EXHIBIT 99.1

                                 RISK FACTORS

   You should carefully consider the risks described below before making a
decision to invest in our common stock and our senior subordinated notes. The
risks and uncertainties described below are not the only ones facing us.
Additional risks and uncertainties not presently known to us, or that we
currently deem immaterial, may also impair our business operations. If any of
the following risks actually occur, our business, financial condition or
results of operations could be materially adversely affected. In that case,
the trading price of our common stock and our senior subordinated notes could
decline, and you may lose all or part of your investment.

BECAUSE GASOLINE SALES COMPRISE A SUBSTANTIAL PORTION OF OUR REVENUES,
INTERRUPTIONS IN THE SUPPLY OF GASOLINE OR INCREASES IN THE COST OF GASOLINE
COULD ADVERSELY AFFECT OUR BUSINESS

   Gasoline profit margins have a significant impact on our earnings because
gasoline revenue has averaged 57.5% of our total revenue over the past three
fiscal years. Several factors beyond our control affect the volume of gasoline
we sell and the gasoline profit margins we achieve:

  .  the supply and demand for gasoline

  .  any volatility in the wholesale gasoline market

  .  the pricing policies of competitors in local markets

   In addition, increases in the cost of gasoline could adversely affect the
demand for gasoline and our business, financial condition or results of
operations if gasoline sales volume is reduced as a result. We face this
particular risk because:

  .  higher gasoline retail prices may impact customer demand and gasoline
     gallon volume

  .  we typically have no more than a seven-day supply of gasoline

  .  our gasoline contracts do not guarantee an uninterrupted, unlimited
     supply of gasoline in the event of a shortage

   Reductions in volume of gasoline sold or our gasoline profit margins could
have a material adverse effect on our results of operations. In addition,
because gasoline sales generate customer traffic to our stores, decreases in
gasoline sales could impact merchandise sales.

IF WE ARE UNABLE TO PASS ALONG PRICE INCREASES OF TOBACCO PRODUCTS TO OUR
CUSTOMERS, OUR BUSINESS COULD BE ADVERSELY AFFECTED BECAUSE TOBACCO SALES
COMPRISE A SUBSTANTIAL PORTION OF OUR REVENUES

   Sales of tobacco products have averaged approximately 14.0% of our total
revenue over the past three fiscal years. National and local campaigns to
discourage smoking in the United States, as well as increases in taxes on
cigarettes and other tobacco products, may have an adverse effect on our sales
of, and margins for, tobacco products. The consumer price index on tobacco
products increased approximately 16% in fiscal 2000. In general, we have
passed price increases on to our customers, however we cannot assure that we
will be able to do so in the future.

   Major cigarette manufacturers periodically offer monthly rebates to
retailers and historically we have passed along these rebates to our
customers. We cannot assure you that major cigarette manufacturers will
continue to offer these rebates or that any resulting increase in prices to
our customers will not have a material adverse effect on our cigarette sales
and gross profit dollars. A reduction in the amount of cigarettes we are able
to sell could adversely affect our business, financial condition and results
of operations.

                                       1


VIOLATIONS OF, OR CHANGES TO, REGULATIONS GOVERNING THE SALE OF TOBACCO AND
ALCOHOL COULD ADVERSELY AFFECT OUR BUSINESS

   State laws regulate the sale of alcohol and tobacco products. A violation
or change of these laws could adversely affect our business, financial
condition and results of operations because state and local regulatory
agencies have the power to approve, revoke, suspend or deny applications for,
and renewals of, permits and licenses relating to the sale of these products
or to seek other remedies.

INCREASES IN FEDERAL MINIMUM WAGE RATES COULD ADVERSELY AFFECT OUR BUSINESS

   Any appreciable increase in the statutory minimum wage rate would result in
an increase in our labor costs and such cost increase, or the penalties for
failing to comply with such statutory minimums, could adversely affect our
business, financial condition and results of operations.

PROPOSED REGULATIONS, IF ADOPTED, COULD ADVERSELY AFFECT OUR BUSINESS

   From time to time, regulations are proposed which, if adopted, could have
an adverse effect on our business, financial condition or results of
operations. One example is the recent call for the introduction of a mandated
system of health insurance. If such a system were adopted and applied to us,
our labor costs could increase significantly and any violations of such
regulation could result in fines or other penalties, which could also
adversely affect our business, financial condition and results of operations.

