UNITED STATES
                    SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
                                  FORM 10-K

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

    For the fiscal year ended December 25, 2004

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

    For the transition period from ______________ to ______________


                        Commission File Number 0-981
                                               -----

                           PUBLIX SUPER MARKETS, INC.
              ----------------------------------------------------
             (Exact name of Registrant as specified in its charter)

         Florida                                         59-0324412
- -----------------------                      ----------------------------------
(State of Incorporation)                    (I.R.S. Employer Identification No.)

3300 Publix Corporate Parkway
Lakeland, Florida                                         33811
- ---------------------------------------                 --------
(Address of principal executive offices)               (Zip code)

Registrant's telephone number, including area code: (863) 688-1188
                                                    --------------

    SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT: None

       SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                     Common Stock $1.00 Par Value

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 and (2) has been subject to such filing requirements for
the past 90 days.   Yes    X       No
                        -------       -------

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. ( X )

Indicate by check mark whether the Registrant is an accelerated filer.

Yes    X       No
    -------       -------

The  aggregate  market value of the voting stock held by  non-affiliates  of the
Registrant as of February 2, 2005 was approximately $5,289,122,000.

The number of shares of Registrant's  common stock outstanding as of February 2,
2005 was 172,233,759.

                       DOCUMENTS INCORPORATED BY REFERENCE

Pages 2 through 12 of the Proxy Statement  solicited for the 2005 Annual Meeting
of  Stockholders  to be held on April 12, 2005 are  incorporated by reference in
Items 10, 11, 12, 13 and 14 of Part III hereof.





                              TABLE OF CONTENTS


                                                                        Page
                                                                        ----
                                     PART I

Item 1.  Business                                                         1
Item 2.  Properties                                                       2
Item 3.  Legal Proceedings                                                3
Item 4.  Submission of Matters to a Vote of Security Holders              3
         Executive Officers of the Company                                4

                                     PART II

Item 5.  Market for Registrant's Common Equity, Related Stockholder
           Matters and Issuer Purchases of Equity Securities              8
Item 6.  Five Year Summary of Selected Financial Data                    10
Item 7.  Management's Discussion and Analysis of Financial
           Condition and Results of Operations                           11
Item 7A. Quantitative and Qualitative Disclosures About Market Risk      19
         Management's Report on Internal Control over
           Financial Reporting                                           20
Item 8.  Financial Statements and Supplementary Data                     21
Item 9.  Changes in and Disagreements with Accountants on Accounting
           and Financial Disclosure                                      46
Item 9A. Controls and Procedures                                         46
Item 9B. Other Information                                               46

                                    PART III

Item 10. Directors and Executive Officers of the Registrant              47
Item 11. Executive Compensation                                          47
Item 12. Security Ownership of Certain Beneficial Owners
           and Management                                                47
Item 13. Certain Relationships and Related Transactions                  47
Item 14. Principal Accounting Fees and Services                          47

                                     PART IV

Item 15. Exhibits, Financial Statement Schedules                         48





                                     PART I

Item 1.  Business
- -----------------

     Publix Super Markets,  Inc. and its wholly owned subsidiaries,  hereinafter
collectively  referred  to as the  "Company,"  are in the  primary  business  of
operating retail food supermarkets in Florida, Georgia, South Carolina,  Alabama
and  Tennessee.  The  Company  has no other  significant  lines of  business  or
industry segments.

Merchandising and manufacturing
- -------------------------------
     The Company's  supermarkets sell groceries,  dairy, produce,  deli, bakery,
meat,  seafood,  housewares and health and beauty care items.  Many supermarkets
also have  pharmacy  and  floral  departments.  In  addition,  the  Company  has
agreements with commercial banks to operate in many of its supermarkets.

     The  Company's  lines  of  merchandise  include  a  variety  of  nationally
advertised and private label brands,  as well as unbranded  merchandise  such as
produce,  meat  and  seafood.  These  products  are  delivered  through  Company
distribution centers or directly from manufacturers and wholesalers. The Company
receives the food and non-food products it distributes from many sources.  These
products are generally available in sufficient  quantities to enable the Company
to adequately  satisfy its customers.  The Company  believes that its sources of
supply of these  products and raw materials used in  manufacturing  are adequate
for its  needs and that it is not  dependent  upon a single  or  relatively  few
suppliers.  Private label items are produced in the Company's dairy,  bakery and
deli  manufacturing  facilities or are  manufactured  for the Company by outside
suppliers.

     The Company has experienced no significant changes in the kinds of products
sold or in its methods of distribution since the beginning of the fiscal year.

Store operations
- ----------------
     The Company operated 850 supermarkets at the end of 2004, compared with 801
at the  beginning of the year.  In 2004,  57  supermarkets  were  opened,  eight
supermarkets were closed and 71 supermarkets were expanded or remodeled. The net
increase in square  footage was 2.1 million  square feet or 5.7% since 2003.  At
the end of 2004,  the Company had 626  supermarkets  located in Florida,  159 in
Georgia, 37 in South Carolina, 21 in Alabama and seven in Tennessee. Also, as of
year end, the Company had 12 supermarkets under construction in Florida,  two in
Georgia and two in Tennessee.

Competition
- -----------
     The Company is engaged in a highly  competitive  industry.  Competition  is
based primarily on price, quality of goods and service,  convenience and product
mix.  The  Company's  primary  competition  throughout  its market areas is with
several  national and regional  supermarket  chains,  independent  supermarkets,
supercenters,  membership warehouse clubs, mass merchandisers, dollar stores and
drug stores. The Company anticipates  continued competitor format innovation and
location additions in 2005.

Working capital
- ---------------
     The  Company's  working  capital at the end of 2004  consisted  of $1,899.4
million in current assets and $1,677.8  million in current  liabilities.  Normal
operating fluctuations in these balances can result in changes to cash flow from
operating activities presented in the consolidated statements of cash flows that
are not  necessarily  indicative  of long-term  operating  trends.  There are no
unusual  industry  practices or requirements  relating to working capital items.



                                       1





Seasonality
- -----------
The influx of winter residents to Florida and increased purchases of food during
the traditional Thanksgiving, Christmas and Easter holidays typically results in
seasonal sales increases between November and April of each year.

Employees
- ---------
     The  Company  had  approximately  128,000  employees  at the  end of  2004,
compared with 125,000 at the end of 2003. Of this total, approximately 69,000 at
the end of 2004 and 2003 were not full-time employees. The Company considers its
employee relations to be good.

Government regulation
- ---------------------
     Compliance  by the  Company  with  Federal,  state and local  environmental
protection  laws during 2004 had no material  effect upon capital  expenditures,
earnings or the competitive position of the Company.

Company information
- -------------------
     The Company makes available through its website, free of charge, its annual
report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K
and any amendments to those reports as soon as reasonably practicable after such
material is  electronically  filed with the Securities and Exchange  Commission.
The Company's website address is http://www.publix.com/stock.
                                 ---------------------------

Item 2.  Properties
- -------------------

     At year end, the Company operated approximately 38.9 million square feet of
supermarket space. The Company's  supermarkets vary in size. Current supermarket
prototypes  range from  28,000 to 61,000  square  feet.  Supermarkets  are often
located in strip shopping centers where the Company is the anchor tenant.

     The majority of the Company's supermarkets are leased. Substantially all of
these leases will expire during the next 20 years. However, in the normal course
of  business,  it is  expected  that the leases  will be renewed or  replaced by
leases on other  properties.  At 61  locations,  both the  building and land are
owned and at 39 other locations, the building is owned while the land is leased.

     The Company  supplies  its  supermarkets  from eight  distribution  centers
located in Lakeland, Miami, Jacksonville, Sarasota, Orlando, Deerfield Beach and
Boynton Beach, Florida, and Lawrenceville, Georgia.

     The Company  operates six  manufacturing  facilities  including three dairy
plants  located in Lakeland and Deerfield  Beach,  Florida,  and  Lawrenceville,
Georgia, two bakery plants located in Lakeland, Florida and Atlanta, Georgia and
a deli plant located in Lakeland, Florida.

     The Company's corporate offices,  distribution facilities and manufacturing
plants are owned with no outstanding debt.

     All of the Company's  properties are well  maintained and in good operating
condition and are suitable and adequate for operating its business.


                                       2





Item 3.  Legal Proceedings
- --------------------------

     The Company is a party in various  legal claims and actions  considered  in
the normal  course of  business.  In the  opinion of  management,  the  ultimate
resolution of these legal proceedings will not have a material adverse effect on
the Company's financial condition, results of operations or cash flows.

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

     None


                                       3





                        EXECUTIVE OFFICERS OF THE COMPANY
                        ---------------------------------

                                                                      Served as
                                                Nature of Family      Officer of
                                                Relationship          Company
Name                     Age  Position          Between Officers      Since
- ----                     ---  --------          ----------------      -----

Charles H. Jenkins, Jr.  61   Chief Executive   Cousin of              1974
                              Officer           William E. Crenshaw

William E. Crenshaw      54   President         Cousin of              1990
                                                Charles H. Jenkins, Jr.

Hoyt R. Barnett          61   Vice Chairman                            1977

John A. Attaway, Jr.     46   Senior Vice President,                   2000
                              General Counsel and
                              Secretary

David E. Bornmann        47   Vice President                           1998

David E. Bridges         55   Vice President                           2000

R. Scott Charlton        46   Vice President                           1992

G. Gino DiGrazia         42   Vice President                           2002
                              and Controller

David S. Duncan          51   Vice President                           1999

William V. Fauerbach     58   Vice President                           1997

John R. Frazier          55   Vice President                           1997

Linda S. Hall            45   Vice President                           2002

M. Clayton Hollis, Jr.   48   Vice President                           1994

John T. Hrabusa          49   Senior Vice President                    2004

Mark R. Irby             49   Vice President                           1989

Randall T. Jones, Sr.    42   Vice President                           2003

Linda S. Kane            39   Vice President and                       2000
                              Assistant Secretary

James J. Lobinsky        65   Senior Vice President                    1992

Thomas M. McLaughlin     54   Vice President                           1994

Sharon A. Miller         61   Assistant Secretary                      1992


                                       4





                        EXECUTIVE OFFICERS OF THE COMPANY
                        ---------------------------------

                                                                      Served as
                                                Nature of Family      Officer of
                                                Relationship          Company
Name                     Age  Position          Between Officers      Since
- ----                     ---  --------          ----------------      -----

Robert H. Moore          62   Vice President                           1994

Dale S. Myers            52   Vice President                           2001

Alfred J. Ottolino       39   Vice President                           2004

David P. Phillips        45   Chief Financial                          1990
                              Officer and Treasurer

James H. Rhodes II       60   Vice President                           1995

Daniel M. Risener        64   Senior Vice President                    1985
                              and Chief Information
                              Officer

Richard J. Schuler II    49   Vice President                           2000

Edward T. Shivers        65   Vice President                           1985

Sandra J. Woods          45   Vice President                           2002
                              and Controller


The  terms of all  officers  expire  in May 2005 or upon the  election  of their
successors.


                                       5





Name                      Business Experience During Last Five Years
- ----                      ------------------------------------------

Charles H. Jenkins, Jr.   Chairman of the Executive  Committee of the Company to
                          June 2000,  Chairman of the  Executive  Committee  and
                          Chief Operating  Officer to May 2001,  Chief Executive
                          Officer thereafter.

William E. Crenshaw       President of the Company.

Hoyt R. Barnett           Vice  Chairman  of  the  Company  and  Trustee  of the
                          Employee Stock Ownership Plan.

John A. Attaway, Jr.      Corporate Counsel of the Company to May 2000,  General
                          Counsel and  Secretary  to January  2005,  Senior Vice
                          President, General Counsel and Secretary thereafter.

David E. Bornmann         Vice President of the Company.

David E. Bridges          Regional  Director  of Retail  Operations  -  Lakeland
                          Division of the Company to July 2000,  Vice  President
                          thereafter.

R. Scott Charlton         Vice President of the Company.

G. Gino DiGrazia          Director of Business  Analysis  and  Reporting  to May
                          2002, Vice President and Controller thereafter.

David S. Duncan           Vice President of the Company.

William V. Fauerbach      Vice President of the Company.

John R. Frazier           Vice President of the Company.

Linda S. Hall             Director of  Internal  Audit to  November  2002,  Vice
                          President thereafter.

M. Clayton Hollis, Jr.    Vice President of the Company.

John T. Hrabusa           Vice  President of Office  Depot,  Inc. to March 2004,
                          Vice President of the Company to January 2005,  Senior
                          Vice President thereafter.

Mark R. Irby              Vice President of the Company.

Randall T. Jones, Sr.     Regional  Director of Retail Operations - Jacksonville
                          Division  of  the  Company  to  November  2003,   Vice
                          President thereafter.

Linda S. Kane             Director of Benefits  Administration of the Company to
                          June 2000,  Director  of Benefits  Administration  and
                          Assistant  Secretary to May 2002,  Vice  President and
                          Assistant Secretary thereafter.

James J. Lobinsky         Senior Vice President of the Company.

Thomas M. McLaughlin      Vice President of the Company.

Sharon A. Miller          Director of Administration and Assistant  Secretary of
                          the  Company to May 2003,  Executive  Director  Publix
                          Super Markets Charities,  Inc. and Assistant Secretary
                          thereafter.


                                       6





Name                      Business Experience During Last Five Years
- ----                      ------------------------------------------

Robert H. Moore           Vice President of the Company.

Dale S. Myers             Regional  Director  of Retail  Operations  -  Lakeland
                          Division of the Company to July 2001,  Vice  President
                          thereafter.

