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


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
ACT OF 1934

For the quarterly period ended June 30, 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 1-11154

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


                              ULTRAMAR CORPORATION
             (Exact name of registrant as specified in its charter)


           Delaware                                              13-3663331
(State or other jurisdiction of                               (I.R.S. Employer
 incorporation or organization)                              Identification No.)


Two Pickwick Plaza, Greenwich, Connecticut                          06830
 (Address of principal executive offices)                         (Zip Code)


       Registrant's telephone number, including area code: (203) 622-7000

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


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

                               Yes |X|     No |_|


Common Stock, $.01 Par Value -- 44,594,612 shares as of August 9, 1996 

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











                              ULTRAMAR CORPORATION
                                   FORM 10-Q
                                 June 30, 1996
                               TABLE OF CONTENTS



PART I  -      FINANCIAL INFORMATION
                                                                         PAGE
                                                                         ----
   Item 1.   Financial Statements  (Unaudited)

      Consolidated Balance Sheets as of June 30, 1996 and
        December 31, 1995..............................................    3

      Consolidated Statements of Income for the Three and Six Month
        Periods Ended June 30, 1996 and 1995...........................    4

      Consolidated Statements of Cash Flows for the Six Month
        Periods Ended June 30, 1996 and 1995...........................    5

      Notes to Financial Statements....................................    6



   Item 2.   Management's Discussion and Analysis
                   of Financial Condition and Results of Operations....    9



PART II  - OTHER INFORMATION


   Item 6.   Exhibits and Reports on Form 8-K..........................   18



SIGNATURE..............................................................   19








PART I.        FINANCIAL INFORMATION

Item 1.        Financial Statements

                              ULTRAMAR CORPORATION
                           CONSOLIDATED BALANCE SHEETS


                                                                 June 30,      December 31,
                                                                   1996            1995
                                                                -----------    -----------
                                                                (Unaudited)       (Note)
                                                                       (in thousands)
                                                                                 
                                    Assets

Current assets:
  Cash and cash equivalents .................................   $   265,322    $   126,852
  Accounts and notes receivable, net ........................       200,207        181,222
  Inventories ...............................................       237,126        288,251
  Prepaid expenses and other current assets .................        32,415         41,912
  Deferred income taxes .....................................        10,175         13,421
                                                                -----------    -----------
    Total current assets ....................................       745,245        651,658

Notes receivable and other assets, net ......................        76,352         74,336

Property, plant and equipment, at cost ......................     1,449,694      1,383,665
Less accumulated depreciation and amortization ..............      (163,702)      (138,324)
                                                                -----------    -----------
                                                                  1,285,992      1,245,341
                                                                -----------    -----------

    Total assets ............................................   $ 2,107,589    $ 1,971,335
                                                                ===========    ===========


          Liabilities and Stockholders' Equity

Current liabilities:
  Notes payable and current portion of long-term debt .......   $       157    $       172
  Accounts payable ..........................................       201,429        181,809
  Accrued liabilities .......................................       101,310        123,002
  Taxes other than income taxes .............................       145,093        124,999
  Income taxes payable ......................................        11,511          1,365
  Deferred income taxes .....................................         4,229
                                                                -----------    -----------
    Total current liabilities ...............................       463,729        431,347

Long-term debt, less current portion ........................       668,529        600,253
Other long-term liabilities .................................       177,952        174,832
Deferred income taxes .......................................        71,571         61,548

Stockholders' equity:
  Common Stock, par value $.01 per share:
    Authorized - 100,000,000 shares, issued and outstanding -
      44,591,412 and 44,414,469 shares, respectively ........           445            444
  Additional paid-in capital ................................       673,380        669,942
  Unamortized restricted stock awards .......................          (219)          (102)
  Retained earnings .........................................       107,462         88,722
  Foreign currency translation adjustment ...................       (55,260)       (55,651)
                                                                -----------    -----------
    Total stockholders' equity ..............................       725,808        703,355
                                                                -----------    -----------

    Total liabilities and stockholders' equity ..............   $ 2,107,589    $ 1,971,335
                                                                ===========    ===========



Note: The balance sheet at December 31, 1995 has been derived from the audited
      consolidated financial statements at that date.

See accompanying notes.

                                        3





                                                     ULTRAMAR CORPORATION
                                              CONSOLIDATED STATEMENTS OF INCOME 
                                                        (Unaudited)


                                                              Three Months Ended June 30,             Six Months Ended June 30,
                                                               1996                1995                1996                1995
                                                           ------------        ------------        ------------        ------------
                                                                                  (in thousands, except per share data)
                                                                                                                    
Revenues
  Sales and services ...............................       $    877,316        $    699,604        $  1,613,930        $  1,328,471

Operating costs and expenses
  Cost of products sold ............................            675,085             548,040           1,241,918           1,024,919
  Operating expenses ...............................             75,022              73,306             145,016             148,812
  Selling, general and
    administrative expenses ........................             48,955              47,408             100,302              95,671
  Depreciation and amortization ....................             18,763              14,084              34,565              27,452
                                                           ------------        ------------        ------------        ------------
    Total operating costs and
          expenses .................................            817,825             682,838           1,521,801           1,296,854
                                                           ------------        ------------        ------------        ------------

