TEJON RANCH CO
10-Q, 1998-05-15
AGRICULTURAL PRODUCTION-CROPS
Previous: ADVANTA CORP, 10-Q, 1998-05-15
Next: TENNESSEE GAS PIPELINE CO, 10-Q, 1998-05-15







                              FORM 10-Q

                 SECURITIES AND EXCHANGE COMMISSION

                       WASHINGTON, D.C. 20549

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

             For the quarterly period ended    March 31, 1998

                                 OR

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

        for the transition period from             to            
        For Quarter Ended                  Commission File Number

               March 31, 1998                          1-7183     

                                TEJON RANCH CO.                   

        (Exact name of Registrant as specified in its charter)

         Delaware                           77-0196136           
   (State or other jurisdiction of (IRS Employer Identification 
     incorporation or organization)        No.)

   P.O. Box 1000, Lebec, California                     93243   
   (Address of principal executive offices)          (Zip Code)

   Registrant's telephone number, including area code... (805) 248-6774

   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    

   Total Shares of Common Stock issued and outstanding on 
   March 31, 1998, were 12,685,994. 


                           TEJON RANCH CO.

                                INDEX

                                                          Page
   No.

   PART I.   FINANCIAL INFORMATION

   Item 1.   Financial Statements

             Unaudited Consolidated Statements of               3
             Operations for the Three Months 
             Ended March 31, 1998 and March 31, 1997 
             
             Unaudited Consolidated Balance Sheets              4
             as of December 31, 1997 and March 31, 1998

             Unaudited Consolidated Statements of               5
             Cash Flows for the Three Months Ended 
             March 31, 1998 and 1997

             Notes to Unaudited Consolidated Financial          6
             Statements

   Item 2.   Management's Discussion and Analysis of           13
             Financial Condition and Results of Operations

   PART II.  OTHER INFORMATION

             Item 5. Other Information                         16

             Item 6. Exhibits and Reports on Form 8-K          17

             SIGNATURES                                        18

   PART III  EXHIBIT INDEX                                     19 


   PART I FINANCIAL INFORMATION
<TABLE>
                  TEJON RANCH CO. AND SUBSIDIARIES
           CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
              (In thousands, except per share amounts)
                             (Unaudited)

                                   THREE MONTHS ENDED
                                       March 31      

  <S>                              <C>          <C>
                                   1998         1997  
   Revenues:
        Livestock                $ 7,111      $ 1,480
        Farming                      265          452
        Resource Management          348          476
        Real Estate                  324          307
        Interest Income              273          323
                                   8,321        3,038

   Costs and Expenses:
        Livestock                  7,334        1,500
        Farming                      390          444
        Resource Management          336          259
        Real Estate                  777          607
        Corporate Expense            543          614
        Interest Expense             202           71
                                   9,582        3,495

   Operating Loss                 (1,261)        (457)

   Income Tax Benefit               (480)        (171)
   Net Loss                      $  (781)     $  (286)


   Net Loss Per Share, diluted   $ (0.06)     $ (0.02)

   See Notes to Consolidated Condensed Financial Statements.
</TABLE>

<TABLE>
                  TEJON RANCH CO. AND SUBSIDIARIES
                CONSOLIDATED CONDENSED BALANCE SHEETS
                           (In thousands)

                                 March 31,1998 DECEMBER 31, 1997*
                                            (Unaudited)
   <S>                            <C>                <C>
   ASSETS
   CURRENT ASSETS
     Cash and Cash Equivalents    $     581          $     976
     Marketable Securities           16,062             17,189
     Accounts & Notes Receivable      8,216              8,448
     Inventories:
       Cattle                        12,065             11,737
       Farming                        1,323                 --
       Other                            499                485
     Prepaid Expenses and Other       1,167              1,659
     Total Current Assets            39,913             40,494
   PROPERTY AND EQUIPMENT-NET        22,584             21,778
   OTHER ASSETS                       1,738              1,421
   TOTAL ASSETS                   $  64,235          $  63,693

   LIABILITIES AND STOCKHOLDERS' EQUITY
   CURRENT LIABILITIES
     Trade Accounts Payable       $   1,995          $   2,889
     Other Accrued Liabilities           --                390
     Short-term Borrowings           14,773             11,955
     Other Current Liabilities          567                742
     Total Current Liabilities       17,335             15,976
   LONG-TERM DEBT                     3,925              3,925
   DEFERRED INCOME TAXES              3,317              3,304
     Total Liabilities               24,577             23,205

   STOCKHOLDERS' EQUITY
     Common Stock                     6,343              6,343
     Additional Paid-In Capital         385                385
     Retained Earnings               32,870             33,651
     Marketable Securities -
       Unrealized Gains - Net            60                109
     Total Stockholders' Equity      39,658             40,488
   TOTAL LIABILITIES AND
     STOCKHOLDERS' EQUITY         $  64,235          $  63,693

   See Notes to Consolidated Condensed Financial Statements.