RECENT ACTION BY THE SOUTH CAROLINA LEGISLATURE BANNING VIDEO POKER HAS HAD AN
ADVERSE EFFECT ON OUR BUSINESS

   In 1999, the South Carolina legislature passed a law which makes it illegal
to own or operate video poker machines. Accordingly, effective July 1, 2000,
video poker was banned in South Carolina, which adversely impacted our results
of operations for fiscal 2000 and our results of operations for the nine
months ended June 28, 2001.

OUR GROWTH AND OPERATING RESULTS COULD SUFFER IF WE ARE UNABLE TO IDENTIFY AND
ACQUIRE SUITABLE COMPANIES, OBTAIN FINANCING OR INTEGRATE ACQUIRED STORES OR
IF WE DISCOVER PREVIOUSLY UNDISCLOSED LIABILITIES

   An important part of our growth strategy is to acquire other convenience
stores that complement our existing stores or broaden our geographic presence.
From April 1997 through June 2001, we acquired 1,159 convenience stores in
more than 20 transactions. We expect to continue our growth strategy through
acquisitions which, by their nature, involve risks that could cause our actual
growth or operating results to differ compared to our expectations or the
expectations of security analysts. For example:

  .  We may not be able to identify suitable acquisition candidates or
     acquire additional convenience stores on favorable terms.

  .  Competition for suitable acquisition candidates may increase and could
     result in decreased availability or increased price for suitable
     acquisition candidates. In addition, it is difficult to anticipate the
     timing and availability of acquisition candidates.

  .  During the acquisition process we may fail or be unable to discover some
     of the liabilities of companies or businesses which we acquire.

  .  We may not be able to obtain the capital necessary, on favorable terms
     or at all, to finance our potential acquisitions.

  .  We may fail to successfully integrate or manage acquired convenience
     stores.

  .  Acquired convenience stores may not perform as we expect or we may not
     be able to obtain the cost savings and financial improvements we
     anticipate.

                                       2


WE ARE GROWING RAPIDLY AND OUR FAILURE TO EFFECTIVELY MANAGE OUR GROWTH AND
REALIZE ANTICIPATED EFFICIENCIES AS A RESULT OF OUR RESTRUCTURING PLANS MAY
ADVERSELY AFFECT OUR BUSINESS

   We have grown from total revenue of $384.8 million in fiscal 1996 to $2.4
billion in fiscal 2000. Our ability to manage the growth of our operations
will require us to continue to improve our operational, financial and human
resource management information systems and our other internal systems and
controls. We have recently announced a plan designed to strengthen our
organizational structure and reduce our operating costs by centralizing
corporate administrative functions. The plan includes closing an
administrative facility located in Jacksonville, Florida, and integrating key
marketing, finance and administrative activities into our corporate
headquarters located in Sanford, North Carolina. In addition, we expect to
provide more efficient and streamlined operations through the merger of Lil'
Champ Food Stores, Inc. into The Pantry, effective June 28, 2001.

   Failure to make adequate improvements to our systems and controls or to
achieve the expected efficiencies of our recently announced plan may adversely
affect our business, financial condition and results of operations.

   In addition, our growth will increase our need to attract, develop,
motivate and retain both our management and professional employees. The
inability of our management to manage our growth effectively, or the inability
of our employees to achieve anticipated performance or utilization levels,
could have an adverse effect on our business, financial condition and results
of operations.

RESTRICTIVE COVENANTS IN OUR DEBT AGREEMENTS MAY RESTRICT OUR ABILITY TO
IMPLEMENT OUR GROWTH STRATEGY, RESPOND TO CHANGES IN INDUSTRY CONDITIONS,
SECURE ADDITIONAL FINANCING OR ENGAGE IN ACQUISITIONS

   Restrictive covenants contained in our existing bank credit facility and
indenture could limit our ability to finance future acquisitions, new
locations and other expansion of our operations. Credit facilities entered
into in the future likely will contain similar restrictive covenants. These
covenants may require us to achieve specific financial ratios and to obtain
lender consent prior to completing acquisitions. Any of these covenants could
become more restrictive in the future. Our ability to respond to changing
business conditions and to secure additional financing may be restricted by
these covenants. We also may be prevented from engaging in transactions,
including acquisitions which are important to our growth strategy. Any breach
of these covenants could cause a default under our debt obligations and result
in our debt becoming immediately due and payable which would adversely affect
our business, financial condition and results of operations.

