SOUTHLAND CORP
10-Q, 1995-05-02
CONVENIENCE STORES
Previous: SOUTHERN INDIANA GAS & ELECTRIC CO, 10-K/A, 1995-05-02
Next: HANCOCK JOHN SOVEREIGN INVESTORS FUND INC, 497J, 1995-05-02




 <PAGE>


					FORM 10-Q


			   SECURITIES AND EXCHANGE COMMISSION
				WASHINGTON, D.C. 20549
				   _________________

(MARK ONE)

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

	   For the quarterly period ended March 31, 1995

					    OR

   [  ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
	   EXCHANGE ACT OF 1934

		       COMMISSION FILE NUMBERS 0-676 AND 0-16626
				   __________________

				THE SOUTHLAND CORPORATION
		(Exact name of registrant as specified in its charter)

	      TEXAS                                             75-1085131
   (State or other jurisdiction of                            I.R.S. Employer
   incorporation or organization)                           Identification No.)

   2711 NORTH HASKELL AVE., DALLAS, TEXAS                       75204-2906
   (Address of principal executive offices)                     (Zip code)

	Registrant's telephone number, including area code, 214/828-7011
				  _________________

    Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports), and (2) has been subject to such 
filing requirements for the past 90 days.  Yes X No __

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

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

			   APPLICABLE ONLY TO CORPORATE ISSUERS:

    409,922,935 shares of common stock, $.0001 par value (the issuer's only 
class of common stock), were outstanding as of March 31, 1995.

<PAGE>

				THE SOUTHLAND CORPORATION
					  INDEX


								       PAGE
									NO.
								       ----
Part I.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS:

	Condensed Consolidated Balance Sheets -
	  March 31, 1995 and December 31, 1994 .......................   1

	Condensed Consolidated Statements of Operations -
	  Three Months Ended March 31, 1995 and 1994 .................   2

	Condensed Consolidated Statements of Cash Flows -
	  Three Months Ended March 31, 1995 and 1994 .................   3

	Note to Condensed Consolidated Financial Statements ..........   4

	Report of Independent Accountants.............................   5

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
	 AND RESULTS OF OPERATIONS ...................................   6

Part II.  OTHER INFORMATION

	ITEM 1. LEGAL PROCEEDINGS ....................................  11

	ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K .....................  11

SIGNATURES ...........................................................  12

Exhibit (11) - Statement re Computation of Per-Share Earnings ........ Tab 1

Exhibit (15) - Letter re Unaudited Interim Financial Information ..... Tab 2

Exhibit (27) - Financial Data Schedule................................   *

*Submitted in electronic format only



					(i)
<PAGE>
<TABLE>
			   THE SOUTHLAND CORPORATION AND SUBSIDIARIES
			      CONDENSED CONSOLIDATED BALANCE SHEETS
			 (DOLLARS IN THOUSANDS, EXCEPT PER-SHARE DATA)

<CAPTION>
					      ASSETS

									   MARCH 31,    DECEMBER 31,
									      1995          1994
									  ------------  ------------
<S>                                                                       <C>           <C>
									  (Unaudited)

CURRENT ASSETS:
   Cash and cash equivalents .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  $    27,909   $    59,288
   Accounts and notes receivable.  .  .  .  .  .  .  .  .  .  .  .  .  .       95,820       102,230
   Inventories.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .      101,483       101,468
   Other current assets.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .       40,351        40,411
									  ------------  ------------
       TOTAL CURRENT ASSETS  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .      265,563       303,397
PROPERTY, PLANT AND EQUIPMENT.  .  .  .  .  .  .  .  .  .  .  .  .  .  .    1,312,962     1,314,499
OTHER ASSETS. .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .      371,501       382,698
									  ------------  ------------
									  $ 1,950,026   $ 2,000,594
									  ============  ============
			  LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

