================================================================================


                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                         ____________________________

                                   FORM 10-Q

(Mark One)

[X]  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
      Exchange Act of 1934 For the Quarterly Period Ended August 3, 1996
                                      or
[ ]  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 0-19802

                     BUTTREY FOOD AND DRUG STORES COMPANY

            (Exact name of registrant as specified in its charter)

            Delaware                               81-0466189
(State or other jurisdiction              (I.R.S. Employer Identification No.)
of incorporation or organization)     



                             601 6th Street, S.W.
                          Great Falls, Montana 59404
                   (Address of principal executive offices)

      Registrants telephone number, including area code:  (406) 761-3401

    Indicate by check mark whether the registrant (1) has filed all documents
and reports required to be filed by Sections 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for shorter period that
the registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.

                                                 Yes [X]       No [ ]

The number of shares of the registrant's Common Stock outstanding at September
16, 1996 was 8,639,056 shares

                       Exhibit Index Appears at Page  13
                                                     ----
             ____________________________________________________

                                   Page 1 of 13

 
                     BUTTREY FOOD AND DRUG STORES COMPANY
                                AND SUBSIDIARY

                                   FORM 10-Q

                 For the Quarterly Period Ended August 3, 1996


                                     INDEX


Part I.  Financial Information                                   Page
 
Item 1.  Financial Statements
 
         a)    Consolidated Balance Sheets
               as of August 3, 1996 (unaudited) and February     
               3, 1996                                             3
 
         b)    Consolidated Statements of Operations for the 13
               weeks and the 26 weeks ended August 3, 1996 
               (unaudited) and July 29, 1995 (unaudited)           4
 
         c)    Consolidated Statement of Stockholders' Equity
               as of February 3, 1996 and for the 26 weeks
               ended August 3, 1996 (unaudited)                    4
 
         d)    Consolidated Statements of Cash Flows for the 13
               weeks and the 26 weeks ended August 3, 1996 
               (unaudited) and July 29, 1995 (unaudited)           5
 
         e)    Notes to Consolidated Financial Statements          6
 
     Item 2.   Management's Discussion and Analysis of
               Financial Condition and Results of Operations       6
 
Part II.  Other Information
 
Item 1.        Legal Proceedings                                   12
 
Item 6.        Exhibits and Reports on Form 8-K                    13
 
Signatures                                                         13
 

 
PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS
BUTTREY FOOD AND DRUG STORES COMPANY AND SUBSIDIARY

 
 
CONSOLIDATED BALANCE SHEETS
=============================================================================================================
(Dollar Amounts in Thousands)
- -------------------------------------------------------------------------------------------------------------
                                    ASSETS
                                                                             August 3,            February 3,
                                                                               1996                  1996
- -------------------------------------------------------------------------------------------------------------
                                                                            (unaudited)
                                                                                         
Current assets:
 Cash and cash equivalents                                                  $      8,959         $    6,140
 Accounts receivable                                                               4,271              4,488
 Inventories                                                                      42,572             43,304
 Prepaid expenses                                                                  1,251              1,230
 Deferred tax asset                                                                1,271              1,271
- -------------------------------------------------------------------------------------------------------------
Total current assets                                                              58,324             56,433

Property and equipment, at cost                                                  140,983            130,174
Less accumulated depreciation                                                     49,863             45,765
- -------------------------------------------------------------------------------------------------------------
Net property and equipment                                                        91,120             84,409

Intangible assets, net                                                             3,595              3,259
Other assets                                                                         562                530
- -------------------------------------------------------------------------------------------------------------
Total assets                                                                $    153,601         $  144,631
=============================================================================================================

                     LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
 Current installments of long-term debt                                     $      3,021         $    2,205
 Current obligations under capital leases                                            393                379
 Accounts payable                                                                 22,369             16,345
 Accrued payroll and benefits                                                      7,202              7,530
 Accrued expenses and reserves                                                     3,758              5,106
 Accrued interest payable                                                            126                111
 Notes payable                                                                         -                 20
 Income taxes                                                                        198                  -
- -------------------------------------------------------------------------------------------------------------
Total current liabilities                                                         37,068             31,696

Long-term debt                                                                    15,553             13,510
Obligations under capital leases                                                   9,187              9,385
Deferred taxes payable                                                             1,735              1,735
- -------------------------------------------------------------------------------------------------------------
Total liabilities                                                                 63,543             56,326

