1


                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.   20549


                                    FORM 10-Q


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



         For Quarter Ended  July 9, 1995January 21, 1996  Commission File No. 1-9390
                           ------------                      ------------------------                    -------



                                 FOODMAKER, INC.
-------------------------------------------------------------------------------- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)




   DELAWARE                                                       95-2698708
-------------------------------------------------------------------------------- --------------------------------------------------------------------------------
(State of Incorporation)                                    (I.R.S. Employer
                                                            Identification No.)



   9330 BALBOA AVENUE, SAN DIEGO, CA                                   92123
-------------------------------------------------------------------------------- --------------------------------------------------------------------------------
(Address of principal executive offices)                            (Zip Code)


    Registrant's telephone number, including area code   (619)  571-2121
                                                         ---------------

          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
                                      -------    ----

          Number of shares of common stock, $.01 par value, outstanding
          as of the close of business August 14, 1995March 1, 1996 - 38,726,445

                                      -1-38,819,895

                                      - 1 -
 2
                            FOODMAKER, INC. AND SUBSIDIARIES

                          UNAUDITED CONSOLIDATED BALANCE SHEETS
                                     (In thousands)

                                                       July 9,January 21,    October 2,1,
                                                          1996           1995
                                                       1994
                                                       -------         -----------------     ---------
                                         ASSETS

Current assets:
  Cash and cash equivalents . . . . . . . . . . . . . $  55,495       $  35,865
  Receivables . . . . . . . . . . . . . . . . . . . .    23,866          25,272
  Inventories . . . . . . . . . . . . . . . . . . . .    23,750          22,385
  Prepaid expenses. . . . . . . . . . . . . . . . . .    12,605          14,367
                                                        -------         -------
     Total current assets . . . . . . . . . . . . . .   115,716          97,889
                                                        -------         -------
Trading area rights . . . . . . . . . . . . . . . . .    68,664          69,761
                                                        -------         -------
Lease acquisition costs . . . . . . . . . . . . . . .    22,749          25,003
                                                        -------         -------
Other assets. . . . . . . . . . . . . . . . . . . . .    36,531          36,310
                                                        -------         -------
Property at cost. . . . . . . . . . . . . . . . . . .   593,694         589,642
  Accumulated depreciation and amortization . . . . .  (162,277)       (155,931)
                                                        -------         -------
                                                        431,417         433,711
                                                        -------         -------

     TOTAL. . . . . . . . . . . . . . . . . . . . . .  $675,077        $662,674
                                                        =======         =======

                          LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Current maturities of long-term debt. . . . . . . .  $  14,2941,780        $  35,965
  Receivables.1,836
  Accounts payable. . . . . . . . . . . . . . . . . .    37,147          32,015
  Accrued expenses. . . . . . . . . . . . . . . . . .    96,857          98,166
  Income taxes payable. . . . . . . . . . . . . . . .     2,792              --
                                                        -------         -------
     Total current liabilities. . . . . . . . . . . .   138,576         132,017
                                                        -------         -------
Deferred income taxes . . . . . . . . . . . . . . . .     9,751           9,586
                                                        -------         -------
Long-term debt, net of current maturities . . . . . .   439,506         440,219
                                                        -------         -------
Other long-term liabilities . . . . . . . . . . . . .    51,301          49,599
                                                        -------         -------

Stockholders' equity:
  Common stock. . . . . . . . . . . . . . . . . . . .       26,697          31,167
  Inventories.402             402
  Capital in excess of par value. . . . . . . . . . .   280,996         280,996
  Accumulated deficit . . . . . . . . . . . . . . . .  . . .    26,642          25,319
  Prepaid expenses . . . . . . . . . . . . . . . . .    10,130          15,035
                                                       -------         -------
     Total current assets. . . . . . . . . . . . . .    77,763         107,486
                                                       -------         -------
Investment in FRI. . . . . . . . . . . . . . . . . .         -          57,188
                                                       -------         -------
Trading area rights. . . . . . . . . . . . . . . . .    67,805          62,932
                                                       -------         -------
Lease acquisition costs. . . . . . . . . . . . . . .    24,180          27,660
                                                       -------         -------
Other assets . . . . . . . . . . . . . . . . . . . .    38,736          46,041
                                                       -------         -------
Property at cost . . . . . . . . . . . . . . . . . .   589,630         574,585

  Accumulated depreciation and amortization  . . . .  (152,280)       (135,607)
                                                       -------         -------
                                                       437,350         438,978
                                                       -------         -------
     TOTAL . . . . . . . . . . . . . . . . . . . . .  $645,834        $740,285
                                                       =======         =======