CURRENT LIABILITIES:
   Trade accounts payable .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  $   179,742   $   203,315
   Accrued expenses and other liabilities.  .  .  .  .  .  .  .  .  .  .      298,642       316,183
   Commercial paper .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .       47,653        41,322
   Long-term debt due within one year .  .  .  .  .  .  .  .  .  .  .  .      146,069       123,989
									  ------------  ------------
       TOTAL CURRENT LIABILITIES.  .  .  .  .  .  .  .  .  .  .  .  .  .      672,106       684,809
DEFERRED CREDITS AND OTHER LIABILITIES.  .  .  .  .  .  .  .  .  .  .  .      240,339       245,807
LONG-TERM DEBT.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .    2,198,369     2,227,209
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS' EQUITY (DEFICIT):
   Common stock, $.0001 par value  .  .  .  .  .  .  .  .  .  .  .  .  .           41            41
   Additional capital  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .      625,574       625,574
   Accumulated deficit .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .   (1,786,403)   (1,782,846)
									  ------------  ------------
       TOTAL SHAREHOLDERS' EQUITY (DEFICIT) .  .  .  .  .  .  .  .  .  .   (1,160,788)   (1,157,231)
									  ------------  ------------
									  $ 1,950,026   $ 2,000,594
									  ============  ============

		     See note to condensed consolidated financial statements.

						1
</TABLE>
<PAGE>
  
<TABLE>
			   THE SOUTHLAND CORPORATION AND SUBSIDIARIES
			CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
			 (DOLLARS IN THOUSANDS, EXCEPT PER-SHARE DATA)
					   (UNAUDITED)

<CAPTION>                                                                                     
										     THREE MONTHS
										    ENDED MARCH 31,
									    -----------------------------  
										1995             1994
									    ------------     ------------
<S>                                                                         <C>              <C>
REVENUES:
     Net sales (including $228,199 and $235,083 in excise taxes)  .  .  .   $ 1,544,779      $ 1,511,977
     Other income .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .        19,291           16,909
									    ------------     ------------
									      1,564,070        1,528,886
COST OF GOODS SOLD AND EXPENSES:
     Cost of goods sold .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .     1,203,114        1,179,471
     Selling, general and administrative expenses  .  .  .  .  .  .  .  .       329,989          326,995
     Interest expense.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .        26,733           25,852
     Contributions to Employees' Savings and Profit Sharing Plan  .  .  .         3,146            3,249
									    ------------     ------------
									      1,562,982        1,535,567
									    ------------     ------------
EARNINGS (LOSS) BEFORE INCOME TAXES .  .  .  .  .  .  .  .  .  .  .  .  .         1,088           (6,681)
INCOME TAXES.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .         2,050            1,450
									    ------------     ------------
NET LOSS .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .   $      (962)     $    (8,131)
									    ============     ============

NET LOSS PER COMMON SHARE (Primary and Fully Diluted) .  .  .  .  .  .  .         $  -             $(.02)
										  ======           ======


		     See note to condensed consolidated financial statements.

