SOUTHLAND CORP
10-Q, 1996-08-02
CONVENIENCE STORES
Previous: SIFCO INDUSTRIES INC, 10-Q, 1996-08-02
Next: SOUTHWESTERN BELL TELEPHONE CO, 424B3, 1996-08-02



<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 June 30, 1996

                                      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 June 30, 1996.


<PAGE>


                               THE SOUTHLAND CORPORATION
                                         INDEX


											    PAGE
											     NO.
											  --------

Part I.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS:

	Condensed Consolidated Balance Sheets -
        June 30, 1996 and December 31, 1995 ............................   1

	Condensed Consolidated Statements of Earnings -
	  Three Months and Six Months Ended June 30, 1996 and 1995 .......    2

	Condensed Consolidated Statements of Cash Flows -
	  Six Months Ended June 30, 1996 and 1995 ..........................  3

	Notes 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 .........................................  12

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

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K ..........................  14

SIGNATURES .........................................................  15

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  
  
                                                               JUNE 30,      DECEMBER 31,  
                                                                 1996            1995  
                                                             -------------   ------------  
<S>                                                          <C>             <C>  
                                                             (UNAUDITED)  
CURRENT ASSETS:  
   Cash and cash equivalents.  .  .  .  .  .  .  .  .  .     $     69,457    $     43,047  
   Accounts and notes receivable  .  .  .  .  .  .  .  .          105,262         107,224  
   Inventories  .  .  .  .  .  .  .  .  .  .  .  .  .  .          106,241         102,020  
   Other current assets  .  .  .  .  .  .  .  .  .  .  .          106,687         103,816  
                                                             -------------   -------------  
       TOTAL CURRENT ASSETS .  .  .  .  .  .  .  .  .  .          387,647         356,107  
PROPERTY AND EQUIPMENT.  .  .  .  .  .  .  .  .  .  .  .        1,342,457       1,335,783  
OTHER ASSETS .  .  .  .  .  .  .  .  .  .  .  .  .  .  .          364,351         389,227  
                                                             -------------   -------------  
                                                             $  2,094,455    $  2,081,117  
                                                             =============   =============  
  
                     LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)  
  
CURRENT LIABILITIES:  
   Trade accounts payable.  .  .  .  .  .  .  .  .  .  .     $    212,433    $    195,154  
   Accrued expenses and other liabilities  .  .  .  .  .          337,635         329,429  
   Commercial paper.  .  .  .  .  .  .  .  .  .  .  .  .           96,097          50,198  
   Long-term debt due within one year.  .  .  .  .  .  .          132,769         145,346  
                                                             -------------   -------------  
       TOTAL CURRENT LIABILITIES  .  .  .  .  .  .  .  .          778,934         720,127  
DEFERRED CREDITS AND OTHER LIABILITIES  .  .  .  .  .  .          223,336         236,545  
LONG-TERM DEBT  .  .  .  .  .  .  .  .  .  .  .  .  .  .        1,635,549       1,705,237  
CONVERTIBLE QUARTERLY INCOME DEBT SECURITIES  .  .  .  .          300,000         300,000  
COMMITMENTS AND CONTINGENCIES  
SHAREHOLDERS' EQUITY (DEFICIT):  
   Common stock, $.0001 par value .  .  .  .  .  .  .  .               41              41  
   Additional capital .  .  .  .  .  .  .  .  .  .  .  .          625,574         625,574  
   Accumulated deficit   .  .  .  .  .  .  .  .  .  .  .       (1,468,979)     (1,506,407)  
                                                             -------------   -------------  
       TOTAL SHAREHOLDERS' EQUITY (DEFICIT)   .  .  .  .         (843,364)       (880,792)  
                                                             -------------   -------------  
                                                             $  2,094,455    $  2,081,117  
                                                             =============   =============  
  
  
  
  
               See notes to condensed consolidated financial statements.  
  
                                        1  
</TABLE>  
<PAGE>


<TABLE> 
                               THE SOUTHLAND CORPORATION AND SUBSIDIARIES 
                              CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS 
                              (DOLLARS IN THOUSANDS, EXCEPT PER-SHARE DATA) 
<CAPTION> 
                                              (UNAUDITED) 
 