Stockholders' equity:
 Preferred stock $.01 par value, authorized 1,000,000 shares                           -                  -
 Common stock $.01 par value, authorized 15,000,000 shares;
      issued and outstanding 8,639,056 shares as of August 3, 1996
      and as of February 3, 1996                                                      86                 86
 Paid-in capital                                                                  79,133             79,133
 Retained earnings                                                                11,239              9,486
- -------------------------------------------------------------------------------------------------------------
                                                                                  90,459             88,705

Less stock subscriptions receivable                                                  400                400
- -------------------------------------------------------------------------------------------------------------
Net stockholders' equity                                                          90,059             88,305
- -------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                                  $    153,601         $  144,631
=============================================================================================================

 

See accompanying notes to consolidated financial statements

 
BUTTREY FOOD AND DRUG STORES COMPANY AND SUBSIDIARY
 
 

CONSOLIDATED STATEMENTS OF OPERATIONS
===================================================================================================================================
(Dollar Amounts in Thousands, Except Per Share Data)
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                       13 Weeks Ended                      26 Weeks Ended
                                                               ------------------------------        ------------------------------
                                                                August 3,           July 29,           August 3,          July 29,
                                                                   1996               1995               1996               1995
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                         (unaudited)                          (unaudited)    
                                                                                                             
Sales                                                          $    94,082        $    92,112        $   182,217        $  179,325
Cost of sales and related occupancy expenses                        72,117             70,269            139,129           136,974
- -----------------------------------------------------------------------------------------------------------------------------------
Gross Profit                                                        21,965             21,843             43,088            42,351
                                                                                                                     
Marketing, general, and administrative expenses                     19,633             20,591             38,925            40,124
- -----------------------------------------------------------------------------------------------------------------------------------
Operating income                                                     2,332              1,252              4,163             2,227
                                                                                                                     
Other income / (expense):                                                                                            
        Gain / (loss) on disposal of owned property                     11                (36)                11               219
        Interest income                                                 29                 48                 57               221
        Interest expense                                              (669)              (643)            (1,309)           (1,649)
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                      (629)              (631)            (1,241)           (1,209)
- -----------------------------------------------------------------------------------------------------------------------------------
Earnings before income taxes and extraordinary charge                1,703                621              2,922             1,018
                                                                                                                     
Income tax provision                                                   681                248              1,168               407
- -----------------------------------------------------------------------------------------------------------------------------------
Earnings before extraordinary charge                                 1,023                373              1,754               611
                                                                                                                     
Extraordinary charge (net of tax)                                        -                  -                  -               (51)
- -----------------------------------------------------------------------------------------------------------------------------------
Net earnings                                                   $     1,023        $       373        $     1,754               560
===================================================================================================================================
Earnings per share before extraordinary charge                 $      0.12        $      0.04        $      0.20        $     0.07
                                                                                                                     
Extraordinary charge per share                                           -                  -                  -             (0.01)
- -----------------------------------------------------------------------------------------------------------------------------------
Net earnings per share                                         $      0.12        $      0.04        $      0.20        $     0.06
===================================================================================================================================
Weighted average common and common                                                                                   
     equivalent shares outstanding                               8,640,057          8,592,511          8,626,291         8,605,739
===================================================================================================================================

 


CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
 
 
===================================================================================================================================
(Dollar Amounts in Thousands)
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                            Net
                                                  Common          Paid-in          Retained             Stock         stockholders'
                                                  stock           capital          earnings         subscriptions        equity
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                         
Balance at February 3, 1996                      $    86          $ 79,133         $   9,486          $  (400)         $   88,305
Net additions on stock subscriptions                   -                 -                 -                0                   0
Net earnings                                           -                 -             1,754                -               1,754
- -----------------------------------------------------------------------------------------------------------------------------------
Balance at August 3, 1996 (unaudited)            $    86          $ 79,133         $  11,240          $  (400)         $   90,059
===================================================================================================================================
 

See accompanying notes to consolidated financial statements

 
Buttrey Food and Drug Stores Company and Subsidiary



Consolidated Statements of Cash Flows
=========================================================================================================================
(Dollar Amounts in Thousands)                                                                                            
- -------------------------------------------------------------------------------------------------------------------------
                                                             13 Weeks Ended                      26 Weeks Ended          
                                                      -----------------------------        ------------------------------
                                                        August 3,        July 29,           August 3,          July 29,  
                                                          1996             1995                1996              1995   
- -------------------------------------------------------------------------------------------------------------------------
                                                                    (unaudited)                           (unaudited)    
                                                                                                                         