						2
</TABLE>
<PAGE>
  
<TABLE>              
			      THE SOUTHLAND CORPORATION AND SUBSIDIARIES
			    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
					 (DOLLARS IN THOUSANDS)
					      (UNAUDITED)
<CAPTION>
											   THREE MONTHS
											  ENDED MARCH 31,
										    ---------------------------
											1995           1994
										    ------------   ------------
<S>                                                                                 <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net loss .  .  .  .  .  .   .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .   $      (962)   $    (8,131)
    Adjustments to reconcile net loss to net cash provided by
	operating activities:
	Depreciation and amortization of property, plant and equipment .  .  .  .        34,857         35,535
	Other amortization.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .         4,534          4,757
	Deferred income taxes.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .           272           -
	Noncash interest expense.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .           738          2,295
	Other noncash (income) expense   .  .  .  .  .  .  .  .  .  .  .  .  .  .          (224)           440
	Net gain on property, plant and equipment .  .  .  .  .  .  .  .  .  .  .        (3,642)        (3,881)
	Decrease in accounts and notes receivable .  .  .  .  .  .  .  .  .  .  .         9,895          6,028
	(Increase) decrease in inventories  .  .  .  .  .  .  .  .  .  .  .  .  .           (15)         4,066
	Decrease (increase) in other assets .  .  .  .  .  .  .  .  .  .  .  .  .           398         (4,065)
	Decrease in trade accounts payable and other liabilities .  .  .  .  .  .       (42,050)       (27,686)
										    ------------   ------------
		  NET CASH PROVIDED BY OPERATING ACTIVITIES.  .  .  .  .  .  .  .         3,801          9,358
										    ------------   ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Payments for purchase of property, plant and equipment .  .  .  .  .  .  .  .       (37,899)       (34,530)
    Proceeds from sale of property, plant and equipment .  .  .  .  .  .  .  .  .         2,820          3,651
    Other  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .           528            499
    Net currency exchange principal transactions  .  .  .  .  .  .  .  .  .  .  .          -            (4,662)
    Cash utilized by distribution and food center assets.  .  .  .  .  .  .  .  .          -               481
    Proceeds from sale of distribution and food center assets .  .  .  .  .  .  .          -             6,305
										    ------------   ------------
		  NET CASH USED IN INVESTING ACTIVITIES .  .  .  .  .  .  .  .  .       (34,551)       (28,256)
										    ------------   ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Proceeds from commercial paper and revolving credit facilities  .  .  .  .  .     1,085,171      1,091,346
    Payments under commercial paper and revolving credit facilities .  .  .  .  .    (1,076,930)    (1,053,099)
    Principal payments under long-term debt agreements  .  .  .  .  .  .  .  .  .        (8,213)       (21,406)
    Other  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .          (657)          -
										    ------------   ------------
		  NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES  .  .  .  .          (629)        16,841
										    ------------   ------------
NET DECREASE IN CASH AND CASH EQUIVALENTS.  .  .  .  .  .  .  .  .  .  .  .  .  .       (31,379)        (2,057)
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR .  .  .  .  .  .  .  .  .  .  .  .        59,288         13,486
										    ------------   ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD  .  .  .  .  .  .  .  .  .  .  .  .  .   $    27,909    $    11,429
										    ============   ============
RELATED DISCLOSURES FOR CASH FLOW REPORTING:
    Interest paid, excluding SFAS No.15 Interest  .  .  .  .  .  .  .  .  .  .  .   $   (21,839)   $   (22,937)
										    ============   ============
    Net income taxes paid .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .   $    (3,717)   $    (1,823)
										    ============   ============


			  See note to condensed consolidated financial statements.


						       3
</TABLE>
<PAGE>
  
		  THE SOUTHLAND CORPORATION AND SUBSIDIARIES
	      NOTE TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
		       THREE MONTHS ENDED MARCH 31, 1995
				   (UNAUDITED)

1. BASIS OF PRESENTATION:

   The condensed consolidated balance sheet as of March 31, 1995, and the 
condensed consolidated statements of operations and cash flows for the
three-month periods ended March 31, 1995 and 1994, have been prepared by the 
Company without audit.  In the opinion of management, all adjustments (which 
included only normal, recurring adjustments) necessary to present fairly the 
financial position at March 31, 1995, and the results of operations and cash 
flows for all periods presented have been made. The results of operations for 
the interim periods are not necessarily indicative of the operating results 
for the full year.

   The condensed consolidated balance sheet as of December 31, 1994, is derived 
from the audited financial statements but does not include all disclosures 
required by generally accepted accounting principles. The notes accompanying 
the consolidated financial statements in the Company's Annual Report on Form 
10-K for the year ended December 31, 1994, include accounting policies and 
additional information pertinent to an understanding of both the December 31, 
1994, balance sheet and the interim financial statements.  The information has 
not changed except as a result of normal transactions in the three months ended 
March 31, 1995.








