations and their respective cash flows for the respective
     periods indicated therein except as otherwise noted therein
     (subject to normal and recurring year-end adjustments which shall
     not be expected, individually or in the aggregate, to have a Flo-
     Sun Material Adverse Effect and the omission of footnotes).  The
     Newco Subsequent Financial Statements (1) will be prepared from
     the books of account and other financial records of the
     Restructured Companies and their respective consolidated
     subsidiaries, (2) will be prepared in accordance with U.S. GAAP
     (except for the omission of footnotes) applied on a consistent
     basis throughout the periods indicated and (3) will present
     fairly, in all material respects, the combined consolidated
     financial position of the Restructured Companies as at the
     respective dates thereof and the results of their operations and
     their cash flows for the respective periods indicated therein
     except as otherwise noted therein (subject to normal and
     recurring year-end adjustments which shall not be expected,
     individually or in the aggregate, to have a Flo-Sun Material
     Adverse Effect and the omission of footnotes).

               (b)  As soon as practicable but in any event not later
     than 60 days after the date of this Agreement, Newco shall
     deliver to the Company true and complete copies of the audited
     combined consolidated balance sheets of the Restructured
     Companies for each of the three fiscal years ended as of March
     31, 1997, 1996 and 1995 and the related audited combined
     consolidated statements of earnings and retained earnings and
     cash flows, together with all related notes thereto, accompanied
     by the reports thereon of KPMG (collectively, the "NEWCO AUDITED
     FINANCIAL STATEMENTS").  The Newco Audited Financial Statements
     (i) shall be prepared from the books of account and other
     financial records of the respective Restructured Companies and
     their respective consolidated subsidiaries, (ii) shall be
     prepared in accordance with U.S. GAAP applied on a consistent
     basis throughout the periods indicated (except as may be
     indicated in the notes thereto) and (iii) shall present fairly,
     in all material respects, the combined consolidated financial
     position of the Restructured Companies as at the respective dates
     thereof and the results of their operations and their cash flows
     for the respective periods indicated therein except as otherwise
     noted therein.

               (c)  As soon as practicable following filing, the
     Company shall deliver to Newco a copy of each periodic report on
     Forms 10-Q or 10-K, so filed prior to the Effective Time.  The
     financial statements contained therein are referred to as the
     "COMPANY SUBSEQUENT FINANCIAL STATEMENTS".  The Company
     Subsequent Financial Statements (i) will be prepared from the
     books of account and other financial records of the Company and
     the consolidated Company Subsidiaries, (ii) will be prepared in
     accordance with U.S. GAAP applied on a consistent basis
     throughout the periods indicated (except as may be indicated in
     the notes thereto) and (iii) will present fairly, in all material
     respects, the consolidated financial position of the Company and
     the consolidated Company Subsidiaries as at the respective dates
     thereof and the results of their operations and cash flows for
     the respective periods indicated therein except as otherwise
     noted therein (subject in the case of unaudited statements, to
     normal and recurring year-end adjustments which shall not be
     expected, individually or in the aggregate, to have a Company
     Material Adverse Effect and the omission of footnotes).

                                ARTICLE VII

                          CONDITIONS TO THE MERGER

               SECTION 7.01.  Conditions to the Obligations of Each
     Party.  The obligations of the Company, FSI, Newco and Merger Sub
     to consummate the Merger are subject to the satisfaction of the
     following conditions:

               (a)  this Agreement and the transactions contemplated
          hereby shall have been approved and adopted by the
          affirmative vote of the stockholders of the Company in
          accordance with the DGCL and the Company's Certificate of
          Incorporation;

               (b)  any waiting period (and any extension thereof)
          applicable to the consummation of the Transactions under the
          HSR Act shall have expired or been terminated;

               (c)  no Governmental Entity or court of competent
          jurisdiction located or having jurisdiction in the United
          States shall have enacted, issued, promulgated, enforced or
          entered any Law, rule, regulation, executive order or Order
          which is then in effect and has the effect of making the
          Transactions illegal or otherwise prohibiting consummation
          of the Transactions; 

               (d)  the Restructuring shall have been consummated in
          accordance with the terms of the Restructuring Agreement;

               (e)  Newco shall have amended its Certificate of
          Incorporation to read as set forth in Exhibit C to the
          Restructuring Agreement, as amended pursuant to
          Section 6.15(c) of this Agreement; 

               (f)  Newco shall have amended its By-Laws to read as
          set forth in Exhibit D to the Restructuring Agreement, as
          amended pursuant to Section 6.15(c) of this Agreement; 

               (g)  the Registration Statement shall have been
          declared effective, and no stop order suspending the
          effectiveness of the Registration Statement shall be in
          effect; and

               (h)  the shares of Class A Common Stock to be issued in
          the Merger and pursuant to Substitute Options shall have
          been authorized for listing on the Listing Market, subject
          to official notice of issuance.

               SECTION 7.02.  Conditions to the Obligations of FSI,
     Newco and Merger Sub.  The obligations of FSI, Newco and Merger
     Sub to consummate the Merger are subject to the satisfaction of
     the following further conditions:

               (a)  each of the representations and warranties of the
          Company set forth in this Agreement that is qualified as to
          materiality shall be true and correct on and as of the
          Closing Date as if made on and as of such date (other than
          representations and warranties which address matters only as
          of a certain date which shall be true and correct as of such
          certain date), and each of the representations and
          warranties of the Company that is not so qualified shall be
          true and correct in all material respects on and as of the
          Closing Date as if made on and as of such date (other than
          representations and warranties which address matters only as
          of a certain date which shall be true and correct in all
          material respects as of such certain date), and FSI shall
          have received a certificate of the chief financial officer
          of the Company to such effect;

               (b)  the Company shall have performed or complied in
          all material respects with all agreements and covenants
          required by this Agreement to be performed or complied with
          by it on or prior to the Effective Time and FSI, Newco and
          Merger Sub shall have received a certificate of the chief
          financial officer of the Company to that effect; and

               (c)  FSI, Newco and Merger Sub shall have received the
          opinion of KPMG reasonably satisfactory to FSI, Newco and
          Merger Sub, to the effect that for Federal income tax
          purposes, the Transactions will be treated as a transfer of
          property governed by Section 351 of the Code, which opinion
          shall not have been withdrawn or modified in any material
          respect.

               SECTION 7.03.  Conditions to the Obligations of the
     Company.  The obligations of the Company to consummate the Merger
     are subject to the satisfaction of the following further
     conditions:

               (a)  each of the representations and warranties of FSI,
          Newco and Merger Sub set forth in this Agreement that is
          qualified as to materiality shall be true and correct on and
          as of the Closing Date as if made on and as of such date
          (other than representations and warranties which address
          matters only as of a certain date which shall be true and
          correct as of such certain date), and each of the
          representations and warranties of FSI, Newco and Merger Sub
          that is not so qualified shall be true and correct in all
          material respects on and as of the Closing Date as if made
          on and as of such date (other than representations and
          warranties which address matters only as of a certain date
          which shall be true and correct in all material respects as
          of such certain date), and the Company shall have received a
          certificate of the chief financial officer of FSI to such
          effect;

               (b)  FSI, Newco and Merger Sub shall have performed or
          complied in all material respects with all agreements and
          covenants required by this Agreement to be performed or
          complied with by it on or prior to the Effective Time and
          the Company shall have received a certificate of the chief
          financial officer of FSI to that effect;

               (c)  the number of shares of Newco Common Stock
          outstanding immediately prior to the Effective Time shall
          equal the (i) product of (A) the Company Common Stock Amount
          multiplied by (B) the Ownership Ratio less (ii) the number
          of shares of Company Common Stock that would have been
          issued in the Exchanges in respect of securities held by
          Memorandum Recipients (without regard to whether Memorandum
          Recipients became signatories to the Restructuring
          Agreement) that could have been, but were not, exchanged in
          the Exchanges; and

               (d)  the Company shall have received the opinion of
          Skadden, Arps, Slate, Meagher & Flom LLP, in form and
          substance reasonably satisfactory to the Company,
          substantially to the effect that on the basis of facts,
          representations and assumptions set forth in such opinion
          which are consistent with the state of facts existing at the
          Effective Time, the Merger will be treated as a tax-free
          transaction for federal income tax purposes and the holders
          of Company Common Stock will not recognize gain on the
          surrender of their shares of Company Common Stock solely in
          exchange for shares of Class A Common Stock (in rendering
          such opinion, Skadden, Arps, Slate, Meagher & Flom LLP may
          rely exclusively without an independent investigation upon
          representations contained in representation letters of the
          Company and Newco substantially in the form of
          Exhibit 7.03(c), dated on or about the date of such
          opinion).

                                ARTICLE VIII

                     TERMINATION, AMENDMENT AND WAIVER

               SECTION 8.01.  Termination.  This Agreement may be
     terminated and the Merger and the other Transactions may be
     abandoned at any time prior to the Effective Time,
     notwithstanding any requisite approval and adoption of this
     Agreement and the transactions contemplated hereby, as follows:

               (a)  by mutual written consent of FSI and the Company;

               (b)  by either FSI or the Company, if the Effective
          Time shall not have occurred on or before March 31, 1998
          (the "TERMINATION DATE"); provided, however, that the right
          to terminate this Agreement under this Section 8.01(b) shall
          not be available to any party whose failure to fulfill any
          obligation under this Agreement has been the cause of, or
          resulted in, the failure of the Effective Time to occur on
          or before the Termination Date; 

               (c)  by either FSI or the Company, if any Governmental
          Entity (i) shall have issued an Order or taken any other
          action permanently restraining, enjoining or otherwise
          prohibiting the transactions contemplated by this Agreement,
          and such Order or other action shall have become final and
          nonappealable or (ii) shall have failed to issue an Order or
          to take any other action necessary to fulfill the conditions
          to the Closing of the Merger and such denial of a request to
          issue such Order or take such other action shall have become
          final and nonappealable; 

               (d)  by FSI or the Company, if this Agreement and the
          transactions contemplated hereby shall fail to receive the
          requisite vote for approval and adoption at the Company
          Stockholders' Meeting;

               (e)  by FSI, if (i) the Company Board withdraws,
          modifies or changes its approval or recommendation of this
          Agreement or the Merger in a manner adverse to FSI, Newco or
          Merger Sub, (ii) the Company Board shall, at a time when
          there is an Acquisition Proposal, fail to reaffirm such
          approval or recommendation upon the reasonable request of
          FSI, Newco and Merger Sub, (iii) the Company Board shall
          approve or recommend any acquisition of the Company or a
          material portion of its assets or any tender offer for
          shares of its capital stock, in each case, other than by the
          other parties hereto or an affiliate thereof; (iv) a tender
          offer or exchange offer for 20% or more of the outstanding
          shares of capital stock of the Company is commenced, and the
          Company Board fails to recommend against acceptance of such
          tender offer or exchange offer by its stockholders
          (including by taking no position with respect to the
          acceptance of such tender offer or exchange offer by its
          stockholders); or (v) the Company Board shall resolve to
          take any of the actions specified in clauses (i) through
          (iv) of this Section 8.01(e);