                                                                                                          
OPERATING ACTIVITIES:                                                                                                    
                                                                                                                         
Net income                                              $   1,023         $    373           $   1,754          $   560  
Adjustments to reconcile income to net cash                                                                              
provided by operating activities:                                                                                        
  Depreciation                                              2,138            2,778               4,164            5,699  
  Amortization                                                 37               76                  82              237  
  Loss (gain) on disposal of owned property                   (11)              36                 (11)            (219) 
  Changes in operating assets and liabilities:                                                                           
   Decrease (increase) in accounts receivable                 277              204                 217             (128) 
   Decrease (increase) in inventories                         353            1,990                 732             (459) 
   Decrease (increase) in prepaid expenses                    (18)            (312)                (22)            (291) 
   Increase (decrease) in accounts payable                  3,107             (533)              6,024            2,162  
   Increase (decrease) in accrued payroll and benefits        734             (490)               (387)          (1,092) 
   Decrease in accrued expenses and reserves                 (701)            (618)             (1,051)            (729) 
   Increase (decrease) in accrued interest payable             70               (3)                 15              (47) 
   Increase in accrued income taxes                          (505)              52                 (17)              37  
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                                         
Net cash provided by operating activities                   6,504            3,553              11,500            5,730  
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                                         
INVESTING ACTIVITIES:                                                                                                    
                                                                                                                         
Purchase of property and equipment                         (7,643)            (863)            (10,889)          (2,691) 
Proceeds from sale of property and equipment                    -              149                   -            9,458  
Increase in other assets                                     (384)             (67)               (447)            (109) 
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                                         
Net cash provided (used) by investing activities           (8,026)            (781)            (11,336)           6,658  
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                                         
FINANCING ACTIVITIES:                                                                                                    
                                                                                                                         
Payments on long-term debt                                   (534)          (5,078)             (1,101)         (19,470) 
Proceeds from equipment financing                           3,960                -               3,960                -  
Collection on stock subscriptions receivable                    -                3                   -               19  
Payments on capital lease obligations                         (93)             (83)               (184)            (163) 
Decrease in notes payable, net                                 (5)             (10)                (20)             (24) 
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                                         
Net cash used by financing activities                       3,328           (5,168)              2,655          (19,638) 
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                                         
Increase (decrease) in cash and cash equivalents            1,806           (2,396)              2,819           (7,250) 
                                                                                                                         
Cash and cash equivalents at beginning of period            7,153           11,911               6,140           16,765  
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                                         
Cash and cash equivalents at end of period              $   8,959         $  9,515           $   8,959          $ 9,515  
=========================================================================================================================

See accompanying notes to consolidated financial statements


 
BUTTREY FOOD AND DRUG STORES COMPANY AND SUBSIDIARY
________________________________________________________________________________

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

        The unaudited interim consolidated financial statements and related
notes have been prepared pursuant to the rules and regulations of the Securities
and Exchange Commission. Accordingly, certain information and footnote
disclosures normally included in financial statements prepared in accordance
with generally accepted accounting principles have not been presented. The
accompanying unaudited interim consolidated financial statements and related
notes should be read in conjunction with the financial statements and related
notes included in the Buttrey Food and Drug Stores Company ("Buttrey" or the
"Company") Annual Report on Form 10-K for the year ended February 3, 1996.

        The information furnished reflects, in the opinion of the management of
the Company, all material adjustments consisting only of normal recurring
accruals necessary to present fairly the Company's financial condition and its
results of operations.

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

        The following discussion should be read in conjunction with the
financial statements and related notes included elsewhere in this Form 10-Q.

GENERAL

        Buttrey is a food and drug retailer in Montana and in the market areas
it serves in Wyoming and western North Dakota. Founded in Montana in 1896, the
Company currently operates 42 stores and a mail order pharmacy business,
including its recently acquired Cheyenne and Laramie Wyoming stores. The Company
is the successor to the Buttrey Food and Drug division (the "Predecessor
Division") of Skaggs Alpha Beta, Inc. ("Skaggs"), an indirect, wholly-owned
subsidiary of American Stores Company ("ASC"). The Company acquired certain
assets and liabilities of the Predecessor Division in October 1990 in a
transaction (the "Acquisition") organized by Freeman Spogli & Co. Incorporated
("FS&Co."), a private investment firm.