				       4
<PAGE>
  
			REPORT OF INDEPENDENT ACCOUNTANTS
			---------------------------------




To the Board of Directors and Shareholders of
    The Southland Corporation

We have reviewed the accompanying condensed consolidated balance sheet of
The Southland Corporation and Subsidiaries as of March 31, 1995, and the 
related condensed consolidated statements of operations and cash flows for the
three-month periods ended March 31, 1995 and 1994.  These financial statements
are the responsibility of the company's management.

We conducted our review in accordance with standards established by the 
American Institute of Certified Public Accountants.  A review of interim 
financial information consists principally of applying analytical procedures to
financial data and making inquiries of persons responsible for financial and 
accounting matters.  It is substantially less in scope than an audit conducted
in accordance with generally accepted auditing standards, the objective of 
which is the expression of an opinion regarding the financial statements taken
as a whole.  Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the accompanying financial statements of The Southland Corporation
and Subsidiaries for them to be in conformity with generally accepted
accounting principles.

We have previously audited, in accordance with generally accepted auditing 
standards, the consolidated balance sheet as of December 31, 1994, and the 
related consolidated statements of operations, shareholders' equity (deficit),
and cash flows for the year then ended (not presented herein); and in our 
report dated February 23, 1995, which included an explanatory paragraph 
describing the change in method of accounting for postemployment benefits and
for income taxes in 1993, we expressed an unqualified opinion on those 
consolidated financial statements.  In our opinion, the information set forth 
in the accompanying condensed consolidated balance sheet as of 
December 31, 1994, is fairly stated, in all material respects, in relation to
the consolidated balance sheet from which it has been derived.

COOPERS & LYBRAND L.L.P.



Dallas, Texas
April 24, 1995

				       5
<PAGE>


			MANAGEMENT'S DISCUSSION AND ANALYSIS
		 OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS



RESULTS OF OPERATIONS - THREE MONTHS ENDED MARCH 31, 1995

SUMMARY OF RESULTS OF OPERATIONS

    The Company's net loss for the first quarter of 1995 was $1.0 million 
(-$.00 per share) compared to a net loss of $8.1 million (-$.02 per share) for 
the same period in 1994.  This improvement was primarily due to increased 
merchandise and gasoline gross profits.

(EXCEPT WHERE NOTED, ALL PER-STORE NUMBERS BELOW REFER TO AN AVERAGE
OF ALL STORES RATHER THAN ONLY STORES OPEN MORE THAN ONE YEAR)

SALES

    The Company recorded net sales of $1.54 billion for the three months ended
March 31, 1995, compared to sales of $1.51 billion during the same period in
1994.  The improvement in 1995 is attributable to gasoline sales, as
merchandise sales declined slightly as a result of store closures, lowering the
average number of convenience stores for the quarter by 193 compared to the 
same period in 1994.  The first quarter of 1995 produced a same-store (stores
open more than one year) merchandise sales increase of 2.3% and is the fifth
consecutive quarter of such increases.  After adjusting for first quarter
inflation of 1.9%, same-store merchandise sales real growth was .4%.  The
Company believes the improvement is a result of its new merchandising processes
and everyday-fair-pricing and store-remodeling strategies (see Key Management 
Strategies).

    Gasoline sales dollars per store increased 10.1% for the first quarter of 
1995, due to per store gallonage improvement of 3.1% and an average increase 
in sales price of 7.4 cents per gallon.  The continuing improvement in 
gallonage reflects favorable market conditions, as well as the impact of 
several successful business strategies: ongoing remodeling to enhance the 
appeal and convenience of the Company's gasoline facilities; promoting high 
quality CITGO-brand gasoline; the closing of low-volume locations; and managing
gasoline prices, inventories and product mix on a by-store basis.

