SECURITIES AND EXCHANGE COMMISSION 	Washington, D.C. 20549 	FORM 10-Q 	QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) 	OF THE SECURITIES EXCHANGE ACT OF 1934 For Quarter Ended ___October 31, 1995 Commission File Number 1-4183 			 CHOCK FULL O' NUTS CORPORATION 	(Exact Name of Registrant As Specified In Its Charter) New York 13-0697025 (State or Other Jurisdiction of (I.R.S. Employer Incorporation or Organization) Identification No.) 370 Lexington Avenue, New York, N.Y. 10017 (Address of Principal Executive Offices) (Zip Code) Registrant's Telephone Number, including Area Code (212) 532-0300 			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 No. of Shares of Common Stock ($.25 par value) outstanding as of December 12, 1995 - 10,735,546 	 	CHOCK FULL O' NUTS CORPORATION AND SUBSIDIARIES 	INDEX 								 Page No. PART I. FINANCIAL INFORMATION Item 1. Financial Statements 	Unaudited Condensed Consolidated Balance Sheets - 	October 31, 1995 and July 31, 1995 1 & 2 of 10 	Unaudited Condensed Consolidated Statements of Operations- 	 Three Months Ended October 31, 1995 and 1994 3 of 10 	Unaudited Condensed Consolidated Statements of Cash Flows - 	Three Months Ended October 31, 1995 and 1994 4 of 10 	Unaudited Condensed Consolidated Statement of 	Stockholders' Equity - 	 October 31, 1995 5 & 6 of 10 	 	Notes to Unaudited Condensed Consolidated Financial 	Statements - October 31, 1995 7 of 10 Item 2. Management's Discussion and Analysis of 	Financial Condition and Results of Operations 8 of 10 PART II. OTHER INFORMATION Item 1. Legal Proceedings 9 of 10 Item 6. Exhibits and Reports on Form 8-K 10 of 10 Signatures 10 of 10 	PART I. FINANCIAL INFORMATION 	CHOCK FULL O' NUTS CORPORATION AND SUBSIDIARIES 	CONDENSED CONSOLIDATED BALANCE SHEETS 		 						 October 31, July 31, 						 1995 1995 						 (Unaudited) (Note) ASSETS Current assets: 	 Cash and cash equivalents 4,743,017 $ 8,386,620 Receivables, principally trade, less allowances for doubtful accounts and discounts of $1,181,000 and $1,251,000 35,622,898 37,703,214 Inventories 57,443,502 60,576,420 Investments in marketable securities, at cost (market value of $8,878,000 and $6,975,000) 8,932,240 6,972,928 Prepaid expenses and other 1,847,272 2,916,690 	 	Total current assets 108,588,929 116,555,872 Property, plant and equipment - at cost $ 92,120,243 $ 91,038,726 Less allowances for depreciation and amortization (40,746,017) 51,374,226 (39,273,602) 51,765,124 Real estate held for sale or development, at cost 7,733,148 7,747,107 Other assets and deferred charges 25,914,000 25,099,333 Excess of cost over net assets acquired 5,818,855 5,869,138 				 $199,429,158 $207,036,574 Note: The balance sheet at July 31, 1995 has been derived from the audited 	financial statements at that date. See notes to unaudited condensed consolidated financial statements. 	1 of 10 			 	 CHOCK FULL O' NUTS CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS 						 October 31, July 31, 						 1995 1995 						(Unaudited) (Note) LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Accounts payable $ 8,152,299 $ 12,937,578 Accrued expenses 7,916,832 12,438,512 Income taxes 811,487 1,530,543 Total current liabilities 16,880,618 26,906,633 Long-term debt 108,486,993 106,568,896 Other non-current liabilities 1,490,723 1,468,358 Deferred income taxes 7,156,000 7,156,000 Stockholders' equity: Common stock, par value $.25 per share; Authorized 50,000,000 shares: Issued 11,211,068 shares 2,802,767 2,802,767 Additional paid-in-capital 51,357,008 51,357,008 Retained earnings 19,797,347 18,970,435 Cost of 475,522 shares in treasury (6,573,719) (6,573,719) Deferred compensation under stock bonus plan and employees' stock ownership plan (1,968,579) (1,619,804) 	 Total stockholders' equity 65,414,824 64,936,687 						$199,429,158 $207,036,574 Note: The balance sheet at July 31, 1995 has been derived from the audited 	financial statements at that date. See notes to unaudited condensed consolidated financial statements. 		2 of 10 	CHOCK FULL O' NUTS CORPORATION AND SUBSIDIARIES 	UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS 						 Three Months Ended October 31, 						 1995 1994 Revenues: Net sales $ 78,236,709 $73,571,587 Rentals from real estate 546,842 440,238 	 						 78,783,551 74,011,825 Cost and expenses: Cost of sales 57,227,377 50,858,396 Selling, general and administrative expenses 17,796,119 19,224,444 Expenses of real estate 368,556 277,853 						 75,392,052 70,360,693 								 Operating profit 3,391,499 3,651,132 Interest income 138,456 256,236 Interest expense (2,266,021) (2,312,923) Other income - net 78,978 2,776 Income before income taxes 1,342,912 1,597,221 									 Income taxes 516,000 655,000 									 Net income $ 826,912 $ 942,221 			 							 Net income per share $ .08 $ .09 See notes to unaudited condensed consolidated financial statements. 				 