                     LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Current maturities of long-term debt . . . . . . .  $  1,332        $  1,346
  Accounts payable . . . . . . . . . . . . . . . . .    30,124          36,915
  Accrued expenses . . . . . . . . . . . . . . . . .    93,651         101,121
  Income taxes payable . . . . . . . . . . . . . . .     8,233           8,148
                                                       -------         -------
     Total current liabilities . . . . . . . . . . .   133,340         147,530
                                                       -------         -------
Deferred income taxes. . . . . . . . . . . . . . . .     5,062           5,062
                                                       -------         -------
Long-term debt, net of current maturities. . . . . .   439,966         447,822
                                                       -------         -------
Other long-term liabilities. . . . . . . . . . . . .    40,175          39,820
                                                       -------         -------
Stockholders' equity:
  Common stock . . . . . . . . . . . . . . . . . . .       401             401
  Capital in excess of par value . . . . . . . . . .   280,892         280,837
  Accumulated deficit. . . . . . . . . . . . . . . .  (239,539)       (166,724)(230,992)       (235,682)
  Treasury stockstock. . . . . . . . . . . . . . . . . . .   (14,463)        (14,463)
                                                        -------         -------
     Total stockholders' equity.equity . . . . . . . . . . 27,291         100,051.    35,943          31,253
                                                        -------         -------
     TOTALTOTAL. . . . . . . . . . . . . . . . . . . . . .  $645,834        $740,285$675,077        $662,674
                                                        =======         =======

                  See accompanying notes to financial statements.
                                       -2-- 2 -
 3
                         FOODMAKER, INC. AND SUBSIDIARIES

                  UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
                       (In thousands, except per share data)



                                                         TwelveSixteen Weeks Ended
                                                    Forty Weeks Ended
                                         ------------------   -----------------
                                          July 9,  July 10,   July 9,  July 10,----------------------------
                                                      January 21,    January 22,
                                                         1996           1995
                                                      1994      1995      1994
                                          -------   -------   -------   -----------------     ----------
Revenues:
  Restaurant sales . . . . . . . . . .   $193,921  $170,982  $602,506  $670,348
  Distribution sales . . . . . . . . .     42,077    46,429   138,307   126,422
  Franchise rents and royalties. . . .      7,585     7,344    24,808    25,882
  Other.sales. . . . . . . . . . . . . . . . 492     1,067     1,795     3,450
                                          -------   -------   -------   -------
                                          244,075   225,822   767,416   826,102
                                          -------   -------   -------   -------
Costs and expenses:
  Costs of revenues:
     Restaurant costs of sales . .  . .     55,219    50,680   169,920   195,330
     Restaurant operating costs. . . .    104,669    96,796   337,284   394,777
     Costs of distribution sales . . .     41,289    45,119   135,611   122,200
     Franchised restaurant costs . . .      5,001     5,239    16,809    17,631
  Selling, general and administrative.     24,205    21,221    85,472    77,318
  Equity in (earnings) loss of FRI . .          -      (384)   57,188       877
  Interest expense . . . . . . . . . .     11,070    12,238    37,447    43,021
                                          -------   -------   -------   -------
                                          241,453   230,909   839,731   851,154
                                          -------   -------   -------   -------

Earnings (loss) before income taxes
  and extraordinary item . . . . . . .      2,622    (5,087)  (72,315)  (25,052)

Income taxes (benefit) . . . . . . . .          -    (1,653)      500     5,694
                                          -------   -------   -------   -------
Earnings (loss) before
  extraordinary item . . . . . . . . .      2,622    (3,434)  (72,815)  (30,746)

Extraordinary item-loss on early
  extinguishment of debt, net of taxes          -         -         -    (2,738)
                                          -------   -------   -------   -------

Net earnings (loss). . . . . . . . . .   $  2,622  $ (3,434) $(72,815) $(33,484)
                                          =======   =======   =======  
=======

Earnings (loss) per share - primary
    and fully diluted:
  Earnings (loss) before
     extraordinary item. . . . . . . .   $    .07  $   (.09) $  (1.88) $   (.80)
  Extraordinary item . . . . . . . . .          -         -         -      (.07)
                                          -------   -------   -------   -------

Net earnings (loss) per share. . . . .   $    .07  $   (.09) $  (1.88) $   (.87)
                                          =======   =======   =======  
=======

Weighted average shares outstanding. .     39,157    38,578    38,827    38,500

               See accompanying notes to financial statements.
                                      -3-

                       FOODMAKER, INC. AND SUBSIDIARIES

                 UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)



