- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       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 SEPTEMBER 30, 1996.

                                       OR

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

           FOR THE TRANSITION PERIOD FROM ____________ TO ____________

                          COMMISSION FILE NUMBER:1-7790
                                   -----------

                              LA QUINTA INNS, INC.
             (Exact name of registrant as specified in its charter)

          TEXAS                                      #74-1724417
(State of Incorporation)                (I.R.S. Employer Identification No.)

                                  WESTON CENTRE
                               112 E. PECAN STREET
                                  P.O. BOX 2636
                         SAN ANTONIO, TEXAS  78299-2636
          (Address of principal executive offices, including zip code)


        Registrant's telephone number, including area code:(210) 302-6000


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
                      -------    -------

                                  ------------


                Number of shares of Common Stock, $.10 par value,
                       outstanding at September 30, 1996:

                                   78,259,233
                                  ------------

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------



                         PART I - FINANCIAL INFORMATION

ITEM 1 - FINANCIAL STATEMENTS


                              LA QUINTA INNS, INC.
                            CONDENSED BALANCE SHEETS
                                 (in thousands)


                                                                                 September 30, 1996  December 31, 1995
                                                                                 ------------------  -----------------
ASSETS                                                                               (Unaudited)
                                                                                               
Current assets:
 Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . . .       $    1,087          $  2,590
 Receivables (net of allowance of $140 and $118) . . . . . . . . . . . . . . .           14,837            12,789
 Supplies and prepayments. . . . . . . . . . . . . . . . . . . . . . . . . . .            9,070             9,602
 Deferred income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . .            8,839             8,981
                                                                                     ----------          --------
  Total current assets . . . . . . . . . . . . . . . . . . . . . . . . . . . .           33,833            33,962
                                                                                     ----------          --------
Notes receivable, excluding current installments (net of allowance of $2,068
 and $2,171) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            3,139             3,240
Property and equipment, net. . . . . . . . . . . . . . . . . . . . . . . . . .        1,065,412           915,750
Deferred charges and other assets, at cost less applicable amortization. . . .           10,474            11,163
                                                                                     ----------          --------
  Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       $1,112,858          $964,115
                                                                                     ----------          --------
                                                                                     ----------          --------

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
 Current installments of long-term debt. . . . . . . . . . . . . . . . . . . .       $   22,622          $ 13,322
 Accounts payable. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           26,481            32,758
 Accrued expenses. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           45,104            40,915
                                                                                     ----------          --------
  Total current liabilities. . . . . . . . . . . . . . . . . . . . . . . . . .           94,207            86,995
                                                                                     ----------          --------
Long-term debt, excluding current installments . . . . . . . . . . . . . . . .          619,207           518,416
Deferred income taxes, pension and other . . . . . . . . . . . . . . . . . . .           22,202            20,682
Partners' capital. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            3,777             6,309
Shareholders' equity:
 Common stock ($.10 par value per share; 100,000 shares authorized; 83,984
  and 54,883 shares issued). . . . . . . . . . . . . . . . . . . . . . . . . .            8,398             5,488
 Additional paid-in capital. . . . . . . . . . . . . . . . . . . . . . . . . .          237,210           222,221
 Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          181,050           133,745
 Treasury stock, at cost (5,725 and 2,849 shares). . . . . . . . . . . . . . .          (53,193)          (29,741)
                                                                                     ----------          --------
  Total shareholders' equity . . . . . . . . . . . . . . . . . . . . . . . . .          373,465           331,713
                                                                                     ----------          --------
  Total liabilities and shareholders' equity . . . . . . . . . . . . . . . . .       $1,112,858          $964,115
                                                                                     ----------          --------
                                                                                     ----------          --------


            See accompanying notes to condensed financial statements.


                                       2



ITEM 1 - FINANCIAL STATEMENTS (continued)


                              LA QUINTA INNS, INC.
                       CONDENSED STATEMENTS OF OPERATIONS
                      (in thousands, except per share data)
                                   (unaudited)



                                                                        Three months ended         Nine months ended
                                                                           September 30              September 30
                                                                       ---------------------     ---------------------
                                                                         1996         1995         1996         1995
                                                                       --------     --------     --------     --------
                                                                                                  
Revenues:
  Inn  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     $119,907     $111,738     $334,468     $314,399
  Restaurant rental and other. . . . . . . . . . . . . . . . . . .        1,995        2,168        6,214        6,285
                                                                       --------     --------     --------     --------
     Total revenues. . . . . . . . . . . . . . . . . . . . . . . .      121,902      113,906      340,682      320,684
                                                                       --------     --------     --------     --------

Operating costs and expenses:
  Direct . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       57,853       56,086      165,488      159,214
  Corporate. . . . . . . . . . . . . . . . . . . . . . . . . . . .        4,722        4,574       13,513       13,966
  Depreciation, amortization and asset retirements . . . . . . . .       12,390       10,131       35,149       30,761
  Provision for premature retirement of assets . . . . . . . . . .        3,141        8,577       12,203        8,577
                                                                       --------     --------     --------     --------
     Total operating costs and expenses. . . . . . . . . . . . . .       78,106       79,368      226,353      212,518
                                                                       --------     --------     --------     --------
     Operating income. . . . . . . . . . . . . . . . . . . . . . .       43,796       34,538      114,329      108,166
                                                                       --------     --------     --------     --------
Other expense:
  Interest on long-term debt, net. . . . . . . . . . . . . . . . .       10,685        9,781       31,045       29,585
  Partners' equity in earnings . . . . . . . . . . . . . . . . . .          336          635        1,264        9,611
                                                                       --------     --------     --------     --------
     Earnings before income taxes and extraordinary 
       items . . . . . . . . . . . . . . . . . . . . . . . . . . .       32,775       24,122       82,020       68,970
Income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . .       12,126        9,190       30,347       26,277
                                                                       --------     --------     --------     --------
     Earnings before extraordinary items . . . . . . . . . . . . .       20,649       14,932       51,673       42,693
Extraordinary items, net of income taxes . . . . . . . . . . . . .         (165)        (717)        (409)        (717)
                                                                       --------     --------     --------     --------
     Net earnings. . . . . . . . . . . . . . . . . . . . . . . . .       20,484       14,215       51,264       41,976
Conversion of partner's interest into common stock . . . . . . . .           --      (46,364)          --      (46,364)
                                                                       --------     --------     --------     --------
     Net earnings (loss) available to shareholders . . . . . . . .     $ 20,484     $(32,149)    $ 51,264     $ (4,388)
                                                                       --------     --------     --------     --------
                                                                       --------     --------     --------     --------