Operating income ...................................             59,491              16,766              92,129              31,617
Interest income ....................................              2,727               1,384               4,498               2,059
Interest expense ...................................            (14,835)            (11,956)            (24,843)            (23,319)
                                                           ------------        ------------        ------------        ------------

Income before income taxes and
  cumulative effect of accounting
  change ...........................................             47,383               6,194              71,784              10,357
Provision for income taxes .........................             18,981               2,810              28,570               4,141
                                                           ------------        ------------        ------------        ------------

Income before cumulative effect
  of accounting change .............................             28,402               3,384              43,214               6,216

Cumulative effect to December 31,
  1994 of accounting change,
   net of income taxes - Note 2 ....................                                                                         22,024
                                                           ------------        ------------        ------------        ------------

Net income .........................................       $     28,402        $      3,384        $     43,214        $     28,240
                                                           ============        ============        ============        ============

Earnings per share:
Income before cumulative
   effect of accounting change .....................       $        .63        $        .09        $        .96        $        .16
Cumulative effect of accounting change .............                                                                            .56
                                                           ------------        ------------        ------------        ------------
Net income .........................................       $        .63        $        .09        $        .96        $        .72
                                                           ============        ============        ============        ============

    Weighted average number of common
      and common equivalent shares used in
     computation ...................................         45,272,326          39,083,070          45,139,169          39,018,857

    Dividends per common share .....................       $       .275        $       .275        $        .55        $        .55
                                                           ============        ============        ============        ============



     See accompanying notes.


                                        4





                              ULTRAMAR CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)




                                                                       Six Months Ended June 30,
                                                                       1996                1995
                                                                     ---------           ---------
                                                                            (in thousands)
                                                                                         
Cash Flows from Operating Activities
Net income .......................................................   $  43,214           $  28,240
Adjustments to reconcile net income to
    net cash provided by operating activities:
    Depreciation and amortization ................................      34,565              27,452
    Amortization of debt discount and issuance costs .............         742                 815
    Restricted stock award amortization ..........................          45                  90
    Provision for losses on receivables ..........................       1,204               1,841
    Undistributed earnings of investees ..........................        (120)                (34)
    Loss (gain) on sale of fixed assets ..........................         703                (382)
    Provision for deferred income taxes ..........................      17,459               3,337
    Cumulative effect of accounting change .......................                         (22,024)
          Changes in operating assets and liabilities:
      (Increase) decrease in accounts and notes receivable .......     (16,073)             32,290
      Decrease in inventories ....................................      51,568               3,749
      Decrease in prepaid expenses and other
        current assets ...........................................       9,174               1,899
      (Increase) decrease in notes receivable and other assets ...      (2,422)              4,976
      Increase (decrease) in accounts payable, accrued liabilities
        and taxes other than income taxes ........................      15,290             (47,100)
      Increase (decrease) in income taxes payable ................      10,128                (790)
      Increase (decrease) in other long-term liabilities .........         168              (6,247)
                                                                     ---------           ---------
Net cash provided by operating activities ........................     165,645              28,112

Cash Flows from Investing Activities
Capital expenditures .............................................     (53,977)            (75,526)
Increase in deferred refinery maintenance turnaround costs .......      (9,010)
Acquisition of marketing operations ..............................     (13,995)
Proceeds from sale of property, plant and equipment ..............       2,837               2,497
                                                                     ---------           ---------
Net cash used in investing activities ............................     (74,145)            (73,029)

Cash Flows from Financing Activities
Proceeds from the issuance medium term notes .....................                         149,229
Increase (decrease) in other long-term debt ......................      68,171             (82,665)
Proceeds from the issuance of Common Stock .......................       2,974                 787
Payment of dividends .............................................     (24,474)            (21,203)
                                                                     ---------           ---------
Net cash provided by financing activities ........................      46,671              46,148

Effect of exchange rate changes on cash ..........................         299                 623
                                                                     ---------           ---------

Net Increase in Cash and Cash Equivalents ........................     138,470               1,854
Cash and Cash Equivalents at Beginning of Period .................     126,852              55,053
                                                                     ---------           ---------

Cash and Cash Equivalents at End of Period .......................   $ 265,322           $  56,907
                                                                     =========           =========

Cash flow information:

  Interest paid ..................................................   $  13,941           $  20,846
                                                                     =========           =========

  Income taxes paid ..............................................   $     957           $     796
                                                                     =========           =========



     See accompanying notes.

                                        5





                              ULTRAMAR CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)


NOTE 1: Basis of Presentation

The accompanying unaudited financial statements have been prepared in accordance
with generally accepted accounting principles for interim financial information
and with the instructions to Form 10-Q and Article 10 of Regulation S-X.
Accordingly, they do not include all of the information and footnotes required
by generally accepted accounting principles for complete financial statements.
In the opinion of management, all adjustments (consisting of normal recurring
accruals) considered necessary for a fair presentation have been included.
Operating results for the three and six month periods ended June 30, 1996 are
not necessarily indicative of the results that may be expected for the year
ending December 31, 1996. The results of operations may be affected by seasonal
factors, such as the demand for petroleum products and working capital
requirements in Eastern Canada, both of which vary significantly during the
year, or industry factors that may be specific to a particular period, such as
movements in, and the general level of, crude oil prices, the demand for and
prices of refined products, industry supply capacity and refinery maintenance
turnarounds. For further information, see the financial statements and notes
thereto included in the Ultramar Corporation annual report on Form 10-K for the
year ended December 31, 1995.