                                                           Forty Weeks Ended
                                                        ----------------------
                                                        July 9,        July 10,
                                                         1995            1994
                                                        ------          ------
Cash flows from operations:
  Net loss before extraordinary item . . . . . . . .  $(72,815)       $(30,746)
  Non-cash items included above:
     Depreciation and amortization . . . . . . . . .    29,194          34,162
     Deferred income taxes$266,065        $227,613
  Distribution sales. . . . . . . . . . . . . . -           7,407. . .    52,600          55,259
  Franchise rents and royalties . . . . . . . . . . .    10,389           9,940
  Other . . . . . . . . . . . . . . . . . . . . . . .     1,576             868
                                                        -------         -------
                                                        330,630         293,680
                                                        -------         -------
Costs and expenses:
  Costs of revenues:
     Restaurant costs of sales. . . . . . . . . . . .    74,507          64,050
     Restaurant operating costs . . . . . . . . . . .   143,018         130,919
     Costs of distribution sales. . . . . . . . . . .    51,938          54,158
     Franchised restaurant costs. . . . . . . . . . .     6,236           6,822
  Selling, general and administrative . . . . . . . .    32,593          37,067
  Equity in loss of FRI . . . . . . . . . . . . . 57,188             877
  Decrease (increase) in receivables . .        . . . . . .     4,470          (5,437)
  Increase in inventories. . . . . . . . . . . . . .    (1,323)         (2,315)
  Decrease in prepaid expenses . . . . . . . . . . .     4,905           3,743
  Increase (decrease) in accounts payable. . . . . .    (6,791)         13,640
  Increase (decrease) in accrued expenses. . . . . .    (5,191)          5,483
                                                        ------          ------
     Cash flows provided by operations . . . . . . .     9,637          26,814
                                                        ------          ------

Cash flows from investing activities:
  Additions to property and equipment. . . . . . . .   (22,783)        (61,071)
  Dispositions of property and equipment . . . . . .     3,233           2,563
  Increase in trading area rights. . . . . . . . . .    (7,067)         (9,243)
  Investment in FRI, net--          57,188
  Interest expense. . . . . . . . . . . . . . . -         (59,296)
  Disposition of Chi-Chi's. . .    14,649          15,267
                                                        -------         -------
                                                        322,941         365,471
                                                        -------         -------
Earnings (loss) before income taxes . . . . . . . . .     . . . .         -         214,551
  Decrease (increase) in other assets. . . . . . . .     4,963         (21,258)
                                                        ------          ------
   Cash flows provided (used) in
     investing activities. . . . . . . . . . . . . .   (21,654)         66,246
                                                        ------          ------

Cash flows from financing activities:
  Borrowings under revolving bank loans. . . . . . .    29,000           5,000
  Principal repayments under revolving bank loans. .   (29,000)        (35,000)
  Proceeds from issuance of long-term debt . . . . .     1,131          80,997
  Principal payments on long-term debt,
     including current maturities. . . . . . . . . .    (9,001)        (83,030)
  Extraordinary loss on retirement of debt,
     net of tax.7,689         (71,791)

Income taxes. . . . . . . . . . . . . . . . . . . -          (2,738)
  Increase (decrease) in accrued interest. . .     . . .    (1,839)            378
  Proceeds from issuance of common stock . . . . . .        55             3542,999             500
                                                        -------         -------

Net proceeds from sale and leaseback transactions.         -           7,118
                                                        ------          ------
     Cash flows used by financing activities . . . .    (9,654)        (26,921)
                                                        ------          ------

Net increase (decrease) in cash and
  cash equivalentsearnings (loss) . . . . . . . . . . . . . . . . .  $(21,671)       $  66,139
                                                        ======          ======4,690        $(72,291)
                                                        =======         =======

Net earnings (loss) per share - primary
     and fully diluted. . . . . . . . . . . . . . . .  $   0.12        $  (1.87)
                                                        =======         =======

Weighted average shares outstanding . . . . . . . . .    39,190          38,675


                  See accompanying notes to financial statements.

                                      -4-- 3 -
 4
                         FOODMAKER, INC. AND SUBSIDIARIES

                  UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (In thousands)



                                                         Sixteen Weeks Ended
                                                      -------------------------
                                                       January 21,   January 22,
                                                          1996          1995
                                                       ----------    ----------

Cash flows from operations:
  Net earnings (loss) . . . . . . . . . . . . . . . .  $  4,690       $(72,291)
  Non-cash items included above:
     Depreciation and amortization. . . . . . . . . .    12,020         11,477
     Deferred income taxes. . . . . . . . . . . . . .       165             --
     Equity in loss of FRI. . . . . . . . . . . . . .        --         57,188
  Decrease in receivables . . . . . . . . . . . . . .     1,406          3,500
  Increase in inventories . . . . . . . . . . . . . .    (1,365)        (2,732)
  Decrease in prepaid expenses. . . . . . . . . . . .     1,762          4,069
  Increase (decrease) in accounts payable . . . . . .     5,132         (4,755)
  Increase in accrued expenses. . . . . . . . . . . .     2,926          1,851
                                                        -------        -------
     Cash flows provided (used) by operations . . . .    26,736         (1,693)
                                                        -------        -------