                                                       THREE MONTHS                  SIX MONTHS 
                                                      ENDED JUNE 30,               ENDED JUNE 30, 
                                                ---------------------------   --------------------------- 
                                                    1996           1995           1996           1995 
                                                ------------   ------------   ------------   ------------ 
<S>                                             <C>            <C>            <C>            <C> 
REVENUES: 
     Net sales (Including $246,432, $253,836, 
         $478,913 and $487,818 in excise taxes) $ 1,791,736    $ 1,750,265    $ 3,354,350    $ 3,295,044 
     Other income .  .  .  .  .  .  .  .  .  .       20,485         17,904         37,506         34,653 
                                                ------------   ------------   ------------   ------------ 
                                                  1,812,221      1,768,169      3,391,856      3,329,697 
COSTS AND EXPENSES: 
     Cost of goods sold .  .  .  .  .  .  .  .    1,266,440      1,237,967      2,387,008      2,333,509 
     Operating, selling, general and 
         administrative expenses .  .  .  .  .      472,008        464,065        898,859        906,066 
     Interest expense, net .  .  .  .  .  .  .       23,128         20,350         46,196         43,247 
                                                ------------   ------------   ------------   ------------ 
                                                  1,761,576      1,722,382      3,332,063      3,282,822 
                                                ------------   ------------   ------------   ------------ 
EARNINGS BEFORE INCOME TAXES  .  .  .  .  .  .       50,645         45,787         59,793         46,875 
INCOME TAXES.  .  .  .  .  .  .  .  .  .  .  .       20,258          9,029         23,917         11,079 
                                                ------------   ------------   ------------   ------------ 
NET EARNINGS.  .  .  .  .  .  .  .  .  .  .  .  $    30,387    $    36,758    $    35,876    $    35,796 
                                                ============   ============   ============   ============ 
 
NET EARNINGS PER COMMON SHARE 
    (Primary and Fully Diluted)  .  .  .  .  .         $.07           $.09           $.08           $.09 
                                                       =====          =====          =====          ===== 
 
 
 
 
                        See notes to condensed consolidated financial statements. 
 
</TABLE>                                             2 
<PAGE>


<TABLE> 
                                      THE SOUTHLAND CORPORATION AND SUBSIDIARIES  
                                    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS  
                                                (Dollars in thousands) 
                                                     (UNAUDITED) 
<CAPTION> 
                                                                                        SIX MONTHS 
                                                                                      ENDED JUNE 30, 
                                                                               --------------------------- 
                                                                                   1996           1995  
                                                                               ------------   ------------ 
<S>                                                                            <C>            <C> 
CASH FLOWS FROM OPERATING ACTIVITIES:  
    Net earnings .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . $    35,876    $    35,796  
    Adjustments to reconcile net earnings to net cash provided  
        by operating activities:  
        Depreciation and amortization of property and equipment  .  .  .  .  .      80,807         71,001  
        Other amortization.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .       9,513          9,366  
        Deferred income taxes.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .       7,941            272  
        Noncash interest expense.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .         904          1,117  
        Other noncash expense (income).  .  .  .  .  .  .  .  .  .  .  .  .  .         474           (747)  
        Net loss on property and equipment  .  .  .  .  .  .  .  .  .  .  .  .         569            613  
        Decrease (increase) in accounts and notes receivable  .  .  .  .  .  .       8,476         (3,691)  
        Increase in inventories .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .      (4,221)        (7,415)  
        (Increase) decrease in other assets .  .  .  .  .  .  .  .  .  .  .  .      (1,973)         1,810  
        Increase (decrease) in trade accounts payable and other  .  .  .  .  .      13,091        (26,599) 
                                                                               ------------   ------------ 
                  NET CASH PROVIDED BY OPERATING ACTIVITIES.  .  .  .  .  .  .     151,457         81,523 
                                                                               ------------   ------------ 
  
CASH FLOWS FROM INVESTING ACTIVITIES:  
    Payments for purchase of property and equipment  .  .  .  .  .  .  .  .  .     (94,687)       (87,517)  
    Proceeds from sale of property and equipment  .  .  .  .  .  .  .  .  .  .       7,433          7,003  
    Other  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .         376            828 
                                                                               ------------   ------------ 
                  NET CASH USED IN INVESTING ACTIVITIES .  .  .  .  .  .  .  .     (86,878)       (79,686)  
                                                                               ------------   ------------ 
  
CASH FLOWS FROM FINANCING ACTIVITIES:  
    Proceeds from commercial paper and revolving credit facilities  .  .  .  .   1,762,600      1,989,926  
    Payments under commercial paper and revolving credit facilities .  .  .  .  (1,712,949)    (1,992,775)  
    Principal payments under long-term debt agreements  .  .  .  .  .  .  .  .     (87,820)       (35,150)  
    Other  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .         -             (787) 
                                                                               ------------   ------------ 
                  NET CASH USED IN FINANCING ACTIVITIES .  .  .  .  .  .  .  .     (38,169)       (38,786)  
                                                                               ------------   ------------ 
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS .  .  .  .  .  .  .  .  .      26,410        (36,949)  
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR .  .  .  .  .  .  .  .  .  .  .      43,047         59,288  
                                                                               ------------   ------------ 
CASH AND CASH EQUIVALENTS AT END OF PERIOD  .  .  .  .  .  .  .  .  .  .  .  . $    69,457    $    22,339 
                                                                               ============   ============ 
  