NOTE 2: Change in Accounting for Refinery Maintenance Turnaround Costs

During the second quarter of 1995, the Company changed its method of accounting
for refinery maintenance turnaround costs from an accrual method to a deferral
and amortization method to better match revenues and expenses. The change
resulted in a cumulative adjustment through December 31, 1994 of $22.0 million
(after income taxes of $13.4 million) or $.56 per share, which is included in
net income for the six month period ended June 30, 1995. The effect of the
change on the three month period ended June 30, 1995 was to increase net income
by approximately $1.0 million ($.03 per share). The effect of the change on the
six month period ended June 30, 1995 was to increase income before cumulative
effect of accounting change by approximately $2.7 million ($.07 per share) and
net income by $24.7 million ($.63 per share).


NOTE 3: Inventories
                                                         June 30,   December 31,
                                                           1996          1995
                                                         --------       --------
                                                              (in thousands)
Inventories consisted of the following:

Crude oil and other feedstocks ...................       $125,709       $138,317
Refined and other finished products ..............         88,634        128,422
Materials and supplies ...........................         22,783         21,512
                                                         --------       --------
                                                         $237,126       $288,251
                                                         ========       ========



                                        6





                              ULTRAMAR CORPORATION
                     NOTES TO FINANCIAL STATEMENTS-CONTINUED
                                   (Unaudited)


Crude oil and refined product inventories are valued at the lower of cost or
market (net realizable value). Cost is determined on the last-in, first-out
("LIFO") basis. Materials and supplies are valued at average cost, not in excess
of market value. At June 30, 1996 the replacement cost of inventories was $25.1
million higher than the LIFO cost. At December 31, 1995, the replacement cost of
inventories approximated the LIFO cost.


NOTE 4: Net Income per Common and Common Equivalent Share

Net income per common and common equivalent share is based on the weighted
average number of shares of Common Stock outstanding during each period,
including the common stock equivalents of dilutive stock options.


NOTE 5: Income Taxes

The consolidated income tax provisions for the three and six month periods ended
June 30, 1996 and 1995 were determined based upon estimates of the Company's
U.S. and Canadian effective income tax rates for the years ending December 31,
1996 and 1995, respectively. The differences between the consolidated effective
income tax rates and the U.S. Federal statutory rate are primarily attributable
to state income taxes and the effects of foreign operations.


NOTE 6: Commitments and Contingencies

The Company's operations are subject to environmental laws and regulations
adopted by various governmental authorities. Site restoration and environmental
remediation and clean-up obligations are accrued either when known or when
considered probable and reasonably estimable. Total future environmental costs
cannot be reasonably estimated due to unknown factors such as the magnitude of
possible contamination, the timing and extent of remediation, the determination
of the Company's liability in proportion to other parties and the extent to
which environmental laws and regulations may change in the future. Although
environmental costs may have a significant impact on results of operations for
any single year, the Company believes that such costs will not have a material
adverse effect on the Company's financial position.

There are various legal proceedings and claims pending against the Company that
arise in the ordinary course of business. It is management's opinion, based upon
advice of legal counsel, that these matters, individually or in the aggregate,
will not have a material adverse effect on the Company's financial position.

During the quarter ended June 30, 1996, the Company entered into a long-term
contract for a guaranteed source of product inventory. Under the terms of the
contract,  the Company has an option which expires in January 1999 to purchase 
product at market rates and is required to pay a quarterly guaranteed supply 
fee of $1.5 million.



                                        7





                              ULTRAMAR CORPORATION
                     NOTES TO FINANCIAL STATEMENTS-CONTINUED
                                   (Unaudited)


NOTE 7: Nonrecurring Items

In March 1995, a fire damaged a storage tank and, in June 1995, an explosion and
fire destroyed a crude oil heater at the Company's Wilmington refinery. The
Company accrued an estimate of the costs of the fire and explosion, including
the costs of clean-up efforts and of repairing the storage tank net of
anticipated insurance recoveries, resulting in a net charge of $2.6 million and
$5.6 million during the three and six month periods ended June 30, 1995,
respectively.


NOTE 8: Subsequent Events

On July 25, 1996, the Company declared a dividend of $.275 per common share
payable on September 18, 1996 to holders of record on August 15, 1996.



                                        8





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

The following discussion and analysis should be read in conjunction with the
Company's annual report on Form 10-K for the year ended December 31, 1995.

Results of Operations

The Company's operating results are affected by Company-specific factors,
primarily its refinery utilization rates and refinery maintenance turnarounds;
seasonal factors, such as the demand for petroleum products and working capital
requirements for eastern Canada, both of which vary significantly during the
year; and industry factors, such as movements in and the general level of crude
oil prices, the demand for and prices of refined products and industry supply
capacity. The effect of crude oil price changes on the Company's operating
results is determined, in part, by the rate at which refined product prices
adjust to reflect such changes. As a result, the Company's earnings have been
volatile in the past and may be volatile in the future.