Cash flows from investing activities:
  Additions to property and equipment . . . . . . . .    (7,858)        (8,226)
  Dispositions of property and equipment. . . . . . .     1,147            867
  Increase in trading area rights . . . . . . . . . .       122             --
  Decrease in other assets. . . . . . . . . . . . . .       108          1,354
                                                        -------        -------
     Cash flows used by investing activities. . . . .    (6,481)        (6,005)
                                                        -------        -------

Cash flows from financing activities:
  Principal payments on long-term debt,
     including current maturities . . . . . . . . . .      (884)        (7,355)
  Increase in accrued interest. . . . . . . . . . . .       259            167
  Proceeds from issuance of common stock. . . . . . .        --             22
                                                        -------        -------
     Cash flows used by financing activities. . . . .      (625)        (7,166)
                                                        -------        -------

Net increase (decrease) in cash and cash equivalents   $ 19,630       $(14,864)
                                                        =======        =======


                  See accompanying notes to financial statements.

                                       - 4 -
 5
                         FOODMAKER, INC. AND SUBSIDIARIES

               NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


1.  The accompanying unaudited financial statements 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 only of normal recurring
    adjustments, considered necessary for a fair presentation have been
    included.  Operating results for any interim period are not necessarily
    indicative of the results for any other interim period or for the full
    year.  The Company reports results quarterly with the first quarter having
    16 weeks and each remaining quarter having 12 weeks.  Certain financial
    statement reclassifications have been made in the prior year to conform to
    the current year presentation. These financial statements should be read
    in conjunction with the 19941995 financial statements.

2.  Income taxes for the 16 weeks ended January 21, 1996 were 39% of earnings
    before income taxes.  Although the Company incurred a loss in 1995, income
    taxes were $.5 million due to required minimum taxes and the Company's
    inability under SFASStatement of Financial Accounting Standards No. ("SFAS")
    109, "Accounting for Income Taxes", to recognize the benefit from the
    carryover of losses to future years.

Considering the sale of Chi-Chi's combined with the Company's
    losses, the Company was required to provide in the second quarter of 1994
    a non-cash valuation allowance for previously recognized tax benefits,
    resulting in income tax expense for the 40 weeks of $5.7 million rather
    than a tax benefit.

3.  On January 27, 1994, Foodmaker, Apollo Advisors, L.P. ("Apollo"Inc. (the "Company") and Green
    Equity Investors, L.P. ("GEI"), whose general partner is Leonard Green &
    Partners, (collectively, the "Investors"), acquired Restaurant Enterprises
    Group,contributed its former
    wholly-owned subsidiary, Chi-Chi's, Inc. ("REGI"Chi-Chi's"), a company that owns, operates and franchises various
    restaurant chains including El Torito, Carrows and Coco's.
    Contemporaneously, REGI changed its name to Family
    Restaurants, Inc. ("FRI").  Concurrently, Foodmaker contributed its entire Chi-Chi's Mexican
    Restaurantes chain ("Chi-Chi's") to FRI in exchange for aan approximate 39% equity
    interest in FRI valued at the date of exchange at approximately $62
    million, a five-year warrant to acquire 111,111 additional shares at $240
    per share which(which if exercised would increase its
    equity interestthe Company's ownership to
    45%), and approximately $173 million in cash ($208cash.  Because of substantial
    continuing losses, FRI wrote off at the end of 1994 approximately $160
    million lessof goodwill causing FMI to write off its entire investment in FRI
    during the face amount of Chi-Chi's debt assumed, aggregating
    approximately $35 million).  Apollo and GEI, respectively, contributed $62
    million and $29 million in cash and hold approximate 39% and 18% equity
    positions in FRI.  Management of FRI invested $2.5 million in cash and
    notes and holds an approximate 4% equity position.  The net cash received
    was used by Foodmaker to repay all of the debt outstanding under its then
    existing bank credit facility, which was terminated, to reduce other
    existing debt, to the extent permitted by the Company's financing
    agreements and to provide funds for capital expenditures.  The Company
    does not anticipate receiving dividends on its FRI common stock in the
    foreseeable future.  The payment of dividends is restricted by FRI's
    public debt instruments.

    As a result of negative publicity regarding the nutritional value of
    Mexican food, and resulting sales declines, FRI wrote-off the goodwill
    attributable to Chi-Chi's in their fourth quarter ended December 25, 1994.
    The Company recorded in its first quarter of its fiscal year ended October 1, 1995.  As
    disclosed in the Company's fiscal 1995 financial statements, FRI lost
    almost $100 million through its third quarter ended September 24, 1995.
    Because of such losses and resulting increased borrowing requirements, the
    complete write-downmajor FRI stockholders were required to become liable for additional
    advances to FRI by its banks.  Rather than doing so, FMI entered into an
    agreement dated November 20, 1995 to transfer all of its 39%stock and warrants
    to another stockholder of FRI.  Since the Company's investment in FRI as a resultwas
    previously written off, the consummation of this Agreement had no effect on
    the goodwill write-off.
    Subsequently, although the Company continues to hold a 39% interest in
    FRI, it will not reflect its share of FRIfinancial condition or results of operations until FRI
    is able to generate a positive net equity.