Earnings (loss) per common and common equivalent 
 share:
     Earnings (loss) after conversion of partner's interest 
      into common stock and before extraordinary items . . . . . .     $    .25     $   (.38)    $   .64      $   (.05)
     Extraordinary items, net of income taxes. . . . . . . . . . .           --         (.01)       (.01)         (.01)
                                                                       --------     --------     -------      --------
     Net earnings (loss) available to shareholders . . . . . . . .     $    .25     $   (.39)    $   .63      $   (.06)
                                                                       --------     --------     -------      --------
                                                                       --------     --------     -------      --------

Weighted average number of common and common 
  equivalent shares outstanding, as restated . . . . . . . . . . .       81,083       82,303       80,945       76,690
                                                                       --------     --------     --------     --------
                                                                       --------     --------     --------     --------



            See accompanying notes to condensed financial statements.


                                       3



ITEM I - FINANCIAL STATEMENTS (continued)


                              LA QUINTA INNS, INC.
                  CONDENSED STATEMENTS OF SHAREHOLDERS' EQUITY
                                 (in thousands)


                                                Common Stock     Treasury Stock    Additional              Minimum
                                               -------------     --------------      Paid-In   Retained    Pension
                                              Shares   Amount   Shares    Amount     Capital   Earnings   Liability   Total
                                              ------   ------   ------   --------   --------   --------   -------   --------
                                                                                            
Balances at December 31, 1994. . . . . . . .  48,759   $4,876   (2,361)  ($17,339)  $ 68,759   $134,409   ($1,474)  $189,231
 Exercise of stock options . . . . . . . . .     824       82       (6)      (158)    11,228         --        --     11,152
 Purchase of treasury stock. . . . . . . . .      --       --     (482)   (12,244)        --         --        --    (12,244)
 Conversion of partner's interest into
  common stock . . . . . . . . . . . . . . .   5,300      530       --         --    142,234    (46,364)       --     96,400
 Dividends paid. . . . . . . . . . . . . . .      --       --       --         --         --     (4,957)       --     (4,957)
 Net earnings. . . . . . . . . . . . . . . .      --       --       --         --         --     50,657        --     50,657
 Minimum pension liability . . . . . . . . .      --       --       --         --         --         --     1,474      1,474
                                              ------   ------   ------   --------   --------   --------   -------   --------

Balances at December 31, 1995. . . . . . . .  54,883    5,488   (2,849)   (29,741)   222,221    133,745        --    331,713

 Effect of stock split on July 15, 1996. . .  27,678    2,768   (1,735)        --     (2,768)        --        --         --
 Exercise of stock options . . . . . . . . .   1,423      142       (2)       (46)    17,757         --        --     17,853
 Purchase of treasury stock. . . . . . . . .      --       --   (1,139)   (23,406)        --         --        --    (23,406)
 Dividends paid. . . . . . . . . . . . . . .      --       --       --         --         --     (3,959)       --     (3,959)
 Net earnings. . . . . . . . . . . . . . . .      --       --       --         --         --     51,264        --     51,264
                                              ------   ------   ------   --------   --------   --------   -------   --------

Balances at September 30, 1996,
 unaudited . . . . . . . . . . . . . . . . .  83,984   $8,398   (5,725)  ($53,193)  $237,210   $181,050   $    --   $373,465
                                              ------   ------   ------   --------   --------   --------   -------   --------
                                              ------   ------   ------   --------   --------   --------   -------   --------



            See accompanying notes to condensed financial statements.


                                       4



ITEM 1 - FINANCIAL STATEMENTS (continued)

                              LA QUINTA INNS, INC.
                       CONDENSED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (unaudited)



                                                                                    Nine months ended
                                                                                      September 30
                                                                                    -----------------

                                                                                     1996         1995
                                                                                     ----         ----
                                                                                         