               (f)  by the Company, upon five Business Days' prior
          notice to FSI, Newco and Merger Sub, if, as a result of a
          Superior Proposal received by the Company from a Person
          other than a party to this Agreement or any of its
          affiliates, the Company Board determines in good faith that
          their fiduciary obligations under applicable Law require
          that such Superior Proposal be accepted; provided, however,
          that (i) the Company Board shall have concluded in good
          faith, after considering applicable provisions of Law and
          after giving effect to all concessions which may be offered
          by FSI, Newco and Merger Sub pursuant to clause (ii) below,
          on the basis of advice of counsel, that such action is
          necessary for the Company Board to act in a manner
          consistent with its fiduciary duties under applicable laws
          and (ii) prior to any such termination, the Company shall
          provide FSI, Newco and Merger Sub with an opportunity to
          make such adjustments in the terms and conditions of this
          Agreement as would enable the Company to proceed with the
          transactions contemplated hereby; provided, however, that it
          shall be a condition to termination by the Company pursuant
          to this Section 8.01(f) that the Company shall have made the
          payment of the Alternative Transaction Fee (as defined
          below) to FSI required by Section 8.05(b);

               (g)  by FSI, upon a breach of any representation,
          warranty, covenant or agreement on the part of the Company
          set forth in this Agreement, or if any representation or
          warranty of the Company shall have become untrue, in either
          case such that the conditions set forth in Section 7.02(a)
          and Section 7.02(b) would not be satisfied (a "TERMINATING
          COMPANY BREACH"); provided, however, that, if such
          Terminating Company Breach is curable by the Company and for
          so long as the Company continues to exercise all reasonable
          efforts to cure such Terminating Company Breach, FSI may not
          terminate this Agreement under this Section 8.01(g); or

               (h)  by the Company, upon breach of any representation,
          warranty, covenant or agreement on the part of FSI, Newco or
          Merger Sub set forth in this Agreement, or if any
          representation or warranty of Newco and Merger Sub shall
          have become untrue, in either case such that the conditions
          set forth in Section 7.03(a) and Section 7.03(b) would not
          be satisfied ("TERMINATING FLO-SUN BREACH"); provided,
          however, that, if such Terminating Flo-Sun Breach is curable
          by FSI, Newco and Merger Sub and for so long as Newco and
          Merger Sub continue to exercise all reasonable efforts to
          cure such Terminating Flo-Sun Breach, the Company may not
          terminate this Agreement under this Section 8.01(h).

               SECTION 8.02.  Effect of Termination.  In the event of
     termination of this Agreement pursuant to Section 8.01, this
     Agreement shall forthwith become void and there shall be no
     liability under this Agreement on the part of FSI, Newco, Merger
     Sub or the Company or any of their respective officers or
     directors and all rights and obligations of each party hereto
     shall cease, except (a) as provided in Sections 8.05 and 9.01 and
     (b) nothing herein shall relieve any party from liability for any
     breach of this Agreement.  

               SECTION 8.03.  Amendment.  This Agreement may be
     amended by the parties hereto by action taken by or on behalf of
     their respective Boards of Directors at any time prior to the
     Effective Time; provided, however, that, after the approval and
     adoption of this Agreement and the transactions contemplated
     hereby by the stockholders of the Company, no amendment may be
     made which would reduce the amount or change the type of
     consideration into which each share of Company Common Stock shall
     be converted upon consummation of the Merger.  This Agreement may
     not be amended except by an instrument in writing signed by the
     parties hereto.

               SECTION 8.04.  Waiver.  At any time prior to the
     Effective Time, any party hereto may (a) extend the time for the
     performance of any obligation or other act of any other party
     hereto, (b) waive any inaccuracy in the representations and
     warranties contained herein or in any document delivered pursuant
     hereto and (c) waive compliance with any agreement or condition
     contained herein.  Any such extension or waiver shall be valid if
     set forth in an instrument in writing signed by the party or
     parties to be bound thereby.

               SECTION 8.05.  Expenses.  (a)  Except as set forth in
     this Section 8.05, all expenses incurred in connection with this
     Agreement and the Transactions shall be paid by the party
     incurring such expenses, whether or not any Transaction is
     consummated, except that the Company and Newco each shall pay
     one-half of all Expenses (as defined below) relating to printing,
     filing and mailing the Registration Statement and the Proxy
     Statement and all SEC and other regulatory filing fees incurred
     in connection with the Registration Statement and the Proxy
     Statement.  "EXPENSES" as used in this Agreement shall include
     all reasonable out-of-pocket expenses (including, without
     limitation, all fees and expenses of counsel, accountants,
     investment bankers, experts and consultants to a party hereto and
     its affiliates) incurred by a party or on its behalf in
     connection with or related to the authorization, preparation,
     negotiation, execution and performance of this Agreement, the
     preparation, printing, filing and mailing of the Registration
     Statement and the Proxy Statement, the solicitation of
     stockholder approvals and all other matters related to the
     closing of the Transactions.

               (b)  The Company and FSI agree that 

                    (i)  if FSI shall terminate this Agreement
          pursuant to Section 8.01(e) and, at the time of the
          occurrence of the circumstance permitting termination
          pursuant to such Section, there shall exist an Acquisition
          Proposal with respect to the Company or 

                    (ii)      if the Company shall terminate this
          Agreement pursuant to Section 8.01(f) or 

                    (iii)     if (A) FSI or the Company shall
          terminate this Agreement pursuant to Section 8.01(d) due to
          the failure of the Company's stockholders to approve and
          adopt this Agreement and (B) at the time of such failure to
          so approve and adopt this Agreement there shall exist an
          Acquisition Proposal and, within 12 months of the
          termination of this Agreement, the Company enters into a
          definitive agreement with any third party with respect to an
          Acquisition Proposal, 

     then the Company shall pay to FSI an amount equal to the sum of
     (w) $5,000,000 (the "ALTERNATIVE TRANSACTION FEE") and (x) all of
     FSI's and Newco's Expenses up to an amount equal to $3,000,000
     (the "EXPENSE AMOUNT").  The Company and FSI agree that, if FSI
     shall terminate this Agreement pursuant to Section 8.01(e) in
     circumstances in which the Alternative Transaction Fee is not
     payable, then the Company shall pay to FSI an amount equal to the
     sum of (y) $5,000,000 (the "TERMINATION FEE") and (z) all of
     FSI's and Newco's Expenses up to an amount equal to the Expense
     Amount.

               (c)  The Alternative Transaction Fee required to be
     paid pursuant to Section 8.05(b)(ii) shall be made prior to, and
     shall be a pre-condition to effectiveness of termination of this
     Agreement pursuant to Section 8.01(f) and the Alternative
     Transaction Fee required to be paid pursuant to Section
     8.05(b)(iii) shall be made to FSI on the next Business Day after
     a definitive agreement is entered into with a third party with
     respect to an Acquisition Proposal.  Any payment of an
     Alternative Transaction Fee or a Termination Fee otherwise
     required to be made pursuant to Section 8.05(b) shall be made to
     FSI not later than two Business Days after termination of this
     Agreement.  Payment of Expenses pursuant to Section 8.05(b) shall
     be made not later than two Business Days after delivery to the
     Company by FSI of notice of demand for payment and an itemization
     setting forth in reasonable detail all Expenses of FSI (which
     itemization may be supplemented and updated from time to time by
     FSI until the 60th day after FSI delivers such notice of demand
     for payment).  All payments under this Section 8.05 shall be made
     by wire transfer of immediately available funds to an account
     designated by FSI.

                                 ARTICLE IX

                             GENERAL PROVISIONS

               SECTION 9.01.  Non-Survival of Representations,
     Warranties and Agreements.  The representations, warranties and
     agreements in this Agreement shall terminate at the Effective
     Time or upon the termination of this Agreement pursuant to
     Section 8.01, as the case may be, except that the
     representations, warranties and agreements set forth in
     Articles I and II and Sections 6.06, 6.07, 6.12 and 6.13 and
     Article IX shall survive the Effective Time for the respective
     periods set forth in such sections or, if no such period is
     specified, indefinitely and those set forth in Sections 3.19,
     4.17, 6.03(b), 6.03(d), 8.02 and 8.05 and Article IX shall
     survive termination for the respective periods set forth in such
     sections or, if no such period is specified, indefinitely.  

               SECTION 9.02.  Notices.  (a)  All notices and other
     communications given or made pursuant to this Agreement shall be
     in writing and shall be sent by an overnight courier service that
     provides proof of receipt, mailed by registered or certified mail
     (postage prepaid, return receipt requested) or telecopied to the
     parties at the following addresses (or at such other address for
     a party as shall be specified by like notice):

               if to the Company:

                    Savannah Foods & Industries, Inc.
                    Two East Bryan Street
                    Savannah, GA  81401
                    Attention:  Corporate Secretary
                    Telecopier No.:   912-651-4905

               with a copy to:

                    Skadden, Arps, Slate, Meagher & Flom LLP
                    919 Third Avenue
                    New York, New York  10022
                    Telecopier No.:  (212) 735-2000
                    Attention:  Stephen M. Banker

               if to FSI, Newco or Merger Sub:

                    Flo-Sun Incorporated
                    316 Royal Poinciana Plaza
                    Palm Beach, FL  33480
                    Attention:  Donald W. Carson
                    Telecopier No.:  (561) 659-3206

               with a copy to:

                    Shearman & Sterling
                    599 Lexington Avenue
                    New York, New York  10022
                    Telecopier No.:  (212) 848-7179
                    Attention:  John J. Madden

               (b)  If this Agreement provides for a designated period
     after a notice within which to perform an act, such period shall
     commence on the date of receipt or refusal of the notice.

               (c)  If this Agreement requires the exercise of a right
     by notice on or before a certain date or within a designated
     period, such right shall be deemed exercised on the date of
     delivery to the courier service, telecopying or mailing of the
     notice pursuant to which such right is exercised.

               (d)  Notices of changes of address shall be effective
     only upon receipt.

               SECTION 9.03.  Certain Definitions.  For purposes of
     this Agreement, the term:

               (a)  "AFFILIATE" of a specified Person means a Person
          who directly or indirectly through one or more
          intermediaries controls, is controlled by, or is under
          common control with, such specified Person;

               (b)  "BENEFICIAL OWNER" with respect to any shares
          means a Person who shall be deemed to be the beneficial
          owner of such shares (i) which such Person or any of its
          affiliates or associates (as such term is defined in Rule
          12b-2 promulgated under the Exchange Act) beneficially owns,
          directly or indirectly, (ii) which such Person or any of its
          affiliates or associates has, directly or indirectly, (A)
          the right to acquire (whether such right is exercisable
          immediately or subject only to the passage of time),
          pursuant to any agreement, arrangement or understanding or
          upon the exercise of consideration rights, exchange rights,
          warrants or options, or otherwise, or (B) the right to vote
          pursuant to any agreement, arrangement or understanding or
          (iii) which are beneficially owned, directly or indirectly,
          by any other Persons with whom such Person or any of its
          affiliates or associates or Person with whom such Person or
          any of its affiliates or associates has any agreement,
          arrangement or understanding for the purpose of acquiring,
          holding, voting or disposing of any shares;

               (c)  "BUSINESS DAY" means any day on which the
          principal offices of the SEC in Washington, D.C. are open to
          accept filings, or, in the case of determining a date when
          any payment is due, any day on which banks are not required
          or authorized to close in the City of New York;

               (d)  "CONTROL" (including the terms "CONTROLLED BY" and
          "UNDER COMMON CONTROL WITH") means the possession, directly
          or indirectly or as trustee or executor, of the power to
          direct or cause the direction of the management and policies
          of a Person, whether through the ownership of voting
          securities, as trustee or executor, by contract or credit
          arrangement or otherwise; 

               (e)  "GOVERNMENTAL ENTITY" means any United States
          (federal, state or local) or foreign government or
          governmental, regulatory or administrative authority, agency
          or commission;

               (f)  "KNOWLEDGE"  or "KNOWN" means, with respect to any
          matter in question, (i) in the case of the Company, if any
          of the executive officers of the Company has actual
          knowledge of such matter after making due inquiry of all
          Persons who directly report to such executive officers and
          (ii) in the case of FSI, if any of the executive officers of
          FSI has actual knowledge of such matter after making due
          inquiry of all executive officers of each Flo-Sun Subsidiary; 

               (g)  "LAW" means any United States (federal, state or
          local) or foreign law, statute, ordinance, rule, regulation,
          order, judgment or decree;

               (h)  "ORDER" means any decree, judgment, injunction,
          ruling or other order (whether temporary, preliminary or
          permanent);

               (i)  "PERSON" means an individual, corporation,
          partnership, limited partnership, syndicate, person
          (including, without limitation, a "person" as defined in
          Section 13(d)(3) of the Exchange Act), trust, association or
          entity or government, political subdivision, agency or
          instrumentality of a government; and

               (j)  "SUBSIDIARY" or "SUBSIDIARIES" of any Person means
          any corporation, partnership, joint venture or other legal
          entity of which such Person (either alone or through or
          together with any other subsidiary) owns, directly or
          indirectly, more than 50% of the stock or other equity
          interests, the holders of which are generally entitled to
          vote for the election of the board of directors or other
          governing body of such corporation or other legal entity.