    Summarized financial information through FRI's second quarter ended
    June 25, 1995, follows (in thousands):

          Sales . . . . . . . . . . . . . . . . . . . . . .$570,703
                                                            -------
          Costs of sales. . . . . . . . . . . . . . . . . . 163,022
          Operating costs . . . . . . . . . . . . . . . . . 380,667
          General and administrative expense. . . . . . . .  31,794
          Interest expense. . . . . . . . . . . . . . . . .  30,150
                                                            -------
          Loss before income tax provision. . . . . . . . . (34,930)
          Income taxes. . . . . . . . . . . . . . . . . . .     974
                                                            -------
          Net loss. . . . . . . . . . . . . . . . . . . . .$(35,904)
                                                            =======
                                      -5-

4.  In early January 1994, the Company entered into financing lease
    arrangements with two limited partnerships, (the "Partnerships"), in which
    estates for years relating to 76 restaurants were sold.  The acquisition
    of the properties, including costs and expenses, was funded through the
    issuance by a special purpose corporation acting as agent for the
    Partnerships of $70 million senior secured notes, interest payable semi-
    annually and due in two equal annual installments of principal on
    January 1, 2003 and November 1, 2003.  The Company is required semi-
    annually through 2002 to make payments to a trustee of approximately $3.4
    million and special payments of approximately $.7 million, which
    effectively cover interest and sinking fund requirements, respectively, on
    the notes.  Immediately prior to the principal payment dates, the Company
    must make rejectable offers to reacquire 50% of the properties at each
    date at a price which is sufficient, in conjunction with previous sinking
    fund deposits, to retire the notes.  If the Partnerships reject the
    offers, the Company may purchase the properties at less than fair market
    value or cause the Partnerships to fund the remaining principal payments
    on the notes and, at the Company's option, cause the Partnerships to
    acquire the Company's residual interest in the properties.   If the
    Partnerships are allowed to retain the estates for years, the Company has
    available options to extend the leases for total terms of up to 35 years,
    at which time the ownership of the property will revert to the Company.

The transactions are reflected as financings with the properties remaining
    in the Company's financial statements.

5.4.  Contingent Liabilities

    Various claims and legal proceedings are pending against the Company in
    various state and federal courts.  Many of those proceedings are in the
    states of California, Washington, Nevada, Idaho and Oregon, seeking
    monetary damages for personal injuries relating to the outbreak of food-
    borne illness ("the Outbreak"(the "Outbreak") attributed to hamburgers served at
    Jack In
    Thein the Box restaurants.  The Company, in consultation with its
    insurance carriers and attorneys, does not anticipate that the total
    liability on all such lawsuits and claims will exceed the coverage
    available under its applicable insurance policies.

    Actions were filed on July 2, 1993, in the Superior Court of California,
    County of San Diego, by certain of the Company's franchisees against the
    Company, The Vons Companies, Inc., ("Vons") and other suppliers (Syed
    Ahmad, et al, versus Foodmaker, Inc., et al), claiming damages from reduced
    sales and profits due to the Outbreak.  After extensive negotiations,
    settlements were reached with the plaintiff franchisees, and
    all but one of the domestic franchisees who did not join in suing the
    Company in this lawsuit.  During 1993, the Company provided approximately
    $44.5 million to cover the settlements and associated costs, including the
    settlement with the remaining franchisee.  On January 14, 1994, the non-
    settling Franchisee filed suit against the Company and The Vons Companies
    in Superior Court of California, County of San Diego and in Federal Court,
    Southern District of California (Ira Fischbein, et al versus Foodmaker,
    Inc., et al) claiming damages from reduced sales, lost profits and reduced
    value of the franchise due to the Outbreak.  After extensive negotiations,
    the Company reached an agreement under the terms of which on February 3,
    1995, the Company settled all claims of the franchisee against the Company
    and acquired 27 operating restaurants and the development rights to the
    Las Vegas and Denver markets.franchisees.  The Company on July 19,
    1993, filed a cross-complaint against Vons and other suppliers seeking
    reimbursement for all damages, costs and expenses incurred in connection
    with the Outbreak.  On or about January 18, 1994, Vons filed a crosscross-
    complaint against Foodmaker and others in this action alleging certain
    contractual and tort liabilities and seeking damages in unspecified amounts
    and a declaration of the rights and obligations of the parties.  SubstantiallySubstan-
    tially the same claims are beingwere made by the parties in a separate lawsuit in
    Superior Court of California, County of Los Angeles. On May 17, 1995 it was