RELATED DISCLOSURES FOR CASH FLOW REPORTING:  
    Interest paid, excluding SFAS No.15 Interest  .  .  .  .  .  .  .  .  .  . $   (51,692)   $   (47,256) 
                                                                               ============   ============ 
    Net income taxes paid .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . $    (5,881)   $   (20,155) 
                                                                               ============   ============ 
  
  
                              See notes to condensed consolidated financial statements.  
  
                                                           3 
</TABLE> 
<PAGE>


		THE SOUTHLAND CORPORATION AND SUBSIDIARIES  
           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  
                    SIX MONTHS ENDED JUNE 30, 1996  
				(UNAUDITED)  
      
      
1. BASIS OF PRESENTATION:  

	The condensed consolidated balance sheet as of June 30, 1996, and 
the condensed consolidated statements of earnings for the three-month and 
six-month periods ended June 30, 1996 and  1995, and the condensed 
consolidated statements of cash flows  for the six-month periods ended June 
30, 1996 and 1995, 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  June 30, 1996, 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, 1995, 
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, 1995, 
include accounting policies and additional information  pertinent  to  an  
understanding  of both the December 31,  1995, balance sheet and the  
interim  financial statements.  The information has not changed except as a 
result of normal transactions in the six months ended June 30, 1996.

2. IMPAIRMENT OF LONG-LIVED ASSETS:  

	As  of  January 1996, the Company adopted  Statement  of Financial 
Accounting Standards ("SFAS") No. 121, "Accounting for  the Impairment  of 
Long-Lived Assets."  SFAS No. 121 establishes accounting standards for the  
impairment  of  long-lived assets to be held and used and for long-lived 
assets to be  disposed of.  The adoption of SFAS No. 121 did not have  a 
material effect on the Company's earnings.  
      
      
      
      
                                              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 June 30, 1996, the related 
condensed consolidated statements of earnings for the three-month and six-
month periods ended June 30, 1996 and 1995, and the condensed consolidated 
statements of cash flows for the six-month periods ended June 30, 1996 and 
1995.  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, 1995, and the 
related consolidated statements of earnings, shareholders' equity 
(deficit), and cash flows for the year then ended (not presented herein); 
and in our report dated February 14, 1996, 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, 1995, 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
July 31, 1996

						5
<PAGE>



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


RESULTS OF OPERATIONS - SIX MONTHS ENDED JUNE 30, 1996

SUMMARY OF RESULTS OF OPERATIONS
- --------------------------------
	The Company's net earnings for the second quarter and first six 
months of 1996 were $30.4 million ($.07 per share) and $35.9 million ($.08 
per share), respectively, compared to net earnings of $36.8 million ($.09 
per share) and $35.8 million ($.09 per share) for the same periods in 1995.  
Pre-tax earnings of $50.6 million for the second quarter of 1996 were $4.9 
million higher than the same period in 1995, and after excluding one-time 
income of $4.7 million received during the second quarter of 1995 relating 
to an environmental litigation settlement, the Company's pre-tax earnings 
improvement exceeded 23%.

MANAGEMENT STRATEGIES
- ---------------------
	Since 1992, the Company has been committed to several key 
strategies that it believes, over the long term, will provide further 
differentiation and allow 7-Eleven to maintain its position as the premier 
convenience retailer.  These strategies include:
 	Continued upgrades to the Company's store base by remodeling 
    existing stores, closing underperforming stores and developing new 
    sites.
 	A customer-driven approach to merchandising which focuses on 
    providing the customer an expanded selection of quality products 
    at a good value.
 	Everyday-fair-pricing strategy which provides consistent, 
    reasonable prices on all items.
 	Daily delivery of fresh perishable items and high-quality, ready-
    to-eat foods providing fresher products, improved in-stock 
    conditions and lower product costs.
 	Implementation of a retail information system which has initially 
    automated accounting and other store-level tasks.  When fully 
    complete, the system will provide each store, as well as suppliers 
    and distributors, with on-line information to make improved 
    ordering decisions.