               SECTION 9.04.  Severability.  If any term or other
     provision of this Agreement is invalid, illegal or incapable of
     being enforced by any rule of Law, or public policy, all other
     conditions and provisions of this Agreement shall nevertheless
     remain in full force and effect so long as the economic or legal
     substance of the Transactions is not affected in any manner
     materially adverse to any party.  Upon such determination that
     any term or other provision is invalid, illegal or incapable of
     being enforced, the parties hereto shall negotiate in good faith
     to modify this Agreement so as to effect the original intent of
     the parties as closely as possible in a mutually acceptable
     manner in order that the Transactions be consummated as
     originally contemplated to the fullest extent possible.

               SECTION 9.05.  Assignment.  Neither this Agreement nor
     any of the rights, interests or obligations hereunder shall be
     assigned by any of the parties hereto (whether by operation of
     Law or otherwise) without the prior written consent of the other
     parties.  

               SECTION 9.06.  Interpretation.  (a)  When a reference
     is made in this Agreement to Sections, Exhibits or Schedules,
     such reference shall be to a Section of or Exhibit or Schedule to
     this Agreement unless otherwise indicated.  The table of
     contents, glossary of defined terms and headings contained in
     this Agreement are for reference purposes only and shall not
     affect in any way the meaning or interpretation of this
     Agreement.  Whenever the words "include", "includes" or
     "including" are used in this Agreement, they shall be deemed to
     be followed by the words "without limitation".  The phrases "the
     date of this Agreement" and "the date hereof" shall be deemed to
     refer to July 14, 1997.  

               (b)  The parties hereto acknowledge that certain
     matters set forth in the Disclosure Schedule are included for
     informational purposes only, notwithstanding the fact that,
     because they do not rise above applicable materiality thresholds
     or otherwise, they would not be required to be set forth therein
     by the terms of this Agreement and that disclosure of such
     matters shall not be taken as an admission by the Company that
     such disclosure is required to be made under the terms of any
     provision of this Agreement and in no event shall the disclosure
     of such matters be deemed or interpreted to broaden or otherwise
     amplify the representations and warranties contained in this
     Agreement.  Notwithstanding anything to the contrary in Articles
     III and IV, each section of the Disclosure Schedule that includes
     an asterisk in its heading is intended to be responsive to
     statements in the correspondingly numbered representation or
     warranty requesting a listing of specified matters and does not
     list exceptions to the correspondingly numbered representation
     and warranty.

               SECTION 9.07.  Specific Performance.  The parties
     hereto agree that irreparable damage would occur in the event any
     provision of this Agreement was not performed in accordance with
     the terms hereof and that the parties shall be entitled to
     specific performance of the terms hereof, in addition to any
     other remedy at law or in equity.

               SECTION 9.08.  Governing Law.  This Agreement shall be
     governed by, and construed in accordance with, the Laws of the
     State of Delaware applicable to contracts executed in and to be
     performed in that State.  All actions and proceedings arising out
     of or relating to this Agreement shall be heard and determined in
     any Delaware state or federal court.

               SECTION 9.09.  Parties in Interest.  This Agreement
     shall be binding upon and inure solely to the benefit of each
     party hereto, and nothing in this Agreement, express or implied,
     is intended to or shall confer upon any other person any right,
     benefit or remedy of any nature whatsoever under or by reason of
     this Agreement, other than Article II (which may be enforced by
     the beneficiaries thereof), Section 6.07 (which is intended to be
     for the benefit of the persons covered thereby and may be
     enforced by such persons) and Section 6.13 and Annex B, to the
     extent provided therein.

               SECTION 9.10.  Counterparts.  This Agreement may be
     executed in two or more counterparts, and by the different
     parties hereto in separate counterparts, each of which when
     executed shall be deemed to be an original but all of which taken
     together shall constitute one and the same agreement.  Delivery
     of an executed counterpart of a signature page to this Agreement
     by telecopier shall be effective as delivery of a manually
     executed counterpart of this Agreement.

               SECTION 9.11.  Waiver of Jury Trial.  Each of FSI,
     Newco, the Company and Merger Sub hereby irrevocably waives all
     right to trial by jury in any action, proceeding or counterclaim
     (whether based on contract, tort or otherwise) arising out of or
     relating to this Agreement or the actions of FSI, Newco, the
     Company or Merger Sub in the negotiation, administration,
     performance and enforcement thereof.

               SECTION 9.12.  Entire Agreement.  This Agreement
     (including the Annexes, the Exhibits, the Company Disclosure
     Schedule and the Flo-Sun Disclosure Schedule) constitutes the
     entire agreement among the parties with respect to the subject
     matter hereof and, except for the Confidentiality Agreements,
     supersedes all prior agreements and undertakings, both written
     and oral, among the parties, or any of them, with respect to the
     subject matter hereof.   


               IN WITNESS WHEREOF, FSI, Newco, Merger Sub and the
     Company have caused this Agreement to be executed as of the date
     first written above by their respective officers thereunto duly
     authorized.

                                      FLO-SUN INCORPORATED

                                      By /s/ Donald W. Carson
                                        -------------------------------
                                        Name:  Donald W. Carson
                                        Title: Executive Vice President


                                      XSF HOLDINGS, INC.

                                      By /s/ Donald W. Carson
                                        -------------------------------
                                        Name:  Donald W. Carson
                                        Title: Executive Vice President


                                      DXE MERGER CORP.

                                      By /s/ Donald W. Carson
                                        -------------------------------
                                        Name:  Donald W. Carson
                                        Title: Executive Vice President


                                      SAVANNAH FOODS &
                                        INDUSTRIES, INC.

                                      By /s/ William W. Sprague
                                        -------------------------------
                                        Name:  William W. Sprague
                                        Title: President and Chief
                                                 Executive Officer




                                        EXHIBIT 6.09 TO THE
                                        AGREEMENT AND PLAN OF MERGER

                        FORM OF AFFILIATE LETTER FOR
                         AFFILIATES OF THE COMPANY

                                   [DATE]

     [NEWCO]
     [ADDRESS]

     Ladies and Gentlemen:

               I have been advised that as of the date of this letter
     I may be deemed to be an "affiliate" of Savannah Foods &
     Industries, Inc., a Delaware corporation (the "COMPANY"), as the
     term "AFFILIATE" is defined for purposes of paragraphs (c) and
     (d) of Rule 145 of the rules and regulations (the "RULES AND
     REGULATIONS") of the Securities and Exchange Commission (the
     "COMMISSION") under the Securities Act of 1933, as amended (the
     "ACT").  Pursuant to the terms of the Agreement and Plan of
     Merger dated as of July 14, 1997 (the "Merger Agreement") among
     Flo-Sun Incorporated, a Florida corporation ("FSI"), XSF
     Holdings, Inc., a Delaware corporation ("NEWCO"), DXE Merger
     Corp., a Delaware corporation ("MERGER SUB"), and the Company,
     Merger Sub will be merged with and into the Company (the
     "MERGER").  Capitalized terms used in this letter without
     definition shall have the meanings assigned to them in the Merger
     Agreement.

               As a result of the Merger, I may receive shares of
     Class A common stock, par value $.01 per share, of Newco ("CLASS
     A COMMON STOCK").  I would receive such Class A Common Stock in
     exchange for shares (or upon exercise of options for shares)
     owned by me of common stock, par value $.50 per share, of the
     Company ("COMPANY COMMON STOCK").

          1.   I represent, warrant and covenant to Newco that in the
     event I receive any Class A Common Stock as a result of the
     Merger:

               A.   I shall not make any sale, transfer or other
     disposition of the Class A Common Stock in violation of the Act
     or the Rules and Regulations.

               B.   I have carefully read this letter and the Merger
     Agreement and discussed the requirements of such documents and
     other applicable limitations upon my ability to sell, transfer or
     otherwise dispose of the Class A Common Stock, to the extent I
     felt necessary, with my counsel or counsel for the Company.

               C.   I have been advised that the issuance of the Class
     A Common Stock to me pursuant to the Merger has been registered
     with the Commission under the Act on a Registration Statement on
     Form S-4.  However, I have also been advised that, because at the
     time the Merger is submitted for a vote of the stockholders of
     the Company, (a) I may be deemed to be an affiliate of the
     Company and (b) the distribution by me of the Class A Common
     Stock has not been registered under the Act, I may not sell,
     transfer or otherwise dispose of the Class A Common Stock issued
     to me in the Merger unless (i) such sale, transfer or other
     disposition is made in conformity with the volume and other
     limitations of Rule 145 promulgated by the Commission under the
     Act, (ii) such sale, transfer or other disposition has been
     registered under the Act or (iii) in the opinion of counsel
     reasonably acceptable to Newco, such sale, transfer or other
     disposition is otherwise exempt from registration under the Act.

               D.   I understand that Newco is under no obligation to
     register the sale, transfer or other disposition of the Class A
     Common Stock by me or on my behalf under the Act or, except as
     provided in paragraph 2(A) below, to take any other action
     necessary in order to make compliance with an exemption from such
     registration available.

               E.   I understand that there will be placed on the
     certificates for the Class A Common Stock issued to me, or any
     substitutions therefor, a legend stating in substance:

               "THE SHARES REPRESENTED BY THIS CERTIFICATE WERE ISSUED
               IN A TRANSACTION TO WHICH RULE 145 PROMULGATED UNDER
               THE SECURITIES ACT OF 1933 APPLIES.  THE SHARES
               REPRESENTED BY THIS CERTIFICATE MAY ONLY BE TRANSFERRED
               IN ACCORDANCE WITH THE TERMS OF AN AGREEMENT DATED
               [____________], 1997 BETWEEN THE REGISTERED HOLDER
               HEREOF AND NEWCO, A COPY OF WHICH AGREEMENT IS ON FILE
               AT THE PRINCIPAL OFFICES OF NEWCO."