WE DEPEND ON ONE PRINCIPAL SUPPLIER FOR THE MAJORITY OF OUR MERCHANDISE AND
LOSS OF THIS SUPPLIER COULD HAVE AN ADVERSE IMPACT ON OUR COST OF GOODS AND
OUR BUSINESS

   We purchase over 50% of our general merchandise, including most tobacco
products and grocery items, from a single wholesale grocer, McLane Company,
Inc., a wholly-owned subsidiary of Wal-Mart. In addition, McLane supplies
health and beauty aids, toys and seasonal items to all of our stores. We have
a contract with McLane until 2003, but we may not be able to renew the
contract upon expiration. We believe that our arrangements with vendors,
including McLane, have enabled us to decrease the operating expenses of
acquired companies after we complete an acquisition. Therefore, a change of
suppliers could have a material adverse effect on our business, cost of goods,
financial condition and results of operations.

WE ARE SUBJECT TO EXTENSIVE ENVIRONMENTAL REGULATION, AND INCREASED REGULATION
OR OUR FAILURE TO COMPLY WITH EXISTING REGULATIONS COULD REQUIRE SUBSTANTIAL
CAPITAL EXPENDITURES OR ADVERSELY AFFECT OUR BUSINESS

   Our business is subject to extensive environmental requirements,
particularly environmental laws regulating underground storage tanks.
Compliance with these regulations may require significant capital
expenditures.

   Federal, state and local regulations governing underground storage tanks
were phased in over a period ending in December 1998. These regulations
required us to make expenditures for compliance with corrosion

                                       3


protection and leak detection requirements and required spill/overfill
equipment by December 1998. We believe we are in compliance with the December
1998 upgrade requirements. Failure to comply with any environmental
regulations or an increase in regulations could affect our business, financial
condition and results of operations.

WE MAY INCUR SUBSTANTIAL LIABILITIES FOR REMEDIATION OF ENVIRONMENTAL
CONTAMINATION AT OUR LOCATIONS

   Under various federal, state and local laws, ordinances and regulations, we
may, as the owner or operator of our locations, be liable for the costs of
removal or remediation of contamination at these or our former locations,
whether or not we knew of, or were responsible for, the presence of such
contamination. The failure to properly remediate such contamination may
subject us to liability to third parties and may adversely affect our ability
to sell or rent such property or to borrow money using such property as
collateral. Additionally, persons who arrange for the disposal or treatment of
hazardous or toxic substances may also be liable for the costs of removal or
remediation of such substances at sites where they are located, whether or not
such site is owned or operated by such person. Although we do not typically
arrange for the treatment or disposal of hazardous substances, we may be
deemed to have arranged for the disposal or treatment of hazardous or toxic
substances and, therefore, may be liable for removal or remediation costs, as
well as other related costs, including governmental fines, and injuries to
persons, property and natural resources.

   We estimate that our future expenditures for remediation of current
locations net of reimbursements will be approximately $406 thousand for which
reserves have been established on our financial statements. In addition, The
Pantry estimates that up to $13.2 million may be expended for remediation on
our behalf by state trust funds established in our operating areas or other
responsible third parties including insurers. To the extent third parties do
not pay for remediation as we anticipate, we will be obligated to make these
payments, which could materially adversely affect our financial condition and
results of operations. Reimbursements from state trust funds will be dependent
on the continued viability of these funds.

   We may incur additional substantial expenditures for remediation of
contamination that has not been discovered at existing locations or locations
which we may acquire in the future. We cannot assure you that we have
identified all environmental liabilities at all of our current and former
locations; that material environmental conditions not known to us do not
exist; that future laws, ordinances or regulations will not impose material
environmental liability on us; or that a material environmental condition does
not otherwise exist as to any one or more of our locations.

THE LARGE AMOUNT OF OUR TOTAL OUTSTANDING DEBT AND OUR OBLIGATION TO SERVICE
THAT DEBT COULD DIVERT NECESSARY FUNDS FROM OPERATIONS, LIMIT OUR ABILITY TO
OBTAIN FINANCING FOR FUTURE NEEDS AND EXPOSE US TO INTEREST RATE RISKS

   We are highly leveraged, which means that the amount of our outstanding
debt is large compared to the net book value of our assets, and have
substantial repayment obligations under our outstanding debt. As of June 28,
2001 we had:

  .  Total consolidated debt including capital lease obligations of
     approximately $566.9 million

  .  Shareholders' equity of approximately $116.2 million

   As of June 28, 2001, our borrowing availability under our bank credit
facility was approximately $25.0 million.