	The Company has made considerable progress toward implementation 
of these strategies and believes they have contributed to improved results.  
Through the second quarter, the Company has now experienced ten consecutive 
quarters of same-store (stores open more than one year) merchandise sales 
growth and fourteen consecutive quarters of increased merchandise gross 
profits per store.

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

SALES
- -----
	The Company recorded net sales of $1.79 billion for the second 
quarter and $3.35 billion in the first six months of 1996, compared to net 
sales of $1.75 billion and $3.30 billion during the same periods last year.  
Second quarter sales growth was achieved even though the Company operated 
an average of 123 fewer stores than during the same period in 1995, due to 
store closings (see Management Strategies).  Merchandise sales growth per 
store was as follows:

<TABLE>
<CAPTION>
                                                   PERIODS ENDING JUNE 30,1996
                                                   ---------------------------
<S>                                                <C>              <C>
INCREASE FROM PRIOR YEAR                           THREE MONTHS     SIX MONTHS
- ------------------------                           ------------     ----------
U.S. same-store sales                                 2.4%              2.6%
U.S. same-store real growth; excluding inflation       .1%               .4%
7-Eleven inflation                                    2.3%              2.2%
</TABLE>
                                  6
<PAGE>


	Gasoline sales dollars per store increased 7.4% for the second 
quarter and 5.6% for the first six months of 1996 in comparison to the same 
periods in 1995, due to an average increase in sales price of 11.3 and 6.5 
cents per gallon for the quarter and the six months, respectively.  Sales 
in gallons per store declined 1.6% during the second quarter and were flat 
for the first six months, as a result of market factors which affect the 
way the Company manages its gasoline business.

<TABLE>
<CAPTION>
GROSS PROFITS                                     PERIODS ENDING JUNE 30, 1996
- -------------                                     ----------------------------
                                                  THREE MONTHS      SIX MONTHS
                                                  ------------      ----------
                                     MERCHANDISE GASOLINE MERCHANDISE GASOLINE
                                     ----------- -------- ----------- --------
<S>                                  <C>         <C>      <C>         <C>
Gross Profit - DOLLARS IN MILLIONS     $ 472.3   $ 53.0     $ 873.8   $ 93.5

INCREASE/(DECREASE) FROM PRIOR YEAR
- -----------------------------------
Average per-store gross profit
       dollar change                       3.3%    20.1%        3.2%    3.3%
Margin point change
       (gasoline in cents per gallon)     (.06)    2.75        (.19)    .41
Average per-store sales
       (gasoline in gallons)               3.5%    (1.6)%       3.8%     .1%
</TABLE>

	Merchandise gross profit increased by $4.8 million in the second 
quarter and $4.2 million for the six months, when compared to the same 
periods in 1995. Per-store sales growth during the second quarter offset 
the effects of fewer stores and a slightly lower margin.

	The lower merchandise margin during the second quarter was the 
result of several factors, including rising product costs that were not 
entirely passed on to the consumer and initial introductory costs 
associated with new, fresh-food products.  Management is actively working 
to reduce product costs in an effort to maintain a merchandise margin level 
consistent with last year.

	During the second quarter and first six months of 1996, gasoline 
gross profits increased $8.2 million and $1.6 million, respectively, over 
the same periods in 1995.  Margins in the second quarter improved as 
wholesale costs trended-down and the markets' volatile inventory conditions 
began to show more stability.
<TABLE>
<CAPTION>
OPERATING, SELLING, GENERAL AND ADMINISTRATIVE EXPENSES ("OSG&A")
- -----------------------------------------------------------------

                                               PERIODS ENDING JUNE 30, 1996
                                              ------------------------------
                                              THREE MONTHS        SIX MONTHS
                                              ------------       ------------
                                              1996    1995       1996    1995
                                              -----  -----       ----    ----
<S>                                          <C>     <C>        <C>     <C>
Total OSG&A expenses                         $472.0  $464.1     $898.9  $906.1
Ratio of OSG&A to sales                       26.3%   26.5%      26.8%   27.5%
</TABLE>
	During the second quarter, OSG&A expenses increased $7.9 million, 
compared to the same period in 1995.  The main items impacting the second 
quarter comparison were:  I) the receipt of $4.7 million relating to an 
environmental litigation settlement in 1995, ii) higher depreciation 
attributable to the Company's extensive remodeling program, and iii) 
increased costs associated with the implementation of a retail information 
system (see Management Strategies).  For the six month comparison, OSG&A 
expenses declined $7.2 million due to reductions in force, lower insurance 
and benefit costs, and the effect of having fewer stores.  In managing its 
existing base of expenses, the Company will continue to drive out 
unnecessary costs, while at the same time devoting resources to the 
implementation of its retail information system and other strategic 
initiatives.