KEY MANAGEMENT STRATEGIES

    The Company is committed to several key strategies that it believes, over
the long term, will further differentiate it from its competitors and allow 
7-Eleven to maintain its position as the premier convenience store chain in the
industry.  These strategies include:

    -  Strengthening the Company's store base through an extensive remodeling 
       plan and pruning its store base of underachieving stores.
    -  A customer-driven approach to merchandising which focuses on providing 
       an expanded selection of quality products at a good value to satisfy the
       ever-changing preferences of our customers.
    
				       6
<PAGE>
    
    -  Everyday fair pricing to provide consistent prices on all items by 
       reducing reliance on discounting of some products and lowering prices on
       others.
    -  Daily delivery of fresh perishable items and ready-to-eat foods that 
       provides fresher products, improved in-stock conditions and lower 
       product costs.
    -  Implementation of a retail automation system with an initial phase 
       involving automating accounting and other store-level tasks and future 
       phases which will provide each store and its suppliers and distributors 
       with information to make better decisions in anticipating customer 
       needs.

GROSS PROFITS

    Consolidated gross profits were $341.7 million for the first three months 
of 1995, $9.2 million above the same period in 1994, reflecting growth for 
two consecutive quarters for the first time since the first quarter of 1990.  
Merchandise gross profits per store rose for the ninth consecutive quarter, 
with a 4.5% increase in the first quarter of 1995 due to a .45 of a percentage
point increase in margins and higher per store merchandise sales.  The 
improvement in margins was primarily a result of the Company's ongoing 
negotiations with manufacturers to reduce product costs.  However, the Company
believes that margins for the year will remain relatively flat when compared to
last year.

    Gasoline gross profits per store were 6.0% higher, compared to the 
preceding year, for the first quarter of 1995.  This improvement is due to the
combination of an increase in gallons sold and higher cents per gallon gross 
profit, which was 14.3 cents per gallon for the quarter, an increase of .4 
cents compared to the same period in 1994.  This increase  is attributed to 
favorable market conditions, the positive impact of capital expenditure 
programs and the continued improvement in by-store management of gasoline 
merchandising strategies.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES ("SG&A")

    SG&A expenses increased $3.0 million in the first quarter of 1995 compared 
to the same period in 1994. The ratio of SG&A expenses to sales was 21.4% in 
the first three months of 1995, a decrease of .2 percentage points from the 
same period in 1994.  For the first quarter of 1994, SG&A increased from 
previously reported amounts, with a corresponding decrease in cost of goods 
sold, due to the expense reclassification noted in the December 31, 1994 
Management's Discussion and Analysis of Financial Condition and Results of 
Operations.

INTEREST EXPENSE

    The Company's total interest expense in the first three months of 1995 
increased $.9 million over the same period in 1994, primarily due to an 
increase in interest rates.  The weighted average interest rate on the 
Company's floating rate debt was 6.78% for the first quarter of 1995 versus 
4.67% for the same period in 1994.  Since 32% of the Company's debt contains 
floating rates that are unfavorably impacted by rising interest rates, cash 
interest expense is expected to increase in 1995.  However, total interest 
expense is expected to decline when compared to 1994 due to a combination of 
the factors noted below and the write-off of $3.0 million of deferred loan 
costs as a result of refinancing the Company's bank debt in December 1994.

				       7
<PAGE>
    On December 21, 1994, the Company refinanced its bank debt under the senior
bank credit agreement ("Credit Agreement") and obtained, among other things, a
reduction in its borrowing spreads.  As a result of this refinancing, the 
Company expects to save approximately $7 million in interest expense in 1995 
over what it would have incurred under the previous terms of the facility.  In
February 1995, the Company extended the repayment of the debt relating to its 
headquarters facilities (Cityplace) at a lower interest rate, which will result
in approximately $2.8 million of cash interest savings in 1995 (see Liquidity 
and Capital Resources - Financing Activities).