               F.   I understand that unless a sale or transfer is
     made in conformity with the provisions of Rule 145, or pursuant
     to a registration statement, Newco reserves the right to put the
     following legend on the certificates issued to my transferee:

               "THE SHARES REPRESENTED BY THIS CERTIFICATE HAVE NOT
               BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933 AND
               WERE ACQUIRED FROM A PERSON WHO RECEIVED SUCH SHARES IN
               A TRANSACTION TO WHICH RULE 145 PROMULGATED UNDER THE
               SECURITIES ACT OF 1933 APPLIES.  THE SHARES HAVE BEEN
               ACQUIRED BY THE HOLDER NOT WITH A VIEW TO, OR FOR
               RESALE IN CONNECTION WITH, ANY DISTRIBUTION THEREOF
               WITHIN THE MEANING OF THE SECURITIES ACT OF 1933 AND
               MAY NOT BE SOLD, PLEDGED OR OTHERWISE TRANSFERRED
               EXCEPT IN ACCORDANCE WITH AN EXEMPTION FROM THE
               REGISTRATION REQUIREMENTS OF THE SECURITIES ACT OF
               1933."

               G.   Execution of this letter should not be considered
     an admission on my part that I am an "affiliate" of the Company
     as described in the first paragraph of this letter, nor as a
     waiver of any rights I may have to object to any claim that I am
     such an affiliate on or after the date of this letter.

          2.   By Newco's acceptance of this letter, Newco hereby
     agrees with me as follows:

               A.   For so long as and to the extent necessary to
     permit me to sell the  pursuant to Rule 145 and, to the extent
     applicable, Rule 144 under the Act, Newco shall (a) use its
     reasonable efforts to (i) file, on a timely basis, all reports
     and data required to be filed with the Commission by it pursuant
     to Section 13 of the Securities Exchange Act of 1934, as amended
     (the "1934 ACT"), and (ii) furnish to me upon request a written
     statement as to whether Newco has complied with such reporting
     requirements during the 12 months preceding any proposed sale of
     the Class A Common Stock by me under Rule 145, and (b) otherwise
     use its reasonable efforts to permit such sales pursuant to Rule
     145 and Rule 144.  Newco hereby represents to me that it has
     filed all reports required to be filed with the Commission under
     Section 13 of the 1934 Act during the preceding 12 months.

               B.   It is understood and agreed that certificates with
     the legends set forth in paragraphs E and F above will be
     substituted by delivery of certificates without such legend if
     (i) two years shall have elapsed from the date the undersigned
     acquired the Class A Common Stock received in the Merger and the
     provisions of Rule 145(d)(2) are then available to the
     undersigned, (ii) three years shall have elapsed from the date
     the undersigned acquired the Class A Common Stock received in the
     Merger and the provisions of Rule 145(d)(3) are then applicable
     to the undersigned, or (iii) Newco has received either an 
     opinion of counsel, which opinion and counsel shall be reasonably
     satisfactory to Newco, or a "no action" letter obtained by the
     undersigned from the staff of the Commission, to the effect that
     the restrictions imposed by Rule 145 under the Act no longer
     apply to the undersigned.

                                             Very truly yours,

                                             ___________________
                                             Name:
      
     Agreed and accepted this __day
     of [____________], 1997, by

     [NEWCO]

     By:_____________________________
        Name:
        Title:



                                        EXHIBIT 7.03(c)(i) TO THE
                                        AGREEMENT AND PLAN OF MERGER

                  [SAVANNAH FOODS & INDUSTRIES, INC.]
                    [FORM OF OFFICER'S CERTIFICATE]

     Skadden, Arps, Slate, Meagher & Flom LLP
     919 Third Avenue
     New York, New York  10022

               On behalf of Savannah Foods & Industries, Inc. (the
     "Company"), the undersigned, in connection with the opinion to be
     delivered by you in connection with the Closing relating to the
     Agreement and Plan of Merger (the "Agreement"; terms used but not
     defined herein have the meaning ascribed to them in the
     Agreement) dated as of July 14, 1997 among DXE Merger Corp.
     ("Merger Sub"), a direct wholly-owned subsidiary of XSF Holdings,
     Inc. ("Parent"), Parent, Flo-Sun Incorporated and the Company,
     hereby certifies that, to the extent the facts relate to the
     Company to his knowledge and after due diligence with respect to
     the Company, and to the extent otherwise without knowledge to the
     contrary: 

               1.   The fair market value of the Parent Common Stock
     and other consideration received by each Company shareholder will
     be approximately equal to the fair market value of the Company
     Common Stock surrendered in the exchange.

               2.   There is no plan or intention by the shareholders
     of the Company who own 5 percent or more of the Company Common
     Stock and, to the best of the knowledge of the management of the
     Company, there is no plan or intention on the part of the
     remaining shareholders of the Company to sell, exchange, or
     otherwise dispose of a number of shares of Parent Common Stock
     received in the Merger that would reduce the Company
     shareholders' ownership of Parent Common Stock to a number of
     shares having a value, as of the date of the Merger, of less than
     50 percent of the value of all of the formerly outstanding stock
     of the Company as of the same date.  For purposes of this
     representation, shares of Company Common Stock exchanged for cash
     or other property, surrendered by dissenters will be treated as
     outstanding Company Common Stock on the date of the Merger. 
     Moreover, shares of Company Common Stock and shares of Parent
     Common Stock held by the Company shareholders and otherwise sold,
     redeemed, or disposed of prior to or subsequent to the Merger
     will be considered in making this representation.

               3.   Following the Merger, the Company will hold at
     least 90 percent of the fair market value of its net assets and
     at least 70 percent of the fair market value of its gross assets
     and at least 90 percent of the fair market value of Merger Sub's
     net assets and at least 70 percent of the fair market value of
     the Merger Sub's gross assets held immediately prior to the
     Merger.  For purposes of this representation, amounts paid by the
     Company or Merger Sub to dissenters, amounts paid by the Company
     or Merger Sub to shareholders who receive cash or other property,
     amounts used by the Company or Merger Sub to pay reorganization
     expenses, and all redemptions and distributions (except for
     regular, normal dividends) made by the Company will be included
     as assets of the Company or Merger Sub, respectively, immediately
     prior to the Merger.

               4.   The Company has no plan or intention to issue
     additional shares of its stock that would result in Parent losing
     control of the Company within the meaning of Section 368(c) of
     the Internal Revenue Code of 1986, as amended (the "Code").

               5.   Merger Sub will have no liabilities assumed by the
     Company, and will not transfer to the Company any assets subject
     to liabilities, in the Merger.

               6.   Parent, Merger Sub, the Company and the
     shareholders of Company will pay their respective expenses, if
     any, incurred in connection with the Merger.

               7.   There is no intercorporate indebtedness existing
     between Parent and the Company or between Merger Sub and the
     Company that was issued, acquired, or will be settled at a
     discount.

               8.   In the Merger, shares of Company Common Stock
     representing control of the Company, as defined in Section 368(c)
     of the Code, will be exchanged solely for voting stock of Parent. 
     For purposes of this representation, shares of Company Common
     Stock exchanged for cash or other property originating with
     Parent will be treated as outstanding Company Common Stock on the
     date of the Merger.

               9.   At the time of the Merger, the Company will not
     have outstanding any warrants, options, convertible securities,
     or any other type of right pursuant to which any person could
     acquire stock in the Company that, if exercised or converted,
     would affect Parent's acquisition or retention of control of the
     Company, as defined in Section 368(c) of the Code.

               10.  The Company is not an investment company as
     defined in Sections 368(a)(2)(f)(iii) and (iv) of the Code.

               11.  On the date of the Merger, the fair market value
     of the assets of the Company will exceed the sum of its
     liabilities, plus the amount of liabilities, if any, to which the
     assets are subject.

               12.  The Company is not under the jurisdiction of a
     court in a title 11 or similar case within the meaning of Section
     368(a)(3)(A) of the Code.

               13.  None of the compensation received by any
     shareholder-employees of the Company will be separate
     consideration for, or allocable to, any of their shares of
     Company Common Stock, none of the shares of Parent Common Stock
     received by any shareholder-employees will be separate
     consideration for, or allocable to, any employment agreement, and
     the compensation paid to any shareholder-employees will be for
     services actually rendered and will be commensurate with amounts
     paid to third parties bargaining at arm's-length for similar
     services.

               I understand that Skadden, Arps, Slate, Meagher & Flom
     LLP, as special counsel to the Company, will rely on this
     certificate in rendering its opinion concerning certain of the
     United States federal income tax consequences of the Merger and
     thereby commit to inform you if, for any reason, any of the
     foregoing representations ceases to be true prior to the
     Effective Time.

               IN WITNESS WHEREOF, the Company has caused this
     Officer's Certificate to be executed on this ____ day of _____,
     1997 by its officer hereunto duly authorized.

                                   SAVANNAH FOODS & INDUSTRIES, INC.


                                   By:_______________________________
                                       Name:
                                       Title:




                                        EXHIBIT 7.03(c)(ii) TO THE
                                        AGREEMENT AND PLAN OF MERGER


                        [XSF HOLDINGS, INC.]
                   [FORM OF OFFICER'S CERTIFICATE]


     Skadden, Arps, Slate, Meagher & Flom LLP
     919 Third Avenue
     New York, New York  10022

               On behalf of XSF Holdings, Inc. ("Parent"), the
     undersigned, in connection with the opinion to be delivered by
     you in connection with the Closing relating to the Agreement and
     Plan of Merger (the "Agreement"; terms used but not defined
     herein have the meaning ascribed to them in the Agreement) dated
     as of July 14, 1997 among Flo-Sun Incorporated, DXE Merger Corp.
     ("Merger Sub"), a direct wholly-owned subsidiary of Parent,
     Parent and Savannah Foods & Industries, Inc. (the "Company"),
     hereby certifies that, to the extent the facts relate to the
     Parent to his knowledge and after due diligence with respect to
     the Parent, and to the extent otherwise without knowledge to the
     contrary: 

               1.   The fair market value of the Parent Common Stock
     and other consideration received by each Company shareholder will
     be approximately equal to the fair market value of the Company
     Common Stock surrendered in the exchange.

               2.   Prior to the Merger, Parent will be in control of
     Merger Sub within the meaning of Section 368(c) of the Internal
     Revenue Code of 1986, as amended (the "Code").

               3.   Parent has no plan or intention to reacquire any
     of its stock issued in the Merger.

               4.   Parent has no plan or intention to liquidate the
     Company, to merge the Company with or into another corporation,
     to sell or otherwise dispose of the stock of the Company except
     for transfers of stock to corporations controlled by Parent, or
     to cause the Company to sell or otherwise dispose of any of its
     assets or of any of the assets acquired from Merger Sub, except
     for dispositions made in the ordinary course of business or
     transfers of assets to a corporation controlled by the Company.

               5.   Merger Sub will have no liabilities assumed by the
     Company, and will not transfer to the Company any assets subject
     to liabilities, in the Merger.

               6.   Following the Merger, the Company will continue
     its historic business or use a significant portion of its
     historic business assets in a business.

               7.   Parent, Merger Sub, the Company and the
     shareholders of the Company will pay their respective expenses,
     if any, incurred in connection with the Merger.

               8.   There is no intercorporate indebtedness existing
     between Parent and the Company or between Merger Sub and the
     Company that was issued, acquired, or will be settled at a
     discount.

               9.   In the Merger, shares of Company Common Stock
     representing control of the Company, as defined in Section 368(c)
     of the Code, will be exchanged solely for voting stock of Parent. 
     For purposes of this representation, shares of Company Common
     Stock exchanged for cash or other property originating with
     Parent will be treated as outstanding Company Common Stock on the
     date of the Merger.

               10.  At the time of the Merger, the Company will not
     have outstanding any warrants, options, convertible securities,
     or any other type of right pursuant to which any person could
     acquire stock in the Company that, if exercised or converted,
     would affect Parent's acquisition or retention of control of the
     Company, as defined in Section 368(c) of the Code.