Three Months Ended June 30, 1996 Compared to Three Months Ended June 30, 1995

Financial and operating data by geographic area for the three month periods
ended June 30, 1996 and 1995 are as follows:




Financial Data:
                                                                               Three Months Ended June 30,
                                                ------------------------------------------------------------------------------------
                                                                1996                                          1995
                                                ---------------------------------------      ---------------------------------------
                                                West Coast    North East(1)     Total        West Coast    North East(1)      Total
                                                ----------    -------------     -----        ----------    -------------     -------
                                                                                   (in thousands)

                                                                                                               
Revenues .................................       $483,982       $393,334       $877,316       $328,574       $371,030       $699,604
Cost of products sold ....................        397,614        277,471        675,085        270,699        277,341        548,040
Operating expenses .......................         44,337         30,685         75,022         42,714         30,592         73,306
Selling, general and
  administrative expenses ................          7,994         40,961         48,955          2,582         44,826         47,408
Depreciation and amortization ............         12,203          6,560         18,763          7,950          6,134         14,084
                                                 --------       --------       --------       --------       --------       --------
      Operating income ...................         21,834         37,657         59,491          4,629         12,137         16,766
Interest expense, net ....................          7,866          4,242         12,108          4,374          6,198         10,572
                                                 --------       --------       --------       --------       --------       --------
      Income before
         income taxes ....................       $ 13,968       $ 33,415         47,383       $    255       $  5,939          6,194
                                                 ========       ========                      ========       ========       
Provision for income taxes                                                       18,981                                        2,810
                                                                               --------                                     --------
      Net income..........................                                     $ 28,402                                     $  3,384
                                                                               ========                                     =======


(1)  North East results include the Company's operations in eastern Canada as
     well as in the northeast United States (including unallocated corporate
     office costs).


                                        9






Operating Data:                                                                        Three Months Ended
- ---------------                                                                              June 30,
                                                                                    -----------------------
                                                                                     1996              1995
                                                                                    ------            -----
                                                                                                   
West Coast

     Wilmington Refinery
         Throughput (BPD)......................................................     112,200           81,400
         Margin (dollars per barrel)...........................................      6.29              4.17

     Retail Marketing
         Sales volume (BPD)....................................................     37,800            34,700
         Overall margin (cents per gallon)  (1)................................      10.9              12.1

     Retail Marketing - Company-operated Only
         Sales volume (BPD)....................................................     18,700            18,500
         Fuel margin (cents per gallon)  (2)...................................      13.6              11.9
         Average number of retail outlets......................................       149               146

North East

     Quebec Refinery
         Throughput (BPD)......................................................     147,400           138,100
         Margin (dollars per barrel)  (3)......................................      3.65              1.64

     Retail Marketing
         Sales volume (BPD)....................................................     54,000             54,000
         Overall margin (cents per gallon)  (1) (3)............................      25.2               26.1



(1)  Overall retail marketing margin includes sales of petroleum products
     through company and dealer-operated retail outlets as well as sales of
     convenience store items at company-operated outlets.

(2)  Fuel margin at company-operated retail outlets includes sales of petroleum
     products only (excluding convenience store items).

(3)  Effective January 1, 1996, the Company modified its policy for pricing
     refined products transferred from its Quebec refinery to its North East
     marketing operations to more closely reflect the spot market prices for
     such refined products. To facilitate the comparison to the operating data
     for the second quarter of 1996, the amounts reported for the second quarter
     of 1995 have been adjusted to reflect the pricing policy change as if it
     had occurred as of January 1, 1995. The refining margin and retail
     marketing margin originally reported for the three month period ended June
     30, 1995 were $3.00 per barrel and 21.3 cents per gallon, respectively.


General

Net income for the quarter ended June 30, 1996 totaled $28.4 million as compared
to $3.4 million for the quarter ended June 30, 1995. On the West Coast, income
before income taxes of $14.0 million was $13.7 million higher than the quarter
ended June 30, 1995, as a result of strong refining margins and increased
refinery throughput. Refining margins strengthened during the quarter as
wholesale prices increased in response to earlier increases in crude oil prices.
The increase in refinery throughput is attributable to the operation of the new
gasoil hydrotreater at the Wilmington refinery. In the North East, income before
income taxes for the second quarter of 1996 of $33.4 million was $27.5 million
higher than that of the second quarter of 1995 as wholesale prices and refining
margins strengthened, consistent with those on the West Coast, and refinery
throughput increased.

                                       10





West Coast Operations

Revenues for the West Coast operations for the second quarter of 1996 of $484.0
million were $155.4 million or 47.3% higher than for the second quarter of 1995,
principally as a result of a 24.6% increase in overall product sales volume, to
169,300 BPD, and a 20.4% increase in average product prices.

The cost of products sold as a percentage of revenues for the second quarter of
1996 remained consistent at approximately 82.2%. Refinery operating expenses
before depreciation for the second quarter of 1996 of $24.3 million were
comparable to those of the second quarter of 1995. However, refinery operating
costs per barrel of throughput of $2.38 per barrel decreased by 26.1% as a
result of the increase in refinery throughput attributable to the new gasoil
hydrotreater. Selling, general and administrative expenses for the second
quarter of 1996 of $8.0 million were $5.4 million above those of the
corresponding quarter of 1995, as expenses for the second quarter of 1995 were
reduced by a favorable settlement of a previously accrued liability ($3.8
million). Depreciation expense for the second quarter of 1996 was $12.2 million
or $4.3 million higher than in the second quarter of 1995, primarily due to the
completion of the new gasoil hydrotreater during the fourth quarter of 1995.
Net interest charges for the quarter of $7.9 million were $3.5 million higher 
than in the corresponding quarter in 1995 principally due to the capitalization 
of interest during the construction of the gasoil hydrotreater in the second 
quarter of 1995.