   *    The Balance Sheet at December 31, 1997 has been derived
        from the audited financial statements at that date. 
</TABLE>

<TABLE>
                  TEJON RANCH CO. AND SUBSIDIARIES
           CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOW
                           (In thousands)
                             (Unaudited)
                                           THREE MONTHS ENDED
                                                 March 31      
                                             1998        1997  
  <S>                                      <C>        <C>
   OPERATING ACTIVITIES
     Net Loss                              $    (781) $  (286)
     Items Not Affecting Cash:
       Depreciation and Amortization             470      355
       Deferred Income Taxes                      45       --
       Gain on Sale of Investments                --       (4)
     Changes in Operating Assets and 
       Liabilities:
         Receivables, Inventories and 
           Other Assets, Net                    (941)    (876)
         Current Liabilities, Net             (1,459)     (43)
   NET CASH USED BY
     OPERATING ACTIVITIES                     (2,666)    (854)

   INVESTING ACTIVITIES
     Acquisition of Champion Feeders              --   (3,874)
     Maturities and Sales of Marketable 
       Securities                              1,316    1,916
     Funds Invested in Marketable
       Securities                               (271)    (928)
     Property and Equipment
       Expenditures                           (1,250)  (1,278)
     Change in Breeding Herds                    (26)      (1)
     Other                                      (317)     (43)
   NET CASH USED IN 
     INVESTING ACTIVITIES                       (548)  (4,208)

   FINANCING ACTIVITIES
     Proceeds From Revolving Line of Credit    5,253   10,041 
     Payments of Revolving Line of Credit     (2,434)  (4,914)
   NET CASH PROVIDED BY FINANCING
     ACTIVITIES                                2,819    5,127

   (DECREASE) INCREASE IN CASH AND 
     CASH EQUIVALENTS                           (395)      65
   Cash and Cash Equivalents at
     Beginning of Year                           976      693
   CASH AND CASH EQUIVALENTS AT
     END OF PERIOD                         $     581  $   758

   See Notes to Consolidated Condensed Financial Statements.
</TABLE>


   TEJON RANCH CO. AND SUBSIDIARIES
   NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
   (Unaudited)

   March 31, 1998

   NOTE A - BASIS OF PRESENTATION

   The summarized information furnished by Registrant pursuant to
   the instructions to Part I of Form 10-Q is unaudited and
   reflects all adjustments which are, in the opinion of
   Registrant's Management, necessary for a fair statement of the
   results for the interim period.  All such adjustments are of a
   normal recurring nature.

   The results of the period reported herein are not indicative
   of the results to be expected for the full year due to the
   seasonal nature of Registrant's agricultural activities. 
   Historically, the largest percentage of revenues are
   recognized during the third and fourth quarters.

   For further information, refer to the Consolidated Financial
   Statements and footnotes thereto included in Registrant's
   Annual Report on Form 10-K for the year ended December 31,
   1997.

   NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   Principles of Consolidation -- The consolidated financial
   statements include the accounts of Registrant and its wholly-
   owned subsidiaries.  All intercompany transactions have been
   eliminated in consolidation.

   Cash Equivalents -- Registrant considers all highly liquid
   investments, with a maturity of three months or less when
   purchased, to be cash equivalents.  The carrying amount for
   cash equivalents approximates fair value.

   Marketable Securities - Registrant considers those investments
   not qualifying as cash equivalents, but which are readily
   marketable, to be marketable securities.  The Registrant
   classifies all marketable securities as available-for-sale,
   which are stated at fair value with the unrealized gains
   (losses), net of tax, reported in a separate component of
   stockholders' equity and comprehensive income.

   Credit Risk -- Registrant grants credit to customers,
   principally large cattle purchasers, feedlot customers, co-
   ops, wineries, nut marketing companies, and lessees of
   Registrant facilities located in California. Registrant
   performs periodic credit evaluations of its customers'
   financial condition and generally does not require collateral.

   Farm Inventories -- Costs of bringing crops to harvest are
   capitalized when incurred.  Such costs are expensed when the
   crops are sold.  Farm inventories held for sale are valued at
   the lower of cost (first-in, first-out method) or market.

   Cattle Inventories and Breeding Herd -- Cattle raised on the
   Ranch are stated at the accumulated cost of developing such
   animals for sale or transfer to a productive function and
   purchased cattle are stated at cost plus development costs. 
   All cattle held for sale are valued at the lower of cost
   (first-in, first-out method) or market and are included in the
   caption inventories.  Purchased bulls and cows included in the
   breeding herd and used for breeding are depreciated using the
   straight-line method over five to seven years.

   Commodity Contracts Used to Hedge Price Fluctuations --
   Registrant enters into futures and option contracts to hedge
   its exposure to price fluctuations on its stocker cattle and
   its cattle feed costs.  The goal of Registrant is to protect
   or create a future price for its cattle and feed that will
   provide a profit once the cattle are sold and all costs are
   deducted.  Realized gains, losses, and costs associated with
   closed contracts are included in prepaid assets and are
   recognized in cost of sales expense at the time the hedged
   cattle are sold or feed is used.