Alfred J. Ottolino        Vice President of Wakefern Food  Corporation from June
                          1998  to  June  2003,  Vice  President  of  Winn-Dixie
                          Stores,  Inc.  from  July  2003 to  March  2004,  Vice
                          President of the Company thereafter.

David P. Phillips         Chief Financial Officer and Treasurer of the Company.

James H. Rhodes II        Vice President of the Company.

Daniel M. Risener         Senior Vice President and Chief Information Officer of
                          the Company.

Richard J. Schuler II     Miami  Distribution  Manager  of the  Company  to June
                          2000, Vice President thereafter.

Edward T. Shivers         Vice President of the Company.

Sandra J. Woods           Director of  Corporate  Accounting  to May 2002,  Vice
                          President and Controller thereafter.


                                       7





                                     PART II

Item 5.  Market for the Registrant's Common Equity,  Related Stockholder Matters
- --------------------------------------------------------------------------------
         and Issuer Purchases of Equity Securities
         -----------------------------------------

(a)  Market Information
- -----------------------

     The  Company's  common  stock is not traded on any public  stock  exchange.
     Therefore,  substantially  all  transactions of the Company's  common stock
     have  been  among the  Company,  its  employees,  former  employees,  their
     families and the benefit plans established for the Company's employees. The
     Company's  common stock is made  available  for sale only to the  Company's
     current  employees  and  members  of its  Board of  Directors  through  the
     Company's Employee Stock Purchase Plan (ESPP), Non-Employee Directors Stock
     Purchase Plan (Directors  Plan) and 401(k) Plan. In addition,  common stock
     is made  available  under the Employee  Stock  Ownership  Plan (ESOP).  The
     Company  currently  repurchases  common stock  subject to certain terms and
     conditions.  The ESPP,  Directors  Plan,  401(k) Plan and ESOP each contain
     provisions  prohibiting  any  transfer  for value  without  the owner first
     offering  the  common  stock to the  Company.  The  Company  serves  as the
     registrar and stock transfer agent for its common stock.

     Because there is no trading of the Company's common stock on a public stock
     exchange,  the market price of the Company's  common stock is determined by
     the Board of  Directors  based upon  quarterly  appraisals  prepared  by an
     independent appraiser. The market price for 2004 and 2003 was as follows:

                                                        2004          2003
                                                        ----          ----

            January - February                        $46.50         37.00
            March - April                              51.50         38.50
            May - July                                 52.25         37.50
            August - October                           58.50         42.25
            November - December                        58.50         46.50

(b)  Approximate Number of Equity Security Holders
- --------------------------------------------------

     As of February 2, 2005, the approximate  number of holders of the Company's
     common stock was 91,000.

(c)  Dividends
- --------------

     The Company paid an annual cash  dividend of $.45 per share of common stock
     in 2004 and $.40 per share in 2003.  Payment  of  dividends  is within  the
     discretion of the Company's  Board of Directors and depends on, among other
     factors,  earnings,  capital  requirements  and the operating and financial
     condition of the Company.  It is believed that  comparable  cash  dividends
     will be paid in the future.


                                       8





(d)  Purchases of Equity Securities by the Issuer
- -------------------------------------------------

                     Issuer Purchases of Equity Securities
                     -------------------------------------

     Shares of common stock  repurchased  by the Company during the three months
     ended December 25, 2004 were as follows:

                                                    Total
                                                  Number of        Approximate
                                                   Shares          Dollar Value
                                                 Purchased as       of Shares
                          Total      Average   Part of Publicly  that May Yet Be
                        Number of     Price       Announced      Purchased Under
                         Shares      Paid per     Plans or         the Plans or
     Period             Purchased     Share       Programs(1)       Programs(1)
     ------             ---------     -----       -----------       -----------

     September 26, 2004
       through
     October 30, 2004     941,563    $58.50          N/A               N/A

     October 31, 2004
       through
     November 27, 2004    643,391     58.50          N/A               N/A

     November 28, 2004
       through
     December 25, 2004    465,159     58.50          N/A               N/A
                        ---------    ------

       Total            2,050,113    $58.50          N/A               N/A
                        =========    ======


     (1) Common stock is made  available for sale only to the Company's  current
         employees  and members of its Board of Directors  through the Company's
         Employee  Stock  Purchase  Plan (ESPP),  Non-Employee  Directors  Stock
         Purchase Plan  (Directors  Plan) and 401(k) Plan.  In addition,  common
         stock is made available under the Employee Stock Ownership Plan (ESOP).
         The Company currently repurchases common stock subject to certain terms
         and conditions.  The ESPP,  Directors  Plan,  401(k) Plan and ESOP each
         contain provisions prohibiting any transfer for value without the owner
         first offering the common stock to the Company.

         The Company's  common stock is not traded on any public stock exchange.
         The amount of common stock offered to the Company for repurchase is not
         within the  control of the  Company,  but is at the  discretion  of the
         stockholders.  The Company does not believe that these  repurchases  of
         its common stock are within the scope of a publicly  announced  plan or
         program  (although  the terms of the plans  discussed  above  have been
         communicated to the  participants).  Thus, the Company does not believe
         that it has made any repurchases during the three months ended December
         25, 2004 required to be disclosed in the last two columns of the table.


                                       9







Item 6.  Five Year Summary of Selected Financial Data
- -----------------------------------------------------



                                  2004         2003         2002         2001         2000
                                  ----         ----         ----         ----         ----
                                                                   

Sales:
  Sales                       $18,554,486   16,760,749   15,851,301   15,209,824   14,522,366
  Percent increase                  10.7%         5.7%         4.2%         4.7%        11.2%
  Comparable store sales
    percent increase
    (decrease)                       5.7%         0.0%        (0.7%)        3.9%         4.1%

Earnings:
  Gross profit                $ 4,976,746    4,485,617    4,229,539    3,857,254    3,635,622
  Earnings before income
    tax expense               $ 1,295,011    1,047,089    1,002,830      826,823      823,553
  Net earnings                $   819,383      660,933      632,404      530,421      530,406
  Net earnings as a
    percent of sales                4.42%        3.94%        3.99%        3.49%        3.65%

Common stock:
  Weighted average
    shares outstanding        176,775,733  184,112,742  194,466,212  202,171,794  210,145,666
  Basic and diluted
    earnings per
    common share,
    based on weighted
    average shares
    outstanding               $      4.64         3.59         3.25         2.62         2.52
  Cash dividends per
    share                     $       .45          .40          .33          .32          .27

Financial data:
  Capital expenditures        $   403,373      563,576      635,891      656,422      558,133
  Working capital             $   221,583      209,941      127,870       49,328      193,088
  Current ratio                      1.13         1.15         1.10         1.04         1.16
  Total assets                $ 5,964,271    5,150,717    4,789,602    4,408,187    4,250,067
  Stockholders' equity        $ 3,585,716    3,169,310    3,008,068    2,762,551    2,662,435

Stores:
  Number of supermarkets              850          801          741          684          647
  Number of convenience
    stores                              5            4            4            2            -

<FN>

NOTE:  Amounts are in thousands,  except shares  outstanding,  per share amounts
       and number of stores. Fiscal year 2000 includes 53 weeks. All other years
       include 52 weeks.

Certain  prior  year  amounts  have been  reclassified  to  conform  to the 2004
presentation.

</FN>

                                      10





Item 7.  Management's Discussion and Analysis of Financial Condition and Results
- --------------------------------------------------------------------------------
         of Operations
         -------------

Overview
- --------

     The  Company  is  primarily  engaged in the  retail  supermarket  business,
operating stores in Florida, Georgia, South Carolina, Alabama and Tennessee. The
Company has no other significant lines of business or industry  segments.  As of
December  25,  2004,  the  Company   operated  850   supermarkets   representing
approximately 38.9 million square feet of supermarket space.

     In 2001,  the Company began  piloting a convenience  store  concept.  As of
December 25, 2004, the Company  operated five convenience  stores.  In 2002, the
Company  acquired a minority  interest in Crispers,  a casual dining  restaurant
chain based in Lakeland,  Florida.  In 2004, the Company increased its ownership
in Crispers to a majority position.  As of December 25, 2004,  Crispers operated
26 restaurants, all located in Florida.

     In 2004,  the Company  began  piloting a liquor store  concept.  The liquor
stores are located  adjacent to the Company's  supermarkets.  As of December 25,
2004, the Company operated five liquor stores in Florida.

     At the end of fiscal year 2004, the Company had 626 supermarkets located in
Florida,  159 in  Georgia,  37 in South  Carolina,  21 in  Alabama  and seven in
Tennessee.  The Company opened 32  supermarkets  in Florida,  13 supermarkets in
Georgia,  nine supermarkets in Alabama and three  supermarkets in South Carolina
during 2004.

     The Company's  revenues are earned and cash is generated as  merchandise is
sold to customers in the supermarkets.  Income is earned by selling  merchandise
at price levels that  produce  sales  revenues in excess of cost of  merchandise
sold and operating and  administrative  expenses.  The Company has  historically
been able to increase revenues and net profits from year to year.  Further,  the
Company has historically been able to meet its cash requirements from internally
generated  funds without the need to generate cash through debt  financing.  The
Company's year end cash balances are impacted by capital  expenditures and stock
repurchases during the year.

     The  Company  sells a variety of  merchandise  to generate  revenues.  This
merchandise  includes groceries,  dairy,  produce,  deli, bakery, meat, seafood,
housewares and health and beauty care items. Many of the Company's  supermarkets
also  have  pharmacy  and  floral  departments.  Merchandise  includes  a mix of
nationally  advertised  and private label  brands.  Private label brands play an
increasingly important role in the Company's merchandising strategy.

Operating Environment
- ---------------------

     The  Company is engaged in the highly  competitive  retail  food  industry.
Competition  is  based  primarily  on  price,  quality  of  goods  and  service,
convenience  and product  mix. In  addition,  the  Company  competes  with other
retailers for prime retail site locations.  The Company  competes with retailers
as well as other labor market  competitors in attracting  and retaining  quality
employees. The Company's primary competition throughout its market areas is with
several  national and regional  traditional  supermarket  chains and independent
supermarkets,  as  well as  non-traditional  competition  such as  supercenters,
membership   warehouse clubs,   mass merchandisers,   dollar  stores  and   drug
stores.   As  a  result  of  the  highly  competitive  environment,  traditional
supermarkets, including  the  Company,  face  increasing  business   challenges.
There  has been  a  trend in  recent  years  for  traditional  supermarkets  to


                                      11





lose market share to non-traditional competition. The success of the Company, in
particular its ability to retain its  customers,  depends on its ability to meet
the business challenges created by this competitive environment.

     In order to meet the competitive challenges facing the Company,  management
continues to focus on the Company's core strategies:  customer service,  product
quality,   shopping   environment  and  competitive  pricing.  The  Company  has
implemented several strategic business and technology initiatives as part of the
execution of these core  strategies.  The Company believes these core strategies
and related strategic initiatives  differentiate it from competition and present
opportunities for increased market share and sustained financial growth.

Liquidity and Capital Resources
- -------------------------------

     Cash and cash equivalents and short-term and long-term  investments totaled
approximately  $1,390.4 million at December 25, 2004, compared to $674.6 million
and $591.9 million at December 27, 2003 and December 28, 2002, respectively.

Net cash provided by operating activities
- -----------------------------------------
     Net cash  provided  by  operating  activities  was  approximately  $1,643.2
million for the year ended December 25, 2004, as compared with $1,303.7  million
and  $1,211.0  million for the years ended  December  27, 2003 and  December 28,
2002, respectively.  Due to the hurricanes described below, the Company received
an extension  on its Federal  income tax  payments  due  September  15, 2004 and
December  15, 2004 until  December  30,  2004.  The delay in these tax  payments
increased net cash provided by operating  activities by $190.0 million.  Any net
cash in excess of the amount  needed  for  current  operations  is  invested  in
short-term and long-term investments.

Net cash used in investing activities
- -------------------------------------
     Net cash used in investing  activities was approximately $950.3 million for
the year ended  December 25, 2004,  as compared  with $526.5  million and $625.5
million  for  the  years  ended   December  27,  2003  and  December  28,  2002,
respectively.  The primary use of net cash in investing  activities  was funding
capital expenditures and purchasing investments.  During the year ended December
25, 2004,  capital  expenditures  totaled  approximately  $403.4 million.  These
expenditures  were primarily  incurred in connection  with the opening of 49 net
new supermarkets (57 new supermarkets opened and eight supermarkets  closed) and
remodeling  or  expanding  71  supermarkets.   Net  new  supermarkets  added  an
additional  2.1 million  square feet in the year ended December 25, 2004, a 5.7%
increase. The average cost per supermarket opened during the year ended December
25, 2004 was less than the average cost per  supermarket  opened during the year
ended  December 27, 2003.  Significant  expenditures  were also  incurred in the
construction  and  expansion  of  warehouses  and  new or  enhanced  information
technology  applications.  During  the year ended  December  27,  2003,  capital
expenditures  totaled  approximately  $563.6 million.  These  expenditures  were
primarily incurred in connection with the opening of 60 net new supermarkets (78
new supermarkets opened and 18 supermarkets  closed) and remodeling or expanding
80  supermarkets.  Net new  supermarkets  added an additional 3.2 million square
feet  in  the  year  ended  December  27,  2003,  a 9.4%  increase.  Significant
expenditures  were also  incurred  in the  expansion  of  warehouses  and new or
enhanced information technology applications. During the year ended December 28,
2002,  capital   expenditures  totaled   approximately  $635.9  million.   These
expenditures  were primarily  incurred in connection  with the opening of 57 net
new  supermarkets (76 new  supermarkets  opened and 19 supermarkets  closed) and
remodeling  or  expanding  91  supermarkets.   Net  new  supermarkets  added  an
additional 2.7 million square feet in the year ended December 28, 2002,


                                      12





an 8.8% increase.  Significant  expenditures were also incurred in the expansion
of warehouses,  office construction and new or enhanced  information  technology
applications.