During the second quarter of 1996, margins at the Wilmington refinery were $6.29
per barrel of throughput or 50.8% higher than the corresponding quarter in 1995
as wholesale prices increased in response to earlier increases in crude oil
prices. In addition, refining margins during the quarter ended June 30, 1995
suffered from a more narrow price differential between heavy and light crude
oils and an oversupply of gasoline. Refinery throughput of 112,200 BPD during
the quarter was 37.8% higher than in the second quarter of 1995 as additional
feed and blendstocks were processed through the gasoil hydrotreater.
Additionally, refinery throughput during the second quarter of 1995 suffered due
to unplanned down time at several of the refinery's operating units and the June
1995 crude oil heater explosion.

Retail marketing margins of 10.9 cents per gallon during the second quarter of
1996 were 1.2 cents per gallon lower than the second quarter of 1995. Retail
marketing margins decreased as retail product prices did not keep pace with
increases at the wholesale level. Overall retail sales volume averaged 37,800
BPD during the second quarter of 1996, an increase of 8.9% from the second
quarter of 1995, while the company-operated network averaged 18,700 BPD which
was comparable to second quarter 1995.

Company-operated convenience store sales of $14.9 million and gross margin of
28.5% during the second quarter of 1996 were comparable to the second quarter of
1995. The profit contribution from convenience store sales offset 48.5% of the
direct operating expenses of company-operated retail outlets. Net operating
costs at company-operated retail outlets averaged 6.5 cents per gallon during
the second quarter of 1996 compared to 5.1 cents per gallon in the corresponding
period of 1995.

North East Operations

Revenues for the North East operations for the second quarter of 1996 of $393.3
million increased by 6.0% over the corresponding quarter of 1995 principally due
to a 6.6% increase in average product prices. Overall product sales volume
during the second quarter of 1996 of 146,985 BPD was 1.6% lower than in second
quarter of 1995.

The cost of products sold as a percentage of revenues during the second quarter
of 1996 was 70.5% as compared to 74.7% in the second quarter of 1995. Refinery
operating expenses before depreciation for the second quarter of 1996 of $12.3
million were $1.3 million or 11.6% higher than in 1995 principally due to
increased throughput and increased additive and chemical costs associated with
the processing of acidic crude oils. As a result of the increased additive and
chemical costs, the refinery operating cost per barrel of throughput increased
by 4 cents to 92 cents. Selling, general and administrative expenses for the
second quarter of 1996 of $41.0 million were $3.9 million lower than in the
comparable quarter of 1995 as the expenses of the second quarter of 1995
included a $3.0 million charge for the reorganization of the North East
marketing and supply operations. Net interest expense for the second quarter of
1996

                                       11





of $4.2 million was $2.0 million lower than in the second quarter of 1995
reflecting the Company's positive cash flow in the North East.

Refining margin of $3.65 per barrel of throughput during the second quarter of
1996 was $2.01 higher than the corresponding quarter of 1995. The improvement in
refining margin reflects the strong wholesale prices previously mentioned as
well as the benefit of processing lower cost, acidic crude oil. Refinery
throughput during the second quarter of 1996 increased by 6.7% to 147,400 BPD.

Retail marketing margin of 25.2 cents per gallon during the second quarter of
1996 decreased 0.9 cents from the corresponding quarter during 1995 as retail
prices did not keep up with the increase in wholesale product costs. Retail
marketing volumes during the second quarter of 1996 and 1995 were consistent at
54,000 BPD.


Six Months Ended June 30, 1996 Compared to Six Months Ended June 30, 1995

Financial and operating data by geographic area for the six month periods ended
June 30, 1996 and 1995 is as follows:

Financial Data:
- ---------------


                                                                                 Six Months Ended June 30
                                              --------------------------------------------------------------------------------------
                                                                1996                                         1995
                                              ----------------------------------------     -----------------------------------------
                                              West Coast    North East(1)      Total       West Coast     North East(1)     Total
                                              ----------     ----------     ----------     ----------      ----------     ----------
                                                                                 (in thousands)

                                                                                                               
Revenues ................................     $  811,900     $  802,030     $1,613,930     $  607,513      $  720,958     $1,328,471
Cost of products sold ...................        674,505        567,413      1,241,918        503,947         520,972      1,024,919
Operating expenses ......................         80,680         64,336        145,016         85,613          63,199        148,812
Selling, general and
  administrative expenses ...............         15,903         84,399        100,302          7,363          88,308         95,671
Depreciation and amortization ...........         21,677         12,888         34,565         15,444          12,008         27,452
                                              ----------     ----------     ----------     ----------      ----------     ----------
    Operating income (loss) .............         19,135         72,994         92,129         (4,854)         36,471         31,617
Interest expense, net ...................         11,041          9,304         20,345          7,826          13,434         21,260
                                              ----------     ----------     ----------     ----------      ----------     ----------
    Income (loss) before
      income taxes and
      cumulative effect of
      accounting change .................     $    8,094     $   63,690         71,784     $  (12,680)     $   23,037         10,357
                                              ==========     ==========                    ==========      ========== 
Provision for income taxes                                                      28,570                                         4,141
                                                                            ----------                                    ----------
    Income before cumulative
      effect of accounting
      change...................                                                 43,214                                         6,216
Cumulative effect to December
  31, 1994 of accounting
 change, net of income taxes                                                                                                  22,024
                                                                            ----------                                    ----------
      Net income...............                                             $   43,214                                    $   28,240
                                                                             ==========                                   ==========



(1)  North East results include the Company's operations in eastern Canada as
     well as in the northeast United States (including unallocated corporate
     office costs).