               11.  Parent does not own, nor has it owned during the
     past five years, any shares of the stock of the Company.

               12.  Neither the Parent nor Merger Sub is an investment
     company as defined in Sections 368(a)(2)(f)(iii) and (iv) of the
     Code.

               13.  None of the compensation received by any
     shareholder-employees of the Company will be separate
     consideration for, or allocable to, any of their shares of
     Company Common Stock; none of the shares of Parent Common Stock
     received by any shareholder-employees will be separate
     consideration for, or allocable to, any employment agreement; and
     the compensation paid to any shareholder-employees will be for
     services actually rendered and will be commensurate with amounts
     paid to third parties bargaining at arm's-length for similar
     services.

               I understand that Skadden, Arps, Slate, Meagher & Flom
     LLP, as special counsel to the Company, will rely on this
     certificate in rendering its opinion concerning certain of the
     United States federal income tax consequences of the Merger and
     thereby commit to inform you if, for any reason, any of the
     foregoing representations ceases to be true prior to the
     Effective Time.

               IN WITNESS WHEREOF, the Parent has caused this
     Officer's Certificate to be executed on behalf of Parent and
     Merger Sub on this ____ day of      , 1997 by its officer
     hereunto duly authorized.

                                   XSF HOLDINGS, INC.


                                   By:________________________
                                      Name:
                                      Title:



                                             ANNEX A TO THE
                                             AGREEMENT AND PLAN OF MERGER
      

     AGREEMENTS RESPECTING PLANS AND OTHER EMPLOYEE BENEFIT MATTERS

               1.   (a)  For a period of one year immediately
          following the Closing Date, Newco shall provide or cause the
     Surviving Corporation to provide all employees of the Company who
     continue to be employed by Newco or the Surviving Corporation or
     any of their respective affiliates as of the Effective Time
     ("CONTINUING EMPLOYEES") with compensation and benefits on terms
     which are, in the aggregate, not substantially less favorable
     than those provided to the Continuing Employees immediately prior
     to the date hereof.

                    (b)  Newco further agrees that, for purposes of
     all employee benefit plans of Newco or the Surviving Corporation
     or any of their respective affiliates in which Continuing
     Employees participate from and after the Effective Time and under
     which an employee's benefit depends, in whole or in part, on
     length of service, credit will be given to Continuing Employees
     for service previously credited with the Company or its
     subsidiaries prior to the Effective Time to the extent that such
     crediting of service does not result in duplication of benefits.

                    (c)  Newco shall cause each employee benefit plan
     in which Continuing Employees participate from and after the
     Effective Time to waive (i) any preexisting condition restriction
     which was waived under the terms of any analogous Company plan
     prior to the Effective Time and (ii) any waiting period
     limitation which would otherwise be applicable to a Continuing
     Employee on or after the Effective Time to the extent the
     Continuing Employee had satisfied any similar waiting period
     under an analogous Company plan prior to the Effective Time.

               2.   FSI and Newco acknowledge that the consummation of
     the Merger shall constitute a "Change in Control" for purposes of
     the Company Stock Option Plan.

               3.   (a)  Concurrently with the execution of this
     Agreement, Newco and Messrs. Alfonso Fanjul, Jose Pepe Fanjul and
     William W. Sprague III have entered into employment agreements in
     substantially the forms previously agreed by the parties hereto.

                    (b)  Newco intends to enter into employment
     agreements as soon as practicable following the date hereof with
     the Continuing Employees listed, and subject to the terms set
     forth, in the letter previously delivered by Newco to the
     Company.



                                             ANNEX B TO THE
                                             AGREEMENT AND PLAN OF MERGER

                         CORPORATE GOVERNANCE MATTERS

     1.   Board of Directors

          (a)  (i)  Immediately following the Effective Time and
     subject to applicable Law and the rules of the Listing Market,
     FSI shall cause the Newco Board to consist of 12 directors and
     shall cause four persons designated by the Company (the "INITIAL
     COMPANY DESIGNEES") to be members of the Newco Board, such
     Initial Company Designees to be (A) selected by the Company Board
     from among its members on the date of this Agreement or (B)
     persons selected by the Company Board and reasonably satisfactory
     to FSI and Newco.  

               (ii) Immediately following the Effective Time until the
     fifth anniversary of the Effective Time (the "FIFTH ANNIVERSARY")
     and subject to applicable Law and the rules of the Listing
     Market, FSI and Newco shall take all actions within their power
     to cause four Company Designees to be members of the Newco Board
     and to cause the Newco Board to continue to consist of 12
     directors and FSI shall vote all shares of Newco Voting Stock (as
     defined below) held by it, and shall cause to be voted all shares
     of Newco Voting Stock held by any other FSI Group Member (as
     defined below), for the election of at least such number of
     Company Designees up for election as shall, when added to Company
     Designees then serving but not up for election, equal four. 
     "COMPANY DESIGNEE" means a member of the Company Board who is an
     Initial Company Designee or who became a member of the Newco
     Board pursuant to the provisions of clause (iii) of this Section
     1(a).  "NEWCO VOTING STOCK" means capital stock of Newco entitled
     to vote in the election of directors.  An "FSI GROUP MEMBER"
     means FSI, any Person that is a subsidiary of FSI and any Person
     that is controlled by FSI, other than:  (A) Newco, (B)
     subsidiaries of Newco and (C) Persons controlled by Newco. 

               (iii)     From the Effective Time until the Fifth
     Anniversary and subject to applicable Law and the rules of the
     Listing Market, if any Company Designee ceases to be a member of
     the Newco Board, FSI and Newco shall take all actions within
     their power to cause a replacement chosen by the then remaining
     Company Designees and reasonably acceptable to the Newco Board to
     become a member of the Newco Board and FSI shall vote all shares
     of Newco Voting Stock held by it, and shall cause to be voted all
     shares of Newco Common Stock held by any other FSI Group Member,
     for the election of such replacement when such replacement comes
     up for election by the holders of Newco Common Stock.

          (b)  (i)  From the Effective Time until the Fifth
     Anniversary and subject to applicable Law and the rules of the
     Listing Market, FSI and Newco shall take all actions within their
     power (A) to cause each standing committee of the Newco Board to
     include not less than one of the Company Designees as a member of
     the committee, such Company Designee to be selected by the Newco
     Board and (B) if so requested by a majority of the Company
     Designees, to cause any other committee of the Newco Board to
     include not less than one of the Company Designees as a member of
     the Committee. 

               (ii) After the Fifth Anniversary and subject to
     applicable Law and the rules of the Listing Market, FSI and Newco
     shall take all actions within their power (A) to cause each
     standing committee of the Newco Board to include not less than
     one Independent Director (as defined below) as a member of the
     committee, such Independent Director to be selected by the Newco
     Board and (B) if so requested by a majority of the Independent
     Directors, to cause any other committee of the Newco Board to
     include not less than one Independent Director as a member of the
     Committee. 

          (c)  After the second anniversary of the Effective Time (the
     "SECOND ANNIVERSARY") and subject to applicable Law and the rules
     of the Listing Market, FSI and Newco shall take all actions
     within their power to cause four members of the Newco Board to be
     Independent Directors and FSI shall vote all shares of Newco
     Voting Stock held by it, and shall cause to be voted all shares
     of Newco Voting Stock held by any other FSI Group Member, for the
     election of such number of Independent Directors up for election
     as shall, when added to Independent Directors then serving but
     not up for election, equal four.  

          (d)  An "INDEPENDENT DIRECTOR" means any member of the Newco
     Board (i) who (A) is not a Family Member (as defined below), (B)
     is not and has not been in the previous five years a director of
     any FSI Group Member or any Family Controlled Entity (as defined
     below) or a trustee of any Family Trust (as defined below), (C)
     is not and has not been in the previous five years an officer or
     employee of any FSI Group Member, any Family Controlled Entity,
     the Company, Newco or any Restructured Company, (D) does not have
     any Significant Business Relationship with any Family Member, any
     Family Controlled Entity, any Family Trust, any FSI Group Member,
     any director or officer of an FSI Group Member or of a Family
     Controlled Entity, any trustee of a Family Trust, or Newco,
     except, in the case of Newco, as a director or as a holder of
     securities issued by Newco, and (E) is not a parent, child,
     brother, sister or spouse of any Person who would not be an
     Independent Director under the foregoing clauses of this sentence
     or (ii) who receives Independent Director Approval to be
     designated as an "Independent Director," which designation may be
     effective for such purpose or purposes and during such periods of
     time as specified by the Independent Directors approving such
     designation.  Company Designees who are also Independent
     Directors shall be counted as Company Designees for purposes of
     the provisions relating to Company Designees in this Annex B and
     as Independent Directors for purposes of provisions relating to
     Independent Directors in this Annex B; provided, however, that
     Mark Wilkinson's service on the Board of Directors of Okeelanta
     and on the Board of Directors of FSI prior to the Effective Time
     shall not be taken into account in determining whether he is an
     Independent Director if he resigns such directorships prior to
     the Effective Time.  As used in this Annex B, (x) the terms
     "FAMILY MEMBER," "FAMILY TRUST" and "PERMITTED TRANSFEREE" shall
     have the respective meanings given those terms in Exhibit C to
     the Restructuring Agreement and (y) the term "FAMILY CONTROLLED
     ENTITY" shall have the meaning given that term in Exhibit C to
     the Restructuring Agreement, except that Newco and its
     subsidaries shall be deemed not to be Family Controlled Entities
     for purposes of this Annex B. 

          (e)  A "SIGNIFICANT BUSINESS RELATIONSHIP" with a Person
     means (i) a business relationship involving any transaction, or
     series of related transactions, with such Person in the twelve
     months prior to determination, in which the consideration
     received by the member of the Newco Board represented 4% or more
     of such member's income during such twelve months or 4% or more
     of such member's net worth or which is otherwise financially
     significant to the member of the Newco Board; or (ii) the
     ownership, by a member of the Newco Board, of equity securities
     issued by such Person having a value in excess of 4% or more of
     such member's net worth or which is otherwise financially
     significant to the member of the Newco Board.  

          (f)  In the event any determination or interpretation is
     required with respect to the application of the provisions of
     Sections 2(d) and (e) of this Annex B to a particular member of
     the Newco Board, such determination or interpretation shall
     require Independent Director Approval (with the member as to whom
     such determination is being made not participating in the making
     of such determination or interpretation).

     2.   Business Opportunities

          (a)  Except with respect to operations in the Dominican
     Republic and Cuba, FSI shall use all reasonable efforts to
     provide Newco with the opportunity to participate, on a
     commercially reasonable basis, in any Significant Business
     Opportunity (as defined below) that becomes available to any FSI
     Group Member (as defined below) after the Effective Time, except
     to the extent any such participation would result in a violation
     of Law or of any material agreements by which Newco is bound. 

          (b)  With respect to operations in Cuba, FSI shall use all
     reasonable efforts to provide Newco with the opportunity to
     participate, on a commercially reasonable basis, in any
     Significant Business Opportunity that becomes available to any
     FSI Group Member after the Effective Time, except (i) with
     respect to Sugar Assets that were part of, or become available in
     compensation for, Sugar Assets in Cuba owned or controlled,
     directly or indirectly, by members (living or deceased) of the
     families of the controlling stockholders of FSI at any time prior
     to the Effective Time and (ii) to the extent that any such
     participation would result in a violation of Law or of any
     material agreement by which Newco is bound.  

          (c)  FSI and Newco shall, in connection with all matters
     relating to Significant Business Opportunities and Significant
     Investments (as defined below), each act promptly, reasonably and
     in good faith in all dealings with each other. 