3 of 10 						 	CHOCK FULL O' NUTS CORPORATION AND SUBSIDIARIES 	UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 					 Three Months Ended October 31, 						 1995 1994 Operating Activities: Net income $ 826,912 $ 942,221 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization of property, plant and equipment 1,472,415 1,430,450 Amortization of deferred compensation and deferred charges 1,187,403 1,109,755 Other, net (1,092,824) (216,681) Changes in operating assets and liabilities: Decrease/(increase)in accounts receivable 2,150,316 (4,124,040) Decrease/(increase)in inventory 3,132,918 (7,821,142) Decrease in prepaid expenses 1,069,418 270,288 (Decrease) in accounts payable, accrued expenses and income taxes (10,026,015) (3,249,370) NET CASH (USED IN) OPERATING ACTIVITIES (1,279,457) (11,658,519) Investing Activities: Proceeds from sale and collection of principal of marketable securities 9,980,349 7,830,089 Purchases of marketable securities (11,939,661) (2,715,571) Purchases of property, plant and equipment (1,822,931) (1,480,693) Proceeds from sale of property, plant and equipment 691,000 NET CASH (USED IN)/ PROVIDED BY INVESTING ACTIVITIES (3,782,243) 4,324,825 Financing Activities: Proceeds from long-term debt, net 1,918,097 4,874,433 Loan to employees' stock ownership plan (500,000) NET CASH PROVIDED BY FINANCING ACTIVITIES 1,418,097 4,874,433 (Decrease)in Cash and Cash Equivalents (3,643,603) (2,459,261) Cash and cash equivalents at beginning of period 8,386,620 5,939,456 Cash and Cash Equivalents at End of Period $4,743,017 $ 3,480,195 See notes to unaudited condensed consolidated financial statements. 		 				 4 of 10 							 	 	CHOCK FULL O' NUTS CORPORATION AND SUBSIDIARIES 	UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY 						 Common Stock 					 Issued In Treasury 					Shares Amount Shares Amount 						 In Thousands Balance at July 31, 1995 11,211 $2,803 476 $6,574 Net income Deferred compensation under stock bonus plan and employees' stock ownership plan: Amortization Loan to employees' stock ownership plan 				 Balance at October 31, 1995 11,211 $2,803 476 $6,574 See notes to unaudited condensed consolidated financial statements. 				 5 of 10 	CHOCK FULL O' NUTS CORPORATION AND SUBSIDIARIES 	UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY 						 Deferred 				 Compensation 				 Under Stock 				 Bonus Plan and Additional 				 Employees' Stock Paid-In Retained 				 Ownership Plan Capital Earnings 						 In Thousands Balance at July 31, 1995 $1,620 $51,357 $18,970 Net income 827 Deferred compensation under stock bonus plan and employees' stock ownership plan: Amortization (151) Loan to employees' stock ownership plan 500 Balance at October 31, 1995 $1,969 $51,357 $19,797 See notes to unaudited condensed consoliated financial statements. 				 6 of 10 	CHOCK FULL O' NUTS CORPORATION AND SUBSIDIARIES 	NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 	October 31, 1995 (A) The accompanying unaudited condensed consolidated financial statements 	have been prepared in accordance with generally accepted accounting 	principles for interim financial information and with the instructions 	to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do 	not include all of the information and footnotes required by generally 	accepted accounting principles for complete financial statements. In 	the opinion of management, all adjustments (consisting of normal re- 	curring accruals) considered necessary for a fair presentation have 	been included. Operating results for the three months ended October 	31, 1995 and 1994 are not necessarily indicative of the results that 	may be expected for a full fiscal year. For further information, 	refer to the consolidated financial statements and footnotes thereto 	included in the Company's annual report on Form 10-K for the year 	ended July 31, 1995. (B) Primary per share data are based on the weighted average number of 	common shares outstanding of 10,736,000 for the three months ended 	October 31, 1995 and 1994. The three month period ended October 31, 	1994 has been retroactively adjusted for a 3% stock dividend distri- 	buted in July 1995. Assumed conversion of debentures would have had 	an anti-dilutive effect on the net income per share for the three 	months ended October 31, 1995 and 1994. (C) Inventories are stated at the lower of cost (first-in, first-out) or 	market. The components of inventory consist of the following: 				October 31, July 31, 				 1995 1995 	Finished goods $32,456,815 $37,194,809 	Raw materials 21,571,017 19,928,214 	Supplies 3,415,670 3,453,397 				$57,443,502 $60,576,420 (D) Under the Company's amended and restated revolving credit and term 	loan agreements (collectively the "Loan Agreements") with National 	Westminster