Capital expenditure projection
- ------------------------------
     In 2005, the Company plans to open approximately 45 supermarkets.  Although
real estate  development is  unpredictable,  the Company's 2005 new store growth
represents  a  reasonable   estimate  of  anticipated  future  growth.   Capital
expenditures for 2005, primarily consisting of new supermarkets,  remodeling and
expanding certain existing supermarkets,  new or enhanced information technology
applications  and  expansion of  warehouses,  are  expected to be  approximately
$400.0 million. This capital program is subject to continuing change and review.
In the normal course of operations, the Company replaces supermarkets and closes
supermarkets that are not meeting performance expectations. The impact of future
supermarket closings is not expected to be material.

Net cash used in financing activities
- -------------------------------------
     Net cash used in financing  activities was approximately $599.7 million for
the year ended  December 25, 2004,  as compared  with $707.6  million and $589.3
million  for  the  years  ended   December  27,  2003  and  December  28,  2002,
respectively.  The primary use of net cash in financing  activities  was funding
net common stock repurchases.  The Company currently repurchases common stock at
the stockholders' request in accordance with the terms of the Company's Employee
Stock Purchase Plan, Non-Employee Directors Stock Purchase Plan, 401(k) Plan and
Employee   Stock   Ownership   Plan.  Net  common  stock   repurchases   totaled
approximately  $518.8  million for the year ended December 25, 2004, as compared
with $632.0 million and $523.7 million for the years ended December 27, 2003 and
December  28,  2002,  respectively.  The amount of common  stock  offered to the
Company for  repurchase is not within the control of the Company,  but is at the
discretion of the  stockholders.  The Company  expects to continue to repurchase
its common stock, as offered by its stockholders  from time to time, at its then
currently appraised value for amounts similar to those in prior years.  However,
such purchases are not required and the Company retains the right to discontinue
them at any time.

Dividends
- ---------
     The  Company  paid an annual  cash  dividend  on its common  stock of $80.8
million or $.45 per share,  $75.5 million or $.40 per share and $65.4 million or
$.33 per share in 2004, 2003 and 2002, respectively.

Credit facility
- ---------------
     The Company's  committed  line of credit  totaling $100 million  expired on
December 31, 2004.  This 364-day line of credit  facility was  available to fund
liquidity  requirements  if  necessary.  The interest rate was based on LIBOR or
prime.  There were no amounts  outstanding on this line of credit as of December
25, 2004. Since the Company did not require additional  liquidity,  this line of
credit facility was not renewed.

Cash requirements
- -----------------
     In 2005, the cash requirements for current operations, capital expenditures
and common stock repurchases are expected to be financed by internally generated
funds  or  liquid  assets.  Based on the  Company's  financial  position,  it is
expected that short-term and long-term  borrowings would be readily available to
support the Company's liquidity requirements if needed.


                                      13







Contractual Obligations
- -----------------------

Following is a summary of contractual obligations as of December 25, 2004:

                                             Payments Due by Period
                                             ----------------------

                                                         2006 -      2008 -    There-
                                   Total      2005       2007        2009      after
                                   -----      ----       ----        ----      -----
                                            (Amounts are in thousands)

                                                              
Contractual Obligations:

  Operating leases (1)         $4,323,140   336,938    654,876     611,793   2,719,533
  Purchase obligations (2)(3)     431,527   407,454     23,235         388         450
  Other long-term
    liabilities reflected
    on the Company's Balance
    Sheet under GAAP (4)          224,443       ---    224,443         ---         ---
                               ----------   -------    -------     -------   ---------

      Total                    $4,979,110   744,392    902,554     612,181   2,719,983
                               ==========   =======    =======     =======   =========

<FN>

(1)  For a more detailed description of the operating lease obligations refer to
     Note 9(a) Commitments and Contingencies - Operating Leases, in the Notes to
     Consolidated Financial Statements.

(2)  Purchase  obligations include agreements to purchase goods or services that
     are  enforceable  and legally  binding on the Company and that  specify all
     significant terms, including:  fixed or minimum quantities to be purchased;
     fixed, minimum or variable price provisions;  and the approximate timing of
     the  transaction.   Purchase   obligations   exclude  agreements  that  are
     cancelable within 30 days without penalty.

(3)  As of December 25, 2004, the Company had $6.8 million  outstanding in trade
     letters of credit and $2.1 million outstanding in standby letters of credit
     to support certain of these purchase obligations.

(4)  Includes standby letters of credit of $224.4 million for the benefit of the
     Company's  insurance  carriers  for the  self-insured  portion of  workers'
     compensation   and  fleet  liability.   The  estimated   amounts  of  these
     liabilities are included in the Company's consolidated balance sheets.

</FN>


Off-Balance Sheet Arrangements
- ------------------------------

     The Company is not a party to any off-balance sheet arrangements that have,
or are  reasonably  likely to have, a current or future  effect on the Company's
financial condition, results of operations or cash flows.


                                      14





Hurricane Impact
- ----------------

     During the third  quarter  ended  September  25, 2004,  the Company and the
State of Florida  experienced  an  unprecedented  four major  hurricanes  in six
weeks. The Company recorded the effect of these  hurricanes,  Charley,  Frances,
Ivan and Jeanne, in the third quarter of 2004.

     Store closings  occurred  throughout the Company due to weather  conditions
and  evacuations  of certain  areas.  Almost all affected  stores were  reopened
within 24  hours,  operating  on  generator  power if normal  power had not been
restored. All stores were reopened within five days.

     The impact of the four  hurricanes  on the  Company did not have a material
adverse effect on the Company's  financial  condition,  results of operations or
cash flows. The Company estimated that its inventory losses due to power outages
and additional  distribution  costs included in cost of merchandise sold related
to the four  hurricanes was  approximately  $58.0  million.  The estimate of the
additional operating and administrative  expenses related to the four hurricanes
was  approximately  $5.0  million.  These  expenses  were  primarily  related to
facility repairs and disposal fees for inventory lost due to power outages.  The
Company  estimated the profit on the  incremental  sales resulting from repeated
cycles of customers  stocking up and  replenishing as well as sales of hurricane
supplies largely offset the losses incurred by the Company.  The losses incurred
by the Company are below the insurance policy deductible limits so there will be
no recovery of the losses from insurance coverage.

Results of Operations
- ---------------------

     The  Company's  fiscal year ends on the last  Saturday in December.  Fiscal
years 2004, 2003 and 2002 included 52 weeks.

Sales
- -----
     Sales for 2004 were $18.6  billion as compared  with $16.8 billion in 2003,
an increase of $1,793.7 million or a 10.7% increase.  The Company estimates that
its  sales  increased   approximately  $833.7  million  or  5.0%  from  net  new
supermarkets and approximately  $960.0 million or 5.7% in comparable store sales
(supermarkets  open for the same weeks in both  periods,  including  replacement
supermarkets) since the beginning of 2003. Included in comparable store sales is
approximately  $189.0  million  or 1.1% of sales  related  to the  impact of the
hurricanes  described above.  Sales for 2003 were $16.8 billion as compared with
$15.9 billion in 2002, an increase of $909.4 million or a 5.7% increase.  All of
this  increase  was from net new  supermarkets  since the  beginning  of 2002 as
comparable  store  sales were  unchanged.  Sales for 2002 were $15.9  billion as
compared  with $15.2  billion in 2001,  an increase of $641.5  million or a 4.2%
increase.  This  reflects  an  increase  of $748.5  million or 4.9% from net new
supermarkets  and a decrease of $107.0 million or 0.7% in comparable store sales
since the  beginning  of 2001.  During the first  quarter of 2002,  the  Company
modified  its  calculation  of  comparable  store  sales to include  replacement
supermarkets. The comparable store sales calculation was modified to improve the
comparability  of this key  performance  measure to others in the food retailing
industry.


                                      15





Gross profit
- ------------
     Gross profit, as a percentage of sales, was approximately 26.8% in 2004 and
2003 as  compared  with  26.7% in 2002,  respectively.  In  2004,  gross  profit
remained  relatively  unchanged  compared  to 2003 and 2002.  During  2003,  the
Company  modified its  calculation  of cost of  merchandise  sold to improve the
comparability  of the  Company's  gross  profit to others in the food  retailing
industry.

Operating and administrative expenses
- -------------------------------------
     Operating  and  administrative  expenses,  as a percentage  of sales,  were
approximately 20.9%, 21.6% and 21.3% in 2004, 2003 and 2002,  respectively.  The
decrease in operating and  administrative  expenses as a percentage of sales was
due to the incremental sales from the hurricanes discussed above and the closure
of  PublixDirect,   LLC,  ("PublixDirect")  during  2003  described  below.  The
hurricanes  decreased  operating and administrative  expenses as a percentage of
sales in 2004 and the  closure  of  PublixDirect  increased  the  operating  and
administrative  expenses as a  percentage  of sales in 2003.  Additionally,  the
decrease in  operating  and  administrative  expenses as a  percentage  of sales
during 2004 was primarily due to decreases in payroll, workers' compensation and
repair and maintenance costs, which were partially offset by increases in health
insurance and certain  facilities  costs.  The increase during 2003 in operating
and  administrative  expenses as a percentage  of sales was primarily due to the
closure of  PublixDirect  as well as increases in certain  facilities  costs and
other expenses, which were partially offset by decreases in payroll and employee
benefit  costs.  The  operating and  administrative  expenses as a percentage of
sales for prior  years  were  adjusted  due to the  modification  of the cost of
merchandise sold calculation noted above.

Income taxes
- ------------
     The  effective  income  tax rates  were 36.7% in 2004 and 36.9% in 2003 and
2002,  respectively.  The  effective  income tax rates  differ from the expected
Federal  statutory  rate of 35.0% in all years  primarily  due to the  impact of
state  income  taxes,  partially  offset by the Federal  benefit of state income
taxes, tax exempt interest and dividends paid to ESOP participants.

PublixDirect closure
- --------------------
     During the third  quarter of 2003,  the Company  announced  its decision to
close its online  grocery  shopping  service  operated  under its  wholly  owned
subsidiary,  PublixDirect.  As a result of the  decision  to close  PublixDirect
effective  August 23,  2003,  the Company  recorded an expense of $30.0  million
during the third quarter of 2003. The expense recorded represented approximately
$17.0 million in asset impairments, $10.0 million in operating lease obligations
and $3.0  million  in payroll  obligations  and other  costs.  The  expense  was
recognized in the Company's consolidated  statements of earnings and is included
in operating and administrative  expenses. The impact of the expense recorded on
net earnings was  approximately  $18.0  million or $.10 per share for the fiscal
year ended December 27, 2003.

Impact of inflation
- -------------------
     In recent years, the impact of inflation on the Company's product costs has
been lower than the overall increase in the Consumer Price Index.

Net earnings
- ------------
     Net  earnings  were $819.4  million or $4.64 per share,  $660.9  million or
$3.59 per share and $632.4  million or $3.25 per share for 2004,  2003 and 2002,
respectively.


                                      16





Accounting Standards
- --------------------

     In January 2003,  the Financial  Accounting  Standards  Board (FASB) issued
Interpretation  No.  46,   "Consolidation  of  Variable  Interest  Entities,  an
interpretation  of ARB No. 51" (FIN 46). FIN 46 addresses the  consolidation  of
entities whose equity holders (a) have not provided sufficient equity at risk to
allow the entity to finance its own  activities  or (b) do not  possess  certain
characteristics  of a  controlling  financial  interest.  FIN  46  requires  the
consolidation of these entities,  known as variable interest entities (VIEs), by
the primary beneficiary of the entity. The primary beneficiary is the entity, if
any,  that  is  subject  to a  majority  of the  risk  of loss  from  the  VIEs'
activities,  entitled to receive a majority of the VIEs'  residual  returns,  or
both. In December  2003, the FASB issued FIN 46(R),  "Consolidation  of Variable
Interest  Entities,"  which  represents a revision to FIN 46. FIN 46(R) provided
clarifications  to FIN 46 and  excluded  certain  entities  from its scope.  The
requirements of FIN 46(R) for entities commonly  referred to as  special-purpose
entities  (SPEs) are effective for periods  ending after  December 15, 2003. The
requirements  for all other types of entities are effective  for periods  ending
after March 15, 2004. The Company does not have any entities  classified as VIEs
or SPEs;  therefore,  the  adoption of FIN 46(R) had no effect on the  Company's
financial condition, results of operations or cash flows.

     In November 2004, the Financial  Accounting  Standards  Board (FASB) issued
Statement of Financial  Accounting  Standard No. 151,  "Inventory  Costs," (SFAS
151) effective for fiscal years  beginning  after June 15, 2005. SFAS 151 amends
Accounting Research Bulletin No. 43, Chapter 4, "Inventory  Pricing," to clarify
the accounting for abnormal amounts of idle facility expense,  freight, handling
costs and wasted  material.  SFAS 151 requires that those items be recognized as
current period charges and requires that allocation of fixed production overhead
to the cost of  conversion  be based on the normal  capacity  of the  production
facilities.  The adoption of SFAS 151 is not expected to have a material  effect
on the Company's financial condition, results of operations or cash flows.