   Property and Equipment --Property and equipment accounts are
   stated on the basis of cost, except for land acquired upon
   organization in 1936 which is stated on the basis (presumed to
   be at cost) carried by Registrant's predecessor.  Depreciation
   is computed using the straight-line method over the estimated
   useful lives of the various assets.  Buildings and
   improvements are depreciated over a 10 year to 27.5 year life. 
   Machinery and equipment is depreciated over a three year to 10
   year life depending on the type of equipment.  Vineyards and
   orchards are generally depreciated over a 20 year life with
   irrigation systems over a 10 year life.  Oil, gas and mineral
   reserves have not been appraised, so no value has been
   assigned to them.

   Vineyards and Orchards -- Costs of planting and developing
   vineyards and orchards are capitalized until the crops become
   commercially productive.  Interest costs and depreciation of
   irrigation systems and trellis installations during the
   development stage are also capitalized.  Revenue from crops
   earned during the development stage are credited against
   development costs.  Depreciation commences when the crops
   become commercially productive.

   At the time crops are harvested and delivered to buyers and
   revenues are estimable, revenues and related costs are
   recognized, which traditionally occurs during the third and
   fourth quarters of each year.  Orchard revenues are based upon
   estimated selling prices, whereas vineyard revenues are
   recognized at the contracted selling price.  Estimated prices
   for orchard crops are based upon the quoted estimate of what
   the final market price will be by marketers and handlers of
   the orchard crops.  Actual final orchard crop selling prices
   are not determined for several months following the close of
   Registrant's fiscal year due to supply and demand fluctuations
   within the orchard crop markets.  Adjustments for differences
   between original estimated and actual revenues received are
   recorded during the period in which such amounts become known. 

   Net Income Per Share -- Effective December 31, 1997,
   Registrant adopted SFAS No. 128, "Earnings Per Share" which
   replaced primary and fully diluted earnings per share with
   basic and diluted earnings per share.  Basic net income per
   share is based upon the weighted average number of shares of
   common stock outstanding, which at March 31, 1998 was
   12,685,994 and at March 31, 1997 was 12,682,244. Diluted net
   income per share is based upon the weighted average number of
   shares of common stock outstanding and the average shares
   outstanding assuming the issuance of common stock for stock
   options using the treasury stock method (12,758,599 at March
   31, 1998 and 12,683,497 at March 31, 1997).  

   In March 1992, Registrant's Board of Directors adopted the
   1992 Stock Option Plan providing for the granting of options
   to purchase a maximum of 230,000 shares of the Registrant's
   common stock to employees, advisors, and consultants of the
   Registrant.  Since the adoption of the Plan, Registrant has
   granted options to purchase 179,000 shares at a price equal to
   fair market value at date of grant.  At March 31, 1998,
   options to purchase 172,178 shares were outstanding.

   On January 26, 1998, the Board of Directors adopted the 1998
   Stock Incentive Plan.  The Incentive Plan provides for the
   making of awards to employees, consultants, and advisors of
   Registrant with respect to 800,000 shares of common stock. 
   Since the adoption of the Incentive Plan, Registrant has
   granted options to purchase 100,000 shares at a price equal to
   the fair market value at date of grant.

   Also, on January 26, 1998, the Board of Directors adopted the
   Non-Employee Director Stock Incentive Plan.  This plan is
   intended to enable Registrant to attract, retain, and motivate
   its non-employee directors by providing for or increasing the
   proprietary interests of such persons by Registrant.  The plan
   provides for the granting of 200,000 shares of common stock. 
   Since the adoption of the plan, Registrant has granted options
   to purchase 20,000 shares at a price equal to the fair market
   value at date of grant.

   The 1998 Stock Incentive Plan and the Non-Employee Director
   Stock Incentive Plan were approved by stockholders at
   Registrant's Annual Meeting on May 11, 1998.

   Long-Lived Assets -- In accordance with Statement of Financial
   Accounting Standards ("SFAS") No. 121, "Accounting for the
   Impairment of Long-Lived Assets and for Long-Lived Assets to
   be Disposed Of," Registrant records impairment losses on long-
   lived assets held and used in operations when indicators of
   impairment are present and the undiscounted cash flows
   estimated to be generated by those assets are less than their
   related carrying amounts.  SFAS No. 121 had no impact on
   Registrant's consolidated financial position and results of
   operations in the current year.

   Environmental -- Environmental expenditures that relate to
   current operations are expensed or capitalized as appropriate. 
   Expenditures that relate to an existing condition caused by
   past operations and which do not contribute to current or
   future revenue generation are expensed. Liabilities are
   recorded when environmental assessments and/or remedial
   efforts are probable and the costs can be reasonably
   estimated.  Generally, the timing of these accruals coincides
   with the completion of a feasibility study or Registrant's
   commitment to a formal plan of action.  No liabilities for
   environmental costs have been recorded at 
   March 31, 1998 or 1997.

   Use of Estimates -- The financial statements have been
   prepared in conformity with generally accepted accounting
   principles and, as such, include amounts based on informed
   estimates and judgments of management.  Actual results could
   differ from these estimates.

   New Accounting Pronouncements -- In June 1997, the FASB issued
   SFAS No. 131 "Disclosure about Segments of an Enterprise and
   Related Information" which is effective for fiscal years
   beginning after December 15, 1997.  Accordingly, Registrant
   plans to adopt SFAS No. 131 with the fiscal year beginning 
   January 1, 1998.  SFAS No. 131 will not have any impact on the
   financial results or financial condition of Registrant.