                                  7
<PAGE>


INTEREST EXPENSE, NET
- ---------------------

	In November 1995, the Company consummated a $216.7 million tender 
offer to purchase a portion ($263.3 million face value) of its public debt 
securities (see Liquidity and Capital Resources).  The purchase was 
financed by the issuance of $300 million 4.5% Convertible Quarterly Income 
Debt Securities due 2010 ("Convertible Debt").  The annual interest expense 
of $13.7 million from issuing the Convertible Debt will not be offset by a 
corresponding reduction in interest expense for the retired debentures, 
because the retired debentures were accounted for pursuant to Statement of 
Financial Accounting Standards No. 15 ("SFAS No. 15").  SFAS No. 15 
provides that future interest payments on the Company's currently 
outstanding public debt securities be recorded as debt on the balance sheet 
and charged against such balances when paid rather than being recorded as 
interest expense in the income statement.

	Net interest expense increased $2.8 million and $2.9 million over 
1995, during the second quarter and first six months of 1996, respectively.  
Several factors caused the change in net interest expense during the second 
quarter including increases from the Convertible Debt interest (explained 
in paragraph above) and lower interest income, offset by declines from 
lower principal balances and lower rates on floating rate debt.  The lower 
interest income was primarily the result of a new money order agreement.  
The new agreement eliminates interest income from the funding arrangement; 
however, it provides lower cost of goods and operating costs, which will 
more than offset the impact of the lost interest.  While the Company 
expects interest expense to remain relatively flat for 1996, interest 
income is expected to decline approximately $5 million.

	Approximately 35% of the Company's debt contains floating rates, 
which had a weighted average interest rate of 5.74% for the second quarter 
and 5.91% for the first six months of 1996 versus 6.83% and 6.80% for the 
same time periods in 1995.  In early 1996, the Company reduced its exposure 
to short-term fluctuations in rates on a substantial portion of its 
floating rate bank debt by selecting six month and one year LIBOR 
maturities at favorable rates rather than the shorter terms it has selected 
in the past.


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 operating 
activities coupled with available short-term working capital facilities 
will provide sufficient liquidity to fund current operating and capital 
expenditure programs, as well as to service debt requirements.

	On November 22, 1995, the Company completed a tender offer for 40% 
of the face value of both its 5% First Priority Senior Subordinated 
Debentures due December 15, 2003 ($180.6 million) and 4 1/2% Second 
Priority Senior Subordinated Debentures - Series A ($82.7 million) due June 
15, 2004 (collectively, the "Debentures").  Under the terms of the offer, 
the final clearing prices were $840 and $786 for the 5% and 4 1/2% 
Debentures, respectively, per $1,000 face amount, resulting in a cash 
outlay by the Company of $216.7 million.

                                  8
<PAGE>


	To finance the purchase of the Debentures, the Company issued $300 
million in Convertible Debt to Ito-Yokado Co., Ltd., and Seven-Eleven Japan 
Co., Ltd., the joint owners of IYG Holding Company, which is the Company's 
majority shareholder.  The remaining proceeds of $83.3 million were made 
available for general corporate purposes.  The Convertible Debt is 
subordinated to all existing debt, has a 15-year term with no amortization 
and is convertible into the Company's common shares at $4.16 per share.

	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 June 30, 1996, the Company was in compliance 
with all of the covenants required under the Credit Agreement, including 
compliance with the principal financial and operating covenants (calculated 
over the latest 12-month period) as follows:

<TABLE>
<CAPTION>
                                                          REQUIREMENTS:
                                                    --------------------------
COVENANTS                               ACTUALS       MINIMUM       MAXIMUM
- ---------                             -----------   -----------    -----------
<S>                                   <C>           <C>            <C>
Interest coverage *                   3.16 to 1.0   2.70 to 1.0
Fixed charge coverage                 1.01 to 1.0   1.00 to 1.0
Senior indebtedness to EBITDA         3.26 to 1.0                  4.10 to 1.0
	* INCLUDES EFFECTS OF THE SFAS NO. 15 INTEREST PAYMENTS.
</TABLE>

	During the first six months of 1996, the Company has repaid $87.8 
million of debt, which included $56.2 million representing three of the 
four quarterly installments due in 1996 under the Credit Agreement, $12.8 
million for principal payments on the Company's yen-denominated loan 
(secured by the royalty income stream from its area licensee in Japan) and 
$11.2 million for SFAS No. 15 interest.  Outstanding balances at June 30, 
1996, for the commercial paper, the Term Loan and the Revolver were $396.1 
million, $243.8 million and $10.0 million, respectively.  As of June 30, 
1996, outstanding letters of credit issued pursuant to the Credit Agreement 
totaled $79.9 million.