     In December 2004, the Financial  Accounting Standards Board (FASB) issued a
revision to  Statement of Financial  Accounting  Standard No. 123,  "Share-Based
Payment,"  (SFAS 123(R))  effective  for the first  interim or annual  reporting
period  beginning  after June 15, 2005. SFAS 123(R) will require all stock-based
compensation  awards to be recorded at fair value as an expense in the Company's
consolidated  financial  statements.  The Company does not have any  stock-based
employee  compensation;  therefore,  the  adoption  of SFAS  123(R) will have no
effect on the  Company's  financial  condition,  results of  operations  or cash
flows.

Critical Accounting Policies
- ----------------------------

     The  Company's  discussion  and  analysis of its  financial  condition  and
results  of  operations  are based  upon the  Company's  consolidated  financial
statements,  which have been prepared in accordance with  accounting  principles
generally  accepted in the United States of America.  The  preparation  of these
financial  statements requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent assets and liabilities as of the date of the financial statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual  results could differ from those  estimates.  The  Company's  significant
accounting  policies  are  described  in  Note 1 of the  Notes  to  Consolidated
Financial  Statements.  The Company believes the following  critical  accounting
policies  reflect  its more  significant  judgments  and  estimates  used in the
preparation of its consolidated financial statements:


                                      17





      Inventories
      -----------
      Inventories  are  valued  at the  lower  of cost or  market.  The cost for
      substantially  all of the Company's  inventories was determined  using the
      dollar value last-in,  first-out method.  Under this method,  inventory is
      stated at cost, which is determined by applying a cost-to-retail  ratio to
      each similar  merchandise  category's ending retail value. The cost of all
      remaining  inventories  was  determined  using  the  first-in,   first-out
      ("FIFO") method.  The FIFO cost of inventory  approximates  replacement or
      current cost.  The Company also reduces  inventory  for  estimated  losses
      related to shrink.

      Investments
      -----------
      The Company reviews its investments for  other-than-temporary  impairments
      based on criteria  that  include the extent to which cost  exceeds  market
      value,  the duration of the market decline and the financial health of and
      prospects for the issuer. This review requires  significant  judgment.  If
      market  or  issuer  conditions  decline,  the  Company  may  incur  future
      impairments.

      Property, Plant and Equipment and Depreciation
      ----------------------------------------------
      Assets are recorded at cost and are  depreciated  using the  straight-line
      method over their estimated useful lives or the terms of their leases,  if
      shorter,  as follows:  buildings  and  improvements  are at 10 - 40 years,
      furniture,  fixtures  and  equipment  are at 3 - 20  years  and  leasehold
      improvements are at 10 - 40 years. The Company considers lease renewals in
      the useful  life of its  leasehold  improvements  when such  renewals  are
      reasonably assured.

      Long-Lived Assets
      -----------------
      The  Company  reviews  its  long-lived  assets  for  impairment  under the
      provisions  of Financial  Accounting  Standards  Board  Statement No. 144,
      "Accounting for the Impairment or Disposal of Long-Lived Assets," whenever
      events or changes in circumstances  indicate that the net book value of an
      asset  may not be  recoverable.  The  Company's  judgments  regarding  the
      existence of  impairment  indicators  are based on market  conditions  and
      operational  performance,  such as  operating  profit and cash flows.  The
      variability of these factors depends on a number of conditions,  including
      uncertainty  about future  events;  therefore,  the  Company's  accounting
      estimates may change from period to period.  These factors could cause the
      Company to conclude that  impairment  indicators  exist and the applicable
      impairment  tests  could  result  in a  determination  that  the  value of
      long-lived assets is impaired, resulting in a write-down of the long-lived
      assets.

      Revenue Recognition
      -------------------
      Revenue  is  recognized  at the  point of sale for  retail  sales.  Vendor
      coupons that are reimbursed are accounted for as sales.  Coupons and other
      sales  incentives  offered  by the  Company  that are not  reimbursed  are
      recorded as a reduction of sales.

      Cost of Merchandise Sold
      ------------------------
      Cost of merchandise  sold includes costs of inventory and costs related to
      in-store  production.  Cost of  merchandise  sold  also  includes  inbound
      freight  charges,  purchasing and receiving costs,  warehousing  costs and
      other costs of the Company's distribution network.


                                      18





      Vendor  allowances and credits,  including  cooperative  advertising fees,
      received from a vendor in connection with the purchase or promotion of the
      vendor's  products,  are  recognized as a reduction of cost of merchandise
      sold as earned.  These  allowances and credits are recognized as earned in
      accordance with the underlying agreement with the vendor and completion of
      the earning  process.  Short-term  vendor  agreements with advance payment
      provisions are recorded as a current liability and are recognized over the
      appropriate  period  as  earned  according  to the  underlying  agreement.
      Long-term vendor  agreements with advance payment  provisions are recorded
      as a noncurrent  liability and are recognized over the appropriate  period
      as earned according to the underlying agreement.

      Self-Insurance
      --------------
      Self-insurance  reserves are established for health care, fleet liability,
      general  liability and workers'  compensation  claims.  These reserves are
      determined  based on actual  claims  experience  and an estimate of claims
      incurred but not reported, including, where necessary,  actuarial studies.
      Actuarial  projections  of  losses  for  general  liability  and  workers'
      compensation  are subject to a high degree of  variability.  The causes of
      variability  include,  but are not  limited  to,  such  factors  as future
      inflation rates, future economic conditions, litigation trends and benefit
      level changes.  The Company has insurance coverage for losses in excess of
      varying amounts.

Forward-Looking Statements
- --------------------------

     From time to time, certain information  provided by the Company,  including
written  or  oral   statements   made  by  its   representatives,   may  contain
forward-looking information as defined in Section 21E of the Securities Exchange
Act of 1934.  Forward-looking  information  includes statements about the future
performance  of the  Company,  which is based on  management's  assumptions  and
beliefs in light of the information  currently available to them. When used, the
words  "plan,"  "estimate,"  "project,"  "intend,"  "believe"  and other similar
expressions,  as they relate to the  Company,  are  intended  to  identify  such
forward-looking  statements.  These  forward-looking  statements  are subject to
uncertainties  and other  factors  that  could  cause  actual  results to differ
materially  from those  statements  including,  but not limited to:  competitive
practices and pricing in the food and drug industries generally and particularly
in the  Company's  principal  markets;  results of programs to control or reduce
costs,  improve  buying  practices  and control  shrink;  results of programs to
increase sales,  including  private-label sales, improve perishable  departments
and pricing and promotional programs; changes in the general economy; changes in
consumer  spending;  changes  in  population,  employment  and job growth in the
Company's principal markets;  and other factors affecting the Company's business
in or beyond the Company's control. These factors include changes in the rate of
inflation,  changes in state and  Federal  legislation  or  regulation,  adverse
determinations  with respect to litigation  or other claims,  ability to recruit
and retain employees, increases in operating costs, including but not limited to
labor costs, credit card fees and utility costs,  particularly  electric utility
costs,  ability to  construct  new  stores or  complete  remodels  as rapidly as
planned and  stability  of product  costs.  Other  factors and  assumptions  not
identified  above could also cause the actual results to differ  materially from
those  set forth in the  forward-looking  statements.  The  Company  assumes  no
obligation to update publicly these forward-looking statements.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk
- -------------------------------------------------------------------

     The Company  does not utilize  financial  instruments  for trading or other
speculative purposes, nor does it utilize leveraged financial  instruments.  The
Company  does not  consider  to be  material  the  potential  losses  in  future
earnings,  fair values and cash flows from reasonably possible near-term changes
in interest rates.


                                      19





       Management's Report on Internal Control over Financial Reporting
       ----------------------------------------------------------------


     Management of the Company is responsible for  establishing  and maintaining
adequate internal control over financial reporting (as defined in Rule 13a-15(f)
and Rule  15d-15(f)  under the Securities  Exchange Act of 1934).  The Company's
internal  control over  financial  reporting  is designed to provide  reasonable
assurance  regarding the reliability of financial  reporting and the preparation
of financial  statements  for external  purposes in  accordance  with  generally
accepted  accounting  principles.  Because  of  inherent  limitations,  internal
control over financial reporting may not prevent or detect misstatements.  Also,
projections of any evaluation of  effectiveness to future periods are subject to
the risk that controls may become  inadequate  because of changes in conditions,
or  that  the  degree  of  compliance   with  the  policies  or  procedures  may
deteriorate.

     Management  assessed the  effectiveness  of the Company's  internal control
over  financial  reporting as of December 25, 2004.  In making this  assessment,
management   used  the  criteria  set  forth  by  the  Committee  of  Sponsoring
Organizations of the Treadway Commission (COSO) in Internal Control - Integrated
Framework. Based on this assessment and these criteria, management believes that
the  Company's  internal  control over  financial  reporting was effective as of
December 25, 2004.

     The Company's independent  registered public accounting firm, KPMG LLP, has
issued an audit report on  management's  assessment  of the  Company's  internal
control over financial reporting, which is included herein on page 23.


                                      20





Item 8.  Financial Statements and Supplementary Data
- ----------------------------------------------------


            Index to Consolidated Financial Statements and Schedule

                                                                      Page
                                                                      ----

Reports of Independent Registered Public Accounting Firm               22

Consolidated Financial Statements:

  Consolidated Balance Sheets - December 25, 2004 and
    December 27, 2003                                                  24

  Consolidated Statements of Earnings - Years ended
    December 25, 2004, December 27, 2003 and December 28, 2002         26

  Consolidated Statements of Comprehensive Earnings - Years ended
    December 25, 2004, December 27, 2003 and December 28, 2002         27

  Consolidated Statements of Stockholders' Equity - Years ended
    December 25, 2004, December 27, 2003 and December 28, 2002         28

  Consolidated Statements of Cash Flows - Years ended
    December 25, 2004, December 27, 2003 and December 28, 2002         29

  Notes to Consolidated Financial Statements                           31




The following consolidated financial statement schedule
  of the Company for the years ended December 25, 2004,
  December 27, 2003 and December 28, 2002 is submitted
  herewith:


Schedule:
  II - Valuation and Qualifying Accounts                               45


All other schedules are omitted as the required information
  is inapplicable or the information is presented in the
  financial statements or related notes.


                                      21





            Report of Independent Registered Public Accounting Firm
            -------------------------------------------------------



The Board of Directors and Stockholders
Publix Super Markets, Inc.:

We have audited the  accompanying  consolidated  balance  sheets of Publix Super
Markets,  Inc.  and  subsidiaries  (the  "Company")  as of December 25, 2004 and
December  27,  2003,  and  the  related  consolidated  statements  of  earnings,
comprehensive  earnings,  stockholders'  equity  and cash  flows for each of the
years in the three-year  period ended December 25, 2004. In connection  with our
audits  of the  consolidated  financial  statements,  we have also  audited  the
financial   statement   schedule  listed  in  the  accompanying   index.   These
consolidated  financial  statements  and  financial  statement  schedule are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these  consolidated  financial  statements  and  financial  statement
schedule based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position  of Publix  Super
Markets,  Inc. and  subsidiaries  as of December 25, 2004 and December 27, 2003,
and the results of their  operations  and their cash flows for each of the years
in the  three-year  period  ended  December 25, 2004,  in  conformity  with U.S.
generally  accepted  accounting  principles.  Also in our  opinion,  the related
financial  statement  schedule,   when  considered  in  relation  to  the  basic
consolidated  financial  statements taken as a whole,  presents  fairly,  in all
material respects, the information set forth therein.

We also have  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States),  the effectiveness of the Company's
internal  control over  financial  reporting  as of December 25, 2004,  based on
criteria  established in Internal  Control - Integrated  Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our
report dated February 22, 2005 expressed an unqualified  opinion on management's
assessment of, and the effective  operation of, internal  control over financial
reporting.

KPMG LLP

Tampa, Florida
February 22, 2005


                                      22





            Report of Independent Registered Public Accounting Firm
            -------------------------------------------------------


The Board of Directors and Stockholders
Publix Super Markets, Inc.:

We  have  audited   management's   assessment,   included  in  the  accompanying
Management's  Report on Internal Control over Financial  Reporting,  that Publix
Super Markets, Inc. and subsidiaries  maintained effective internal control over
financial  reporting as of December 25, 2004,  based on criteria  established in
Internal  Control - Integrated  Framework  issued by the Committee of Sponsoring
Organizations of the Treadway  Commission  (COSO).  The Company's  management is
responsible for maintaining  effective internal control over financial reporting
and for its assessment of the  effectiveness  of internal control over financial
reporting.   Our  responsibility  is  to  express  an  opinion  on  management's
assessment and an opinion on the effectiveness of the Company's internal control
over financial reporting based on our audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain  reasonable  assurance  about whether  effective
internal  control  over  financial  reporting  was  maintained  in all  material
respects. Our audit included obtaining an understanding of internal control over
financial reporting,  evaluating management's assessment, testing and evaluating
the design and operating  effectiveness of internal control, and performing such
other  procedures as we considered  necessary in the  circumstances.  We believe
that our audit provides a reasonable basis for our opinion.

A company's  internal control over financial  reporting is a process designed to
provide reasonable  assurance  regarding the reliability of financial  reporting
and the preparation of financial  statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions  of the assets of the company;  (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the company's
assets that could have a material effect on the financial statements.

Because of its inherent  limitations,  internal control over financial reporting
may not prevent or detect misstatements.  Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate  because of changes in  conditions,  or that the degree of compliance
with the policies or procedures may deteriorate.