   NOTE C - MARKETABLE SECURITIES

   Statement of Financial Accounting Standard ("SFAS") No. 115,
   Accounting for Certain Investments in Debt and Equity
   Securities, requires that an enterprise classify all debt
   securities as either held-to-maturity, trading, or available-
   for-sale.  The Registrant has elected to classify its securities as
   available-for-sale and therefore is required to adjust
   securities to fair value at each reporting date.

   The following is a summary of available-for-sale securities at
   December 31, 1997 and March 31, 1998:

<TABLE>
                                  March 31         December 31
                                  1998                1997
                              Estimated           Estimated
                                 Fair                 Fair
                            Cost      Value      Cost     Value

   <S>                    <C>       <C>      <C>       <C>
   Marketable securities:
   (in thousands)
     U.S. Treasury and 
     agency notes         $ 9,097    $ 9,192  $ 9,770   $ 9,947  

     Corporate notes       6,865       6,870    7,237     7,242  

                          $15,962    $16,062  $17,007   $17,189  

</TABLE>
   As of March 31, 1998, the cumulative fair value adjustment is
   a $100,000 unrealized gain.  The cumulative fair value
   adjustment to stockholders' equity, net of a deferred tax of
   $40,000, is an unrealized gain of $60,000.  Registrant's gross
   unrealized holding gains equal $180,000, while gross
   unrealized holding losses equal $80,000.  On March 31, 1998,
   the average maturity of U.S. Treasury and agency securities
   was 1.2 years and corporate notes was 1.6 years.  Currently,
   Registrant has no securities with a remaining term to maturity
   of greater than five years.

   Market value equals quoted market price, if available.  If a
   quoted market price is not available, market value is
   estimated using quoted market prices for similar securities. 
   Registrant's investments in corporate notes are with companies
   with a credit rating of A or better.  

   NOTE D - COMMODITY CONTRACTS USED TO HEDGE PRICE FLUCTUATIONS

   Registrant used commodity derivatives to hedge its exposure to
   price fluctuations on its purchased stocker cattle and its
   cattle feed costs.  The objective is to protect or create a
   future price for stocker cattle that will protect a profit or
   minimize a loss once the cattle are sold and all costs are
   deducted and protect the Registrant against a disastrous
   cattle market decline.  To help achieve this objective the
   Registrant used both the futures commodity markets and options
   commodity markets.  A futures contract is an obligation to
   make or take delivery at a specific future time of a
   specifically defined, standardized unit of a commodity at a
   price determined when the contract is executed.  Options are
   contracts that give their owners the right, but not the
   obligation, to buy or sell a specified item at a set price on
   or before a specified date.

   Registrant continually monitors any open futures and options
   contracts to determine the appropriate hedge based on market
   movement of the underlying asset.  The options and futures
   contracts used typically expire on a quarterly or semi-annual
   basis and are structured to expire close to or during the
   month the stocker cattle and feed are scheduled to be sold or
   purchased.  The risk associated with hedging for the
   Registrant is that hedging limits or caps the potential
   profits if cattle or feed prices begin to increase
   dramatically or can add additional costs if cattle or grain
   prices fall dramatically.  

   Payments received and paid related to outstanding options
   contracts are deferred in prepaid and other current assets and
   were approximately $43,000 at March 31, 1998.  Futures
   contracts are carried off-balance sheet until the contracts
   are settled because there is no exchange of cash until
   settlement.  Realized gains, losses, and costs associated with
   closed contracts are  included in prepaid and other assets and
   will be recognized in cost of sales expense at the time the
   hedged stocker cattle are sold.  At March 31, 1998 there was
   $230,000 of hedging costs associated with closed contracts
   included in prepaid and other assets.  

   The following table identifies the cattle futures contract
   amounts outstanding at March 31, 1998 (in thousands, except
   number of contracts):
<TABLE>
         Cattle Hedging                         Estimated 
            Activity                  Original  Fair Value   Estimated
            Commodity                 Contract      At         Gain
          Future/Option      No.      (Bought)  Settlement   (Loss) at
           Description    Contracts     Sold    (Buy) Sell  Settlement
       
       <S>                    <C>    <C>             <C>       <C>
        Corn futures bought,
         1,000 bushels per     915    $ (2,744)       $2,445    $(299)  
          contract

         Cattle futures bought,              
         50,000 lbs. per        20        (639)          600      (39)  
          contract

         Cattle options
          bought, 40,000        90         (43)           45        2   
          lbs. per contract                                               
</TABLE>
                                                           
   Estimated fair value at settlement is based upon quoted market
   prices at March 31, 1998.

   NOTE E - COMPREHENSIVE INCOME

   As of January 1, 1998, Registrant adopted Statement 130,
   Reporting Comprehensive Income.  Statement 130 establishes new
   rules for the reporting and display of comprehensive income
   and its components; however, the adoption of this Statement
   had no impact on Registrant's net income or shareholders'
   equity.  Statement 130 requires unrealized gains or losses on
   Registrant's available-for-sale securities, which prior to
   adoption were reported separately in shareholders' equity to
   be included in other comprehensive income.