CASH FROM OPERATING ACTIVITIES
- ------------------------------

	Net cash provided by operating activities was $95.3 million for 
the second quarter and $151.5 million for the first six months of 1996, an 
increase of $17.6 million and $69.9 million over the same periods, 
respectively, in 1995. The increased operating cash flow resulted primarily 
from improved operating performance (previously discussed in the Results of 
Operations section), combined with the timing of payments of trade payables 
and other liabilities.

CAPITAL EXPENDITURES
- --------------------

	In the first six months, net cash used in investing activities 
consisted primarily of payments of $94.7 million for property and 
equipment, the majority of which was used for remodeling stores, upgrading 
retail gasoline facilities, replacing equipment and complying with 
environmental regulations.

                                  9
<PAGE>


	The Company expects to spend approximately $200 million on capital 
improvements in 1996, excluding lease commitments.  Current year capital 
expenditures funding will depend upon the level of EBITDA generated 
relative to fixed charge coverage requirements.  Capital expenditures will 
be used to complete remodels started in 1995; to remodel about 1,100 
additional stores; for development or acquisition of new stores; to replace 
equipment; to upgrade gasoline facilities and to comply with environmental 
regulations.  While the Company will look at the economics of each new 
site, it anticipates that it will finance new store construction primarily 
through leases containing initial terms of 15-20 years with typical option 
renewal periods. 

CAPITAL EXPENDITURES - GASOLINE EQUIPMENT
- -----------------------------------------

	The Company incurs ongoing costs to comply with federal, state and 
local environmental laws and regulations primarily relating to underground 
storage tank ("UST") systems.  The Company anticipates it will spend 
approximately $10 million in 1996 on capital improvements required to 
comply with environmental regulations relating to USTs, as well as above-
ground vapor recovery equipment at store locations and approximately an 
additional $26 million on such capital improvements from 1997 through 1999.

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 owned or operated sites at which gasoline has 
been sold (including store sites and other facilities that have been sold 
by the Company).  At June 30, 1996, the Company has an accrued liability of 
$54.9 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.

	Under state reimbursement programs, the Company is eligible to 
receive reimbursement for a portion of future costs, as well as a portion 
of costs previously paid.  At June 30, 1996, the Company has recorded a 
gross receivable of $63.8 million (a net receivable of $52.0 million after 
an allowance of $11.8 million) for the estimated probable state 
reimbursement. There is no assurance of the timing of the receipt of state 
reimbursement funds; however, based on its experience, the Company expects 
to receive the majority of 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 in the future as 
governmental requirements and state reimbursement programs continue to be 
implemented or revised.

                                  10
<PAGE>


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 $37.4 
million at June 30, 1996.  Of this amount, $30.8 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 $21.8 million at June 30, 1996, representing the 
former owner's portion of the clean-up costs.

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







                                  11
<PAGE>


PART II.

OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS.

VALENTE, et al. v. THE SOUTHLAND CORPORATION, et al.

	As previously reported, a suit was filed against the Company and other 
defendants on March 15, 1996, in the U.S. District Court for the Northern 
District of California, entitled VALENTE, et al. v. THE SOUTHLAND 
CORPORATION, et al., Case No. 3:96-CV-1786-P ("Valente").  This suit was 
filed by the same attorneys who represent the plaintiffs IN 7-ELEVEN OWNERS 
FOR FAIR FRANCHISING v. THE SOUTHLAND CORPORATION, Case No. 722272-6 ("7-
Eleven OFFF"), which, as previously reported, is pending in state court in 
California.  The Valente case, which alleges essentially the same issues as 
the 7-Eleven OFFF case, was filed on behalf of a purported class consisting 
of all persons who owned 7-ELEVEN franchises during the last six years, 
except those located in California.  The Company's motion to transfer the 
case to federal court in Dallas was granted on June 24, 1996, and the case 
is now pending in the U.S. District Court for the Northern District of 
Texas.  The Company intends to contest the certification of a class in this 
litigation and to defend vigorously against all of the plaintiffs' 
allegations.  The litigation is still at an early stage of development, and 
the ultimate outcome cannot be predicted.

EMIL V. SPARANO, et al. v. THE SOUTHLAND CORPORATION, et al.