In our opinion,  management's  assessment  that Publix Super  Markets,  Inc. and
subsidiaries  maintained  effective internal control over financial reporting as
of December 25, 2004,  is fairly  stated,  in all  material  respects,  based on
criteria  established in Internal Control - Integrated Framework issued by COSO.
Also, in our opinion, Publix Super Markets, Inc. and subsidiaries maintained, in
all material respects, effective internal control over financial reporting as of
December  25,  2004,  based  on  criteria  established  in  Internal  Control  -
Integrated Framework issued by COSO.

We also have  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States),  the consolidated balance sheets of
Publix Super Markets, Inc. and subsidiaries as of December 25, 2004 and December
27, 2003,  and the related  consolidated  statements of earnings,  comprehensive
earnings,  stockholders'  equity  and cash  flows  for each of the  years in the
three-year  period ended  December 25, 2004,  and our report dated  February 22,
2005  expressed  an  unqualified   opinion  on  those   consolidated   financial
statements.

KPMG LLP

Tampa, Florida
February 22, 2005


                                      23







                            PUBLIX SUPER MARKETS, INC.

                           Consolidated Balance Sheets

                              December 25, 2004 and
                                December 27, 2003


                 Assets                                2004           2003
                 ------                                ----           ----

                                                   (Amounts are in thousands)
                                                             
Current assets:
  Cash and cash equivalents                        $  370,288        277,072
  Short-term investments                              101,718         16,661
  Trade receivables                                   289,455        241,101
  Merchandise inventories                           1,054,183        981,456
  Deferred tax assets                                  71,934         55,479
  Prepaid expenses                                     11,804          9,778
                                                   ----------      ---------

       Total current assets                         1,899,382      1,581,547
                                                   ----------      ---------



Long-term investments                                 918,443        380,852
Other noncurrent assets                                18,372          1,119

Property, plant and equipment:
  Land                                                159,023        174,283
  Buildings and improvements                        1,096,776      1,108,605
  Furniture, fixtures and equipment                 3,160,507      2,936,339
  Leasehold improvements                              912,689        833,569
  Construction in progress                             72,765         88,015
                                                   ----------      ---------

                                                    5,401,760      5,140,811

  Less accumulated depreciation                     2,273,686      1,953,612
                                                   ----------      ---------

       Net property, plant and equipment            3,128,074      3,187,199
                                                   ----------      ---------

                                                   $5,964,271      5,150,717
                                                   ==========      =========




<FN>
See accompanying notes to consolidated financial statements.
</FN>


                                      24















       Liabilities and Stockholders' Equity            2004           2003
       ------------------------------------            ----           ----

                                                    (Amounts are in thousands,
                                               except par value and share amounts)

                                                             
Current liabilities:
  Accounts payable                                 $  762,655        724,228
  Accrued expenses:
    Contribution to retirement plans                  290,136        244,848
    Self-insurance reserves                           115,010        123,462
    Salaries and wages                                 90,069         76,050
    Other                                             187,451        190,510
                                                   ----------      ---------

       Total accrued expenses                         682,666        634,870
                                                   ----------      ---------

    Federal and state income taxes                    232,478         12,508
                                                   ----------      ---------

       Total current liabilities                    1,677,799      1,371,606

Deferred tax liabilities, net                         313,073        284,458
Self-insurance reserves                               240,821        202,737
Accrued postretirement benefit cost                    68,101         67,960
Other noncurrent liabilities                           78,761         54,646
                                                   ----------      ---------

       Total liabilities                            2,378,555      1,981,407
                                                   ----------      ---------

Stockholders' equity:
  Common stock of $1 par value.  Authorized
    300,000,000 shares; issued and outstanding
    172,591,732 shares in 2004 and 178,369,413
    shares in 2003                                    172,592        178,369
  Additional paid-in capital                          630,983        494,154
  Retained earnings                                 2,779,592      2,492,759
                                                   ----------      ---------

                                                    3,583,167      3,165,282

  Accumulated other comprehensive earnings              2,549          4,028
                                                   ----------      ---------

       Total stockholders' equity                   3,585,716      3,169,310

Commitments and contingencies                             ---            ---
                                                   ----------      ---------

                                                   $5,964,271      5,150,717
                                                   ==========      =========




                                      25







                           PUBLIX SUPER MARKETS, INC.

                       Consolidated Statements of Earnings

                Years ended December 25, 2004, December 27, 2003
                              and December 28, 2002


                                              2004          2003           2002
                                              ----          ----           ----

                                          (Amounts are in thousands, except shares
                                             outstanding and per share amounts)

                                                               
Revenues:
  Sales                                   $ 18,554,486    16,760,749     15,851,301
  Other operating income                       131,885       126,120        121,296
                                          ------------   -----------    -----------

      Total revenues                        18,686,371    16,886,869     15,972,597
                                          ------------   -----------    -----------

Costs and expenses:
  Cost of merchandise sold                  13,577,740    12,275,132     11,621,762
  Operating and administrative expenses      3,869,791     3,613,759      3,381,244
                                          ------------   -----------    -----------

      Total costs and expenses              17,447,531    15,888,891     15,003,006
                                          ------------   -----------    -----------

      Operating profit                       1,238,840       997,978        969,591
                                          ------------   -----------    -----------

Investment income, net                          35,311        21,926         16,477
Other income, net                               20,860        27,185         16,762
                                          ------------   -----------    -----------

Earnings before income tax expense           1,295,011     1,047,089      1,002,830

Income tax expense                             475,628       386,156        370,426
                                          ------------   -----------    -----------

Net earnings                              $    819,383       660,933        632,404
                                          ============   ===========    ===========


Weighted average number of common
  shares outstanding                       176,775,733   184,112,742    194,466,212
                                          ============   ===========    ===========

Basic and diluted earnings per common
  share based on weighted average
  shares outstanding                      $       4.64          3.59           3.25
                                          ============   ===========    ===========



<FN>
See accompanying notes to consolidated financial statements.
</FN>


                                      26







                           PUBLIX SUPER MARKETS, INC.

                 Consolidated Statements of Comprehensive Earnings

                  Years ended December 25, 2004, December 27, 2003
                             and December 28, 2002


                                                2004          2003           2002
                                                ----          ----           ----

                                                    (Amounts are in thousands)

                                                                   
Net earnings                                  $819,383       660,933        632,404

Other comprehensive earnings

Unrealized gain (loss) on investment
  securities available-for-sale, net of
  tax effect of $419, $3,174 and ($456)
  in 2004, 2003 and 2002, respectively             668         5,055           (726)

Reclassification adjustment for net
  realized (gain) loss on investment
  securities available-for-sale, net of
  tax effect of ($1,348), ($800) and $3,854
  in 2004, 2003 and 2002, respectively          (2,147)       (1,274)         6,136
                                              --------       -------        -------

Comprehensive earnings                        $817,904       664,714        637,814
                                              ========       =======        =======



<FN>
See accompanying notes to consolidated financial statements.
</FN>


                                      27







                                                   PUBLIX SUPER MARKETS, INC.

                                         Consolidated Statements of Stockholders' Equity

                                         Years ended December 25, 2004, December 27, 2003
                                                      and December 28, 2002


                                                                                          Common
                                                                                          Stock
                                                                                        (Acquired    Accumulated      Total
                                                               Additional               From) Sold     Other          Stock-
                                                  Common        Paid-in     Retained    to Stock-   Comprehensive    holders'
                                                   Stock        Capital     Earnings     holders      Earnings        Equity
                                                   -----        -------     --------     -------      --------        ------

                                                       (Amounts are in thousands, except per share and share amounts)

                                                                                                 
Balances at December 29, 2001                    $197,112       343,834     2,226,768         ---     (5,163)      2,762,551

Comprehensive earnings for the year                   ---           ---       632,404         ---      5,410         637,814
Cash dividends, $.33 per share                        ---           ---       (65,439)        ---        ---         (65,439)
Contribution of 4,801,677 shares
  to retirement plans                               1,809        72,350           ---     122,710        ---         196,869
Acquired 14,558,822 shares
  from stockholders                                   ---          (703)          ---    (597,776)       ---        (598,479)
Sale of 1,813,378 shares to
  stockholders                                        137         5,538           ---      69,077        ---          74,752
Retirement of 9,890,943 shares                     (9,890)          ---      (396,099)    405,989        ---             ---
                                                 --------       -------     ---------    --------     ------       ---------

Balances at December 28, 2002                     189,168       421,019     2,397,634         ---        247       3,008,068

Comprehensive earnings for the year                   ---           ---       660,933         ---      3,781         664,714
Cash dividends, $.40 per share                        ---           ---       (75,455)        ---        ---         (75,455)
Contribution of 5,298,904 shares
  to retirement plans                               1,705        69,313           ---     132,990        ---         204,008
Acquired 17,631,828 shares
  from stockholders                                   ---           ---           ---    (694,669)       ---        (694,669)
Sale of 1,534,568 shares to
  stockholders                                        102         3,822           ---      58,720        ---          62,644
Retirement of 12,605,111 shares                   (12,606)          ---      (490,353)    502,959        ---             ---
                                                 --------       -------     ---------    --------     ------       ---------

Balances at December 27, 2003                     178,369       494,154     2,492,759         ---      4,028       3,169,310

Comprehensive earnings for the year                   ---           ---       819,383         ---     (1,479)        817,904
Cash dividends, $.45 per share                        ---           ---       (80,764)        ---        ---         (80,764)
Contribution of 3,845,892 shares
  to retirement plans                               2,506       133,243           ---      62,314        ---         198,063
Acquired 11,079,191 shares
  from stockholders                                   ---           ---           ---    (598,516)       ---        (598,516)
Sale of 1,455,618 shares to
  stockholders                                         71         3,586           ---      76,062        ---          79,719
Retirement of 8,354,336 shares                     (8,354)          ---      (451,786)    460,140        ---             ---
                                                 --------       -------     ---------    --------     ------       ---------

Balances at December 25, 2004                    $172,592       630,983     2,779,592         ---      2,549       3,585,716
                                                 ========       =======     =========    ========     ======       =========

<FN>
See accompanying notes to consolidated financial statements.
</FN>


                                                                28







                           PUBLIX SUPER MARKETS, INC.

                     Consolidated Statements of Cash Flows

                Years ended December 25, 2004, December 27, 2003
                              and December 28, 2002

                                                  2004            2003            2002
                                                  ----            ----            ----

                                                       (Amounts are in thousands)

                                                                     
Cash flows from operating activities:
  Cash received from customers               $ 18,541,695      16,752,469      15,867,962
  Cash paid to employees and suppliers        (16,611,646)    (15,044,383)    (14,313,864)
  Income taxes paid                              (242,569)       (344,364)       (307,799)
  Payment for self-insured claims                (185,869)       (179,424)       (153,674)
  Dividends and interest received                  33,230          20,900          27,363
  Other operating cash receipts                   117,416         108,072         101,647
  Other operating cash payments                    (9,079)         (9,613)        (10,649)
                                             ------------     -----------     -----------

      Net cash provided by operating
        activities                              1,643,178       1,303,657       1,210,986
                                             ------------     -----------     -----------

Cash flows from investing activities:
  Payment for property, plant and
    equipment                                    (403,373)       (563,576)       (635,891)
  Proceeds from sale of property, plant
    and equipment                                  69,254          35,679          15,512
  Proceeds from sale-leasebacks                    25,961           8,098             ---
  Payment for investment securities -
    available-for-sale (AFS)                     (793,487)       (340,499)       (265,381)
  Proceeds from sale and maturity of
    investment securities - AFS                   159,811         327,485         259,622
  Net (payments) proceeds to/from joint
    ventures and other investments                 (7,244)          6,528             644
  Other, net                                       (1,192)           (212)             32
                                             ------------     -----------     -----------

      Net cash used in investing activities      (950,270)       (526,497)       (625,462)
                                             ------------     -----------     -----------

Cash flows from financing activities:
  Payment for acquisition of common stock        (598,516)       (694,669)       (598,479)
  Proceeds from sale of common stock               79,719          62,644          74,752
  Dividends paid                                  (80,764)        (75,455)        (65,439)
  Other, net                                         (131)           (131)           (131)
                                             ------------     -----------     -----------

      Net cash used in financing activities      (599,692)       (707,611)       (589,297)
                                             ------------     -----------     -----------

Net increase (decrease) in cash and
  cash equivalents                                 93,216          69,549          (3,773)

Cash and cash equivalents at beginning
  of year                                         277,072         207,523         211,296
                                             ------------     -----------     -----------

Cash and cash equivalents at end of year     $    370,288         277,072         207,523
                                             ============     ===========     ===========

<FN>
See accompanying notes to consolidated financial statements.
</FN>


                                      29







                           PUBLIX SUPER MARKETS, INC.