   The components of comprehensive income, net of related tax,
   for the three-month periods ended March 31, 1998 and 1997 are
   as follows:
<TABLE>
                                      1998         1997

        <S>                           <C>          <C>
        Net loss                      $(781)       $(286)

        Unrealized loss on securities  ( 49)         (67)

        Comprehensive loss            $(830)       $(353)
</TABLE>
   The Components of accumulated other comprehensive income, net
   of related tax, at March 31, 1998 and December 31, 1997 are as
   follows:

<TABLE>
                                            1998     1997
        <S>                                 <C>       <C>
        Unrealized gains on securities      $60       $109

        Accumulated comprehensive income    $60       $109
</TABLE>
   NOTE F - CONTINGENCIES

   Registrant leases land to National Cement Company of
   California, Inc. ("National") for the purpose of manufacturing
   portland cement from limestone deposits on the leased acreage,
   National and Lafarge Corporation (the previous operator and
   referred to herein as "Lafarge") have been ordered to clean up
   and abate certain hazardous waste sites on the leased
   premises.  Under existing lease agreements either National or
   Lafarge is required to indemnify Registrant for costs and
   liabilities incurred in connection with the orders, depending
   on when the obligation arises.  Due to the financial strength
   of National and its parent company, which guaranteed
   National's obligations, and the financial strength of Lafarge,
   Registrant believes that it is remote there will be a material
   effect on Registrant.

   For a further discussion refer to Registrant's 1997 Form 10-K,
   Part I, Item 3, - "Legal Proceedings".  There have been no
   changes since the filing of the 1997 Form 10-K.

   NOTE G - PAYMENT OF DIVIDEND

   On March 23, 1998, the Board of Directors voted to declare a
   cash dividend of two and one-half cents ($0.025) per share. 
   The dividend will apply to stockholders of record as of the
   close of business on May 15, 1998, with payment to be made on
   June 19, 1998.

   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

   Results of Operations

   This Management's discussion and Analysis of Financial
   Condition and Results of Operations includes forward-looking
   statements that are subject to many uncertainties and may turn
   out not to be accurate.  These forward looking statements are
   subject to factors beyond the control of Registrant (such as
   weather and market forces) and with respect to Registrant's
   future development of its land, the availability of financing
   and the ability to obtain various governmental entitlements. 
   No assurance can be given that any such projections will turn
   out to be accurate.

   Total revenues, including interest income for the first
   quarter of 1998 were $8,321,000 compared to $3,038,000 for the
   first quarter of 1997.  The growth in revenues during the
   first quarter of 1998 is primarily attributable to increases
   in livestock division revenues.  This increase in revenues was
   partially offset by reduced resource management division
   revenues and reduced farming revenues.  When compared to the
   same period of 1997, livestock revenues grew due to increases
   in livestock sales of $2,679,000 and to an increase in feedlot
   revenues of $2,947,000.  Livestock sales increased due to
   4,267 additional head of cattle being sold during the first
   quarter of 1998 than in the first quarter of 1997.  The
   increase in cattle sold is the result of Registrant increasing
   its cattle herd throughout 1997.  Registrant's cattle herd at
   the end of the first quarter of 1998 was approximately 32,000
   head compared to 17,420 head at March 31, 1997.  Feedlot
   revenues increased when compared to the first quarter of 1997
   due to owning the feedlot for a11 of the first quarter in
   1998.  The feedlot was purchased March 10, 1997.  Resource
   management revenues declined $128,000 in 1998 due to reduced
   oil royalties and film location fees.  Farming revenues
   declined $187,000 during the first quarter of 1998 due to the
   receipt in 1997 of revenues related to 1996 grape and walnut
   crops.

   Operating activities during the first quarter of 1998 resulted
   in a net loss of $781,000, or $0.06 per share diluted,
   compared to a net loss of $286,000, or $0.02 per share
   diluted, for the same period of 1997.  The decrease in
   earnings when compared to 1997 is primarily attributable to
   increased costs within the livestock division and lower market
   prices on cattle sold.  Cost of sales on cattle increased
   $3,021,000 when compared to 1997 due to the sale of additional 
   cattle as described above.  During the first quarter of 1998,
   Registrant recognized a net loss of $155,000 on the sale of
   cattle due the dramatic drop in market prices due to the Asian
   economic crisis and to the large number of cattle in feedlots
   during the first quarter of 1998.  Feedlot expenses increased
   $2,790,000 when compared to 1997 due to the timing of
   purchasing the feedlot during 1997.

   Cattle prices during April 1998 have begun to improve as the
   large supply of cattle held in feedlots during the first
   quarter of 1998 have been sold to packing houses.  However,
   prices are still below normal levels due to the continuing
   impact of the Asian economic crisis on the beef market. Of the
   United States' trading partners, Asia is the largest importer
   of U.S. beef, so any decline in purchasing power within that
   region can hold down prices within the beef market.  It is a
   little early in the crop year to make production estimates for
   grapes and nuts, but winter storms and rain during the
   pollination period for almonds could negatively impact 1998
   production.

   Registrant continues to be involved in various environmental
   proceedings related to leased acreage.  For a further
   discussion, refer to Note F - Contingencies.