          (d)  A "SIGNIFICANT BUSINESS OPPORTUNITY" means an
     opportunity to participate in a Significant Investment (as
     defined below).  A "SIGNIFICANT INVESTMENT" means (i) a
     transaction or series of related transactions involving the
     purchase, license, lease or use of Sugar Assets having an
     aggregate fair market value in excess of $1,000,000 (as estimated
     by FSI in good faith), other than (A) transactions in Sugar
     Products (as defined below) in the ordinary course of the then
     existing businesses of FSI and its affiliates and (B)
     transactions between FSI and its subsidiaries or (ii) an
     investment in excess of $1,000,000 (whether paid in cash or in
     assets or securities having a fair market value (as estimated by
     FSI in good faith) equal to such amount) in any Person in the
     business of owning or controlling Sugar Assets (whether directly
     or indirectly).  "SUGAR ASSETS" are assets used in or in
     connection with farming, milling, refining, processing,
     distribution or sale of any of the following:  sugar cane, sugar
     beets, sugar and products made from or in connection with the
     refining or processing of sugar cane, sugar beets or sugar
     (collectively, "SUGAR PRODUCTS").

     3.   Related Party Transactions

          (a)  Significant Transactions between Newco or any
     subsidiary of Newco, on the one hand, and any FSI Person (as
     defined below), on the other hand, including any such Significant
     Transactions in connection with a Significant Investment, shall
     be subject to the approval of the Newco Board.  The Newco Board
     shall, after consulting with outside counsel, implement
     appropriate procedures to review and consider such Significant
     Transactions and may, in its discretion, delegate its duties
     under this Section 3(a) to one or more appropriate committees of
     the Newco Board.

          (b)  A "SIGNIFICANT TRANSACTION" means any transaction or
     series of related transactions involving consideration paid or to
     be paid in excess of $60,000 in any one twelve month period or
     $250,000 in the aggregate, other than transactions in connection
     with an employment arrangement approved by or stock options
     granted by the Compensation Committee (or other committee
     performing the functions of a compensation committee).

          (c)  An "FSI PERSON" means any Person that is (i) a Family
     Member, a Family Controlled Entity or a Family Trust, (ii) an FSI
     Group Member, (iii) a director or officer of an FSI Group Member,
     or (iv) a parent, child, brother, sister or spouse of any Person
     described in clause (iii) of this Section 3(c). 

     4.   Business Combination Transactions With Third Parties

          (a)  Newco shall not, and FSI agrees not to cause Newco to,
     become a party to any Business Combination Transaction not
     subject to Section 5 of this Annex B except such a Business
     Combination Transaction in which all of the then outstanding
     shares of Class A Common Stock and Class B Common Stock are
     entitled to be transferred, exchanged or otherwise disposed of
     for, or receive, the same consideration; provided, however, that
     to the extent that such consideration consists of voting
     securities, the voting securities to be received by holders of
     then outstanding shares of Class B Common Stock may differ from
     the voting securities to be received by holders of then
     outstanding shares of Class A Common Stock to the same extent
     (and only to the same extent) that Class B Common Stock differs
     from Class A Common Stock; provided, further, that the issuer of
     such securities continues to be bound by provisions substantially
     the same as this Annex B for the remaining periods the respective
     provisions hereof would have been applicable if such Business
     Combination Transaction had not occurred.

          (b)  A "BUSINESS COMBINATION TRANSACTION" means a
     reorganization, merger or consolidation involving Newco or a sale
     or other disposition of all or substantially all assets of Newco.

     5.   Certain Purchases and Business Combinations

          (a)  Subject to Sections 5(b) and 5(c) below, after the
     Effective Time, (i) FSI shall not, and shall not permit any FSI
     Group Member to, enter into a Business Combination Transaction
     with Newco or any subsidiary of Newco and Newco shall not enter
     into a Business Combination Transaction with any FSI Person,
     (ii) FSI shall not, and shall not permit any FSI Group Member to,
     purchase or otherwise acquire, any capital stock of Newco, any
     warrants or options to purchase capital stock of Newco, any
     securities convertible into capital stock of Newco or any other
     rights to acquire capital stock of Newco and (iii) Newco shall
     not and FSI shall not, and FSI shall not permit any FSI Group
     Member to, cause Newco to, purchase or otherwise acquire any
     outstanding shares of Newco's capital stock.  

          (b)  Newco and FSI Group Members may engage in any
     transaction otherwise prohibited by Section 5(a)(i) if: 
     (i) (A) (1) such transaction receives Independent Director
     Approval (as defined below) and (2) if such Independent Director
     Approval occurs prior to the Second Anniversary, such transaction
     receives Company Designee Approval (as defined below) in advance
     of its consummation and (3) the Newco Board shall have received
     an opinion from a nationally recognized investment bank, selected
     by the Newco Board with Independent Director Approval, that the
     per share consideration to be received by the holders of Newco
     Common Stock (other than FSI Persons) is fair, from a financial
     point of view, to such holders and would be fair, from a
     financial point of view, to the holders of all of the outstanding
     shares of Newco Common Stock if all such shares were being sold
     in an arms-length transaction in which the holders of such shares
     all received such consideration, or (B) (1) a proposal to approve
     such transaction receives, in advance of the consummation of such
     transaction, Independent Stockholder Approval (as defined below)
     and (2) if such Independent Stockholder Approval occurs prior to
     the Second Anniversary, such transaction receives Company
     Designee Approval and (3) the Newco Board shall have received an
     opinion from a nationally recognized investment bank selected by
     the Newco Board with Independent Director Approval that the per
     share consideration to be received by the holders of Newco Common
     Stock (other than FSI Persons) is fair, from a financial point of
     view, to such holders and would be fair, from a financial point
     of view, to the holders of all of the outstanding shares of Newco
     Common Stock if all such shares were being sold in an arms-length
     transaction in which the holders of such shares all received such
     consideration; or (ii) in the case of a Business Combination
     between FSI and Newco in which the only consideration is shares
     of capital stock of Newco or FSI or a new company that would own
     Newco and FSI (except for cash paid in lieu of fractional shares)
     and in which Newco, FSI or such new company, as the case may be,
     agrees to be bound by provisions substantially the same as this
     Annex B for the remaining periods the respective provisions
     hereof would have been applicable if such Business Combination
     had not occurred, (A) it occurs at a time when the only material
     assets of FSI are its holdings of shares of capital stock of
     Newco and FSI has no material liabilities and (B) the
     stockholders of Newco other than FSI shall own, immediately after
     the consummation of such Business Combination, (1) the same or a
     greater aggregate percentage of the outstanding shares of the
     capital stock of Newco, FSI or such new company, as the case may
     be, as such stockholders owned, in the aggregate, of Newco
     immediately prior to the consummation of such Business
     Combination and (2) the same or a greater aggregate percentage of
     the voting power of the outstanding shares of capital stock of
     Newco, FSI or such new company, as the case may be, as such
     stockholders owned, in the aggregate, of Newco immediately prior
     to the consummation of such Business Combination.  "INDEPENDENT
     DIRECTOR APPROVAL" means the approval of a majority of the
     members of the Newco Board who are Independent Directors, except
     any Independent Directors who, after receiving notice of the
     meeting at which such approval is to be sought setting forth the
     matters to be acted on, abstain or do not vote with respect to
     the matter for which their approval is sought.  "COMPANY DESIGNEE
     APPROVAL" means the approval of a majority of the members of the
     Newco Board who are Company Designees other than any such Company
     Designee who is or was an officer or employee of Newco, except
     any Company Designees who, after receiving notice of the meeting
     at which such approval is to be sought setting forth the matters
     to be acted on, abstain or do not vote with respect to the matter
     for which their approval is sought.  "INDEPENDENT STOCKHOLDER
     APPROVAL" of a proposal means that such proposal received the
     affirmative vote of a majority of the votes cast with respect to
     such proposal by holders of Newco Voting Stock, voting together
     as a single class, excluding all votes cast with respect to
     shares of Newco Voting Stock held by FSI Persons and all votes
     cast with respect to shares of Class B Common Stock.

          (c)  FSI Group Members may engage in any transaction
     otherwise prohibited by Section 5(a)(ii) and Newco may engage in
     any transaction otherwise prohibited by Section 5(a)(iii) if: 
     (i) such transaction (A) receives Independent Director Approval
     and (B) if such Independent Director Approval occurs prior to the
     Second Anniversary, receives Company Designee Approval or (ii)
     such transaction would not result in (A) the acquisition, after
     the Effective Time, by FSI Persons of beneficial ownership of
     more than 5% of the outstanding capital stock of Newco (with any
     acquisition by FSI Persons of any warrants, options and other
     rights to purchase capital stock of Newco being counted as an
     acquisition of the shares for which such options, warrants or
     other rights are exercisable and with any acquisition by FSI
     Persons of any securitiy convertible into capital stock of Newco
     being counted as an acquisition of the shares into which such
     security is convertible) in the 12-month period preceding the
     consummation of such transaction or (B) the beneficial ownership
     by FSI Persons of more than 70% of the shares of Newco Common
     Stock outstanding on the date of consummation of such
     transaction, after giving effect to the exercise of all warrants,
     options and other rights to purchase capital stock of Newco
     beneficially owned by FSI Persons and the conversion of all
     securities convertible into capital stock of Newco beneficially
     owned by FSI Persons, regardless of whether convertible or
     exercisable at the time of such consummation or (C) the
     beneficial ownership by Family Members, Family Controlled
     Entities and Family Trusts of more than 60% of the shares of
     Newco Common Stock outstanding on the date of consummation of
     such transaction, after giving effect to the exercise of all
     warrants, options and other rights to purchase capital stock of
     Newco beneficially owned by Family Members, Family Controlled
     Entities and Family Trusts and the conversion of all securities
     convertible into capital stock of Newco beneficially owned by
     such Persons, regardless of whether convertible or exercisable at
     the time of such consummation.

     6.   Sales of Shares of Class B Common Stock

          (a)  FSI shall not and shall cause the FSI Group Members not
     to transfer, exchange or otherwise dispose of any shares of Class
     B Common Stock except (i) to a Permitted Transferee that agrees,
     in writing, to be bound by the restrictions on transfer
     applicable to FSI pursuant to this Section 6, the voting
     obligations of FSI pursuant to Section 1 of this Annex B, and, to
     the extent it is within the power of such Permitted Transferee to
     meet such obligations, the obligations of FSI pursuant to the
     other provisions of this Annex B, (ii) by FSI or a Family
     Controlled Entity to its stockholders, provided that each such
     stockholder agrees, in writing, to be bound by (A) the
     restrictions on transfer applicable to FSI pursuant to this
     Section 6, (B) the voting obligations of FSI pursuant to Section
     1 of this Annex B, and (C) if such stockholder is a Permitted
     Transferee, to the extent it is within the power of such
     Permitted Transferee to meet such obligations, the obligations of
     FSI pursuant to the other provisions of this Annex B or (iii) in
     a transaction or series of related transactions permitted under
     Section 4 of this Annex B or (iv) after the third anniversary of
     the Effective Time, in any transaction that would, pursuant to
     Newco's Certificate of Incorporation, require or result in the
     conversion of the shares of Class B Common Stock to Class A
     Common Stock (including any such transactions pursuant to a
     public offering and any such transactions permitted under Rule
     144 promulgated under the Exchange Act or any successor rule);
     provided, however, that no such transactions or series of related
     transactions pursuant to clause (iv) of this Section 6(a) with a
     single Person or a related group of Persons shall involve the
     transfer of more than 10% of outstanding shares of Newco Common
     Stock.