                                       12






Operating Data:                                                                        Six Months Ended
- ---------------                                                                             June 30,
                                                                                    ----------------------
                                                                                     1996             1995
                                                                                    ------           -----
                                                                                                   
West Coast

     Wilmington Refinery
         Throughput (BPD)......................................................     97,900            77,300
         Margin (dollars per barrel)...........................................       5.11              3.73

     Retail Marketing  (1)
         Sales volume (BPD)....................................................     36,300            33,500
         Overall margin (cents per gallon).....................................       9.7              12.5

     Retail Marketing - Company-operated Only  (2)
         Sales volume (BPD)....................................................     18,200            17,800
         Fuel margin (cents per gallon)........................................      11.8              13.0
         Average number of retail outlets......................................       149              146


North East

     Quebec Refinery
         Throughput (BPD)......................................................     145,900          141,700
         Margin (dollars per barrel) (3).......................................       3.76             1.84

     Retail Marketing
         Sales (BPD)...........................................................      58,800           57,800
         Fuel margin (cents per gallon) (1) (3)................................      24.6             26.6



(1)  Overall retail marketing margin includes sales of petroleum products
     through company and dealer-operated retail outlets as well as sales of
     convenience store items at company-operated outlets.

(2)  Fuel margin at company-operated retail outlets includes sales of petroleum
     products only (excluding convenience store items).

(3)  Effective January 1, 1996, the Company modified its policy for pricing
     refined products transferred from its Quebec refinery to its North East
     marketing operations to more closely reflect the spot market prices for
     such refined products. To facilitate the comparison to the operating data
     for the first six months of 1996, the amounts reported for the first six
     months of 1995 have been adjusted to reflect the pricing policy change as
     if it had occurred as of January 1, 1995. The refining margin and retail
     marketing margin originally reported for the six month period ended June
     30, 1995 were $3.21 per barrel and 21.8 cents per gallon, respectively.


General

Net income for the six month period ended June 30, 1996 totaled $43.2 million as
compared to $28.2 million (including the cumulative effect of a change in
accounting for refinery maintenance turnaround costs of $22.0 million) for the
six month period ended June 30, 1995. On the West Coast, income before income
taxes for the six month period ended June 30, 1996, was $8.1 million as compared
to a loss of $12.7 million for the first six months of 1995 as operating results
were impacted positively by improved refining margins and higher refinery
throughput. In the North East, income before income taxes of $63.7 million was
$40.7 million above that of the first six months of 1995, primarily due to
improved refinery margins.


                                       13





West Coast Operations

Revenues for the West Coast operations for the first six months of 1996 of
$811.9 million were $204.4 million or 33.6% higher than for the first six months
of 1995, principally due to a 17% increase in overall product sales volume, to
152,500 BPD, and a 15.0% increase in average product prices.

The cost of products sold as a percentage of revenues for the first six months
of 1996 was 83.1% and was comparable to the six months ended June 30, 1995.
Refinery operating expenses, before depreciation, of $45.6 million were 5.4%
lower than in the first half of 1995 as the expenses in 1995 included $5.6
million of estimated costs associated with the March 1995 tank fire and June
1995 crude oil heater explosion. Selling, general and administrative expenses
for the first half of 1996 of $15.9 million were $8.5 million above those of the
corresponding period of 1995, principally due to the favorable settlement of
previously accrued liabilities ($7.3 million) during the first six months of
1995. Depreciation expense for the first half of 1996 was $21.7 million or
$6.2 million higher than in the first half of 1995, primarily due to the 
completion of the new gasoil hydrotreater during the fourth quarter of 1995.
Net interest charges for the first six months of 1996 of $11.0 million were 
$3.2 million higher than in the corresponding period in 1995 due to the
capitalization of interest during the construction of the gasoil hydrotreater in
the second half of 1995.

During the first half of 1996, refining margins at the Wilmington refinery were
$5.11 per barrel of throughput or 37.0% higher than the same period in 1995, due
to sustained higher wholesale product prices and expansion of the heavy to light
crude oil price differential. Refinery throughput of 97,900 BPD during the first
six months of 1996 was 20,600 BPD or 26.6% higher than the same period of 1995
as a result of the processing of additional feed and blendstocks through the
gasoil hydrotreater during 1996 and unplanned downtime attributable to the
previously mentioned explosion and fires experienced during 1995.

Retail marketing margins of 9.7 cents per gallon during the six month period
ended June 30, 1996 were 2.8 cents per gallon or 22.4% lower than the same
period in 1995 as retail product prices did not keep pace with the increase in
wholesale prices previously mentioned. Overall retail sales volume averaged
36,300 BPD during the first six months of 1996, an increase of 2,800 BPD or 8.4%
from the same period in 1995, while the company-operated network averaged 18,200
BPD, an increase of 400 BPD or 2.2% compared to the first six months of 1995.