LIQUIDITY AND CAPITAL RESOURCES

    The majority of the Company's working capital is provided from three 
sources:  i) cash flows generated from its operating activities;  ii) a $400
million commercial paper facility (guaranteed by Ito-Yokado Co., Ltd.); and
iii) short-term seasonal borrowings of up to $150 million under its revolving
credit facility.  The Company believes that its operating activities coupled 
with its available short-term working capital facilities will provide sufficient
liquidity for it to fund its current operating and capital expenditure programs
as well as to service debt requirements.

FINANCING ACTIVITIES

    In December 1994, the Company amended its Credit Agreement, refinancing its
old term loans ($281.7 million) and revolving credit facility, with a new term
loan ("Term Loan") and new revolving credit facility.  The term of the new
revolving credit facility extends through December 31, 1999 and contains both a
revolving loan ("Revolver") and letter of credit subfacility; these two
facilities each have a maximum limit of $150 million.  The Term Loan ($300 
million) has scheduled quarterly repayments of $18.75 million commencing
March 31, 1996 through December 31, 1999.  Interest on the Revolver and Term 
Loan is generally based on a variable rate equal to the administrative agent 
bank's base rate or, at the Company's option, at a rate equal to the Eurodollar
rate plus .975% per year (see Results of Operations - Interest Expense).

    The Credit Agreement contains certain financial and operating covenants 
requiring, among other things, the maintenance of certain financial ratios, 
including interest coverage, fixed charge coverage and senior indebtedness to 
earnings before interest, taxes, depreciation, and amortization ("EBITDA").  
The covenant levels established by the Credit Agreement generally require 
continuing improvement in the Company's financial condition.

    For the period ended March 31, 1995, the Company was in compliance with 
all of the covenants required under the Credit Agreement.  The Company complied 
with the principal financial and operating covenants, which are calculated over
the latest 12-month period, as follows:

<TABLE>
<CAPTION>                                                             
							   Requirements:
						      -------------------------
Covenants                               Actuals       Minimum           Maximum
- ---------                               -------       -------           -------
<S>                                   <C>           <C>               <C>
Interest coverage *                   2.62 to 1.0   2.35 to 1.0
Fixed charge coverage                  .89 to 1.0    .60 to 1.0
Senior indebtedness to EBITDA         4.24 to 1.0                     4.85 to 1.0


* INCLUDES EFFECTS OF THE SFAS NO. 15 INTEREST PAYMENTS.

</TABLE>
				       8
<PAGE>
        
	
	
    During the first three months of 1995, the Company repaid $8.2 million of 
debt.  Outstanding balances on March 31, 1995 for the commercial paper, the 
Revolver and the Term Loan were $397.7 million, $50.0 million and $300.0 
million, respectively.  As of March 31, 1995, outstanding letters of credit 
issued pursuant to the Credit Agreement totaled $114.5 million.

    As a result of an agreement reached in conjunction with the Company's 
bankruptcy proceedings in 1990, on February 15, 1995, the 7-7/8% Cityplace 
notes, issued by Cityplace Center East Corporation ("CCEC"), a wholly owned 
subsidiary of the Company, were repaid under a drawing of a letter of credit 
issued by The Sanwa Bank, Ltd.  Under such agreement, the term of maturity 
of the indebtedness of CCEC resulting from such draw has been extended by ten 
years to March 1, 2005.  New terms include monthly payments of principal and 
interest over the ten year period, based upon a 25-year amortization at 7-1/2%,
with the remaining principal due upon maturity.

CASH FROM OPERATING ACTIVITIES

    Net cash provided by operating activities was $3.8 million for the first 
quarter of 1995.  Historically, the Company's cash flows from operating 
activities are lower during the first quarter of the year generally due to the 
seasonality of convenience store sales (see Results of Operations) and the
payment of liabilities which are accrued throughout the previous year.  Also 
contributing to the low level of operating cash flows was the use of $24 
million related to the timing of payment of trade payables.