          (b)  After the third anniversary of the Effective Time, FSI
     shall have registration rights with respect to shares of Class A
     Common Stock as provided for in Section 4.12 of the Restructuring
     Agreement and FSI and any Permitted Transferee shall each be
     entitled to assign such registration rights in whole or in part,
     to any Permitted Transferee.

     7.   Parties in Interest; Survival; Amendments to this Annex B

          Notwithstanding anything to the contrary contained in this
     Agreement:  (a) the parties to this Agreement agree that the
     holders of shares of Newco Common Stock, other than FSI Persons,
     shall be entitled to the benefits of the covenants contained in
     this Annex B; (b) the provisions of this Annex B shall survive
     until (i) the 90th consecutive day that FSI Persons have
     beneficially owned, in the aggregate, shares of Newco Voting
     Stock having less than 15% of the voting power of the then
     outstanding Newco Voting Stock after (A) giving effect to the
     exercise of all warrants, options and other rights to purchase
     capital stock of Newco beneficially owned by FSI Persons and the
     conversion of all securities convertible into capital stock of
     Newco beneficially owned by FSI Persons, regardless of whether
     convertible or exercisable at the time of such consummation and
     (B) attributing beneficial ownership to FSI of any shares of
     Class B Common Stock held by Permitted Transferees (as defined in
     the form of Amended and Restated Certificate of Incorporation of
     Newco attached as Exhibit C to the Restructuring Agreement) who
     are not FSI Persons and (ii) if earlier, the time set forth in
     the respective provisions; and (c) any amendment of any provision
     of this Annex B shall, in addition to any approval required
     pursuant to Section 8.03 of this Agreement, require Independent
     Stockholder Approval and, if such amendment occurs before the
     Second Anniversary, shall also require Company Designee Approval.

     8.   Miscellaneous

          (a)  FSI will not take any action that would cause Newco to
     violate the covenants and agreements of Newco contained in this
     Annex B. 

          (b)  Nothing contained in this Annex B (including, but not
     limited to, the provisions of Section 6(a)(ii)) shall be deemed
     to create any right in any Person to hold Class B Common Stock
     who would not be permitted to do so pursuant to the Certificate
     of Incorporation of Newco.






                               Exhibit 99.2


                XSF HOLDINGS, INC. (FLORIDA CRYSTALS, INC.)
                UNAUDITED CONDENSED COMBINED BALANCE SHEETS
                              AS OF MARCH 31,
                          (in millions of dollars)

                                                        1997          1996
                                                        ----          ----

ASSETS
Current Assets:
    Cash and Short-Term Investments                    $  66.0      $   66.4
    Receivables, Net (Including Due From
      Affiliates)                                         51.8          53.6
    Inventories                                          119.6         114.7
    Deferred Crop Expenses and Prepaids                   58.4          53.4
                                                       --------     ---------
      Total Current Assets                               295.8         288.1
                                                       --------     ---------

Other Assets (Including Unamortized Cane Planting
  Costs)                                                  52.8          51.5
                                                       --------     ---------

Investments In and Advances to Affiliates                  3.2           3.4
                                                       --------     ---------

Property, Plant and Equipment (Note 2)                   498.4         484.2
    Accumulated Depreciation                             149.5         137.1
                                                       --------     ---------
                                                         348.9         347.1
                                                       --------     ---------

    TOTAL ASSETS                                       $ 700.7      $  690.1
                                                       ========     =========


LIABILITIES & STOCKHOLDERS' EQUITY
Current Liabilities:
    Current Installments of Long-Term Debt             $  10.3      $   14.2
    Accounts Payable and Other Current Liabilities       143.9         140.0
                                                       --------     ---------
      Total Current Liabilities                          154.2         154.2
                                                       --------     ---------

Long-Term Debt                                           158.0         155.5
                                                       --------     ---------

Other Non-Current Liabilities, Including Deferred
    Income Taxes and Minority Interest                    39.6          50.1
                                                       --------     ---------

Stockholders' Equity
    Common Stock                                          24.1          24.1
    Additional Paid in Capital                            30.0          30.0
    Retained Earnings                                    294.8         276.2
                                                       --------     ---------

      Total Stockholders' Equity                         348.9         330.3
                                                       --------     ---------

TOTAL LIABILITIES & STOCKHOLDERS' EQUITY               $ 700.7      $  690.1
                                                       ========     =========


       See Notes to Unaudited Condensed Combined Financial Statements




                XSF HOLDINGS, INC. (FLORIDA CRYSTALS, INC.)
            UNAUDITED CONDENSED COMBINED STATEMENTS OF EARNINGS
                           YEARS ENDED MARCH 31,
                          (in millions of dollars)


                                              1997          1996        1995
                                              ----          ----        ----

Net sales                                    $ 274.5       $ 281.2     $ 286.4
     Costs of goods sold                       162.6         179.2       171.1
                                             --------      --------    -------
Gross margin                                   111.9         102.0       115.3

     Selling, general and administrative
       expenses                                 64.0          58.1        54.1
     Depreciation and amortization              17.4          16.3        16.8
     Other, net                                (10.3)         (6.6)       (3.7)
                                             --------      --------    --------

Earnings before equity in net losses of
  affiliates, interest, income taxes and 
  minority interest                             40.8          34.2        48.1
     Equity in net losses of affiliates          0.1           0.9         0.8
                                             --------      --------    --------

Earnings before interest, income taxes
  and minority interest, net                    40.7          33.3        47.3
     Interest expense, net                       9.9           7.4         8.1
                                             --------      --------    --------

Earnings before income taxes and
  minority interest                             30.8          25.9        39.2
     Income taxes                               11.6           9.5        15.6
                                             --------      --------    --------

Earnings before minority interest               19.2          16.4        23.6
     Minority interest                           0.1           0.3         0.7
                                             --------      --------    --------

Net earnings                                 $  19.1       $  16.1     $  22.9
                                             ========      ========    ========


        See Notes to Unaudited Condensed Combined Financial Statements



                XSF HOLDINGS, INC. (FLORIDA CRYSTALS, INC.)
           UNAUDITED CONDENSED COMBINED STATEMENTS OF CASH FLOWS
                           YEARS ENDED MARCH 31,
                          (in millions of dollars)


                                                         1997    1996    1995
                                                         ----    ----    ----

Cash flows from operating activities:
    Net earnings                                        $ 19.1  $ 16.1  $ 22.9
    Adjustment to reconcile net earnings to net cash
      provided by operating activities:
      Depreciation and amortization                       17.4    16.3    16.8
      Other, net                                         (14.5)    8.2     8.5
                                                        -------  ------  -----
         Net cash provided by operating activities        22.0    40.6    48.2
                                                        -------  ------  -----

Cash flows from investing activities:
    Maturities (purchases) of short-term
      investments, net                                    (9.7)    1.1     1.5
    Net changes in other assets and notes receivable      (8.3)    1.1     3.4
    Purchases of property, plant and equipment           (27.4)  (66.4)  (24.9)
    Proceeds from sale of property, plant and
      equipment                                           17.8     0.6     0.3
                                                         ------  ------  ------
         Net cash used in investing activities           (27.6)  (63.6)  (19.7)
                                                         ------  ------  ------

Cash flows from financing activities:
    Proceeds from issuance of long-term debt              35.0    33.4      -
    Payments of long-term debt                           (36.5)  (14.0)  (10.3)
    Dividends paid                                        (0.5)   (0.5)   (0.5)
    Proceeds from short-term borrowings                   17.5    20.0    19.2
    Repayments of short-term borrowings                  (20.0)  (22.5)  (36.6)
                                                         ------  ------  ------
         Net cash (used in) provided by financing
           activities                                     (4.5)   16.4   (28.2)
                                                         ------  ------  ------

         Increase (decrease) in cash and cash
           equivalents                                   (10.1)   (6.6)    0.3

Cash and short term investments, beginning of year        26.7    33.3    33.0
                                                         ------  -----   ------

Cash and short-term investments, end of year            $ 16.6  $ 26.7  $ 33.3
                                                         ======  =====   ======

Cash and short-term investments as reflected 
  on the balance sheet                                  $ 66.0  $ 66.4  $ 74.2
Less:
    Certificates of deposits with original
      maturities in excess of three months                26.2    14.6    22.9
    Other short-term investments                          23.2    25.1    18.0
                                                         ------ ------  ------

Cash and short-term investments as defined for the   
  statements of cash flows                              $ 16.6  $ 26.7  $ 33.3
                                                         ====== ======  ======

Supplemental disclosures of cash flow information:  
  Cash paid during the year for:
      Interest                                          $ 16.2  $ 13.7  $ 14.8
                                                        ======  ======  ======
      Income taxes, net of refunds                      $  9.5  $ 13.4  $ 11.3
                                                        ======  ======  ======


          See Notes to Unaudited Condensed Combined Financial Statements



                  XSF HOLDINGS, INC. (FLORIDA CRYSTALS, INC.)
         NOTES TO UNAUDITED CONDENSED COMBINED FINANCIAL STATEMENTS


        (1)  BASIS OF PRESENTATION:

           The accompanying unaudited condensed combined financial
           statements include the accounts of Flo-Sun Land Corporation
           and subsidiaries and Okeelanta Corporation and subsidiaries
           as of March 31, 1997 and 1996 and for the three-year period
           ended March 31, 1997, and of ODH Corporation and
           subsidiaries as of September 30, 1996 and 1995 and for the
           three-year period ended September 30, 1996.  All significant
           intercompany balances and transactions have been eliminated.

           Such financial information assumes that 100% of the
           shareholders of the aforementioned corporations participate
           in a corporate restructuring.  The restructuring provides
           for the shareholders of such corporations to exchange their
           shares for shares of XSF Holdings, Inc., a newly formed
           holding company.

           The unaudited condensed combined balance sheets as of March
           31, 1997 and 1996, and the unaudited condensed combined
           statements of earnings and cash flows for the three-year
           period ended March 31, 1997 include, in the opinion of
           management, all adjustments (consisting of normal recurring
           adjustments) necessary to present fairly the combined
           financial position, results of operations and cash flows
           of XSF Holdings, Inc.

           THE ACCOMPANYING UNAUDITED CONDENSED COMBINED FINANCIAL
           STATEMENTS DO NOT INCLUDE CHANGES IN ACCOUNTING FROM ONE
           ACCEPTABLE ACCOUNTING PRINCIPLE TO ANOTHER ACCEPTABLE
           PRINCIPLE IN CONNECTION WITH A FORTHCOMING PUBLIC OFFERING
           OF EQUITY SECURITIES, AS PERMITTED BY ACCOUNTING PRINCIPLES
           BOARD OPINION 20.

        Property, plant and equipment consist of the following as of
        March 31, 1997 and March 31, 1996 (dollars in millions):

              Category                       1997       1996
              -----------------------       ------     ------
              Land and improvements         $212.3     $219.5
              Buildings                       49.9       47.1
              Machinery and equipment        236.2      217.6
                                            ------     ------
              Total                         $498.4     $484.2
                                            ======     ======

          Land and improvements include the historical cost of
          approximately 153,000 acres of land, almost all of which
          is used for farming purposes.






                              Exhibit 99.3


                    FIRST AMENDMENT TO RIGHTS AGREEMENT


         FIRST AMENDMENT, dated as of July 14, 1997, to the Rights
Agreement, dated as of March 31, 1989 (the "Rights Agreement"), between
Savannah Foods & Industries, Inc., a Delaware corporation (the "Company"),
and Wachovia Bank, N.A., as successor Rights Agent (the "Rights Agent") to
Citizens and Southern Trust Company (Georgia), N.A.