                                       - 5 -
6

    determined the litigation between the Company, Vons, and other defendants
    would be heard in Los Angeles.  The case iscases have been consolidated and are
    set for trial in November 1996.
                                      -6-

5.  Contingent Liabilities (continued)

    In April 1993, a class action, In re Foodmaker, Inc./Jack In The Box
    Securities Litigation, was filed in Federal Court, Western District of
    Washington at Seattle against the Company, its Chairman, and the President
    of the Jack In The Box Division on behalf of all persons who acquired the
    Company's common stock between March 4, 1992 and January 22, 1993 seeking
    damages in an unspecified amount as well as punitive damages.  In general
    terms, the complaint alleges that there were false and misleading
    statements in the Company's March 4, 1992 prospectus and in certain public
    statements and filings in 1992 and 1993, including claims that the
    defendants disseminated false information regarding the Company's food
    quality standards and internal quality control procedures.  After
    extensive negotiations through a mediation process, a settlement was
    reached and subsequently approved by the Court.  Under the terms of the
    settlement the Company paid $8 million into an escrow account,
    disbursements from which are subject to Court approval.  The $8 million
    payment was reflected in the results of operations for the first quarter
    of fiscal 1995.

    The Federal Trade Commission ("FTC") is investigating whether the Company
    violated the Hart-Scott-Rodino Antitrust Improvements Act of 1976 (the
    "HSR Act") when the Company's former subsidiary, Chi-Chi's, Inc., acquired
    Consul Restaurant Corporation in October 1992 without first complying with
    the reporting and waiting requirements of the HSR Act.  The Company later
    made the filing as it was preparing for the sale of Chi-Chi's.  The Company
    has engaged counsel in connection with the investigation and on August 17,
    1994, counsel for the Company received a request, preliminary in nature,
    for information and documents. A subpoena covering the preliminary material
    supplied and additional information and documents was issued on January 19,
    1995.  Sworn statements have been given to the FTC by various people,
    including certain officers and former officers of the Company and
    Chi-Chi's.  The HSR Act provides for a penalty of up to $10,000 per day for
    failure to comply with the above requirements. Management believes that any
    potential penalty, if assessed, will not have a material impact on the
    Company.

    The U.S. Internal Revenue Service ("IRS") had proposed adjustments to tax
    liabilities of $17 million (exclusive of interest) for the Company's
    federal income tax returns for fiscal years 1986 through 1988.  A final
    report has not been issued but agreement has been reached to satisfy these proposed adjustments at
    approximately $1.3$.6 million (exclusive of $.8$.4 million interest).  The IRS
    examinations of the Company's federal income tax returns for fiscal years
    1989 and 1990 resulted in the issuance of proposed adjustments to tax
    liabilities aggregating $2.2 million (exclusive of $.7 million interest). 
    The CompanyA final report has filed a protest with
    the Regional Office of Appeals of the IRS contesting thenot been issued but agreement has been reached to
    satisfy these proposed assessments.adjustments at $.1 million.  Management believes
    that adequate provision for income taxes has been made.

                                       -7-- 6 -
7
                       FOODMAKER, INC. AND SUBSIDIARIES

         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL INFORMATION


RESULTS OF OPERATIONS
- ---------------------
     All comparisons under this heading between 19951996 and 1994,1995, unless otherwise
indicated, refer to the 12-week and 40-week16-week periods ended July 9,January 21, 1996 and January 22,
1995, and
July 10, 1994, respectively.

     On January 27, 1994, the Company contributed
its entire Chi-Chi's Mexican Restaurantes chainRevenues increased $36.9 million, or 12.6%, to Family Restaurants, Inc.
in exchange for an approximate 39% interest in FRI and other consideration
including cash and debt assumption as described in Note 3 to the consolidated
financial statements.  The consolidated statements of operations, therefore,
include Chi-Chi's results of operations for only the 16 weeks ended in
January 1994.

    Sales by Jack In The Box company-operated restaurants increased $22.9
million and $55.4 million, respectively, to $193.9 million and $602.5$330.6 million in 19951996 from
$171.0 million and $547.1$293.7 million in 1994.  The sales
improvement is primarily1995 due to an increase in restaurant sales, offset in part
by a decline in distribution sales.

     Sales by Company-operated restaurants increased $38.5 million, or 16.9% to
$266.1 million in 1996 from $227.6 million in 1995, reflecting increases in
both per store average sales and in the average number of company-
operated restaurants to 832 in 1995 from 752 in 1994.restaurants.  Per
store average sales for comparable restaurants ("PSA"), which increased 6.1% and 1.7%,
respectively,10.9%
in 19951996 as compared to 1995, continued to improve under the similar periodsCompany's marketing
program which features a new advertising campaign, new product introductions
and aggressive value-priced product alternatives.  The average number of
Company-operated restaurants increased to 866 in 1994.  Chi-Chi's
restaurant sales were $123.2 million1996 from 811 in 1995,
reflecting the first quarteraddition of 1994.20 new restaurants and the acquisition of 36
restaurants from franchisees since January 1995.