Cash flows from operating activities:
  Net earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     $  51,264     $  41,976
  Adjustments to reconcile net earnings to net cash provided by operating 
   activities:
    Non-cash items:
      Depreciation, amortization and asset retirements . . . . . . . . . . .        35,149        30,761
      Provision for premature retirement of assets . . . . . . . . . . . . .        12,203         8,577
      Partners' equity in earnings . . . . . . . . . . . . . . . . . . . . .         1,264         9,611
    Changes in operating assets and liabilities:
      Receivables. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        (2,156)       (3,122)
      Income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         6,879         9,338
      Supplies and prepayments . . . . . . . . . . . . . . . . . . . . . . .          (321)         (108)
      Accounts payable and accrued expenses. . . . . . . . . . . . . . . . .         5,152         9,702
      Deferred charges and other assets. . . . . . . . . . . . . . . . . . .         1,453           526
      Deferred credits and other . . . . . . . . . . . . . . . . . . . . . .         1,520         1,107
                                                                                 ---------     ---------
        Net cash provided by operating activities. . . . . . . . . . . . . .       112,407       108,368
                                                                                 ---------     ---------
Cash flows from investing activities:
  Construction, purchase and conversion of inns. . . . . . . . . . . . . . .      (100,752)      (56,658)
  Other capital expenditures . . . . . . . . . . . . . . . . . . . . . . . .       (90,586)      (19,088)
  Purchase of partners' equity interests . . . . . . . . . . . . . . . . . .        (8,578)      (48,200)
  Other  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           159         5,820
                                                                                 ---------     ---------
        Net cash used by investing activities. . . . . . . . . . . . . . . .      (199,757)     (118,126)
                                                                                 ---------     ---------
Cash flows from financing activities:
  Proceeds from line of credit and long-term borrowings. . . . . . . . . . .       464,977       532,394
  Principal payments on line of credit and long-term borrowings. . . . . . .      (359,783)     (520,640)
  Capital distributions to partners. . . . . . . . . . . . . . . . . . . . .          (950)       (2,181)
  Dividends to shareholders. . . . . . . . . . . . . . . . . . . . . . . . .        (3,959)       (3,655)
  Purchase of treasury stock . . . . . . . . . . . . . . . . . . . . . . . .       (23,406)         (102)
  Net proceeds from stock transactions . . . . . . . . . . . . . . . . . . .         8,968         5,043
                                                                                 ---------     ---------
        Net cash provided by financing activities. . . . . . . . . . . . . .        85,847        10,859
                                                                                 ---------     ---------
(Decrease) increase in cash and cash equivalents . . . . . . . . . . . . . .        (1,503)        1,101
Cash and cash equivalents at beginning of period . . . . . . . . . . . . . .         2,590         2,589
                                                                                 ---------     ---------
Cash and cash equivalents at end of period . . . . . . . . . . . . . . . . .     $   1,087     $   3,690
                                                                                 ---------     ---------
                                                                                 ---------     ---------

Supplemental disclosure of cash flow information:

Interest paid. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     $  33,077     $  29,098
Income tax paid. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        20,865        15,852

Supplemental schedule of non-cash investing and financing activities:

Tax benefit from stock options exercised . . . . . . . . . . . . . . . . . .     $  8,885       $  5,654
Effect of stock split. . . . . . . . . . . . . . . . . . . . . . . . . . . .        2,768             --
Note issued in purchase of partners' equity interest . . . . . . . . . . . .        2,510             --
Adjustment to carrying value of property and equipment . . . . . . . . . . .           --         51,081
Conversion of partner's interest into common stock . . . . . . . . . . . . .           --         46,364



            See accompanying notes to condensed financial statements.


                                       5



ITEM 1 - FINANCIAL STATEMENTS (continued)

                              LA QUINTA INNS, INC.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS

(1)  Basis of Presentation

     The accompanying unaudited condensed financial statements have been
prepared pursuant to the rules and regulations of the Securities and Exchange
Commission.  In the opinion of management, all adjustments, consisting of normal
recurring adjustments, which are necessary for a fair presentation of financial
position and results of operations have been made.  The condensed financial
statements should be read in conjunction with the financial statements and notes
thereto included in the December 31, 1995 Annual Report on Form 10-K.

(2)  Property and Equipment

     At September 30, 1996 and December 31, 1995, property and equipment
consisted of the following:


                                                               September 30, 1996   December 31, 1995
                                                               ------------------   -----------------
                                                                  (Unaudited)

                                                                              
     Buildings . . . . . . . . . . . . . . . . . . . . . . .     $  962,044            $  864,605
     Furniture, fixtures and equipment . . . . . . . . . . .        143,572               121,032
     Land and leasehold improvements . . . . . . . . . . . .        180,338               174,165
     Construction in progress. . . . . . . . . . . . . . . .         76,663                29,862
                                                                 ----------           ----------
      Total property and equipment . . . . . . . . . . . . .      1,362,617             1,189,664
     Less accumulated depreciation and amortization. . . . .        297,205               273,914
                                                                 ----------          ------------
      Net property and equipment . . . . . . . . . . . . . .     $1,065,412            $  915,750
                                                                 ----------          ------------
                                                                 ----------          ------------



(3)  Earnings per Common and Common Equivalent Share

     On June 13, 1996, the Board of Directors authorized a three-for-two split
of the Company's common stock effected in the form of a stock dividend.  The
stock dividend was paid on July 15, 1996 to shareholders of record on June 24,
1996.  Earnings per share, the weighted average number of shares outstanding and
shareholders' equity have been adjusted to give effect to the stock split.  The
Company's cash dividends declared subsequent to the stock split are at an annual
rate of $.07 per share on post-split common shares, payable under its quarterly
dividend policy, as authorized by its Board of Directors.

     Fully diluted earnings per share is not materially different than primary
earnings per share.

(4)  Accounts Payable and Accrued Expenses

     At September 30, 1996 and December 31, 1995, accounts payable and accrued
expenses consisted of the following:



                                                               September 30, 1996         December 31, 1995
                                                               ------------------         -----------------
                                                                  (Unaudited)

                                                                                        
Accounts payable:                                                                         
     Trade . . . . . . . . . . . . . . . . . . . . . .              $14,631                    $13,695
     Construction. . . . . . . . . . . . . . . . . . .                5,420                      9,666
     Other . . . . . . . . . . . . . . . . . . . . . .                5,618                      6,437
     Income taxes. . . . . . . . . . . . . . . . . . .                  812                      2,960
                                                                    -------                    -------
                                                                    $26,481                    $32,758
                                                                    -------                    -------
                                                                    -------                    -------


Accrued expenses:
     Payroll and employee benefits . . . . . . . . . .              $24,612               $25,201
     Interest. . . . . . . . . . . . . . . . . . . . .                6,909                 4,845
     Property taxes. . . . . . . . . . . . . . . . . .               11,747                 9,640
     Other . . . . . . . . . . . . . . . . . . . . . .                1,836                 1,229
                                                                    -------               -------
                                                                    $45,104               $40,915
                                                                    -------               -------
                                                                    -------               -------


                                       6




(5)  Long-Term Debt

     In September 1996, the Company renewed its $50 million 364-Day Bank
Unsecured Line of Credit.