Both company-operated convenience store sales of $28.1 million and gross margin
of 28.6% for the six month period ended June 30, 1996 increased by 2.9% as
compared to the same period in 1995. The profit contribution from convenience
store sales offset 47.7% of the direct operating expenses of company-operated
retail outlets during 1996. Net operating costs at company-operated retail
outlets averaged 6.4 cents per gallon during the first six months of 1996
compared to 5.6 cents per gallon in the corresponding period of 1995.

North East Operations

Revenues for the North East operations for the six month period ended June 30,
1996 of $802.0 million were $81.1 million or 11.2% higher than revenues in the
corresponding period in 1995. The increase in revenues was attributable to a
7.4% increase in average product prices and a 2.3% increase in product sales
volume to 151,800 BPD for the first six months of 1996.

The cost of products sold as a percentage of revenues for the first six months
of 1996 of 70.7% decreased by 1.5% compared to the first six months of 1995.
Refinery operating expenses before depreciation for the first six months of 1996
of $24.7 million were $2.6 million or 12.0% higher than in 1995 due to an
increase in storage tank repairs and increased additive and chemical costs
associated with the processing of acidic crude oils. Selling, general and
administrative expenses during the first six months of 1996 of $84.4 million
decreased by $3.9 million or 4.4% as compared to 1995, as 1995 included a $3.0
million reserve for the reorganization of the North East marketing and supply
operations. Net interest costs for the first six months of 1996 of $9.3 million
were $4.1 million or 30.7% lower than the first six months of 1995 as positive
cash flow in the North East eliminated the need for short-term borrowings.



                                       14





Refining margin of $3.76 per barrel of throughput during the first six months of
1996 more than doubled as compared to the margin during the first six months of
1995. As previously mentioned, the increase is attributable to strong wholesale
product prices and the benefit of processing lower cost acidic crude oils. 
Refinery throughput for the first six months of 1996 of 145,900 BPD increased by
4,200 BPD or 3.0% as compared to 1995. Although refinery throughput increased, 
the higher refinery operating expenses previously mentioned resulted in an 8% 
increase in operating cost per barrel, to 93 cents per barrel.

Retail marketing margin of 24.6 cents per gallon during the first six months of
1996 was 7.5% lower than during the corresponding period of 1995. The decrease
in retail marketing margin was due to wholesale costs increasing faster than
retail prices. Retail marketing volume of 58,800 BPD during the first six months
of 1996 was slightly better than the volume for the first six months of 1995 of
57,800 BPD.


Outlook

The Company's earnings depend largely on refining and retail marketing margins.
The petroleum refining and marketing industry has been, and continues to be,
volatile and highly competitive. The cost of crude oil purchased by the Company
and the price of refined products sold by the Company have fluctuated widely. As
a result of the historic volatility of refining and marketing margins and the
fact that they are affected by many diverse factors, it is impossible to 
predict future margin levels.

During the second quarter of 1996, industry refining margins were strong on the
West Coast and in the North East as crude oil prices fell at a faster pace than
wholesale product prices. Beginning in June, industry refining margins have 
significantly declined and have averaged approximately $2.00 per barrel below
second quarter levels.  This is, in part, due to lower wholesale prices for
petroleum products.  On the West Coast, retail margins have benefitted from
these lower wholesale prices and this has partially offset the impact of the
lower refining margin.  Retail margins in the North East are presently lower
than second quarter margins as street prices have fallen more than wholesale
prices.

In July, the Company experienced unplanned downtime at two processing units at
its Wilmington refinery which temporarily curtailed production.  In September,
the Company will conduct a planned shutdown of the crude and vacuum units at
the Quebec refinery which will reduce production in the third quarter.

Capital Expenditures

The refining and marketing of petroleum products is a capital intensive
business. The capital requirements of the Company's operations consist primarily
of (i) non-discretionary expenditures, such as those required to maintain
reliability and safety and to address environmental regulations; and (ii)
discretionary opportunity expenditures, such as those being currently made to
enhance retail marketing facilities profitability

During the six month period ended June 30,1996 capital expenditures totaled
$54.0 million, of which $17.5 million related to the completion of the
high-pressure gasoil hydrotreater at the Wilmington refinery. The gasoil
hydrotreater increases the Wilmington refinery's ability to upgrade unfinished
product into finished product and to process generally lower cost heavy, sour
crude oil and less-expensive feedstocks. Capital expenditures also included $5.3
million for modifications to the Quebec refinery to enhance its ability to
process Heidrun and other acidic crude oils and $4.6 million for modifications
to the refinery's facilities to accommodate a unit train to transport product
from the refinery to Montreal. In conjunction with its plans to expand and
upgrade its retail marketing operations in the northeast, the Company also spent
$14.0 million during the first half of 1996 to acquire the operating assets of a
wholesale distributor and a retail home heating operation in the northeast
United States.

The Company is continually investigating strategic acquisitions and other
business opportunities that will complement its current business activities.


                                       15





The Company expects to fund its capital expenditures over the next several years
from cash provided by operations and, to the extent necessary, from the proceeds
of borrowings under its bank credit facilities and its commercial paper and
medium-term note programs discussed below. In addition, depending upon its
future needs and the cost and availability of various financing alternatives,
the Company may from time to time seek additional debt or equity financing in
the public or private markets.