                      Consolidated Statements of Cash Flows
                                   (Continued)


                                                       2004       2003       2002
                                                       ----       ----       ----

                                                       (Amounts are in thousands)

                                                                 
Reconciliation of net earnings to net cash
  provided by operating activities

Net earnings                                       $  819,383    660,933    632,404

Adjustments to reconcile net earnings to net
  cash provided by operating activities:
    Depreciation and amortization                     379,920    343,997    309,793
    Retirement contributions paid or
      payable in common stock                         244,087    199,620    213,722
    Deferred income taxes                              13,089     45,415     59,526
    Loss on sale of property, plant and
      equipment                                        13,582     21,578     28,977
    Amortization of deferred income from
      sale-leasebacks                                  (2,235)      (483)       ---
    (Gain) loss on sale of investments                 (3,495)    (2,074)     9,990
    Self-insurance reserves in excess
      of current payments                              29,632     46,582     39,095
    Postretirement accruals in excess
      of (less than) current payments                     141     (1,102)    (1,089)
    Increase (decrease) in advance
      purchase allowances                                 119     (2,466)    (6,721)
    Other, net                                          4,952      1,531      3,120
    Change in cash from:
      Trade receivables                               (48,354)   (53,024)   (16,199)
      Merchandise inventories                         (72,727)   (59,213)   (82,128)
      Prepaid expenses                                 (2,026)    (5,515)    (1,262)
      Accounts payable and accrued expenses            47,140    111,501     18,657
      Federal and state income taxes                  219,970     (3,623)     3,101
                                                   ----------  ---------  ---------

          Total adjustments                           823,795    642,724    578,582
                                                   ----------  ---------  ---------

Net cash provided by operating activities          $1,643,178  1,303,657  1,210,986
                                                   ==========  =========  =========


<FN>
See accompanying notes to consolidated financial statements.
</FN>


                                      30





                           PUBLIX SUPER MARKETS, INC.

                   Notes to Consolidated Financial Statements

                      December 25, 2004, December 27, 2003
                              and December 28, 2002

(1)   Summary of Significant Accounting Policies
      ------------------------------------------

      (a)  Business
           --------
           The  Company is in the  primary  business  of  operating  retail food
           supermarkets  in  Florida,  Georgia,  South  Carolina,   Alabama  and
           Tennessee. The Company operates in a single industry segment.

      (b)  Principles of Consolidation
           ---------------------------
           The  consolidated  financial  statements  include the Company and its
           wholly owned subsidiaries.  All significant intercompany balances and
           transactions have been eliminated in consolidation.

      (c)  Fiscal Year
           -----------
           The fiscal year ends on the last  Saturday in December.  Fiscal years
           2004, 2003 and 2002 include 52 weeks.

      (d)  Cash Equivalents
           ----------------
           The Company considers all liquid investments with maturities of three
           months or less to be cash equivalents.

      (e)  Trade Receivables
           -----------------
           Trade  receivables   primarily   includes  amounts  due  from  vendor
           allowances,  debit and credit  card sales and third  party  insurance
           pharmacy billings.

      (f)  Inventories
           -----------
           Inventories  are valued at the lower of cost or market.  The cost for
           approximately  86% and 87% of inventories  was  determined  using the
           dollar value  last-in,  first-out  method as of December 25, 2004 and
           December  27,  2003,   respectively.   The  cost  of  all   remaining
           inventories  was determined  using the first-in,  first-out  ("FIFO")
           method.  The  FIFO  cost of  inventory  approximates  replacement  or
           current cost.

      (g)  Investments
           -----------
           The  Company  determines  the  appropriate   classification  of  debt
           securities at the time of purchase and reevaluates  such  designation
           as of each balance  sheet date.  Debt  securities  are  classified as
           held-to-maturity when the Company has the positive intent and ability
           to hold the securities to maturity.  Held-to-maturity  securities are
           stated at cost,  adjusted for  amortization of premiums and accretion
           of discounts to maturity. Such amortization and accretion is included
           in  investment  income,  net.  The  Company  had no  held-to-maturity
           securities as of December 25, 2004 and December 27, 2003.


                                      31                             (Continued)





                           PUBLIX SUPER MARKETS, INC.

                   Notes to Consolidated Financial Statements

           All of the  Company's  debt  and  marketable  equity  securities  are
           classified as available-for-sale.  Available-for-sale  securities are
           carried at fair value,  with the unrealized gains and losses,  net of
           tax,  reported  as other  comprehensive  earnings  and  included as a
           separate  component  of  stockholders'   equity.  The  cost  of  debt
           securities in this category is adjusted for  amortization of premiums
           and  accretion  of  discounts  to  maturity.  Such  amortization  and
           accretion is included in investment income,  net. The Company reviews
           its  investments  for  impairment  based on criteria that include the
           extent to which cost exceeds market value, the duration of the market
           decline and the  financial  health of and  prospects  for the issuer.
           Realized  gains  and  losses  and  declines  in  value  judged  to be
           other-than-temporary on available-for-sale securities are included in
           investment  income,  net. The cost of securities sold is based on the
           specific identification method.

           Interest  income is accrued as earned.  Dividend income is recognized
           as income on the ex-dividend date of the stock.

           The  Company  also  from  time to time  holds  investments  in  joint
           ventures,   partnerships  or  other  equity   investments  for  which
           evaluation    of    the    existence    and     quantification     of
           other-than-temporary  declines  in value  may be  required.  Realized
           gains   and   losses   and   declines   in   value   judged   to   be
           other-than-temporary  on other investments are included in investment
           income, net.

      (h)  Property, Plant and Equipment and Depreciation
           ----------------------------------------------
           Assets  are   recorded  at  cost  and  are   depreciated   using  the
           straight-line  method over their estimated  useful lives or the terms
           of their leases, if shorter, as follows:

                   Buildings and improvements               10 - 40 years
                   Furniture, fixtures and equipment         3 - 20 years
                   Leasehold improvements                   10 - 40 years

           In  2002,   the  Company   changed  its  useful  life  for  leasehold
           improvement additions for new and existing stores to the lesser of 20
           years or the terms of the applicable  leases.  The Company  considers
           lease renewals in the useful life of its leasehold  improvements when
           such renewals are reasonably assured.

           Maintenance  and  repairs  are  charged  to  operating   expenses  as
           incurred.  Expenditures for renewals and betterments are capitalized.
           The gain or loss realized on disposed assets or assets to be disposed
           of is  recorded  in  operating  and  administrative  expenses  in the
           consolidated statements of earnings.

      (i)  Capitalized Computer Software Costs
           -----------------------------------
           The Company  capitalizes  certain costs  incurred in connection  with
           developing or obtaining  software for internal  use.  These costs are
           capitalized  and  amortized  over a  three  year  life.  The  amounts
           capitalized   were   approximately   $17,444,000,   $22,351,000   and
           $26,282,000  for the fiscal years ended  December 25, 2004,  December
           27, 2003 and December 28, 2002, respectively.


                                      32                             (Continued)





                           PUBLIX SUPER MARKETS, INC.

                   Notes to Consolidated Financial Statements

      (j)  Long-Lived Assets
           -----------------
           The Company  reviews its long-lived  assets for  impairment  whenever
           events or changes in  circumstances  indicate that the net book value
           of an asset may not be  recoverable.  Recoverability  of assets to be
           held and used is measured by a comparison of the net book value of an
           asset to the  future  net  undiscounted  cash  flows  expected  to be
           generated by the asset.  An impairment loss would be recorded for the
           excess  of the net  book  value  over the  fair  value  of the  asset
           impaired.  The fair value is estimated  based on expected  discounted
           future cash flows. Assets to be disposed of are reported at the lower
           of the  carrying  amount or fair  value  less cost to sell and are no
           longer depreciated.

      (k)  Self-Insurance
           --------------
           Self-insurance  reserves  are  established  for  health  care,  fleet
           liability,  general liability and workers' compensation claims. These
           reserves are determined based on actual experience  including,  where
           necessary,  actuarial studies. The Company has insurance coverage for
           losses in excess of varying amounts.

      (l)  Comprehensive Earnings
           ----------------------
           Comprehensive  earnings includes net earnings and other comprehensive
           earnings.  Other comprehensive earnings includes revenues,  expenses,
           gains and  losses  that  have been  excluded  from net  earnings  and
           recorded  directly  to  stockholders'   equity.   Included  in  other
           comprehensive  earnings  for the  Company  are  unrealized  gains and
           losses on available-for-sale securities net of income taxes.

      (m)  Revenue Recognition
           -------------------
           Revenue is recognized  at the point of sale for retail sales.  Vendor
           coupons that are reimbursed  are accounted for as sales.  Coupons and
           other sales incentives offered by the Company that are not reimbursed
           are recorded as a reduction of sales.

      (n)  Other Operating Income
           ----------------------
           Other  operating   income   includes  income   generated  from  other
           activities  conducted in the Company's  stores,  primarily  automated
           teller  transactions,   lottery  commissions,   check  cashing  fees,
           commissions on licensee sales,  coupon handling fees,  money transfer
           and money  order  fees,  vending  machine  commissions  and  in-store
           subleases.

      (o)  Cost of Merchandise Sold
           ------------------------
           Cost of  merchandise  sold  includes  costs of  inventory  and  costs
           related  to  in-store  production.  Cost  of  merchandise  sold  also
           includes  inbound freight  charges,  purchasing and receiving  costs,
           warehousing  costs  and  other  costs of the  Company's  distribution
           network.


                                      33                             (Continued)





                           PUBLIX SUPER MARKETS, INC.

                   Notes to Consolidated Financial Statements

           Vendor  allowances  and credits,  including  cooperative  advertising
           fees,  received  from a vendor in  connection  with the  purchase  or
           promotion of the vendor's products,  are recognized as a reduction of
           cost of merchandise sold as earned.  These allowances and credits are
           recognized as earned in accordance with the underlying agreement with
           the vendor and completion of the earning process.  Short-term  vendor
           agreements with advance payment  provisions are recorded as a current
           liability and are recognized  over the  appropriate  period as earned
           according to the underlying  agreement.  Long-term vendor  agreements
           with  advance  payment   provisions  are  recorded  as  a  noncurrent
           liability and are recognized  over the  appropriate  period as earned
           according to the underlying agreement.

           During  2003,  the  Company  modified  its  calculation  of  cost  of
           merchandise sold to improve the  comparability of its gross profit to
           others in the food retailing industry.

      (p)  Advertising Costs
           -----------------
           Advertising  costs are  expensed as incurred  and were  approximately
           $140,668,000,  $125,209,000  and  $116,210,000  for the fiscal  years
           ended  December  25,  2004,  December 27, 2003 and December 28, 2002,
           respectively.

      (q)  Other Income, net
           -----------------
           Other  income,  net  includes  rent  received  from  shopping  center
           operations,   net  of  related   expenses  and  other   miscellaneous
           nonoperating income.

      (r)  Income Taxes
           ------------
           Deferred tax assets and  liabilities  are  established  for temporary
           differences  between  financial  and  tax  reporting  bases  and  are
           subsequently  adjusted to reflect changes in tax rates expected to be
           in effect when the temporary differences reverse.

      (s)  Earnings Per Share
           ------------------
           Basic  and  diluted  earnings  per  common  share are  calculated  by
           dividing net earnings by the weighted average number of common shares
           outstanding. Basic and diluted earnings per common share are the same
           because the Company does not have options or other stock compensation
           programs that would impact the  calculation  of diluted  earnings per
           share.

      (t)  Use of Estimates
           ----------------
           The preparation of financial statements in conformity with accounting
           principles  generally  accepted  in  the  United  States  of  America
           requires management to make estimates and assumptions that affect the
           reported   amounts  of  assets  and  liabilities  and  disclosure  of
           contingent  assets and  liabilities  as of the date of the  financial
           statements and the reported  amounts of revenues and expenses  during
           the  reporting  period.   Actual  results  could  differ  from  those
           estimates.

      (u)  Reclassifications
           -----------------
           Certain 2003 and 2002 amounts have been  reclassified to conform with
           the 2004 presentation.


                                      34                             (Continued)





                           PUBLIX SUPER MARKETS, INC.

                   Notes to Consolidated Financial Statements

(2)   Merchandise Inventories
      -----------------------

      If the first-in,  first-out method of valuing inventories had been used by
      the Company to value all inventories, inventories and current assets would
      have been higher than reported by approximately $141,808,000, $127,989,000
      and  $117,581,000 as of December 25, 2004,  December 27, 2003 and December
      28, 2002, respectively.

(3)   Fair Value of Financial Instruments
      -----------------------------------

      The  following  methods  and  assumptions  were  used  by the  Company  in
      estimating the fair value of its financial instruments:

      Cash  and  cash  equivalents:  The  carrying  amount  for  cash  and  cash
      ----------------------------
      equivalents approximates fair value.

      Investment  securities:  The fair  values for debt and  marketable  equity
      ----------------------
      securities are based on quoted market prices.

      The carrying  amount of the Company's  other  financial  instruments as of
      December 25, 2004 and December 27, 2003 approximated their respective fair
      values.

      All other  investments  are  accounted  for using the equity  method.  The
      carrying amount of other investments approximates fair value.


                                      35                             (Continued)





                           PUBLIX SUPER MARKETS, INC.

                   Notes to Consolidated Financial Statements

(4)   Investments
      -----------

      Following is a summary of investments as of December 25, 2004 and December
      27, 2003:


                                                Gross      Gross
                               Amortized     Unrealized  Unrealized      Fair
                                  Cost          Gains      Losses        Value
                                  ----          -----      ------        -----

                                            (Amounts are in thousands)

      2004
      ----
      Available-for-sale:
        Tax exempt bonds      $  408,393        1,222       2,539       407,076
        Taxable bonds            533,903        1,925       4,241       531,587
        Equity securities         41,124        7,856          74        48,906
                              ----------       ------       -----     ---------

                                 983,420       11,003       6,854       987,569
      Other investments           32,592          ---         ---        32,592
                              ----------       ------       -----     ---------

                              $1,016,012       11,003       6,854     1,020,161
                              ==========       ======       =====     =========

      2003
      ----
      Available-for-sale:
        Tax exempt bonds      $  144,352        2,082       2,055       144,379
        Taxable bonds            131,584          457       2,049       129,992
        Equity securities         85,122        8,630         508        93,244
                              ----------       ------       -----     ---------

                                 361,058       11,169       4,612       367,615
      Other investments           29,898          ---         ---        29,898
                              ----------       ------       -----     ---------

                              $  390,956       11,169       4,612       397,513
                              ==========       ======       =====     =========

      The  realized  gains  on sales of  available-for-sale  securities  totaled
      approximately  $5,462,000,  $4,544,000 and $5,957,000 for the fiscal years
      ended  December  25,  2004,  December  27,  2003 and  December  28,  2002,
      respectively,  and the realized losses totaled  approximately  $1,967,000,
      $2,470,000 and $15,947,000, respectively.