   Prices received by Registrant for many of its products are
   dependent upon prevailing market conditions and commodity
   prices.  Therefore, Registrant is unable to accurately predict
   revenue, just as it cannot pass on any cost increases caused
   by general inflation, except to the extent reflected in market
   conditions and commodity prices.  The operations of the
   Registrant are seasonal and results of operations cannot be
   predicted based on quarterly results.

   Liquidity and Capital Resources

   Registrant's cash, cash equivalents and short-term investments
   totaled approximately $16,643,000 at March 31, 1998, compared
   to $19,790,000 on March 31, 1997, a decrease of 16%.  Working
   capital as of March 31, 1998 was $22,578,000 compared to
   $24,518,000 on December 31,1997. The decrease in working
   capital during the first quarter of 1998 is due primarily to
   capital expenditures.The use of short-term credit has grown
   when compared to 1997 due to increases in accounts receivable
   and inventories due to the growth of Registrant's core
   business lines.  

   Registrant has a revolving line of credit of $8,000,000 that
   as of March 31, 1998 had a balance outstanding of $7,630,000
   at an interest rate of 8.25%.  Registrant also has a short-
   term line of credit outstanding of $6,227,000 from an
   investment banking firm at an interest rate of 6.00%. 
   Registrant also maintains a short-term line of credit for its
   feedlot operations for $4,000,000.  The outstanding balance at
   March 31, 1998 was $916,000 with the interest rate
   approximating the bank's prime lending rate of 8.25%.  The
   lines of credit are expected to be paid down throughout the
   year from the proceeds of cattle and crop sales.  The
   revolving lines of credit are used as a short-term cash
   management tool.

   The accurate forecasting of cash flows by Registrant is made
   difficult due to the fact that commodity markets set the
   prices for the majority of Registrant's products and the fact
   that the cost of water changes significantly from year-to-year
   as a result of changes in its availability.  

   Registrant is currently evaluating the possibility of new
   farming developments, continued expansion of the cattle herd,
   and additional commercial development along the Interstate 5
   corridor.  These potential new projects would be funded from
   current cash resources, from additional borrowings, and
   possibly funds provided by joint venture partners involved in
   particular projects.

   Registrant has traditionally funded its growth and capital
   additions from internally generated funds.  Management
   believes that the combination of net earnings, short-term
   investments and borrowing capacity will be sufficient for its
   near term operations.

   Item 8.  Financial Statements and Supplementary Data.

   The response to this Item is submitted in a separate section
   of this report.

   Item 9.  Changes in and Disagreements with Accountants on
   Accounting and Financial Disclosure.

   Not applicable.

   Impact of Accounting Change

   None

   PART II - OTHER INFORMATION

   Item 1.      Legal Proceedings

   Not Applicable

   Item 2.      Changes in Securities

   Not Applicable

   Item 3.      Defaults upon Senior Securities

   Not Applicable

   Item 4.      Submission of Matters to a Vote of Security
                Holders

   Not Applicable

   Item 5.            Other Information

   None

   Item 6.            Exhibits and Reports on Form 8-K

   (a)  Exhibits -
        
        3.1    Restated Certificate of Incorporation         *
        3.2    Bylaws                                       **
        27.1   Financial Data Schedule (Edgar), 
                 March 31, 1998
        27.2   Restated Financial Data Schedule (Edgar), 
                 September 30, 1997
        27.3   Restated Financial Data Schedule (Edgar), 
                 June 30, 1997
        27.4   Restated Financial Data Schedule (Edgar), 
                 March 31, 1997
        27.5   Restated Financial Data Schedule (Edgar), 
                 December 31 1996
        27.6   Restated Financial Data Schedule (Edgar), 
                 September 30, 1996
        27.7   Restated Financial Data Schedule (Edgar), 
                 June 30, 1996
        27.8   Restated Financial Data Schedule (Edgar), 
                 March 31, 1996
        27.9   Restated Financial Data Schedule (Edgar), 
                 December 31, 1995

   (b)  Reports  - None


    *   This document, filed with the Securities Exchange
        Commission in Washington D.C. (file number 1-7183) under
        Item 14 to Registrant's Annual Report on Form 10-K for
        year ended December 31, 1987, is incorporated herein by
        reference.

   **   This document, filed with the Securities Exchange
        Commission in Washington D.C. (file number 1-7183) under
        Item 14 to Registrant's Annual Report on Form 10-K for
        year ended December 31, 1994, is incorporated herein by
        reference.

                             SIGNATURES

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



                                   TEJON RANCH CO.         
                                   (Registrant) 


                                   BY /S/ ALLEN E. LYDA
   Date                              Allen E. Lyda
                                     Vice President, Finance
                                     & Treasurer

                            EXHIBIT INDEX


   Exhibit No.  Exhibit Description

   3.1          Restated Certificate of Incorporation           *

   3.2          By-Laws                                        **

   27.1         Financial Data Schedule (Edgar),              20
                    March 31, 1998 

   27.2         Restated Financial Data Schedule (Edgar),     21
                    September 30, 1997

   27.3         Restated Financial Data Schedule (Edgar),     22
                    June 30, 1997
        
   27.4         Restated Financial Data Schedule (Edgar),     23
                    March 31, 1997
        
   27.5         Restated Financial Data Schedule (Edgar),     24
                    December 31 1996
        
   27.6         Restated Financial Data Schedule (Edgar),     25
                    September 30, 1996

   27.7         Restated Financial Data Schedule (Edgar),     26
                    June 30, 1996

   27.8         Restated Financial Data Schedule (Edgar),     27
                    March 31, 1996

   27.9         Restated Financial Data Schedule (Edgar),     28
                    December 31, 1995


    *   This document, filed with the Securities Exchange
        Commission in Washington D.C. (file number 1-7183) under
        Item 14 to Registrant's Annual Report on Form 10-K for
        year ended December 31, 1987, is incorporated herein by
        reference.