RISK FACTORS

        The following risk factors should be carefully considered, in addition
to other information contained in this Form 10-Q.

        Certain Restrictions Imposed by Lenders

        The Company's credit agreement contains significant financial and
operating covenants including, among other things, requirements that the Company
maintain certain financial ratios and satisfy certain financial tests,
limitations on the amount of capital expenditures and restrictions on the
ability of the Company to incur indebtedness, to pay dividends or to take
certain corporate actions. See "--Liquidity and Capital Resources."

        Competition

        The food and drug retailing business is highly competitive. The
Company's competitors include, among others, multi-regional supermarket chains,
smaller, independent supermarket chains, drug stores, convenience stores,
discount hardware stores and large chain discount retailers. Some of these
competitors have substantially greater resources than the Company. The Company
expects competition from large chain discount retailers to further increase as
stores are opened in market areas served by the Company.

 
        Expansion Plans

        During the remainder of 1996, the Company plans to replace its existing
store in Bozeman, Montana with a larger store under the Big Fresh format, and to
remodel the recently acquired Cheyenne store. In addition, the Company intends
to construct one or two new stores per year over the next two years. These plans
are subject to site availability and financing, competition, zoning and other
governmental regulations and general economic conditions, and no assurances can
be given that such plans will not be revised as a result of such factors.
Historically, the Company has experienced temporary disruptions and lost sales
during store remodelings, and believes that this will continue in connection
with future remodelings. Additionally, the Company may continue to make
selective acquisitions of existing food or drug stores that will complement the
Company's operations. See "--Liquidity and Capital Resources."

        Control of the Company

        A majority of the members of the Board of Directors of the Company are
affiliated with FS&Co., which controls FS Equity Partners II, L.P., the
Company's principal stockholder. FSEP currently holds 50.8% of the outstanding
Common Stock of the Company. As a result, FS&Co. controls and will continue to
control the Company's management policy and financing decisions.

RESULTS OF OPERATIONS

        13 Weeks Ended August 3, 1996 Compared to 13 Weeks Ended July 29, 1995

        Sales for the 13 weeks ended August 3, 1996 increased $2.0 million, or
2.1%, from $92.1 million in the second quarter of 1995 to $94.1 million in the
second quarter of 1996. Comparable store sales increased 1.1% despite more 
aggressive promotional strategies by certain competitors and a reduction in
tourism in the state of Montana.

        Gross profit for the 13 weeks ended August 3, 1996 increased from $21.8
million in the second quarter of 1995 to $21.9 million in the second quarter of
1996, primarily reflecting the increase in sales, offset by increased
promotional activity as the result of a more aggressive competitive environment.
Gross profit as a percentage of sales decreased 0.4% from 23.7% in the second
quarter of 1995 to 23.3% in the second quarter of 1996.

        Marketing, general and administrative ("MG&A") expenses for the 13 weeks
ended August 3, 1996 decreased $1.0 million from $20.6 million in the second
quarter of 1995 to $19.6 million in the second quarter of 1996. The decrease in
MG&A reflects a reduction in depreciation expense, store labor, employee
benefits and other operating expenses. MG&A expenses as a percentage of sales
decreased 1.5% from 22.4% in the second quarter of 1995 to 20.9% in the second
quarter of 1996.

        Operating income for the 13 weeks ended August 3, 1996 increased $1.0
million from $1.3 million, or 1.3% of sales, in the second quarter of 1995 to
$2.3 million, or 2.4% of sales, in the second quarter of 1996.

        Interest expense, net of interest income, for the 13 weeks ended August
3, 1996 was essentially equal to the $0.6 million in the second quarter of 1995.
See "--Liquidity and Capital Resources."

        Net income for the 13 weeks ended August 3, 1996 increased $0.6 million
from $0.4 million, or $0.04 per share, in the second quarter of 1995 to $1.0
million, or $0.12 per share, in the second quarter of 1996.