      The  net  realized  gains  on  other  investments  totaled   approximately
      $3,930,000,  $259,000 and  $1,903,000  for the fiscal years ended December
      25, 2004, December 27, 2003 and December 28, 2002, respectively.


                                      36                             (Continued)





                           PUBLIX SUPER MARKETS, INC.

                   Notes to Consolidated Financial Statements

      The amortized cost and estimated fair value of debt and marketable  equity
      securities  classified as  available-for-sale  and other investments as of
      December  25, 2004 and December 27,  2003,  by expected  maturity,  are as
      follows:

                                             2004                   2003
                                     --------------------   --------------------

                                     Amortized      Fair    Amortized      Fair
                                        Cost        Value      Cost        Value
                                        ----        -----      ----        -----

                                                (Amounts are in thousands)

      Due in one year or less       $  101,771    101,718      16,681     16,661
      Due after one year through
        five years                     207,800    206,933      55,964     56,897
      Due after five years through
        ten years                       65,896     65,786      47,818     47,325
      Due after ten years              566,829    564,226     155,473    153,488
                                    ----------  ---------     -------    -------

                                       942,296    938,663     275,936    274,371
      Equity securities                 41,124     48,906      85,122     93,244
      Other investments                 32,592     32,592      29,898     29,898
                                    ----------  ---------     -------    -------

                                    $1,016,012  1,020,161     390,956    397,513
                                    ==========  =========     =======    =======

      Following is a summary of temporarily  impaired investments as of December
      25, 2004:

                               Less Than           12 Months
                               12 Months           or Longer          Total
                               ---------           ---------          -----

                                   Unreal-           Unreal-             Unreal-
                           Fair     ized     Fair     ized      Fair      ized
                           Value   Losses    Value   Losses     Value    Losses
                           -----   ------    -----   ------     -----    ------

                                            (Amounts are in thousands)
      2004
      ----
      Tax exempt bonds   $286,815   1,722    25,696     817    312,511    2,539
      Taxable bonds       294,955   2,994    48,097   1,247    343,052    4,241
      Equity securities     3,798      17       126      57      3,924       74
                         --------   -----    ------   -----    -------    -----

      Total temporarily
        impaired
        investments      $585,568   4,733    73,919   2,121    659,487    6,854
                         ========   =====    ======   =====    =======    =====

      The Company believes the unrealized  losses presented above are temporary.
      To make this  determination,  management  reviews the credit worthiness of
      the  issuers  as well as  underlying  factors  mitigating  risk of loss of
      principal or default of interest payments. There are 179 investment issues
      contributing to the total  unrealized loss of $6,854,000.  Of this amount,
      $6,780,000 or 99% of the unrealized  loss is driven by changes in interest
      rates impacting the market value of the tax exempt and taxable bonds owned
      by the Company.  The Company continues to receive scheduled  principal and
      interest payments on these investments.


                                      37                             (Continued)





                           PUBLIX SUPER MARKETS, INC.

                   Notes to Consolidated Financial Statements

(5)   Postretirement Benefits
      -----------------------

      The Company  provides  life  insurance  benefits  for  salaried and hourly
      full-time employees.  Such employees retiring from the Company on or after
      attaining  age 55 and having ten years of credited  full-time  service are
      entitled to postretirement life insurance benefits.

      Effective  January 1, 2002,  the Company  amended  the plan's  eligibility
      requirements.  As of October 1, 2001,  an employee  must have had at least
      five  years of  full-time  service  and the  employee's  age plus years of
      credited service must have equaled 65 or greater to retain  postretirement
      life insurance benefits at retirement.  In addition,  the employee must be
      at least age 55 with ten  years of  full-time  service  at  retirement  to
      receive the benefit.

      The Company funds the life insurance  benefits on a  pay-as-you-go  basis.
      The  Company  made  benefit  payments  to  beneficiaries  of  retirees  of
      approximately  $2,140,000,  $2,255,000  and  $1,879,000  during the fiscal
      years ended  December 25,  2004,  December 27, 2003 and December 28, 2002,
      respectively.

      The  following  tables  provide a  reconciliation  of the  changes  in the
      benefit  obligations  and fair value of plan assets measured as of October
      1, and a  statement  of the  funded  status as of  December  25,  2004 and
      December 27, 2003:

                                                        2004        2003
                                                        ----        ----

                                                  (Amounts are in thousands)
      Change in benefit obligation:
        Benefit obligation as of beginning of year   $ 72,702      62,297
        Service cost                                      674         775
        Interest cost                                   4,337       4,191
        Actuarial loss                                  4,601       7,694
        Benefit payments                               (2,140)     (2,255)
                                                     --------     -------

        Benefit obligation as of end of year         $ 80,174      72,702
                                                     ========     =======

      Change in fair value of plan assets:
        Fair value of plan assets as of beginning
          of year                                    $    ---         ---
        Employer contributions                          2,140       2,255
        Benefit payments                               (2,140)     (2,255)
                                                     --------     -------

        Fair value of plan assets as of end of year  $    ---         ---
                                                     ========     =======


      Funded status                                  $(80,174)    (72,702)
      Unrecognized actuarial loss                      18,594      15,338
      Unrecognized prior service cost                  (6,521)    (10,596)
                                                     --------     -------

      Accrued postretirement benefit cost            $(68,101)    (67,960)
                                                     ========     =======


                                      38                             (Continued)





                           PUBLIX SUPER MARKETS, INC.

                   Notes to Consolidated Financial Statements

      Following are the actuarial  assumptions that were used in the calculation
      of the year end benefit obligation:

                                                 2004       2003        2002
                                                 ----       ----        ----

      Discount rate                              5.75%      6.00%       6.75%
      Rate of compensation increase              4.00%      4.00%       4.00%

      Net  periodic  postretirement  benefit  cost  consists  of  the  following
      components:

                                                 2004       2003        2002
                                                 ----       ----        ----

                                                  (Amounts are in thousands)

      Service cost                              $   674       775         830
      Interest cost                               4,337     4,191       4,035
      Amortization of prior service cost         (4,075)   (4,075)     (4,075)
      Recognized actuarial loss                   1,345       262         ---
                                                -------    ------      ------

      Net periodic postretirement benefit cost  $ 2,281     1,153         790
                                                =======    ======      ======

      Actuarial losses are amortized over the average  remaining service life of
      active  participants  when the  accumulation of such losses exceeds 10% of
      the greater of the projected benefit  obligation or the fair value of plan
      assets.

      Following are the actuarial  assumptions that were used in the calculation
      of the net periodic postretirement benefit cost:

                                                 2004       2003        2002
                                                 ----       ----        ----

      Discount rate                              6.00%      6.75%       7.25%
      Rate of compensation increase              4.00%      4.00%       4.00%

      The following benefit payments,  which reflect expected future service, as
      appropriate, are expected to be paid:

                        Year
                        ----

                          (Amounts are in thousands)

                        2005                    $ 2,433
                        2006                      2,686
                        2007                      2,939
                        2008                      3,197
                        2009                      3,457
                        2010 through 2014        21,431


                                      39                             (Continued)





                           PUBLIX SUPER MARKETS, INC.

                   Notes to Consolidated Financial Statements

(6)   Retirement Plans
      ----------------

      The Company has a trusteed,  noncontributory Employee Stock Ownership Plan
      (ESOP) for the benefit of eligible employees.  The amount of the Company's
      discretionary contribution to the ESOP is determined annually by the Board
      of Directors and can be made in Company  common stock or cash. The expense
      recorded for  contributions to this plan was  approximately  $228,585,000,
      $184,849,000  and  $198,315,000  for the fiscal  years ended  December 25,
      2004, December 27, 2003 and December 28, 2002, respectively.

      The Company has a 401(k) plan for the benefit of eligible  employees.  The
      401(k) plan is a voluntary defined  contribution plan.  Eligible employees
      may contribute up to 10% of their eligible annual compensation, subject to
      the maximum  contribution  limits  established by Federal law. The Company
      may  make  a  discretionary  annual  matching   contribution  to  eligible
      participants of this plan as determined by the Board of Directors.  During
      2004,  2003 and 2002,  the Board of  Directors  approved a match of 50% of
      eligible contributions up to 3% of eligible wages, not to exceed a maximum
      match of $750 per employee.  The match, which is determined as of the last
      day of the plan year and paid in the  subsequent  plan year,  is in common
      stock of the Company.  The expense recorded for the Company's match to the
      401(k) plan was approximately $15,502,000, $14,771,000 and $15,407,000 for
      the fiscal years ended  December 25, 2004,  December 27, 2003 and December
      28, 2002, respectively.

      The Company intends to continue its retirement plans;  however,  the right
      to modify, amend, terminate or merge these plans has been reserved. In the
      event of termination, all amounts contributed under the plans must be paid
      to the participants or their beneficiaries.

(7)   Income Taxes
      ------------

      The provision for income taxes consists of the following:

                                                Current     Deferred     Total
                                                -------     --------     -----

                                                   (Amounts are in thousands)
      2004
      ----
      Federal                                   $400,202     13,899     414,101
      State                                       62,337       (810)     61,527
                                                --------     ------     -------

                                                $462,539     13,089     475,628
                                                ========     ======     =======

      2003
      ----
      Federal                                   $294,488     39,021     333,509
      State                                       46,253      6,394      52,647
                                                --------     ------     -------

                                                $340,741     45,415     386,156
                                                ========     ======     =======

      2002
      ----
      Federal                                   $270,386     50,411     320,797
      State                                       41,510      8,119      49,629
                                                --------     ------     -------

                                                $311,896     58,530     370,426
                                                ========     ======     =======


                                      40                             (Continued)





                           PUBLIX SUPER MARKETS, INC.

                   Notes to Consolidated Financial Statements

      The actual tax  expense  for the fiscal  years ended  December  25,  2004,
      December 27, 2003 and December  28, 2002 differs from the  "expected"  tax
      expense for those years (computed by applying the U.S.  Federal  corporate
      tax rate of 35% to earnings before income taxes) as follows:

                                                   2004       2003        2002
                                                   ----       ----        ----

                                                    (Amounts are in thousands)

      Computed "expected" tax expense           $453,254    366,481     350,991
      State income taxes (net of
        Federal income tax benefit)               39,993     34,221      32,259
      Tax exempt interest                         (3,973)    (3,210)     (4,088)
      Other, net                                 (13,646)   (11,336)     (8,736)
                                                --------    -------     -------

                                                $475,628    386,156     370,426
                                                ========    =======     =======

      The tax effects of  temporary  differences  that give rise to  significant
      portions  of  deferred  tax  assets and  deferred  tax  liabilities  as of
      December 25, 2004 and December 27, 2003 are as follows:

                                                          2004          2003
                                                          ----          ----

                                                      (Amounts are in thousands)

      Deferred tax assets:
        Self-insurance reserves                        $125,254       115,682
        Retirement plan contributions                    29,863        24,217
        Postretirement benefit cost                      26,272        26,206
        Reserves not currently deductible                17,602        16,308
        Advance purchase allowances                      11,197        11,226
        Inventory capitalization                          6,526         7,760
        Other                                             6,370         1,547
                                                       --------       -------

          Total deferred tax assets                    $223,084       202,946
                                                       ========       =======

      Deferred tax liabilities:
        Property, plant and equipment,
          principally due to depreciation              $454,134       417,327
        Other                                            10,089        14,598
                                                       --------       -------

          Total deferred tax liabilities               $464,223       431,925
                                                       ========       =======

      The Company  expects the results of future  operations and the reversal of
      deferred tax  liabilities to generate  sufficient  taxable income to allow
      utilization of net deferred tax assets;  therefore, no valuation allowance
      has been recorded as of December 25, 2004 and December 27, 2003.


                                      41                             (Continued)





                           PUBLIX SUPER MARKETS, INC.

                   Notes to Consolidated Financial Statements

(8)   PublixDirect Closure
      --------------------

      During the third  quarter of 2003,  the Company  announced its decision to
      close its online grocery  shopping service operated under its wholly owned
      subsidiary,   PublixDirect.   As  a  result  of  the   decision  to  close
      PublixDirect effective August 23, 2003, the Company recorded an expense of
      $30.0  million  during the third  quarter of 2003.  The  expense  recorded
      represented  approximately  $17.0  million  in  asset  impairments,  $10.0
      million  in  operating  lease  obligations  and $3.0  million  in  payroll
      obligations  and other costs.  The expense was recognized in the Company's
      consolidated  statements  of earnings  and is included  in  operating  and
      administrative  expenses.  The  impact  of  the  expense  recorded  on net
      earnings was approximately  $18.0 million or $.10 per share for the fiscal
      year ended December 27, 2003.