   Our bank credit facility contains numerous financial and operating
covenants that limit our ability, and the ability of most of our subsidiaries,
to engage in activities such as acquiring or disposing of assets, engaging in
mergers or reorganizations, making investments or capital expenditures and
paying dividends. These covenants require that we meet interest coverage, net
worth and leverage tests. The indenture governing our senior subordinated
notes and our bank credit facility permit us and our subsidiaries to incur or
guarantee additional debt, subject to limitations.

                                       4


   Our level of debt and the limitations imposed on us by our debt agreements
could have other important consequences to our stockholders, including the
following:

  .  We will have to use a portion of our cash flow from operations for debt
     service, rather than for our operations or to implement our growth
     strategy

  .  We may not be able to obtain additional debt financing for future
     working capital, capital expenditures, acquisitions or other corporate
     purposes

  .  We are vulnerable to increases in interest rates because the debt under
     our bank credit facility is at a variable interest rate and although in
     the past we have on occasion entered into certain hedging instruments in
     an effort to manage our interest rate risk, we cannot assure you that we
     will continue to do so, on favorable terms or at all, in the future

CHANGES IN TRAFFIC PATTERNS AND THE TYPE, NUMBER AND LOCATION OF COMPETING
STORES COULD RESULT IN THE LOSS OF CUSTOMERS AND A CORRESPONDING DECREASE IN
REVENUES FOR AFFECTED STORES

   The convenience store and retail gasoline industries are highly competitive
and we may not be able to compete successfully. Changes in traffic patterns
and the type, number and location of competing stores could result in the loss
of customers and a corresponding decrease in revenues for affected stores.
Major competitive factors include, among others, location, ease of access,
gasoline brands, pricing, product and service selections, customer service,
store appearance, cleanliness and safety. In addition, inflation, increased
labor and benefit costs and the lack of availability of experienced management
and hourly employees may adversely affect the profitability of the convenience
store industry. Any or all of these factors could create heavy competitive
pressures and have an adverse affect on our business, financial condition and
results of operations.

   The Pantry competes with numerous retail formats including other
convenience stores, gasoline service stations, supermarket chains, super
stores and warehouse stores, drug stores, fast food operations and other
similar retail outlets. In some of our markets our competitors have been in
existence longer and have greater financial, marketing and other resources
than us. As a result, our competitors may be able to respond better to changes
in the economy and new opportunities in our industry.

BECAUSE SUBSTANTIALLY ALL OF OUR STORES ARE LOCATED IN THE SOUTHEASTERN UNITED
STATES, OUR REVENUES COULD SUFFER IF THE ECONOMY OF THAT REGION DETERIORATES

   Substantially all of our stores are located in the Southeast region of the
United States. As a result, our results of operations are subject to general
economic conditions in that region. In the event of an economic downturn in
the Southeast, our business, financial condition and results of operations
could be adversely impacted.

UNFAVORABLE WEATHER CONDITIONS COULD ADVERSELY AFFECT OUR BUSINESS

   Weather conditions in our operating area impact our business, financial
condition and results of operations. During the spring and summer vacation
season, customers are more likely to purchase higher profit margin items at
our stores, such as fast foods, fountain drinks and other beverages, and more
gasoline at our gasoline locations. As a result, we typically generate higher
revenues and gross margins during warmer weather months in the Southeast,
which fall within our third and fourth quarters. If weather conditions are not
favorable during these periods, our operating results and cash flow from
operations could be adversely affected.

   In addition, approximately 37% of our stores are concentrated in coastal
areas in the southeastern United States, and are therefore exposed to damage
associated with hurricanes, tropical storms and other weather conditions in
these areas.

                                       5


IF OUR HISTORY OF LOSSES CONTINUES, WE MAY BE UNABLE TO COMPLETE OUR GROWTH
STRATEGY AND FINANCING PLANS

   We have experienced losses during two out of our most recent four fiscal
years. Our net losses were $1.0 million in fiscal 1997 and $3.3 million in
fiscal 1998. In fiscal 1999, we had net income of $10.4 million and in fiscal
2000 we had net income of $14.0 million. We incurred interest expense of $28.9
million in fiscal 1998, $41.3 million in fiscal 1999 and $52.3 million in
fiscal 2000. We also incurred an extraordinary loss of $8.0 million in fiscal
1998 and $3.6 million (net of taxes) in fiscal 1999, in each case related to
the early extinguishment of debt.