         WHEREAS, the Company and the Rights Agent entered into the Rights
Agreement specifying the terms of the Rights (as defined therein);

         WHEREAS, Section 26 of the Rights Agreement provides as follows:

               "Section 26. Supplements and Amendments. Prior to the Final
        Amendment Date and subject to the penultimate sentence of this
        Section 26, the Company and the Rights Agent shall, if the Company
        so directs, supplement or amend any provision of this Agreement
        without the approval of any holders of certificates representing
        shares of Common Stock. From and after the Final Amendment Date and
        subject to the penultimate sentence of this Section 26, the Company
        and the Rights Agent shall at any time and from time to time, if
        the Company so directs, supplement or amend this Agreement without
        the approval of any holders of Rights Certificates in order (a) to
        cure any ambiguity, (b) to correct or supplement any provision
        contained herein which may be defective or inconsistent with any
        other provisions herein, (c) to shorten or lengthen any time period
        hereunder (which shortening or lengthening, following the first
        occurrence of an event set forth in clause (A) and (B) of the first
        proviso of Section 23(a) hereof, shall be effective only if there
        are Continuing Directors and shall require the concurrence of a
        majority of such Continuing Directors), or (d) to change or
        supplement the provisions hereunder in any manner which the Company
        may deem necessary or desirable and which shall not adversely
        affect the interests of the holders of Rights Certificates (other
        than an Acquiring Person, an Adverse Person or an Affiliate or
        Associate of any such Person); provided, however, that this
        Agreement may not be supplemented or amended to lengthen [sic],
        pursuant to clause (c) of this sentence, (i) whether before or
        after the Final Amendment Date, to lengthen a time period relating
        to when the Rights may be redeemed or to modify the ability (or
        inability) of the Continuing Directors to redeem the Rights, in
        either case at such time as the Rights are not then redeemable or
        (ii) after the Final Amendment Date, to lengthen, pursuant to
        clause (c) of this sentence, any other time period unless such
        lengthening is for the purpose of protecting, enhancing or
        clarifying the rights of or the benefits to the holders of Rights
        (other than an Acquiring Person, an Adverse Person or an Affiliate
        or Associate of any such Person). Upon the delivery of a
        certificate from an appropriate officer of the Company which states
        that the proposed supplement or amendment is in compliance with the
        terms of this Section 26, the Rights Agent shall execute such
        supplement or amendment. Notwithstanding anything contained in
        this Agreement to the contrary, no supplement or amendment shall be
        made which changes the Redemption Price, the Final Expiration
        Date, the Purchase Price or the number of Units for which a Right
        is exercisable. Prior to the Distribution Date, the interests of
        the holders of Rights shall be deemed coincident with the interests
        of the holders of Common Stock."; and

         WHEREAS, all acts and things necessary to constitute this First
Amendment a valid agreement according to its terms, have been done and
performed, and the execution and signing by the Company and the Rights
Agent of this First Amendment have in each and all respects been duly
authorized by the Company and the Rights Agent;

         NOW, THEREFORE, in consideration of the premises and agreements
set forth in this First Amendment, the parties hereby agree as follows:

         1. Section 1(u) of the Rights Agreement is amended to read in its
entirety as follows:

               "(U) 'Exempt Person' shall mean (i) the Company, (ii) any
        Subsidiary of the Company, (iii) any employee benefit plan of the
        Company or of any subsidiary of the Company, (iv) any Person or
        entity organized, appointed or established by the Company for or
        pursuant to the terms of any such plan or (v) XSF Holdings, Inc., a
        Delaware corporation ("XSF Holdings"), DXE Merger Corp., a Delaware
        corporation and a wholly owned subsidiary of XSF Holdings ("DXE"),
        and Flo-Sun, Incorporated, a Florida corporation ("Flo-Sun"), if
        XSF Holdings, DXE or Flo-Sun would otherwise become an Acquiring
        Person as a result of (A) the approval, execution or delivery of
        the Agreement and Plan of Merger to be dated as of July 14, 1997,
        by and among XSF Holdings, DXE, the Company and Flo-Sun (the
        "Merger Agreement") or (B) consummation of the Transactions (as
        defined in the Merger Agreement)."

         2. A new Section 34 is added to read in its entirety as follows:

               "Section 34. Merger with XSF Holdings. Notwithstanding any
        provision herein to the contrary, neither (a) the approval,
        execution or delivery of the Merger Agreement nor (b) the
        consummation of the Transactions, will cause a Stock Acquisition
        Date or a Distribution Date to occur or cause an event set forth in
        Sections 7, 11 or 13 hereof to occur."

         3. The term "Agreement" as used in the Rights Agreement shall be
deemed to refer to the Rights Agreement as amended hereby.

         4. This First Amendment shall be effective as of July 14, 1997
and, except as set forth herein, the Rights Agreement shall remain in full
force and effect and shall be otherwise unaffected hereby.

         5. This First Amendment may be executed in two or more
counterparts, each of which shall be deemed an original, but all of which
together shall constitute one and the same instrument.

         IN WITNESS WHEREOF, the parties hereto have caused this First
Amendment to be duly executed and their respective corporate seals to be
hereunto affixed and attested, all as of the day and year first above
written.

                                         SAVANNAH FOODS &
                                           INDUSTRIES, INC.


                                         By /s/ William W. Sprague
                                            --------------------------
                                            Name:  William W. Sprague
                                            Title: President and Chief
                                                     Operating Officer

Attest:


By /s/ Stephen M. Banker
   --------------------------
   Name:  Stephen M. Banker
   Title: Counsel

                                         WACHOVIA BANK, N.A.


                                         By /s/ Deborah N. Keaton
                                            --------------------------
                                            Name:  Deborah N. Keaton
                                            Title: Vice President

Attest:


By /s/ K. Gail Murray
   --------------------------
   Name:  K. Gail Murray
   Title: Assistant Secretary






                             Exhibit 99.4


FOR IMMEDIATE RELEASE


Contacts:
Savannah Foods:       F. Sprague Exley - (912) 234-1261
Florida Crystals:     Andrea Knibbs - (561) 833-2723
Edelman New York:     Maria Lilly - (212) 704-4448

               Savannah Foods to Merge With Florida Crystals

Second Largest Sugar Refiner in the United States to Merge with Privately-Held
     Raw Sugar Producer to Boost Efficiencies and Competitive Position


Savannah, GA, July 15, 1997 - Savannah Foods & Industries, Inc. (NYSE:
SFI), a sugar refiner and distributor based in Savannah, Georgia, has
announced an agreement to merge with Florida Crystals, Inc., which will
comprise the Florida based sugar and related operations of Flo-Sun
Incorporated. The merged company will have current annual revenues on a
pro-forma basis of approximately $1.5 billion and assets in excess of $1
billion. Flo-Sun is a privately held diversified agricultural, real estate
and resort company. The Dominican Republic operations and other holdings of
Flo-Sun are not part of this transaction.

Flo-Sun will hold 39.4 percent of the equity in the merged company, other
Florida Crystals shareholders will hold 19.1 percent of the equity with the
remaining 41.5 percent to be held by Savannah Foods' shareholders. The
shares of the combined company to be held by Flo-Sun, Inc. will each have
eight votes per share and will represent approximately 83 percent of the
voting power of the outstanding shares. All other shares will have one vote
per share. The merger is subject to the approval of the Savannah Foods'
shareholders and is expected to close in October.

Alfonso Fanjul, Chairman and Chief Executive Officer of Florida Crystals
and J. Pepe Fanjul, Florida Crystal's Vice Chairman, President and Chief
Operating Officer, will both assume the same positions in the combined
company. William W. Sprague, III, President of Savannah Foods, will be
president of the new company's refining division which includes Michigan
Sugar Company, Dixie Crystals Brands, Savannah Foods Industrial and the
Florida Crystals cane refinery business. He will also serve on the Board of
Directors of the new company with R. Eugene Cartledge, the Chairman of
Savannah Foods and two other Savannah Foods directors.

Mr. Cartledge said, "We believe this merger is the best method to assure
long-term value to Savannah Foods' stockholders in light of the
increasingly competitive environment for sugar refiners, the likelihood of
significant refining over-capacity and the difficulty in obtaining raw
sugar in such an environment. The transaction will help stabilize
Savannah's historically cyclical earnings, lower the combined company's
costs through vertical integration providing pre-tax synergies of
approximately $20 million and create a larger and more stable base for
future growth. Management believes that all of these factors, while they
result in earnings per share lower than the current cyclical peaks, should
result in a stronger combined company that can command a higher P/E
multiple for the stock."

William Sprague, President of Savannah Foods said, "This merger is a
continuation of our strategy to strengthen our sugar business. We have
created a vertically integrated company that will address the strategic
challenges of being a non-integrated refiner, including the risk of
continued sourcing of raw sugar and will enhance our ability to withstand
the competitive pressures of the new refining capacity. After the merger,
we will be one of the strongest, most efficient, and most competitive sugar
companies in the United States. Savannah Foods has a long-standing
relationship with Florida Crystals and in partnering with them, we will
further enhance our ability to pursue internal and acquisition-related
growth in the domestic and international markets. This positions us to
become the preeminent sugar company in the U.S. creating value for our
employees, shareholders and customers over the long-term."

Alfonso Fanjul, Chairman and Chief Executive Officer of Florida Crystals
said, "The merger of Florida Crystals and Savannah Foods makes strategic
sense, financial sense and has the right chemistry for growth. It combines
two complementary businesses, a low-cost raw sugar producer with a low-cost
refiner, and positions us to realize significant operating benefits. We
will be able to reduce raw sugar transportation costs; lower working
capital expenses by providing direct access to raw sugar production;
capitalize on a well-established sales, marketing and distribution network;
and eliminate redundant expenses. This merger will integrate operations all
the way from the farm to the supermarket."

"The new company will boast a strong balance sheet, and more importantly,
provide increased earnings stability for the refinery business which is
dependent on raw sugar supply," said J. Pepe Fanjul, Vice Chairman,
President and Chief Operating Officer of Florida Crystals. "The new company
will have one-third of the overall raw sugar supply required to assure full
capacity for our refineries, thereby reducing earnings fluctuations and
providing a more stable based for continued growth in a highly competitive
market-place."

The Fanjul family, now in its fifth generation in the sugar business,
founded the Florida operations in 1960. Florida Crystals has expanded to
become one of the largest sugar producers in Florida, farming approximately
180,000 acres of sugar cane fields in Palm Beach County with more than
3,000 employees. The company is also recognized as the first fully
integrated sugar company in the United States with operations ranging from
the planting and farming of sugar cane to the milling and refining of sugar
under the Florida Crystals(R) label.

Founded on family-owned traditions, Savannah Foods is now an 80 year-old
company and major supplier of grocery and industrial sugars employing 2,000
people. Best know for its Dixie Crystals(R) product line, the company
reported $1.2 billion in sales for fiscal 1996. The company operates three
refineries, four sugarbeet factories, and four packaging facilities to
distribute products across the United States; to industrial users and to
the grocery and food-service industry.

Florida Crystals, which will be created prior to the merger had on a
pro-forma basis, a strong balance sheet, at March 31, 1997, with equity of
$348 million, cash of $66 million, total debt of $186 million and net
income for the year then ended of $19.1 million as of March 31, 1997.
Savannah Foods has a booked value of $191 million and net income of $22.5
million for the twelve months ending March 31, 1997.

                                    ###






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