   **   This document, filed with the Securities Exchange
        Commission in Washington D.C. (file number 1-7183) under
        Item 14 to Registrant's Annual Report on Form 10-K for
        year ended December 31, 1994, is incorporated herein by
        reference.
                  

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the balance
sheet, income statement, and footnotes and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               MAR-31-1998
<CASH>                                             581
<SECURITIES>                                    16,062
<RECEIVABLES>                                    8,216
<ALLOWANCES>                                         0
<INVENTORY>                                     13,887
<CURRENT-ASSETS>                                39,913
<PP&E>                                          39,130
<DEPRECIATION>                                (16,546)
<TOTAL-ASSETS>                                  64,235
<CURRENT-LIABILITIES>                           17,335
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         6,343
<OTHER-SE>                                      33,315
<TOTAL-LIABILITY-AND-EQUITY>                    64,235
<SALES>                                          8,321
<TOTAL-REVENUES>                                 8,321
<CGS>                                            8,837
<TOTAL-COSTS>                                    8,837
<OTHER-EXPENSES>                                   543
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 202
<INCOME-PRETAX>                                (1,261)
<INCOME-TAX>                                     (480)
<INCOME-CONTINUING>                              (781)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     (781)
<EPS-PRIMARY>                                      .06
<EPS-DILUTED>                                      .06
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the balance
sheet, income statement, and footnotes and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                              62
<SECURITIES>                                    17,138
<RECEIVABLES>                                   13,112
<ALLOWANCES>                                         0
<INVENTORY>                                      6,449
<CURRENT-ASSETS>                                38,257
<PP&E>                                          36,451
<DEPRECIATION>                                (15,489)
<TOTAL-ASSETS>                                  60,359
<CURRENT-LIABILITIES>                           14,687
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         6,341
<OTHER-SE>                                      32,301
<TOTAL-LIABILITY-AND-EQUITY>                    60,359
<SALES>                                         25,466
<TOTAL-REVENUES>                                25,466
<CGS>                                           21,440
<TOTAL-COSTS>                                   21,440
<OTHER-EXPENSES>                                 1,693
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 510
<INCOME-PRETAX>                                  1,823
<INCOME-TAX>                                       683
<INCOME-CONTINUING>                              1,140
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,140
<EPS-PRIMARY>                                      .09
<EPS-DILUTED>                                      .09
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the balance
sheet, income statement, and footnotes and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                              89
<SECURITIES>                                    17,654
<RECEIVABLES>                                    4,430
<ALLOWANCES>                                         0
<INVENTORY>                                      9,384
<CURRENT-ASSETS>                                32,885
<PP&E>                                          35,969
<DEPRECIATION>                                (15,127)
<TOTAL-ASSETS>                                  54,883
<CURRENT-LIABILITIES>                           10,660
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         6,341
<OTHER-SE>                                      30,869
<TOTAL-LIABILITY-AND-EQUITY>                    54,883
<SALES>                                          9,304
<TOTAL-REVENUES>                                 9,304
<CGS>                                            8,476
<TOTAL-COSTS>                                    8,476
<OTHER-EXPENSES>                                 1,045
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 263
<INCOME-PRETAX>                                  (480)
<INCOME-TAX>                                     (188)
<INCOME-CONTINUING>                              (292)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     (292)
<EPS-PRIMARY>                                    (.02)
<EPS-DILUTED>                                    (.02)
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the balance
sheet, income statement and footnotes and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               MAR-31-1997
<CASH>                                             758
<SECURITIES>                                    19,032
<RECEIVABLES>                                    2,771
<ALLOWANCES>                                         0
<INVENTORY>                                      6,337
<CURRENT-ASSETS>                                30,116
<PP&E>                                          35,506
<DEPRECIATION>                                (14,814)
<TOTAL-ASSETS>                                  52,056
<CURRENT-LIABILITIES>                           10,270
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         6,341
<OTHER-SE>                                      31,038
<TOTAL-LIABILITY-AND-EQUITY>                    52,056
<SALES>                                          3,038
<TOTAL-REVENUES>                                 3,038
<CGS>                                            2,810
<TOTAL-COSTS>                                    2,810
<OTHER-EXPENSES>                                   614
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                  71
<INCOME-PRETAX>                                  (457)
<INCOME-TAX>                                     (171)
<INCOME-CONTINUING>                              (286)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     (286)
<EPS-PRIMARY>                                    (.02)
<EPS-DILUTED>                                    (.02)
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financialinformation extracted from the balance
sheet, income statement, and footnotes and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                             693
<SECURITIES>                                    20,127
<RECEIVABLES>                                    4,303
<ALLOWANCES>                                         0
<INVENTORY>                                      3,430
<CURRENT-ASSETS>                                29,872
<PP&E>                                          30,838
<DEPRECIATION>                                (14,568)
<TOTAL-ASSETS>                                  47,369