   If we incur net losses in future periods, we may not be able to implement
our growth strategy in accordance with our present plans. Continuation of our
net losses may also require us to secure additional financing sooner than
anticipated. Such financing may not be available in sufficient amounts, or on
terms acceptable to us, and may dilute existing stockholders. If we do achieve
profitability, we may not sustain or increase profitability in the future.
This may, in turn, cause our stock price to decline.

THE INTERESTS OF FREEMAN SPOGLI & CO., OUR CONTROLLING STOCKHOLDER, MAY
CONFLICT WITH OUR INTERESTS AND THE INTERESTS OF OUR OTHER STOCKHOLDERS

   As a result of its stock ownership and board representation, Freeman Spogli
will be in a position to affect our corporate actions such as mergers or
takeover attempts in a manner that could conflict with the interests of our
other stockholders. As of August 6, 2001, Freeman Spogli owned 10,329,524
shares of common stock and warrants to purchase 2,346,000 shares of common
stock, or approximately 62.0% of our common stock on a fully diluted basis. In
addition, four of the eight members of our board of directors are
representatives of Freeman Spogli.

BECAUSE WE DEPEND ON OUR SENIOR MANAGEMENT'S EXPERIENCE AND KNOWLEDGE OF OUR
INDUSTRY, WE WOULD BE ADVERSELY AFFECTED IF SENIOR MANAGEMENT LEFT THE PANTRY

   We are dependent on the continued efforts of our senior management team,
including our President and Chief Executive Officer, Peter Sodini. Mr.
Sodini's employment contract terminates in September 2001. If, for any reason,
our senior executives do not continue to be active in management, our
business, financial condition or results of operations could be adversely
affected. We cannot assure you that we will be able to attract and retain
additional qualified senior personnel as needed in the future. In addition, we
do not maintain key personnel life insurance on our senior executives and
other key employees.

FUTURE SALES OF ADDITIONAL SHARES INTO THE MARKET MAY DEPRESS THE MARKET PRICE
OF THE COMMON STOCK

   If our existing stockholders sell shares of common stock in the public
market, including shares issued upon the exercise of outstanding options and
warrants, or if the market perceives such sales could occur, the market price
of our common stock could decline. These sales also might make it more
difficult for us to sell equity or equity-related securities in the future at
a time and price that we deem appropriate or to use equity as consideration
for future acquisitions.

   As of June 28, 2001, there are 18,114,737 outstanding shares of our common
stock outstanding. Of these shares, 6,250,000 shares are freely tradable.
12,627,951 shares are held by affiliate investment funds of Freeman Spogli and
affiliates of J.P. Morgan Partners L.L.C. ("J.P. Morgan"), who may be deemed
to be affiliates of The Pantry. Pursuant to Rule 144 under the Securities Act
of 1993, as amended, affiliates of The Pantry can resell up to 1% of the
aggregate outstanding common stock during any three months period. In
addition, Freeman Spogli and J.P. Morgan have registration rights allowing
them to require us to register the resale of their shares. If Freeman Spogli
and J.P. Morgan exercise their registration rights and sell shares of common
stock in the public market, the market price of our common stock could
decline.

                                       6


OUR CHARTER INCLUDES PROVISIONS WHICH MAY HAVE THE EFFECT OF PREVENTING OR
HINDERING A CHANGE IN CONTROL AND ADVERSELY AFFECTING THE MARKET PRICE OF OUR
COMMON STOCK

   Our certificate of incorporation gives our board of directors the authority
to issue up to five million shares of preferred stock and to determine the
rights and preferences of the preferred stock, without obtaining shareholder
approval. The existence of this preferred stock could make more difficult or
discourage an attempt to obtain control of The Pantry by means of a tender
offer, merger, proxy contest or otherwise. Furthermore, this preferred stock
could be issued with other rights, including economic rights, senior to our
common stock, and, therefore, issuance of the preferred stock could have an
adverse affect on the market price of our common stock. We have no present
plans to issue any shares of our preferred stock.

   Other provisions of our certificate of incorporation and bylaws and of
Delaware law could make it more difficult for a third party to acquire us or
hinder a change in management even if doing so would be beneficial to our
stockholders. These governance provisions could affect the market price of our
common stock.

   We may, in the future, adopt other measures that may have the effect of
delaying, deferring or preventing an unsolicited takeover, even if such a
change in control were at a premium price or favored by a majority of
unaffiliated stockholders. These measures may be adopted without any further
vote or action by our stockholders.

                                       7