	As previously reported, a suit entitled EMIL V. SPARANO, et al. v. THE 
SOUTHLAND CORPORATION, et al. was filed in 1994 in the U.S. District Court 
for the Northern District of Illinois against the Company, its majority 
owners and certain individual defendants who were officers and/or directors 
of the Company from 1987 to 1991.  The Third Amended Complaint contained 
seven counts as follows:  (I) breach of contract, relating to advertising 
and equipment; (II) tortious interference with franchise agreements; (III) 
conspiracy to tortiously interfere with franchise agreements; (IV) 
fraudulent conveyance; (V) fraudulent misrepresentation; (VI) tortious 
interference with franchise agreements in connection with the Company's 
reorganization plan; and (VII) conspiracy to tortiously interfere with 
franchise agreements in connection with the Company's reorganization plan.

	Southland and certain of the other defendants filed motions to dismiss 
and for summary judgment on the claims against them and, as of May 17, 
1996, the court has dismissed all the individual defendants except John 
Thompson, Jere Thompson and Clark Matthews and has dismissed the Company's 
majority owners.  In addition, all the counts in the case have been 
dismissed except:  (1) the breach of contract claim stated in Count I which 
is against Southland only; and (2) the fraudulent misrepresentation claim 
stated in Count V which is against Southland, John Thompson, Jere Thompson 
and Clark Matthews.

	The Company intends to contest the certification of a class in this 
matter, and to continue its defense against all of the claims.  Southland 
believes that it has meritorious defenses to each of the claims; however, 
the litigation is still at an early stage of development, and the ultimate 
outcome cannot be predicted.


                                 12
<PAGE>


ARTURO M. VASQUEZ, et al. v. THE SOUTHLAND CORPORATION, et al.

	As previously reported, a suit was filed against the Company entitled 
ARTURO M. VASQUEZ, et al. v. THE SOUTHLAND CORPORATION, et al., which 
asserts certain claims on behalf of a purported class of property owners 
alleging damage from petroleum releases from underground storage tanks at 
approximately 150 former or current Southland locations in Texas.  The 
Company's motion to transfer venue in this matter to Dallas County, Texas 
was granted, and upon reconsideration the judge upheld the transfer.  The 
case is now pending in the 162nd Judicial District Court of Dallas County, 
Texas.  Southland strongly contests the plaintiff's effort to obtain 
certification of a class in this matter and is vigorously defending against 
the claims in the lawsuit.  The litigation is still at an early stage of 
development, and the ultimate outcome cannot be predicted.

	There are no other reportable suits or proceedings pending or, to the 
knowledge of the Company, threatened against or affecting the Company, 
other than as previously reported.

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

	On April 24, 1996, the Company held its annual meeting of 
shareholders.  Each of the twelve nominated directors were elected without 
contest.  In addition, the shareholders approved the adoption of the 
Company's 1995 Stock Incentive Plan and 1995 Performance Plan, and ratified 
the approval of Coopers & Lybrand L.L.P. to be the Company's independent 
auditors for 1996.

	(a)	The votes for and the votes withheld for each of the nominees for 
director were as follows:

<TABLE>
<CAPTION>

NOMINEE                         FOR                          WITHHELD
<S>                             <C>                          <C>
Masatoshi Ito                   322,136,763                  747,168
Toshifumi Suzuki                322,136,763                  747,168
Clark J. Matthews, II           322,117,440                  766,491
Yoshitami Arai                  322,136,928                  747,003
Timothy N. Ashida               322,147,013                  736,918
Jay W. Chai                     322,140,243                  743,688
Gary J. Fernandes               322,147,013                  736,918
Masaaki Kamata                  322,136,763                  747,168
Kazuo Otsuka                    322,137,013                  746,918
Asher O. Pacholder              322,138,871                  745,060
Nobutake Sato                   322,137,013                  746,918
Tatsuhiro Sekine                322,128,871                  755,060

</TABLE>

	(b)	The votes for, against, abstaining and broker non-votes in 
connection with the approval of the adoption of the Company's 1995 Stock 
Incentive Plan were as follows:

	303,473,240 shares were voted for; 5,460,931 shares were voted 
against; 144,567 shares abstained from voting; and 13,805,193 broker non-
votes were received.


                                  13
<PAGE>



	(c)	The votes for, against, abstaining and broker non-votes in 
connection with the approval of the Company's 1995 Performance Plan were as 
follows:

	307,093,199 shares were voted for; 817,597 shares were voted against; 
105,331 shares abstained from voting; and 14,867,804 broker non-votes were 
received.

	(d)	The votes for, against, abstaining and broker non-votes in 
connection with the ratification of the appointment of Coopers & Lybrand 
L.L.P. to be the independent auditors of the Company for 1996 were as 
follows:

	322,746,183 shares were voted for; 90,925 shares were voted against; 
46,823 shares abstained from voting; and no broker non-votes were received.