     Distribution sales of food and supplies for the 12-week period decreased
$4.3declined approximately $2.7
million to $42.1$52.6 million in 19951996 from $46.4$55.3 million in 19941995 primarily due to a
$5.2 million decline in sales to Chi-Chi's restaurants.  Distribution sales for
the 40-week period increased $11.9 million to $138.3 millionFRI and others, offset by an increase in 1995 from
$126.4 million in 1994 primarily due to the sales
to Chi-Chi's in the first
quarter of 1995. Distribution sales to Chi-Chi's in the first quarter of
1994, while it was a subsidiary of the Company, were eliminated in
consolidation.franchisees.  Recently, Jack In The Box franchise rentsfranchisees informed the Company
that they have formed a purchasing cooperative and royaltiescontracted with another
supplier for the 12-week period
increased $.3 milliondistribution services.  This transition is expected to $7.6 millionoccur later
in 1995 from $7.3 million in 1994 due
to PSA sales increases of domestic franchisee-operated restaurants, offset in
part by a decline in the number of franchisee-operated restaurants.fiscal year 1996.

     Franchise rents and royalties for the 40-week period decreased $1.0increased $.5 million to $24.8$10.4 million in
1996 from $9.9 million in 1995, from $25.8primarily due to increased franchisee sales in
1996 as compared to the same period of 1995.

     Other revenues increased $.7 million to $1.6 million in 1994, reflecting a decline in
the average number of domestic franchisee-operated restaurants to 382 in 19951996 from 416 in 1994, principally due to the purchase of franchised restaurants
by the Company.  Franchise rents and royalties for Chi-Chi's were $.1$.9
million in the first quarter of 1994.

     Other revenues for Jack In The Box declined $.6 million and $1.1 million,
respectively, to $.5 million and $1.8 million in 1995, from $1.1 million and
$2.9 million in 1994 primarily due to interest income earned on higher levels of
invested cash in 1994 on cash
proceeds from the sale of Chi-Chi's. Chi-Chi's other revenues were $.6
million in the first quarter of 1994.

    Jack In The Box1996.

     Restaurant costs of sales increased $4.5$10.4 million and $7.3to $74.5 million respectively, to $55.2 million and $169.9in 1996
from $64.1 million in 1995, from $50.7 million
and $162.6 million in 1994principally due to the costs related to increased Company-operated
restaurant sales.  Costs of sales decreased slightly as a percent of sales in
19951996 as compared to 19941995 due to the impact of lower ingredient costs and the
lower food cost of certain promotions.  Chi-Chi's costs of sales were $32.7 million in the first
quarter of 1994.promotions, partially offset by higher packaging
costs.

     Restaurant operating costs for Jack In The Box increased $7.9$12.1 million and
$23.2 million, respectively, to $104.7 million and $337.3$143.0 million in
19951996 from $96.8 million and $314.1$130.9 million in 19941995 primarily due to the increase in average
number of Company-operated restaurants and variable costs associated with
increased sales.  Restaurant operating costs declined as a percent of sales in
19951996 as compared to the similarsame period ofin 1994 principallyprimarily due to reducedlower percentages
of restaurant labor, operations administrative costs and operations labor and related costs.
Chi-Chi's restaurant operating costs were $80.7 million in the first quarter
of 1994.

                                      -8-
fixed expenses.

     Costs of distribution sales for the 12-week period decreased $3.8declined $2.3 million to $41.3$51.9 million in 1996
from $54.2 million in 1995 from $45.1 million in 1994 and increased $13.4
million for the 40-week period to $135.6 million in 1995 from $122.2 million
in 1994 consistent with the changesdecline in distribution sales in each of those
periods.  Costs of distribution sales increased as a percent of distribution
sales in 1995 as compared to 1994 due to slightly higher product costs.

    Jack In The Box franchisesales.

     Franchise restaurant costs, which consist of rents and depreciation on
properties leased to franchisees and other miscellaneous costs, decreased $.2to
$6.2 million and $.7 million, respectively, to $5.0 million
and $16.8in 1996 from $6.8 million in 1995, from $5.2 million and $17.5 million in 1994,
primarily due to thea decline in
the average number of domestic franchisee-
operatedfranchisee-operated restaurants.  Chi-Chi's franchise restaurant costs were $.1 million
in the first quarter of 1994.