<CURRENT-LIABILITIES>                            5,186
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         6,341
<OTHER-SE>                                      31,391
<TOTAL-LIABILITY-AND-EQUITY>                    47,369
<SALES>                                         18,960
<TOTAL-REVENUES>                                18,960
<CGS>                                           13,591
<TOTAL-COSTS>                                   13,591
<OTHER-EXPENSES>                                 2,266
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 295
<INCOME-PRETAX>                                  2,808
<INCOME-TAX>                                     1,123
<INCOME-CONTINUING>                              1,685
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,685
<EPS-PRIMARY>                                      .13
<EPS-DILUTED>                                      .13
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the balance
sheet, income statement, and footnotes and is qualified inits entirety by
reference to such financial statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                             123
<SECURITIES>                                    20,140
<RECEIVABLES>                                    4,615
<ALLOWANCES>                                         0
<INVENTORY>                                      4,187
<CURRENT-ASSETS>                                30,218
<PP&E>                                          29,919
<DEPRECIATION>                                (14,256)
<TOTAL-ASSETS>                                  47,385
<CURRENT-LIABILITIES>                            5,701
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         6,341
<OTHER-SE>                                      30,883
<TOTAL-LIABILITY-AND-EQUITY>                    47,385
<SALES>                                         11,703
<TOTAL-REVENUES>                                11,703
<CGS>                                            9,075
<TOTAL-COSTS>                                    9,075
<OTHER-EXPENSES>                                 1,427
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 182
<INCOME-PRETAX>                                  1,019
<INCOME-TAX>                                       407
<INCOME-CONTINUING>                                612
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       612
<EPS-PRIMARY>                                      .05
<EPS-DILUTED>                                      .05
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the balance
sheet, income statement, and footnotes and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                             102
<SECURITIES>                                    20,139
<RECEIVABLES>                                    1,155
<ALLOWANCES>                                         0
<INVENTORY>                                      4,030
<CURRENT-ASSETS>                                26,256
<PP&E>                                          29,581
<DEPRECIATION>                                (14,065)
<TOTAL-ASSETS>                                  43,243
<CURRENT-LIABILITIES>                            2,561
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         6,341
<OTHER-SE>                                      29,922
<TOTAL-LIABILITY-AND-EQUITY>                    43,243
<SALES>                                          5,863
<TOTAL-REVENUES>                                 5,863
<CGS>                                            5,386
<TOTAL-COSTS>                                    5,386
<OTHER-EXPENSES>                                   884
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 104
<INCOME-PRETAX>                                  (511)
<INCOME-TAX>                                     (204)
<INCOME-CONTINUING>                              (307)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     (307)
<EPS-PRIMARY>                                    (.02)
<EPS-DILUTED>                                    (.02)
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the balance
sheet, income statement, and footnotes and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               MAR-31-1996
<CASH>                                              78
<SECURITIES>                                    20,315
<RECEIVABLES>                                    1,036
<ALLOWANCES>                                         0
<INVENTORY>                                      4,519
<CURRENT-ASSETS>                                27,362
<PP&E>                                          29,087
<DEPRECIATION>                                (13,814)
<TOTAL-ASSETS>                                  44,169
<CURRENT-LIABILITIES>                            3,126
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         6,341
<OTHER-SE>                                      30,628
<TOTAL-LIABILITY-AND-EQUITY>                    44,169
<SALES>                                          1,535
<TOTAL-REVENUES>                                 1,535
<CGS>                                            1,677
<TOTAL-COSTS>                                    1,677
<OTHER-EXPENSES>                                   414
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                  50
<INCOME-PRETAX>                                  (606)
<INCOME-TAX>                                     (242)
<INCOME-CONTINUING>                              (364)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     (364)
<EPS-PRIMARY>                                    (.03)
<EPS-DILUTED>                                    (.03)
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the balance
sheet, income statement, and footnotes and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                              44
<SECURITIES>                                    20,257
<RECEIVABLES>                                    4,487
<ALLOWANCES>                                         0
<INVENTORY>                                      2,827
<CURRENT-ASSETS>                                28,678
<PP&E>                                          28,675
<DEPRECIATION>                                (13,602)
<TOTAL-ASSETS>                                  45,203
<CURRENT-LIABILITIES>                            3,894
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         6,341
<OTHER-SE>                                      30,628
<TOTAL-LIABILITY-AND-EQUITY>                    45,203
<SALES>                                         19,554
<TOTAL-REVENUES>                                19,554
<CGS>                                           16,349
<TOTAL-COSTS>                                   16,349
<OTHER-EXPENSES>                                 2,046
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 436
<INCOME-PRETAX>                                    723
<INCOME-TAX>                                       289
<INCOME-CONTINUING>                                434
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       434
<EPS-PRIMARY>                                      .03
<EPS-DILUTED>                                      .03
        

</TABLE>


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