CAPITAL EXPENDITURES

    In the first three months, net cash used in investing activities consisted
primarily of payments of $37.9 million for property, plant and equipment, the 
majority of which was used for remodeling stores, upgrading retail gasoline 
facilities, replacing equipment and complying with environmental regulations.  
The Company expects 1995 capital expenditures to be approximately $200 million, 
primarily to complete remodels started in 1994 and to remodel about 1,400 
additional stores. The Company is also expected to use approximately 13% of its
capital expenditures in 1995 on the retail automation project (see Key 
Management Strategies).

    Through March 31, 1995, approximately 2,900 stores have been remodeled.  
The remodels are focusing on the features that are most noticeable to customers
and have the most immediate and positive impact on store performance, such as
lighting and security, food service equipment, necessary maintenance and 
consistent image.

CAPITAL EXPENDITURES - GASOLINE EQUIPMENT

    The Company anticipates that it will spend approximately $15 million in
1995 on capital improvements required to comply with environmental regulations
relating to below-ground gasoline storage tank systems as well as above-ground
vapor recovery equipment at store locations and approximately an additional $27
million on such capital improvements from 1996 through 1998.

				       9
<PAGE>

ENVIRONMENTAL COMPLIANCE - STORES

    The Company accrues for the anticipated future costs of environmental 
clean-up activities (consisting of environmental assessment and remediation) 
relating to detected releases of regulated substances at its existing and 
previously operated sites at which gasoline has been sold (including store 
sites and other facilities that have been sold by the Company).  At March 31, 
1995, the Company has an accrued liability of $62.6 million for such activities
and anticipates that substantially all such expenditures will be incurred 
within the next five years.  This estimate is based on the Company's prior
experience with gasoline sites and its consideration of such factors as the 
age of the tanks, location of tank sites and experience with contractors who 
perform environmental assessment and remedial work.

    The Company is eligible to receive reimbursement for a large portion of 
these costs under state reimbursement programs and, at March 31, 1995, has 
recorded a gross receivable of $73.6 million (a net receivable of $54.3 million
after an allowance of $19.3 million) for the estimated probable state 
reimbursement of paid and accrued assessment and remediation expenses. There is
no assurance of the timing of the receipt of state reimbursement funds; 
however, based on its experience, the Company expects to receive state 
reimbursement funds within one to four years after payment of eligible 
assessment and remediation expenses, assuming that the state administrative 
procedures for processing such reimbursements have been fully developed.

     The estimated future assessment and remediation expenditures and related 
state reimbursement amounts could change as governmental requirements and state
reimbursement programs change in future years.

ENVIRONMENTAL COMPLIANCE - CHEMICAL PLANT

    In December 1988, the Company closed its chemical manufacturing facility 
in New Jersey.  As a result, the Company is required to conduct environmental
remediation at the facility and has accrued a liability for this purpose.  As 
required, the Company has submitted a clean-up plan to the New Jersey 
Department of Environmental Protection (the "State"), which provides for 
remediation of the site for approximately a three-to-five year period, as well 
as continued groundwater treatment for a projected 20-year period.  While 
the Company has received initial comments from the State, the clean-up plan has
not been finalized.  The Company has recorded liabilities representing its best
estimates of the clean-up costs of $38.6 million at March 31, 1995.  Of this 
amount, $32.9 million was included in deferred credits and other liabilities 
and the remainder in accrued expenses and other liabilities.  In 1991, the 
Company entered into a settlement agreement with a large chemical company that
formerly owned the facility. Under the settlement agreement, the former owner
agreed to pay a substantial portion of the clean-up costs described above.
The Company has recorded a receivable of $22.6 million at March 31, 1995,
representing the former owner's portion of the clean-up costs.

    None of the amounts related to environmental liabilities have been 
discounted.