 (9)  Commitments and Contingencies
      -----------------------------

      (a)  Operating Leases
           ----------------
           The Company  conducts a major portion of its retail  operations  from
           leased store  premises.  Initial terms of the leases are typically 20
           years,  followed by renewal  options at five year  intervals  and may
           include  rent   escalation   clauses.   Contingent   rentals  include
           reimbursement of real estate taxes,  insurance and maintenance and in
           certain stores,  additional rentals based on a percentage of sales in
           excess of  stipulated  minimums.  The  reimbursement  of real  estate
           taxes,  insurance and maintenance is generally based on the Company's
           prorata share using square footage.

           The Company  recognizes  rent expense for operating  leases with step
           rent provisions and escalation clauses on a straight-line  basis over
           the applicable  lease term. As of December 25, 2004,  less than 10.0%
           of the Company's store leases include rent escalation  clauses during
           the initial term or the renewal options.

           Total rental  expense for the fiscal  years ended  December 25, 2004,
           December 27, 2003 and December 28, 2002, is as follows:

                                             2004        2003        2002
                                             ----        ----        ----

                                              (Amounts are in thousands)

               Minimum rentals            $320,365     295,539     257,258
               Contingent rentals            7,851       6,392       8,949
               Sublease rental income      (10,087)    (10,105)    (10,181)
                                          --------     -------     -------

                                          $318,129     291,826     256,026
                                          ========     =======     =======


                                      42                             (Continued)





                           PUBLIX SUPER MARKETS, INC.

                   Notes to Consolidated Financial Statements

           As of December  25,  2004,  future  minimum  lease  payments  for all
           noncancelable operating leases and related subleases are as follows:

                                 Minimum            Sublease
                                  Rental             Rental
               Year             Commitments          Income             Net
               ----             -----------          ------             ---

                                            (Amounts are in thousands)

               2005             $  336,938            8,637            328,301
               2006                332,505            6,499            326,006
               2007                322,371            4,005            318,366
               2008                311,567            1,756            309,811
               2009                300,226              670            299,556
               Thereafter        2,719,533              547          2,718,986
                                ----------           ------          ---------

                                $4,323,140           22,114          4,301,026
                                ==========           ======          =========

           The Company also owns  shopping  centers  which are leased to tenants
           for minimum  monthly rentals plus, in certain  instances,  contingent
           rentals.  Contingent  rentals  include  reimbursement  of real estate
           taxes, insurance and maintenance and in certain instances, additional
           rentals  based  on a  percentage  of sales in  excess  of  stipulated
           minimums.  Contingent  rentals are included in trade  receivables and
           were approximately  $1,604,000 and $1,262,000 as of December 25, 2004
           and December 27, 2003, respectively.  Rental income was approximately
           $15,048,000,  $16,789,000  and $14,057,000 for the fiscal years ended
           December  25,  2004,   December  27,  2003  and  December  28,  2002,
           respectively.  The  approximate  amounts  of  minimum  future  rental
           payments  to be received  under  noncancelable  operating  leases are
           $12,779,000,  $10,645,000,  $8,244,000, $5,983,000 and $4,380,000 for
           the  years  2005  through   2009,   respectively,   and   $19,126,000
           thereafter.

      (b)  Line of Credit
           --------------
           The Company's  committed line of credit totaling $100 million expired
           on December  31,  2004.  This  364-day  line of credit  facility  was
           available to fund liquidity  requirements if necessary.  The interest
           rate was based on LIBOR or prime.  There were no amounts  outstanding
           on this line of credit as of December 25, 2004. Since the Company did
           not require  additional  liquidity,  this line of credit facility was
           not renewed.

      (c)  Litigation
           ----------
           The Company is a party in various legal claims and actions considered
           in the normal course of business.  In the opinion of management,  the
           ultimate  resolution  of  these  legal  proceedings  will  not have a
           material adverse effect on the Company's financial condition, results
           of operations or cash flows.


                                      43                             (Continued)





                           PUBLIX SUPER MARKETS, INC.

                   Notes to Consolidated Financial Statements

(10)  Quarterly Information (unaudited)
      ---------------------------------

      Following  is a summary of the  quarterly  results of  operations  for the
      fiscal years ended  December 25, 2004 and December 27, 2003.  All quarters
      have 13 weeks.

                                                 Quarter Ended
                            ----------------------------------------------------

                              March          June        September      December
                              -----          ----        ---------      --------

                            (Amounts are in thousands, except per share amounts)

      2004
      ----
      Revenues              $4,682,820     4,527,748     4,662,731     4,813,072
      Costs and expenses    $4,369,490     4,221,165     4,391,943     4,464,933
      Net earnings          $  203,396       199,409       183,711       232,867
      Basic and diluted
        earnings per common
        share, based on
        weighted average
        shares outstanding  $     1.14          1.11          1.04          1.34

      2003
      ----
      Revenues              $4,329,575     4,119,603     4,076,324     4,361,367
      Costs and expenses    $4,042,182     3,873,510     3,880,804     4,092,395
      Net earnings          $  187,108       161,510       134,570       177,745
      Basic and diluted
        earnings per common
        share, based on
        weighted average
        shares outstanding  $      .99           .87           .74           .99









                                                 44







                                                                     Schedule II
                                                                     -----------
                           PUBLIX SUPER MARKETS, INC.

                        Valuation and Qualifying Accounts

                Years ended December 25, 2004, December 27, 2003
                              and December 28, 2002
                           (Amounts are in thousands)

                                          Balance at     Additions      Deductions     Balance at
                                          Beginning      Charged to       From           End of
              Description                  of Year        Income         Reserves        Year
              -----------                  -------        ------         --------        ----

                                                                            
Year ended December 25, 2004

Reserves not deducted from assets:
  Self-insurance reserves:
    -Current                              $123,462       177,417         185,869        115,010
    -Noncurrent                            202,737        38,084             ---        240,821
                                          --------       -------         -------        -------

                                          $326,199       215,501         185,869        355,831
                                          ========       =======         =======        =======

Year ended December 27, 2003

Reserves not deducted from assets:
  Self-insurance reserves:
    -Current                              $102,722       200,164         179,424        123,462
    -Noncurrent                            176,895        25,842             ---        202,737
                                          --------       -------         -------        -------

                                          $279,617       226,006         179,424        326,199
                                          ========       =======         =======        =======

Year ended December 28, 2002

Reserves not deducted from assets:
  Self-insurance reserves:
    -Current                              $103,048       153,348         153,674        102,722
    -Noncurrent                            137,474        39,421             ---        176,895
                                          --------       -------         -------        -------

                                          $240,522       192,769         153,674        279,617
                                          ========       =======         =======        =======




                                                    45





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

     None

Item 9A. Controls and Procedures
- --------------------------------

Disclosure Controls and Procedures
- ----------------------------------

     As of the end of the period  covered by this  annual  report,  the  Company
carried out an evaluation,  under the supervision and with the  participation of
the Company's  management,  including the Company's Chief Executive  Officer and
Chief Financial Officer, of the effectiveness of the design and operation of the
Company's  disclosure  controls  and  procedures  pursuant to Exchange  Act Rule
13a-15.  Based upon that evaluation,  the Chief Executive  Officer and the Chief
Financial  Officer  concluded  that  the  Company's   disclosure   controls  and
procedures  are  effective  in  timely  alerting  them to  material  information
relating to the Company (including its consolidated subsidiaries) required to be
included in the Company's periodic  Securities and Exchange  Commission filings.
There have been no significant  changes in the Company's  internal  control over
financial  reporting  during the quarter  ended  December  25,  2004,  that have
materially affected, or are reasonably likely to materially affect, the internal
control over financial reporting.

Internal Control over Financial Reporting
- -----------------------------------------

     Management's  report  on the  Company's  internal  control  over  financial
reporting  is included on page 20 of this  report.  The  independent  registered
public accounting firm has issued their report,  included herein on page 23, (1)
on  management's  assessment  of the  effectiveness  of  internal  control  over
financial  reporting  and (2) on the  effectiveness  of  internal  control  over
financial reporting.

Item 9B. Other Information
- --------------------------

     None


                                      46





                                    PART III

Item 10. Directors and Executive Officers of the Registrant
- -----------------------------------------------------------

     Certain information  concerning the directors and executive officers of the
Company is incorporated by reference to pages 2 through 8 of the Proxy Statement
of the Company (2005 Proxy Statement) which the Company intends to file no later
than 120 days after its fiscal  year end.  Certain  information  concerning  the
executive  officers  of the  Company  is set forth in Part I under  the  caption
"Executive Officers of the Company."

     The Company has adopted a Code of Ethical  Conduct for  Financial  Managers
that applies to the Company's principal  executive officer,  principal financial
officer,  principal  accounting officer or controller and all persons performing
similar functions.  A copy of the Code of Ethical Conduct for Financial Managers
was filed as Exhibit 14 to the Annual Report of the Company on Form 10-K for the
year ended December 28, 2002.

Item 11. Executive Compensation
- -------------------------------

     Information  regarding executive  compensation is incorporated by reference
to page 5 and pages 8 through 11 of the 2005 Proxy Statement.

Item 12. Security Ownership of Certain Beneficial Owners and Management
- -----------------------------------------------------------------------

     Information  regarding  security  ownership is incorporated by reference to
pages 6 through 8 of the 2005 Proxy Statement.

Item 13. Certain Relationships and Related Transactions
- -------------------------------------------------------

     Information  regarding certain  relationships  and related  transactions is
incorporated by reference to pages 3 and 8 of the 2005 Proxy Statement.

Item 14. Principal Accounting Fees and Services
- -----------------------------------------------

     Information   regarding   principal   accounting   fees  and   services  is
incorporated by reference to page 12 of the 2005 Proxy Statement.


                                      47





                                     PART IV

Item 15. Exhibits, Financial Statement Schedules
- ------------------------------------------------

(a)   Consolidated Financial Statements and Schedule
      ----------------------------------------------

      The  consolidated   financial   statements  and  schedule  listed  in  the
      accompanying Index to Consolidated  Financial  Statements and Schedule are
      filed as part of this Annual Report on Form 10-K.

(b)   Exhibits
      --------

      3(a).    Articles  of  Incorporation  of the  Company,  together  with all
               amendments thereto, are incorporated by reference to the exhibits
               to the  Annual  Report of the  Company  on Form 10-K for the year
               ended December 25, 1993.

      3(b).    Amended and Restated  By-laws of the Company are  incorporated by
               reference to the exhibits to the quarterly  report of the Company
               on Form 10-Q for the quarter ended June 29, 2002.

      10.      Indemnification  Agreement, in the form attached as an exhibit to
               the quarterly  report of the Company on Form 10-Q for the quarter
               ended  March  31,  2001,  between  the  Company  and  all  of its
               directors  and officers as reported in the  quarterly  and annual
               reports of the Company on Form 10-Q and Form 10-K for the periods
               ended March 31, 2001, June 30, 2001, September 29, 2001, June 29,
               2002,  December 28, 2002,  September 27, 2003,  December 27, 2003
               and March 27, 2004.

      10.1     Non-Employee   Directors   Stock   Purchase   Plan  Summary  Plan
               Description,  as  registered  in the  Form  S-8  filed  with  the
               Securities   and  Exchange   Commission  on  June  21,  2001,  is
               incorporated by reference to the exhibits to the quarterly report
               of the Company on Form 10-Q for the quarter ended June 30, 2001.

      10.2     Incentive Bonus Plan

      14.      Code of Ethical Conduct for Financial Managers is incorporated by
               reference to the exhibits to the Annual  Report of the Company on
               Form 10-K for the year ended December 28, 2002.

      21.      Subsidiaries of the Registrant.

      31.1     Certification  Pursuant to Section 302 of the  Sarbanes-Oxley Act
               of 2002.

      31.2     Certification  Pursuant to Section 302 of the  Sarbanes-Oxley Act
               of 2002.

      32.1     Certification  Pursuant  to 18 U.S.C.  Section  1350,  as Adopted
               Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

      32.2     Certification  Pursuant  to 18 U.S.C.  Section  1350,  as Adopted
               Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.


                                      48




                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) 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.

                                                  PUBLIX SUPER MARKETS, INC.

March 2, 2005                                By:  /s/ John A. Attaway, Jr.
                                                  --------------------------
                                                  John A. Attaway, Jr.
                                                  Secretary

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities and on the dates indicated.


/s/ Carol Jenkins Barnett     Director                             March 2, 2005
- ---------------------------
Carol Jenkins Barnett


/s/ Hoyt R. Barnett           Vice Chairman and Director           March 2, 2005
- ---------------------------
Hoyt R. Barnett


/s/ Joan G. Buccino           Director                             March 2, 2005
- ---------------------------
Joan G. Buccino


/s/ William E. Crenshaw       President and Director               March 2, 2005
- ---------------------------
William E. Crenshaw


/s/ Mark C. Hollis            Director                             March 2, 2005
- ---------------------------
Mark C. Hollis


/s/ Sherrill W. Hudson        Director                             March 2, 2005
- ---------------------------
Sherrill W. Hudson
                              Chief Executive Officer and
                              Director
/s/ Charles H. Jenkins, Jr.   (Principal Executive Officer)        March 2, 2005
- ---------------------------
Charles H. Jenkins, Jr.

                              Chairman  of the Board and
/s/ Howard M. Jenkins         Director                             March 2, 2005
- ---------------------------
Howard M. Jenkins


/s/ E. Vane McClurg           Director                             March 2, 2005
- ---------------------------
E. Vane McClurg


/s/ Kelly E. Norton           Director                             March 2, 2005
- ---------------------------
Kelly E. Norton
                              Chief Financial Officer
                              and Treasurer
                              (Principal Financial and
/s/ David P. Phillips         Accounting Officer)                  March 2, 2005
- ---------------------------
David P. Phillips


                                      49