     In March 1996, the Company completed an offering of $100,000,000 in
principal amount of 7.25% Senior Unsecured Notes with an effective interest rate
of 7.19%, maturing March 2004.  The proceeds of the note offering were used to
repay indebtedness under the Company's Bank Unsecured Credit Facilities.

     During 1996, the Company has prepaid approximately $13,950,000 of long-term
mortgage debt and industrial development revenue bonds.  As a result of the
early extinguishment of this debt, the Company recognized extraordinary items of
$649,000 ($409,000, net of tax) from prepayment fees.

(6)  Provision for Premature Retirement of Assets

     The Company launched its Gold Medal-TM- rooms program during the third
quarter of 1995.  During this program, the Company will be replacing certain
furniture and fixtures before the end of their normal useful life and has
therefore, made adjustments to reflect shorter remaining lives.  As a result,
the Company will record non-cash provisions for premature retirement of assets
totaling approximately $27.8 million, of which $24.8 million has been reported
to date.  The Company reported non-cash charges related to the premature
retirement of these assets of approximately $3.1 million as a separate line item
entitled provision for premature retirement of assets on the Statement of
Operations for the current quarter.

(7)  Contingencies

     In September 1993, a former officer of the Company filed suit against 
the Company and certain of its directors and their affiliate companies (the 
"La Quinta Defendants").  The suit alleges that in 1991 there was a breach of 
an employment agreement, misrepresentation, wrongful termination, 
self-dealing, breach of fiduciary duty, usurpation of corporate opportunity 
and tortious interference with contractual relations.  Compensatory damages 
of $2,500,000 and exemplary damages of $5,000,000 are sought in the action.  
On March 5, 1996, the U.S. Magistrate Judge recommended to the U.S. District 
Court that the Company's motion for summary judgment be granted.  On 
September 17, 1996, the Court adopted in full the Magistrate's findings and 
recommendations, granting the Company summary judgment as to all of the 
plaintiff's claims but one.  As to this remaining issue, the Court has 
allowed the plaintiff the opportunity to amend his complaint.  Damages which 
would be available on the remaining issue are significantly reduced from 
those discussed above, and exemplary damages are no longer available.  The 
Company will continue to vigorously defend itself against this suit.

     The Company is also party to various lawsuits and claims generally
incidental to its business.  The ultimate disposition of these and the above
discussed matter are not expected to have a material adverse effect on the
Company's financial position or results of operations.

(8)  Subsequent Event

     During October 1996, the Company issued $50,000,000 in principal amount of
7.11% Medium Term Notes with an effective interest rate of 7.21%, maturing
October 2001.  The proceeds of the note issuance were used to repay indebtedness
under the Company's Bank Unsecured Credit Facilities.

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

     The following discussion and analysis addresses the results of operations
for the three month periods ended September 30, 1996 (the "1996 Three Months")
and September 30, 1995 (the "1995 Three Months") and the nine month periods
ended September 30, 1996 (the "1996 Nine Months") and September 30, 1995 (the
"1995 Nine Months").

     The Company's financial statements include the accounts of the Company's
wholly-owned subsidiaries and unincorporated partnerships and joint ventures in
which the Company has at least a 50% interest, and in one case a 40% interest
during the 1995 Nine Months, and over which it exercises substantial legal,
financial and operational control.


                                       7



     The following table describes the composition of inns in the La Quinta
chain at:


                                                          September 30, 1996                   December 31, 1995
                                                     -------------------------------     ------------------------------
                                                                          La Quinta                          La Quinta
                                                                         Equivalent                         Equivalent
                                                     Inns      Rooms      Rooms (1)     Inns       Rooms     Rooms (1)
                                                     ----      -----     ----------     ----       -----    ----------
                                                                                            
Owned 100% (2) . . . . . . . . . . . . .              238      30,787      30,787        230      29,522      29,522
Owned 50-67% . . . . . . . . . . . . . .                4         477         268          7         836         467
                                                      ---      ------      ------        ---      ------      ------
Total Company owned and operated . . . .              242      31,264      31,055        237      30,358      29,989
                                                      ---      ------      ------        ---      ------      ------
                                                      ---      ------      ------        ---      ------      ------


(1)  Represents the Company's proportionate ownership in system rooms.
(2)  At December 31, 1995 includes two inns acquired in 1995 that were closed
     for conversion to the La Quinta-Registered Trademark- brand and re-opened
     during 1996.

     In recent years, growth in inn count has resulted from the acquisition 
and conversion of inns to the La Quinta brand.  Although acquisitions may 
continue in markets where inns for acquisition and conversion are available 
at attractive discounts to replacement costs, the Company's growth program 
will be based primarily on the construction of new inns.  Five newly 
constructed inns and one acquired inn with a total of 834 rooms were opened 
during the 1996 Three Months.  The Company anticipates opening a total of 36 
inns by the end of 1997.

     During 1995, the Company launched its Gold Medal-TM- rooms program
designed to strengthen the Company's ability to gain additional market share and
pricing advantage relative to its competitors.  The program is intended to
improve the quality, functionality and value of guest rooms by enhancing the
decor package, including fresh, new colors, rich wood furniture, contemporary
bathrooms, built-in closets, oversized desks, 25 inch televisions and new
draperies and bedspreads.  Service enhancements include movies-on-demand,
interactive video games from Nintendo, dataport telephones for computer
connections and greatly expanded free television channel choices.  Guest
feedback has been very positive resulting in an acceleration of the program.