    26 Weeks Ended August 3, 1996 Compared to 26 Weeks Ended July 29, 1995

 
        Sales for the 26 weeks ended August 3, 1996 increased $2.9 million, or
1.6%, from $179.3 million in 1995 to $182.2 million in 1996. Comparable store
sales increased 0.7% despite the loss of sales during the remodeling of the
Company's highest volume store during a portion of the first quarter, the
opening of one new competitor, more aggressive promotional strategies by certain
competitors and a reduction in tourism in the state of Montana.

        Gross profit for the 26 weeks ended August 3, 1996 increased $0.7
million from $42.4 million in 1995 to $43.1 million in 1996, primarily
reflecting the increase in sales. Gross profit as a percentage of sales was
23.6% in 1995 and 1996.

        MG&A expenses for the 26 weeks ended August 3, 1996 decreased $1.2
million from $40.1 million in 1995 to $38.9 million in 1996. The decrease in
MG&A is attributable to a reduction in depreciation expense, store labor,
employee benefits and other operating expenses, partially offset by an increase
in advertising costs. MG&A expenses as a percentage of sales decreased 1.0% from
22.4% in 1995 to 21.4% in 1996.

        Operating income for the 26 weeks ended August 3, 1996 increased $2.0
million from $2.2 million, or 1.2% of sales, in 1995 to $4.2 million, or 2.3% of
sales, in 1996.

        In the first quarter of 1995, the Company recorded a gain on disposal of
assets of $0.3 million primarily from the sale of excess land and the Payson
distribution center.

        Interest expense, net of interest income, for the 26 weeks ended August
3, 1996 decreased $0.1 million from $1.4 million in 1995 to $1.3 million in
1996. The decrease in net interest expenses is the result of reductions in long-
term debt and the reductions in interest rates. See "--Liquidity and Capital
Resources."

        Net income before extraordinary charge for the 26 weeks ended August 3,
1996 increased $1.1 million from $0.6 million, or $0.07 per share, in 1995 to
$1.8 million, or $0.20 per share, in 1996.

        In the first quarter of 1995, the Company recorded an extraordinary
charge of $85,000 ($51,000 on an after-tax basis, or $0.01 per share) as a
result of the early retirement of debt. See "--Liquidity and Capital Resources."

        Net income for the 26 weeks ended August 3, 1996 increased $1.2 million
from $0.5 million, or $0.06 per share, in 1995 to $1.8 million, or $0.20 per
share, in 1996.

LIQUIDITY AND CAPITAL RESOURCES

        The Company's liquidity needs arise primarily from capital expenditures,
debt service on its indebtedness and the funding of the Company's working
capital requirements. The Company has financed its liquidity needs primarily
using cash flow from operations, lease and debt financing of capital
expenditures, cash provided by certain asset sales, temporary borrowings under
the Company's working capital facility and the public sale of equity securities
in an initial public offering of Common Stock in February 1992.

        On September 7, 1995, the Company entered into a new credit facility
with The CIT Group/Business Credit, Inc. ("CITBC") and The CIT Group/Equipment
Financing, Inc. ("CEF") providing available credit of up to $42.8 million (the
"Financing Agreement"). The new facility includes a $30.0 million working
capital facility and includes variable rate term loans totaling $12.8 million,
which refinanced existing equipment financing loans resulting in lower interest
rates and extended maturities. The borrowing base under which the working
capital revolver can be utilized is equal to 65% of Eligible Inventory
(essentially non-perishable inventory). The estimated borrowing base as of
August 3, 1996 was $23.7 million. Under the Financing Agreement, interest is
determined, at the Company's option, at a defined prime rate or at the London
Interbank Offered Rate ("LIBOR") for each applicable loan as follows: 

 
$30.0 Working Capital Facility        prime rate plus 0.50% or LIBOR plus 2.00%

$8.1 Term Loan I                      prime rate plus 1.00% or LIBOR plus 2.25%

$4.7 Term Loan II                     prime rate plus 1.50% or LIBOR plus 2.65%

        The Financing Agreement matures five years from inception, however, the
principal portion of the term loans are amortized on a straight-line basis over
84 months. In the event that the Financing Agreement is not extended at the end
of five years, the term loans become due and payable. Additionally, the
Financing Agreement also provides that the maturity date of all balances shall
become accelerated upon a specified change in control or ownership.

        Borrowings under the Financing Agreement are secured by the Great Falls
Distribution Center, a retail store location in Butte, Montana and all of the
personal property of the Company. The Financing Agreement contains financial and
operating covenants including limitations on the amount of capital expenditures,
dividends and the Company's ability to incur additional debt. The Financing
Agreement also requires the maintenance of certain financial ratios and the
satisfaction of certain tests which require escalating levels of performance
over time. The Company is currently in compliance with all such financial ratios
and tests.