Liquidity and Capital Resources

At June 30, 1996, the Company had a cash position of $265.3 million. The Company
has committed, unsecured bank facilities which provide a maximum of $200 million
and Cdn. $200 million of available credit to its subsidiaries, Ultramar Inc. and
Canadian Ultramar Limited respectively, and a $200 million commercial paper 
program supported by the unsecured bank facility of Ultramar Inc. The Company's 
bank facilities require the maintenance of certain financial ratios and 
contain covenants that must be complied with before its subsidiaries can pay 
cash dividends and make loans to the Company. The Company believes these 
covenants will not have a significant impact on the Company's liquidity or its 
ability to pay dividends. At June 30, 1996, the Company had approximately $328.4
million of remaining borrowing capacity under the committed bank facilities and 
commercial paper program. The Company presently has an additional $343.3 million
of borrowing capacity under uncommitted, unsecured short-term lines of credit 
with various financial institutions.

In addition to its credit facilities, the Company has $50 million available
under a debt shelf registration previously filed with the Securities and
Exchange Commission and intends to file a second shelf registration statement in
the third quarter of 1996 covering the issuance, from time to time, of up to an
additional $250 million of debt and/or equity securities. The net proceeds from
any offering under the existing or planned shelf registration would add to the
Company's working capital and would also be available for general corporate
purposes.

The Company believes its current sources of funds will be sufficient to satisfy
its capital expenditure, working capital, debt service and dividend requirements
for at least the next twelve months.

In its efforts to reduce working capital, during the second quarter of 1996, the
Company lowered the base level of product inventory carried at its North East
facilities by approximately $60 million. The liquidation of inventory, which is
carried on a LIFO cost basis, did not impact the Company's earnings for the
quarter. In order to insure that an adequate supply of product inventory will be
available to the North East operation in the future, the Company also entered
into a contract which provides it, through January 1999, with a guaranteed
source of equivalent product volume to that liquidated during the quarter.

On June 25, 1996, the Company declared a dividend of $.275 per common share
payable on September 18, 1996 to holders of record on August 15, 1996.

Cash Flows for the Six Months Ended June 30, 1996

During the six months ended June 30, 1996, the Company's cash position increased
$138.5 million to $265.3 million. Net cash provided by operating activities
before changes in non-cash operating assets and liabilities was $97.8 million.
Net cash provided by operating activities after changes in non-cash operating
assets and liabilities (including the liquidation of inventory noted above)
totaled $165.6 million.

Net cash used in investing activities during the six month period ended June 30,
1996 totaled $74.1 million and included the previously mentioned capital
expenditures and acquisitions of marketing operations, net of proceeds from
asset disposals, as well as an increase of deferred refinery maintenance
turnaround costs.

Financing activities during the six month period ended June 30, 1996, provided
net cash of $46.7 million, consisting of borrowings under the Company's
commercial paper program ($68.2 million) and the issuance of Common Stock upon
the exercise of employee stock options ($3.0 million), partially offset by the
payment of dividends ($24.5 million).


                                       16





Seasonality

In the North East, demand for petroleum products varies significantly during the
year. Distillate demand during the first and fourth quarters can range from 30%
to 40% above the average demand during the second and third quarters, resulting
in significantly higher accounts receivable and inventory levels. The Company's
operations on the West Coast are less affected by seasonal fluctuations in
demand than its operations in the North East. The working capital requirements
of the West Coast operations are less than for the North East due to lower
inventory requirements and show little fluctuation throughout the year.


Exchange Rates

The value of the Canadian dollar relative to the U.S. dollar remained stable
during the six months ended June 30, 1996. However, the value at June 30, 1996
was substantially lower than that at the time of the Company's investment in its
Canadian operations in 1992. As a result, the Company's net equity at June 30,
1996 has been reduced by $55.3 million.

With the exception of its crude oil costs, which are U.S. dollar denominated,
fluctuations in the Canadian dollar exchange rate will affect the U.S. dollar
amount of revenues and related costs and expenses reported by the Company's
operations in Canada. The potential impact on refining margin of fluctuating
exchange rates together with U.S. dollar denominated crude oil costs is
mitigated by the Company's pricing policies, which generally pass on any change
in the cost of crude oil. Marketing margins, on the other hand, have been
adversely affected by exchange rate fluctuations as competitive pressures have,
from time to time, limited the Company's ability to promptly pass through the
increased costs to the ultimate consumer.

The Company expects the Canadian to U.S. dollar exchange rate to continue to
fluctuate and thus cannot reasonably predict its future movement or the
resulting impact on the Company's equity or results of operations. The Company
has considered various strategies to manage currency risk and hedges the
Canadian currency risk when such hedging is considered economically appropriate.



                                       17





PART II. OTHER INFORMATION





ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K


(a) Exhibits

         11       -        Statement re: Computation of Earnings Per Share



(b) Reports on Form 8-K

                    None



                                       18





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.


ULTRAMAR CORPORATION
 (REGISTRANT)



By:   /S/ H. PETE SMITH
      --------------------------
      H. PETE SMITH
      SENIOR VICE PRESIDENT
      AND CHIEF FINANCIAL OFFICER
      AUGUST 9, 1996


                                       19