     At October 31, 1996, the Company had completed approximately 14,000
rooms under the Gold Medal rooms program.  A total of 109 inns had been
completed, while 24 inns were undergoing construction related to the program. 
The Company is on schedule to complete most markets by April 1997.  The program
requires 20-30 rooms at a time to be taken out of available supply at an inn
during the construction period.  Construction activities at each inn are
typically completed within 10-12 weeks.  Occupancy is negatively impacted for a
period of time following completion of construction.  The Company does not
adjust its available rooms or occupancy percentage for rooms unavailable to rent
due to construction as a result of this program.

     During the 1996 Nine Months, the Company acquired the limited
partners' interest in three of its combined unincorporated partnerships and
joint ventures, which each owned one inn.  One additional limited partner's
interest was acquired during October 1996.  As a result, the Company now has
three remaining unincorporated partnerships and joint ventures, each owning one
inn.

THE 1996 THREE MONTHS COMPARED TO THE 1995 THREE MONTHS

     TOTAL REVENUES increased to $121,902,000 in the 1996 Three Months from
$113,906,000 in the 1995 Three Months, an increase of $7,996,000, or 7.0%.  Of
the total revenues reported in the 1996 Three Months, 98.4% were revenues from
inns and 1.6% were revenues from restaurant rentals and other revenues.

     INN REVENUES are derived from room rentals and other sources such as 
charges to guests for long-distance telephone service, fax machine use, 
vending and movie commissions, banquet revenues and laundry services.  Inn 
revenues improved to $119,907,000 in the 1996 Three Months from $111,738,000 
in the 1995 Three Months, an increase of $8,169,000, or 7.3%.  The 
improvement in inn revenues reflects an increase in the average daily room 
rate ("ADR") and the opening of inns.  ADR increased to $54.97 in the 1996 
Three Months from $51.76 in the 1995 Three Months, an increase of $3.21, or 
6.2%.  Occupancy percentage decreased to 73.5% in the 1996 Three Months from 
75.8% in the 1995 Three Months. The decrease in occupancy percentage 
primarily resulted from a significant number of rooms that were unavailable 
to rent because of construction related to the Gold Medal rooms program.  
Revenue per available room ("REVPAR," which is the product of occupancy 
percentage and ADR) increased 3.0% to $40.40 in the 1996 Three Months from 
$39.23 in the 1995 Three Months.


                                       8



     RESTAURANT RENTAL AND OTHER REVENUES primarily include rental payments
from restaurant buildings owned by La Quinta and leased to and operated by third
parties.  Restaurant rental and other revenues decreased to $1,995,000 in the
1996 Three Months from $2,168,000 in the 1995 Three Months, a decrease of
$173,000, or 8.0%.

     DIRECT EXPENSES include costs directly associated with the operation of 
inns.  Major categories of direct expenses are salaries, wages and related 
costs, utilities, property taxes, repairs and maintenance and room supplies. 
Direct expenses increased to $57,853,000 in the 1996 Three Months from 
$56,086,000 in the 1995 Three Months, an increase of $1,767,000, or 3.2%.  
The increase in direct expenses period over period is primarily attributable 
to growth in the number of inns and also reflects additional amenities 
provided to guests.  As a percentage of total revenues, direct expenses 
decreased to 47.5% in the 1996 Three Months from 49.2% in the 1995 Three 
Months.

     CORPORATE EXPENSES include the costs of general management, office rent, 
training and field supervision of inn managers and other marketing and 
administrative expenses.  Corporate expenses increased to $4,722,000 in the 
1996 Three Months from $4,574,000 in the 1995 Three Months, an increase of 
$148,000, or 3.2%.

     DEPRECIATION, AMORTIZATION AND ASSET RETIREMENTS increased to 
$12,390,000 in the 1996 Three Months from $10,131,000 in the 1995 Three 
Months, an increase of $2,259,000, or 22.3%.  This increase is primarily 
attributable to the opening of inns and increased depreciation for inns which 
have completed the Gold Medal rooms program.

     A PROVISION FOR PREMATURE RETIREMENT OF ASSETS totaling $3,141,000 was 
recorded during the 1996 Three Months compared to $8,577,000 recorded during 
the 1995 Three Months.  This non-cash charge is directly attributable to the 
Company's Gold Medal rooms program.  During the program, the Company will be 
replacing certain furniture and fixtures before the end of their normal 
useful lives and has therefore made adjustments to reflect shorter remaining 
lives.

     As a result of the above, OPERATING INCOME increased to $43,796,000 in 
the 1996 Three Months from $34,538,000 in the 1995 Three Months, an increase 
of $9,258,000, or 26.8%.  Operating income before the provision for premature 
retirement of assets increased to $46,937,000 in the 1996 Three Months from 
$43,115,000 in the 1995 Three Months, an increase of $3,822,000, or 8.9%. 

    INTEREST ON LONG-TERM DEBT, NET increased to $10,685,000 in the 1996
Three Months compared to $9,781,000 in the 1995 Three Months, an increase of 
$904,000, or 9.2%.  The increase in interest on long-term debt, net is 
primarily attributable to the increase in long-term debt and is partially 
offset by an increase in capitalized interest.  Interest on long-term debt, 
net includes capitalized interest of $1,369,000 in the 1996 Three Months 
compared to $429,000 in the 1995 Three Months.  The increase in capitalized 
interest period over period is primarily due to the construction of inns.

     PARTNERS' EQUITY IN EARNINGS reflects the interest of partners in the 
earnings of the combined unincorporated partnerships and joint ventures which 
are owned at least 40% and controlled by the Company.  Partners' equity in 
earnings decreased to $336,000 in the 1996 Three Months from $635,000 in the 
1995 Three Months, a decrease of $299,000.  This decrease reflects the 
Company's acquisition of the limited partners' interest in three of its 
combined unincorporated partnerships and joint ventures during 1996.