        The principal financial covenants defined in the Financing Agreement
compared to the Company's actual results for the 13 weeks ended August 3, 1996
are as follows:
 
                                               Actual           Test
 
Minimum Net Worth                           $90.1 Million   $72.5 Million
 
Maximum Capital Expenditures                $10.9 Million   $26.9 Million
 
Maximum Net Capital Expenditures            $6.9 Million    $20.9 Million
 
Minimum Interest Charge Coverage Ratio               7.54            4.50

        As of August 3, 1996, there were no borrowings or commitments under the
working capital facility other than letter of credit commitments of $2.7
million. In addition, the outstanding balance under Term Loan I was $7.0 million
(of which $1.2 million is classified as current) and under Term Loan II was $4.1
million (of which $0.7 million is classified as current). The Company's
borrowing requirements for working capital are somewhat seasonal, reflecting
increases in inventory in the fourth calendar quarter due to holiday purchases
and, historically, the Company's funding of employee benefit program
contributions in the first calendar quarter of each year.

        Subsequent to the close of the second quarter 1996, the Financing
Agreement was amended to provide for a third term loan, for greater flexibility
in regards to the capital expenditure covenants, and for other technical
changes. On August 6, 1996, the Company received $5.0 million in proceeds for
Term Loan III, which amortizes the principal balance on a straight-line basis
over 60 months. The interest rate for Term Loan III is at the Company's option
to be either prime rate plus 1.50% or LIBOR plus 2.25%.

        The Company has entered into a number of capital lease obligations for
store facilities. The Company's total outstanding capital lease obligation as of
August 3, 1996 was $9.6 million (of which $0.4 million is classified as 
current).

 
        On April 17, 1995, the Company completed the sale of the Payson
Distribution Center to Associated Food Stores, Inc. of Salt Lake City, Utah
("Associated"), and received proceeds totaling $8.8 million ($3.5 million for
property and equipment and $5.3 million for inventory). The Company used
approximately $7.3 million of these proceeds to retire obligations under long-
term debt. In connection with the early retirement of debt, the Company recorded
an extraordinary charge of $0.1 million ($0.1 million on an after-tax basis)
reflecting the non-cash write-off of unamortized deferred debt issuance costs.
Additionally, in conjunction with the sale of the Payson Distribution Center,
the Company also entered into a supply agreement with Associated whereby the
Company agreed to purchase from Associated certain products previously
distributed from the Payson Distribution Center. In March 1996, the Company
negotiated a new supply agreement with McKesson Drug Company for the purchase of
pharmaceutical products. Associated continues to supply over-the-counter
products, health and beauty care items and general merchandise.

        During the 13 weeks ended August 3, 1996, net cash provided by operating
activities was $6.5 million, and reflected noncash charges of $2.2 million in
depreciation and amortization expenses during this period. Net cash provided by
operating activities was favorably impacted by a $3.1 million increase in
accounts payable and a $0.2 million reduction in inventories, and was partially
offset by a net decrease in the remaining working capital accounts of $0.3
million, which is primarily attributable to income and property tax payments.

        The Company spent an aggregate of $10.0 million, $8.8 million and $12.8
million on capital expenditures, primarily for store remodelings and new store
expansion, during 1995, 1994 and 1993, respectively. Of these amounts, the
Company has funded approximately $1.2 million, $9.2 million and $5.2 million
through equipment and real estate financings in 1995, 1994 and 1993,
respectively. The Company plans to continue its store remodeling and development
program. During the first quarter of 1996, the Company completed the conversion
of one Great Falls store to the Big Fresh format and announced the acquisition
of a store in Cheyenne, Wyoming (the Company has two existing stores in this
market). The purchase price for the new Cheyenne store was $5.2 million for real
property, fixtures and equipment, and a non-compete agreement plus $0.3 million
for inventory. The transaction was completed on June 11, 1996, subsequent to the
close of the first quarter.

        On September 4, the Company completed its previously announced
acquisition of a store and pharmacy business in Laramie, Wyoming. The combined
purchase price was $0.8 million for fixtures and equipment and non-compete
agreements plus $0.6 million for inventory. The Company also entered into a
lease for the real property with the seller of the business.