Bank USA and Chemical Bank (the "Banks"), the Company 	may, from time to time, borrow funds from the Banks, provided that 	the total principal amount of all such loans outstanding at any time 	may not exceed $40,000,000. Interest (8.75% at October 31, 1995) on 	all such loans is equal to prime rate, subject to adjustment based on 	the level of loans outstanding. Outstanding borrowings under the Loan 	Agreements may not exceed certain percentages of and are collateral- 	ized by, among other things, the trade accounts receivable and 	inventories, and substantially all of the machinery and equipment and 	real estate of the Company and its subsidiaries. All loans made 	under the term loan agreement ($10,000,000 at October 31, 1995) are 	to be repaid in December 1997. Pursuant to the terms of the Loan 	Agreements, the Company and its subsidiaries, among other things, 	must maintain a minimum net worth and meet ratio tests for liabil- 	ities to net worth and coverage of fixed charges and interest, all as 	defined. The Loan Agreements also provide, among other things, for 	restrictions on dividends (except for stock dividends) and require 	repayment of outstanding loans with excess cash flow, as defined. (E) Prepaid expenses and other on the unaudited condensed consolidated 	balance sheets includes deferred income taxes of $591,000. 				 7 of 10 	CHOCK FULL O' NUTS CORPORATION AND SUBSIDIARIES 	MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION 	AND RESULTS OF OPERATIONS Operations 	 	The following is Management's discussion and analysis of certain 	significant factors that have affected the Company's operations 	during the periods included in the accompanying unaudited condensed 	consolidated statements of operations. 	Net sales increased $4,665,000 or 6% for the three months ended 	October 31, 1995, compared to the comparable period of the prior 	year. The increase in net sales was due to an increase in coffee 	pounds sold, partially offset by a decrease in the average selling 	price of coffee. 	Operating profits from food products were $3,213,000 a decrease of 	8% for the three months ended October 31, 1995, compared to 	$3,489,000 for the comparable period of the prior year. The decrease 	resulted primarily from decreased gross profit margins partially 	offset by decreased selling, general and administrative expenses. 	Decreased gross margins were due to a decrease in the average selling 	price of coffee greater than the decrease in the average cost of 	green coffee, partially offset by increased coffee pounds sold. 	During the three months ended October 31, 1995 prices for green 	coffee ranged from a high of $1.54 per pound to a low of $1.14 per 	pound. Selling, general and administrative expenses decreased 	primarily due to reduced advertising, coupon and payroll costs. 	Net income was $827,000 or $.08 per share for the three months ended 	October 31, 1995 compared to $942,000 or $.09 per share for the 	comparable period of the prior year. The difference was primarily 	due to decreased operating profits and reduced interest income (due 	to reduced amounts of marketable securities), partially offset by 	decreased income taxes. Liquidity and Capital Resources 	As of October 31, 1995, working capital was approximately $92,000,000 	and the ratio of current assets to current liabilities was approxi- 	mately 6.4 to 1. 	As of October 31, 1995, the Company had unused borrowing capacity of 	approximately $26 million under its credit facilities of $40 million 	with National Westminster Bank USA and Chemical Bank. 	 				 8 of 10 	The Company plans on expanding its cafe and Quikava, company operated 	and franchised operations, which in total are operating in 12 locations 	and are currently not profitable. The sales of these operations, which 	are in the development stage, are not material to the Company's 	consolidated sales. 	The Company believes that its cash flow from operations and its 	amended and restated revolving credit and term loan agreements with 	its Banks provide sufficient liquidity to meet its working capital, 	expansion and capital requirements. 	 							 Part II. Other Information Item 1. Legal Proceedings - None Item 6. Exhibits and Reports on Form 8-K 	 a) Exhibits - Financial Data Schedule - Exhibit 27 - see below 	 b) Reports on Form 8-K - none 				 9 of 10 							 						 SIGNATURES 	Pursuant to the requirements of the Securities Exchange Act of 1934, 	the Registrant duly caused this Report of Form 10-Q to be signed on 	its behalf by the undersigned, thereunto duly authorized. 				 CHOCK FULL O' NUTS CORPORATION 						 (Registrant) December 15, 1995 				 Marvin I. Haas 				 President and Chief Executive Officer December 15, 1995 				 Howard M. Leitner 				 Senior Vice President and 				 Chief Financial and Accounting Officer 				 10 of 10