     INCOME TAXES for the 1996 Three Months were calculated using an 
effective income tax rate of 37.0% compared to an effective income tax rate 
of 38.1% for the 1995 Three Months.  The reduction in the annual effective 
income tax rate is attributable to a difference between aggregate recorded 
cost and tax basis of certain acquired assets and a reduction of estimated 
state income tax expense.

     EXTRAORDINARY ITEMS, NET OF TAX of ($165,000) were recorded during the
1996 Three Months and resulted primarily from prepayment fees related to the
early extinguishment of approximately $4,614,000 of long-term mortgage debt.

     For the reasons discussed above, NET EARNINGS increased to $20,484,000 
in the 1996 Three Months from $14,215,000 in the 1995 Three Months, an 
increase of $6,269,000, or 44.1%.  Net earnings before the provision for 
premature retirement of assets and extraordinary items increased to 
$22,628,000 in the 1996 Three Months from $20,241,000 in the 1995 Three 
Months, an increase of $2,387,000, or 11.8%.  

     During the 1995 Three Months, the Company recorded a $46,364,000 charge 
as CONVERSION OF PARTNER'S INTEREST INTO COMMON STOCK.  This charge was a 
non-recurring, non-cash item directly attributable to the acquisition of the 
limited partnership interest in La Quinta Development Partners, L.P. during 
July 1995.

                                       9



     NET EARNINGS (LOSS) AVAILABLE TO SHAREHOLDERS were $20,484,000, or .$25 
per share, during the 1996 Three Months compared to ($32,149,000), or ($.39) 
per share, in the 1995 Three Months.

THE 1996 NINE MONTHS COMPARED TO THE 1995 NINE MONTHS

     TOTAL REVENUES increased to $340,682,000 in the 1996 Nine Months from 
$320,684,000 in the 1995 Nine Months, an increase of $19,998,000, or 6.2%.  
Of the total revenues reported in the 1996 Nine Months, 98.2% were revenues 
from inns and 1.8% were revenues from restaurant rentals and other revenues.

     INN REVENUES improved to $334,468,000 in the 1996 Nine Months from 
$314,399,000 in the 1995 Nine Months, an increase of $20,069,000, or 6.4%.  
The improvement in inn revenues reflects an increase in ADR and the opening 
of inns. ADR increased to $54.01 in the 1996 Nine Months from $51.18 in the 
1995 Nine Months, an increase of $2.83 or 5.5%.  Occupancy percentage 
decreased to 71.0% in the 1996 Nine Months from 73.5% in the 1995 Nine 
Months. The decrease in occupancy percentage primarily resulted from a 
significant number of rooms that were unavailable to rent because of 
construction related to the Gold Medal rooms program.  REVPAR increased 2.0% 
to $38.36 in the 1996 Nine Months from $37.62 in the 1995 Nine Months.

     RESTAURANT RENTAL AND OTHER REVENUES decreased to $6,214,000 in the 1996 
Nine Months from $6,285,000 in the 1995 Nine Months, a decrease of $71,000.

     DIRECT EXPENSES increased to $165,488,000 in the 1996 Nine Months from 
$159,214,000 in the 1995 Nine Months.  The increase in direct expenses period 
over period is primarily attributable to growth in the number of inns and 
also reflects additional amenities provided to guests.  As a percentage of 
total revenues, direct expenses decreased to 48.6% in the 1996 Nine Months 
from 49.6% in the 1995 Three Months.

     CORPORATE EXPENSES decreased to $13,513,000 in the 1996 Nine Months from 
$13,966,000 in the 1995 Nine Months, a decrease of $453,000, or 3.2%.

     DEPRECIATION, AMORTIZATION AND ASSET RETIREMENTS increased to 
$35,149,000 in the 1996 Nine Months from $30,761,000 in the 1995 Nine Months, 
an increase of $4,388,000, or 14.3%.  This increase is primarily attributable 
to the opening of inns and increased depreciation for inns which have 
completed the Gold Medal rooms program.

     A PROVISION FOR PREMATURE RETIREMENT OF ASSETS totaling $12,203,000 was 
recorded during the 1996 Nine Months compared to $8,577,000 recorded during 
the 1995 Nine Months.  This non-cash charge is directly attributable to the 
Company's Gold Medal rooms program.  During the program, the Company will be 
replacing certain furniture and fixtures before the end of their normal 
useful lives and has therefore made adjustments to reflect shorter remaining 
lives.

     As a result of the above, OPERATING INCOME increased to $114,329,000
in the 1996 Nine Months from $108,166,000 in the 1995 Nine Months, an increase
of $6,163,000, or 5.7%.  Operating income before the provision for premature
retirement of assets increased to $126,532,000 in the 1996 Nine Months from
$116,743,000 in the 1995 Nine Months, an increase of $9,789,000, or 8.4%.

     INTEREST ON LONG-TERM DEBT, NET increased to $31,045,000 in the 1996 
Nine Months compared to $29,585,000 in the 1995 Nine Months, an increase of 
$1,460,000, or 4.9%.  The increase in interest on long-term debt, net is 
primarily attributable to the increase in long-term debt and is partially 
offset by an increase in capitalized interest.  Interest on long-term debt, 
net includes capitalized interest of $3,596,000 in the 1996 Nine Months 
compared to $817,000 in the 1995 Nine Months.  The increase in capitalized 
interest period over period is primarily due to the construction of inns.

     PARTNERS' EQUITY IN EARNINGS decreased to $1,264,000 in the 1996 Nine 
Months from $9,611,000 in the 1995 Nine Months, a decrease of $8,347,000.  
This decrease is primarily attributable to the elimination of La Quinta 
Development Partners, L.P. equity in earnings as a result of its acquisition 
by the Company during the third quarter of 1995.  The decrease also reflects 
the Company's acquisition of the limited partners' interest in three of its 
combined unincorporated partnerships and joint ventures during the 1996 Nine 
Months.