        In addition, in September 1996, the Company completed the expansion and
conversion of its Lewistown, Montana store to the Big Fresh format and the
expansion and remodel of its Malta, Montana store. During the remainder of 1996,
the Company plans to replace its existing store in Bozeman, Montana with a
larger store under the Big Fresh format, and to remodel the recently acquired
Cheyenne store. For 1996, capital expenditures by the Company, including the
foregoing, are estimated to be approximately $22.4 million. Additionally, the
Company may continue to make selective acquisitions of existing food or drug
stores that will complement the Company's operations. The projected capital
expenditure amount for 1996 does not include any amounts for potential
acquisitions other than the completed Cheyenne and Laramie acquisitions.

        The Company has utilized equipment financing from time to time in order
to finance the purchases of store equipment and vehicles. In addition to the
outstanding term loans, on September 1, 1995, the Company completed a $1.2
million financing of new store equipment for the Company's new store in Butte,
Montana. The loan bears interest at LIBOR plus 2.65% and is payable in equal
monthly installments over four years. On July 26, 1996, the Company completed a
$4.0 million loan transaction with NationsBanc Leasing Corporation to finance
the purchase of new equipment for the recently completed Great Falls remodels
and for the upgrading of the Company's transportation fleet. Approximately $3.5
million of this loan bears interest at an 8.03% fixed rate while the remaining
$0.5 million bears interest at LIBOR plus 2.35%. The new loan is

 
payable in monthly installments over 48 months. As of August 3, 1996, the
outstanding obligation under these equipment loans was $4.9 million (of which
$1.1 million is classified as current). The Company has also entered into
commitments with institutional financing sources to finance an aggregate of
$14.0 million of its 1996 capital expenditures, $9.0 million which has been
funded.

        Based upon the foregoing, and considering current and projected
operating results as well as the current budgeted capital expenditures described
above, the Company believes that it will have sufficient cash available,
including amounts available under the Financing Agreement and cash generated
from operations, and amounts available from lease and mortgage financings, to
meet its liquidity needs for debt service, its capital expenditure program,
working capital and general corporate purposes for the foreseeable future.

 
                     BUTTREY FOOD AND DRUG STORES COMPANY
                                AND SUBSIDIARY


                          PART II - OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS

        The Internal Revenue Service ("IRS") has completed its examination of
the Company's income tax returns for the periods ended February 1, 1992 and
February 2, 1991, the period of the Company's initial acquisition of assets. On
December 1, 1995, the Company received notice from the IRS of proposed
adjustments for the Company's fiscal periods 1991 to 1994. These adjustments
generally relate to the Company's allocation of purchase price among the assets
initially acquired by the Company and the treatment of certain of these assets
for tax depreciation and amortization purposes. The notice proposes adjustments
which would reduce the Company's net operating loss and alternative minimum tax
credit carryover and would result in additional federal taxes of up to $5.6
million plus interest from the date when such additional taxes are asserted to
have been due to the date of payment.

        The Company, after consultation with tax counsel, continues to believe
in the propriety of its positions set forth in its tax returns and it will
vigorously contest the adjustments being proposed by the IRS. If the IRS were to
ultimately prevail, in whole or in part, with respect to its proposed
adjustments, the Company would account for such change in its tax liability by
adjusting deferred tax assets and liabilities to reflect the revised tax basis
of its assets, by adjusting the current tax liability to reflect the prior year
taxes due, and by applying the effect of those adjustments to increase goodwill.
Any interest related to prior year taxes due would be expenses when accruable.

 
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

        (a) Exhibit Number
            --------------

        10.1  Letter Amendment dated August 5, 1996 to Financing Agreement dated
              September 7, 1995 by and among the Company, CITBC and CEF.

        27    Financial Data Schedule


        (b) Reports on Form 8-K
            -------------------
 
        During the quarter ended August 3, 1996, the Company did not file any
reports on Form 8-K

                                          SIGNATURE



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


Dated:  September 16, 1996      BUTTREY FOOD AND DRUG
                                STORES COMPANY
                                (Registrant)



                                /s/ Wayne S. Peterson                      
                                --------------------------------------------
                                Wayne S. Peterson
                                Senior Vice President, Chief Financial
                                Officer and Secretary
                                (Duly Authorized Officer and Principal
                                 Financial and Accounting Officer)