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

	(a)	Exhibits:

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

	     2.  Exhibit (15) -- Letter re Unaudited Interim Financial   
                              Information.
	                           Letter of Coopers & Lybrand L.L.P.,
                                Independent Accountants.

		3.  Exhibit (27) -- Financial Data Schedule.
			     Submitted in electronic format only.

	(b)	8-K Reports:

During the second quarter of 1996, the Company filed no reports on Form 8-K.


                                  14
<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:  August 2, 1996                  /s/ Clark J. Matthews, II
                                       ------------------------------------
                                      (Officer)
                                      Clark J. Matthews, II
                                      President and Chief Executive Officer


Date:  August 2, 1996                  /s/   Donald E. Thomas
                                       ------------------------------------
                                       (Principal Accounting Officer)
                                       Donald E. Thomas
                                       Controller




                                  15


<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                 SIX MONTHS 
                                                       ENDED JUNE 30,               ENDED JUNE 30, 
                                                   -------------------------   -------------------------
                                                      1996          1995          1996          1995 
                                                   -----------   -----------   -----------   -----------
<S>                                                <C>           <C>           <C>           <C> 
Net earnings.  .  .  .  .  .  .  .  .  .  .  .  .  $   30,387    $   36,758    $   35,876    $   35,796 
Add interest on Convertible Debt, net of tax .  .       2,083          -            4,165          - 
                                                   -----------   -----------   -----------   ----------- 
Net earnings applicable to common 
    stock and equivalents outstanding  .  .  .  .  $   32,470    $   36,758    $   40,041    $   35,796 
                                                   ===========   ===========   ===========   =========== 
 
Weighted average number of common shares 
   outstanding .  .  .  .  .  .  .  .  .  .  .  .     409,923       409,923       409,923       409,923 
Weighted average number of common shares 
    issuable upon conversion of Convertible Debt.      72,112          -           72,112          - 
Dilutive effect of stock options after application 
    of treasury stock method  .  .  .  .  .  .  .         298          -              149          - 
                                                   -----------   -----------   -----------   ----------- 
Weighted average number of common shares 
   and equivalents outstanding.  .  .  .  .  .  .     482,333       409,923       482,184       409,923 
                                                   ===========   ===========   ===========   =========== 
 
Net earnings per common share and equivalents 
    (Primary and Fully Diluted)  .  .  .  .  .  .        $.07          $.09          $.08          $.09 
                                                         =====         =====         =====         ===== 
 
 
 
                                                      Tab 1 
</TABLE> 




                                                               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 July 31, 1996 on our review of the 
condensed consolidated balance sheet of The Southland Corporation and 
Subsidiaries as of June 30, 1996, the related condensed consolidated 
statements of earnings for the three-month and six-month periods ended June 
30, 1996 and 1995, and the condensed consolidated statements of cash flows 
for the six-month periods ended June 30, 1996 and 1995, 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

		The Southland Corporation 1995 Stock Incentive Plan	    33-63617

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
August 2, 1996




Tab 2


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                                          6-MOS
<FISCAL-YEAR-END>                                DEC-31-1996
<PERIOD-END>                                     JUN-30-1996
<CASH>                                                69,457
<SECURITIES>                                               0
<RECEIVABLES>                                        109,953
<ALLOWANCES>                                           4,691
<INVENTORY>                                          106,241
<CURRENT-ASSETS>                                     387,647
<PP&E>                                             2,524,790
<DEPRECIATION>                                     1,182,333
<TOTAL-ASSETS>                                     2,094,455
<CURRENT-LIABILITIES>                                778,934
<BONDS>                                            1,935,549
<COMMON>                                                  41
                                      0
                                                0
<OTHER-SE>                                         (843,405)
<TOTAL-LIABILITY-AND-EQUITY>                       2,094,455
<SALES>                                            3,354,350
<TOTAL-REVENUES>                                   3,391,856
<CGS>                                              2,387,008
<TOTAL-COSTS>                                      2,387,008
<OTHER-EXPENSES>                                     898,859
<LOSS-PROVISION>                                           0
<INTEREST-EXPENSE>                                    46,196
<INCOME-PRETAX>                                       59,793
<INCOME-TAX>                                          23,917
<INCOME-CONTINUING>                                   35,876
<DISCONTINUED>                                             0
<EXTRAORDINARY>                                            0
<CHANGES>                                                  0
<NET-INCOME>                                          35,876
<EPS-PRIMARY>                                           0.08
<EPS-DILUTED>                                           0.08
        

</TABLE>


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