     INCOME TAXES for the 1996 Nine Months were calculated using an effective 
income tax rate of 37.0% compared to an effective income tax rate of 38.1% 
for the 1995 Nine Months.  The reduction in the annual effective income tax 
rate is attributable to a difference between aggregate recorded cost and tax 
basis of certain acquired assets and a reduction of estimated state income 
tax expense.


                                      10



          EXTRAORDINARY ITEMS, NET OF TAX of ($409,000) were recorded during the
1996 Nine Months and resulted primarily from prepayment fees related to the
early extinguishment of approximately $13,950,000 of long-term mortgage debt and
industrial development revenue bonds.

          For the reasons discussed above, NET EARNINGS increased to $51,264,000
in the 1996 Nine Months from $41,976,000 in the 1995 Nine Months, an increase of
$9,288,000, or 22.1%.  Net earnings before the provision for premature
retirement of assets and extraordinary items increased to $59,361,000 in the
1996 Nine Months from $48,002,000 in the 1995 Nine Months, an increase of
$11,359,000, or 23.7%.

          During the 1995 Nine Months, the Company recorded a $46,364,000 charge
as CONVERSION OF PARTNER'S INTEREST INTO COMMON STOCK.  This charge was a non-
recurring, non-cash item directly attributable to the acquisition of the limited
partnership interest in La Quinta Development Partners, L.P. during July 1995.

          NET EARNINGS (LOSS) AVAILABLE TO SHAREHOLDERS were $51,264,000, or
$.63 per share, during the 1996 Nine Months compared to ($4,388,000), or ($.06)
per share, in the 1995 Nine Months.

CAPITAL RESOURCES AND LIQUIDITY

          At September 30, 1996, the Company had a $200 million Bank Unsecured
Line of Credit and a $50 million 364-Day Bank Unsecured Line of Credit (the
"Bank Unsecured Credit Facilities").  The $200 million Bank Unsecured Line of
Credit matures August 2000 and the $50 million 364-Day Bank Unsecured Line of
Credit matures September 1997.  At September 30, 1996, the Company had
$38,944,000 available on its Bank Unsecured Credit Facilities, net of $6,681,000
of letters of credit collateralizing its insurance programs and certain
mortgages.  The Bank Unsecured Credit Facilities bear interest at the prime rate
or LIBOR, adjusted for an applicable margin, as defined under the related credit
agreements.  The applicable margin is based upon predetermined levels of cash
flow to indebtedness or credit ratings received from specified credit rating
agencies, also as defined in the related credit agreements.  At September 30,
1996, borrowings under the Bank Unsecured Credit Facilities bear interest at
LIBOR plus 45 basis points on $200,000,000 of outstanding borrowings and the
prime rate less 50 basis points on $4,375,000 of outstanding borrowings.  The
Bank Unsecured Credit Facilities require an annual commitment fee of 20 basis
points on the $200 million Bank Unsecured Line of Credit and 15 basis points on
the $50 million 364-Day Bank Unsecured Line of Credit.

          In March 1996, the Company completed an offering of $100,000,000 in
principal amount of 7.25% Senior Unsecured Notes with an effective interest rate
of 7.19%, maturing March 2004.  The proceeds of the note offering were used to
repay indebtedness under the Company's Bank Unsecured Credit Facilities.

          During October 1996, the Company issued $50,000,000 in principal
amount of 7.11% Medium Term Notes with an effective interest rate of 7.21%,
maturing October 2001.  The proceeds of the note issuance were used to repay
indebtedness under the Company's Bank Unsecured Credit Facilities.

          At September 30, 1996, the Company had $1,087,000 of cash and cash
equivalents compared with $3,690,000 at September 30, 1995.

          Net cash provided by operations increased by $4,039,000 to
$112,407,000 at September 30, 1996 from $108,368,000 at September 30, 1995.  The
net increase is primarily the result of improved earnings excluding non-cash
items.

          Net cash used by investing activities increased by $81,631,000 from
September 30, 1995 to September 30, 1996.  Net cash used by investing activities
reflects capital expenditures for the Company's Gold Medal rooms program,
expenditures for the Company's new inn construction projects and the acquisition
of the limited partners' interest in three of the Company's combined
unincorporated partnerships and joint ventures.

          Net cash provided by financing activities increased by $74,988,000 to
$85,847,000 at September 30, 1996.  Net borrowings increased to $105,194,000 for
the 1996 Nine Months compared to $11,754,000 for the 1995 Nine Months.  The net
increase is primarily the result of borrowings used for capital expenditures
related to the Gold Medal rooms program, new inn construction and $23,406,000 of
cash used for the purchase of treasury stock.


                                      11



          EBITDA increased to $161,681,000 during the 1996 Nine Months, an
increase of 9.6% over the 1995 Nine Months.  EBITDA is defined as earnings
before net interest expense, income taxes, depreciation, amortization and asset
retirements, provision for premature retirement of assets, partners' equity in
earnings, extraordinary items and conversion of partner's interest into common
stock.  The Company believes this definition of EBITDA provides a meaningful
measure of its ability to service debt.

          Capital expenditures planned by La Quinta for the remainder of 1996
and 1997 will focus on the completion of the Gold Medal rooms program and on the
construction of new inns.  The capital requirements of these programs will be
funded through internally generated cash flows and amounts available on the Bank
Unsecured Credit Facilities and are not anticipated to have an adverse effect on
the Company's ability to fund its operations.  At September 30, 1996, the
Company had made commitments of approximately $12.6 million for the Gold Medal
rooms program and approximately $82.9 million for the new inn construction
program.

          Funds on hand, internally generated future cash flows and funds
available on the Company's Bank Unsecured Credit Facilities are expected to be
sufficient to meet capital requirements, as well as operating expenses and debt
service requirements through at least the third quarter of 1997.  From time to
time, the Company will continue to evaluate the necessity of other financing
alternatives.