				       10
<PAGE>

				SIGNATURES

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

						  THE SOUTHLAND CORPORATION
							 (Registrant)



Date:  May 1, 1995                              /s/  Clark J. Matthews, II
						----------------------------- 
						(Officer)
						Clark J. Matthews, II
						President and Chief Executive
						Officer


Date:  May 1, 1995                              /s/     Vernon P. Lotman
						------------------------------
						(Principal Accounting Officer)
						Vernon P. Lotman
						Vice President and Controller















				       12


<PAGE>
<TABLE>                                                             
								    EXHIBIT 11
								     
		    THE SOUTHLAND CORPORATION AND SUBSIDIARIES
		  STATEMENT RE COMPUTATION OF PER-SHARE EARNINGS
		       (IN THOUSANDS, EXCEPT PER-SHARE DATA)

<CAPTION>
	
		  CALCULATION OF EARNINGS (LOSS) PER COMMON SHARE


								      THREE MONTHS
								     ENDED MARCH 31,
								-----------------------
								    1995         1994
								----------   ----------
<S>                                                             <C>           <C>

Net loss for earnings (loss) per-share calculation.  .  .  .  . $    (962)   $  (8,131)
								==========   ==========

Average number of common shares outstanding .  .  .  .  .  .  .   409,923      409,923
								==========   ==========

Net loss per common share (Primary and Fully Diluted).  .  .  .      $ -         $(.02)
								    ======       ======



					Tab 1
</TABLE>

<PAGE>

								Exhibit 15




Securities and Exchange Commission
450 Fifth Street, Northwest
Washington, D.C.  20549
Attention:  Document Control

RE:     The Southland Corporation Form 10-Q

We are aware that our report dated April 24, 1995 on our review of the 
condensed consolidated balance sheet of The Southland Corporation and 
Subsidiaries as of March 31, 1995, and the condensed consolidated statements 
of operations and cash flows for the three-month period then ended, included 
in this Form 10-Q, is incorporated by reference in the following registration 
statements:

						       REGISTRATION NO.

   On Form S-8 for:

     Post-Effective Amendment No. 3 to The Southland
       Corporation Equity Participation Plan               33-23312

     Post-Effective Amendment No. 1 to The Southland
       Corporation Grant Stock Plan                        33-25327

Pursuant to Rule 436(c) under the Securities Act of 1933, this report should 
not be considered a part of the registration statement prepared or certified 
by us within the meaning of Sections 7 and 11 of that Act.




COOPERS & LYBRAND L.L.P.
Dallas, Texas
April 28, 1995






				     Tab 2

<TABLE> <S> <C>

    <ARTICLE> 5
    <MULTIPLIER> 1,000
           
    <S>                             <C>
    <PERIOD-TYPE>                   3-MOS
    <FISCAL-YEAR-END>                          DEC-31-1995
    <PERIOD-END>                               MAR-31-1995
    <CASH>                                          27,909
    <SECURITIES>                                         0
    <RECEIVABLES>                                  102,653
    <ALLOWANCES>                                     6,833
    <INVENTORY>                                    101,483
    <CURRENT-ASSETS>                               265,563
    <PP&E>                                       2,378,612
    <DEPRECIATION>                               1,065,650
    <TOTAL-ASSETS>                               1,950,026
    <CURRENT-LIABILITIES>                          672,106
    <BONDS>                                      2,198,369
    <COMMON>                                            41
                                    0
                                              0
    <OTHER-SE>                                 (1,160,829)
    <TOTAL-LIABILITY-AND-EQUITY>                 1,950,026
    <SALES>                                      1,544,779
    <TOTAL-REVENUES>                             1,564,070
    <CGS>                                        1,203,114
    <TOTAL-COSTS>                                1,203,114
    <OTHER-EXPENSES>                               333,135
    <LOSS-PROVISION>                                     0
    <INTEREST-EXPENSE>                              26,733
    <INCOME-PRETAX>                                  1,088
    <INCOME-TAX>                                     2,050
    <INCOME-CONTINUING>                              (962) 
    <DISCONTINUED>                                       0
    <EXTRAORDINARY>                                      0
    <CHANGES>                                            0
    <NET-INCOME>                                     (962)
    <EPS-PRIMARY>                                        0
    <EPS-DILUTED>                                        0
            
    
</TABLE>


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