PRIVATE SECURITIES LITIGATION REFORM ACT

          The Private Securities Litigation Reform Act of 1995 provides a "safe
harbor" for forward-looking statements.  Certain information included in this
Quarterly Report on Form 10-Q contains information that is forward-looking, such
as the timing and cost of the inn construction and Gold Medal rooms construction
programs, anticipated capital requirements and the results of legal proceedings.
Such forward-looking information involves risks and uncertainties that could
significantly affect expected results.  These risks and uncertainties include,
but are not limited to, uncertainties relating to economic conditions, the
pricing and availability of construction materials and changes in the
competitive environment in which the Company operates.  Further discussion of
these and additional factors which may cause expected results to differ from
actual results are included in the Company's Current Report on Form 8-K filed
with the Securities and Exchange Commission dated July 26, 1996.


                                      12



                     INDEPENDENT ACCOUNTANTS' REVIEW REPORT







The Board of Directors
La Quinta Inns, Inc.:

We have reviewed the condensed balance sheet of La Quinta Inns, Inc. as of
September 30, 1996, and the related condensed statements of operations for the
three-month and nine-month periods ended September 30, 1996 and 1995,
shareholders' equity for the nine-month period ended September 30, 1996 and cash
flows for the nine-month periods ended September 30, 1996 and 1995.  These
condensed financial statements are the responsibility of the Company's
management.

We conducted our review in accordance with standards established by the American
Institute of Certified Public Accountants.  A review of interim financial
information consists principally of applying analytical review procedures to
financial data and making inquiries of persons responsible for financial and
accounting matters.  It is substantially less in scope than an audit conducted
in accordance with generally accepted auditing standards, the objective of which
is the expression of an opinion regarding the financial statements taken as a
whole.  Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the condensed financial statements referred to above for them to be
in conformity with generally accepted accounting principles.

We have previously audited, in accordance with generally accepted auditing
standards, the balance sheet of La Quinta Inns, Inc. as of December 31, 1995 and
the related statements of operations, shareholders' equity, and cash flows for
the year then ended (not presented herein); and in our report dated January 22,
1996 we expressed an unqualified opinion on those financial statements.  In our
opinion, the information set forth in the accompanying condensed balance sheet
as of December 31, 1995 and accompanying condensed statement of shareholders'
equity for the year then ended, are fairly stated, in all material respects, in
relation to the respective financial statements from which they have been
derived.



                                                  KPMG Peat Marwick LLP




San Antonio, Texas
October 19, 1996


                                      13



                           Part II - OTHER INFORMATION

ITEM 1 - LEGAL PROCEEDINGS

          In September 1993, a former officer of the Company filed suit 
against the Company and certain of its directors and their affiliate 
companies (the "La Quinta Defendants").  The suit alleges that in 1991 there 
was a breach of an employment agreement, misrepresentation, wrongful 
termination, self-dealing, breach of fiduciary duty, usurpation of corporate 
opportunity and tortious interference with contractual relations.  
Compensatory damages of $2,500,000 and exemplary damages of $5,000,000 are 
sought in the action.  On March 5, 1996, the U.S. Magistrate Judge 
recommended to the U.S. District Court that the Company's motion for summary 
judgment be granted.  On September 17, 1996, the Court adopted in full the 
Magistrate's findings and recommendations, granting the Company summary 
judgment as to all of the plaintiff's claims but one.  As to this remaining 
issue, the Court has allowed the plaintiff the opportunity to amend his 
complaint.  Damages which would be available on the remaining issue are 
significantly reduced from those discussed above, and exemplary damages are 
no longer available.  The Company will continue to vigorously defend itself 
against this suit.

          Actions for negligence or other tort claims occur routinely as an
ordinary incident to the Company's business.  Several lawsuits are pending
against the Company which have arisen in the ordinary course of the business,
but none of these proceedings involves a claim for damages (in excess of
applicable excess umbrella insurance coverages) involving more than 10% of
current assets of the Company.  The Company does not anticipate any amounts
which it may be required to pay as a result of an adverse determination of such
legal proceedings, individually or in the aggregate, or any other relief granted
by reason thereof, will have a material adverse effect on the Company's
financial position or results of operations.

ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K


(a)       EXHIBITS


          A list of all exhibits filed or included as part of this Quarterly
          Report on Form 10-Q is as follows:


          Exhibit             Description
          -------             -----------

          12                  Computation of Ratio of Earnings to Fixed Charges
                              filed herewith.

          15                  Letter from KPMG Peat Marwick LLP dated October
                              19, 1996 filed herewith.

          27                  Financial Data Schedule filed herewith.


(b)       REPORTS ON FORM 8-K

          Registrant filed two Current Reports on Form 8-K during the quarter
          ended September 30, 1996 as follows:
          (1)       Dated July 26, 1996, to provide under Item 5 a cautionary
                    statement for purposes of the "safe-harbor" provisions of
                    the Private Securities Litigation Reform Act of 1995, and 
          (2)       Dated September 16, 1996, to file under Item 7 the
                    Distribution Agreement, Officer's Certificate, Form of Fixed
                    Rate Note and Form of Floating Rate Note in connection with
                    the Company's Medium Term Notes Program.


                                      14



                                   SIGNATURES

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

                                        LA QUINTA  INNS, INC.
                                        (Registrant)



November 12, 1996                       By:  /S/ William C. Hammett, Jr.
                                           -------------------------------------
                                        William C. Hammett, Jr.
                                        Senior Vice President
                                        Chief Financial Officer


November 12, 1996                       By:  /S/ Irene C. Primera
                                           -------------------------------------
                                        Irene C. Primera
                                        Vice President - Controller


                                      15