     Selling, general and administrative expenses for Jack In The Box increased
$3.0decreased $4.5 million and $17.3to
$32.6 million respectively to $24.2 million and $85.5in 1996 from $37.1 million in 1995, from $21.2 million and $68.2 million in 1994, principally due to increased advertising and promotions costs and tothe
inclusion of an $8.0 million settlement with stockholders in the first quarter
of 1995 as described in Note 5 to the Company's fiscal 1995 consolidated financial statements.state-
ments.  Advertising and promotion costs increased $3.6$4.4 million and $9.4to $26.1 million
respectively, to $18.9 million
and $57.5in

                                       - 7 -
8
1996 from $21.7 million in 1995 from $15.3 million and $48.1 million in 1994 due to increased advertisingcosts of aggressive promotions and aggressive promotional
discounting of products and the increase in 1995.  Chi-Chi's incurred selling, generalcontributions to the advertising
fund related to higher sales in 1996.  In 1996 the Company received from
suppliers cooperative advertising funds of approximately $1.3 million, which
effectively offset some of the aforementioned higher advertising and administrative expenses of
$9.1 millionpromotion
costs.  Such funds were contributed to the advertising fund in the first quarter of 1994.prior year.

     In the first quarter of 1995, the Company recorded a loss of $57.2 million loss
relating to its 39% equity in the operations of FRI, most of which was the result
ofresulting from the
complete write-down of the Company's investment in FRI due to the write-off by
FRI of the goodwill attributable to Chi-Chi's. Subsequently,
althoughChi-Chi's Mexican restaurants. In the first
quarter of 1996, the Company continuestransferred all of its stock and warrants to
hold a 39% equity interestanother stockholder of FRI.  Since the Company's investment in FRI it will
not reflect its sharewas
previously written off, the transfer of FRIthe stock and warrants had no effect on
the financial condition or results of operations until FRI is able to
generate a positive net equity.  In 1994of the Company recognized a loss of $.9
million relating to its 39% equity in the operations of FRI.Company.  See Note 3 to
the consolidated financial statements.

     Interest expense decreased $1.1$.7 million and $5.6 million, respectively, to $11.1 million and $37.4$14.6 million in 19951996 from $12.2 million and $43.0$15.3
million in 19941995 due to a reduction of total debt outstanding.  Since the beginning of
fiscal year 1994, the Company with the sale of Chi-Chi's, eliminated the Chi-
Chi's debt and used the proceedslower other financing costs.  

     Income taxes were 39% of the sale to repay both the bank credit
line and the 13-1/2% Senior Notes.pretax earnings in 1996.  Although the Company
incurred a loss in 1995, income taxes were $.5 million due to required minimum
taxes and the Company's inability under SFAS 109 to recognize the benefit from
the carryover of losses to future years.


Considering the sale of Chi-Chi's combined with the Company's losses, the
Company was required to provide in the second quarter of 1994 a non-cash
valuation allowance for previously recognized tax benefits, resulting in
income tax expense for the 40 weeks of $5.7 million rather than a tax
benefit.


                                      -9-
FINANCIAL CONDITION
- -------------------
     The Company's primary sources of liquidity are expected to be cash flows
from operations, the revolving bank credit facility described below, and the
sale and leaseback of restaurant properties.  An additional potential source of
liquidity is the conversion of company-operated Jack In The Box restaurants to
franchised restaurants.  The Company requires capital principally to construct
new restaurants, to maintain, improve and refurbish existing restaurants, and
for general corporate purposes.

     At July 9, 1995,January 21, 1996, the Company's working capital deficit increased $15.6decreased $11.2
million to $55.6$22.9 million from $40.0$34.1 million at October 2, 1994,1, 1995, and reflects an
increase of $19.6 million in cash.  At January 21, 1996, the payout of $8.0Company had $55.5
million for settlement of the stockholders' lawsuit.in cash on hand.  The restaurant business does not require the
maintenance of significant receivables or inventories, and it is common to
receive trade credit from vendors for purchases such as food and supplies.  In
addition, the Company, and generally the industry, continually invests in its
business through the addition of new units and refurbishment of existing units,
which are reflected as long-term assets and not as part of working capital.

     At July 9, 1995,January 21, 1996, the Company's total debt outstanding was $441.3
million.  Substantially all of the Company's real estate and machinery and
equipment is, and is expected to continue to be, pledged to its lenders.

     On July 26, 1994, the Company entered into a revolving bank credit
agreement which provides for a credit facility of up to $52.5 million,
including letters of credit for the account of the Company in an aggregate
amount of up to $25 million.  At July 9, 1995,January 21, 1996, the Company had a total of
approximately $43.3$45.3 million of unused credit under the agreement.  Covenants
contained in the agreement limitinclude limitations on additional borrowing, capital
spendingexpenditures, lease commitments and require the Companydividend payments, and requirements to
maintain specifiedcertain financial ratios, and to meet certain requirements
regarding maximum leverage and minimum fixed charges, cash flows interest
coverage, and net worth.  The Company intends to use the revolving line to
fund expansion efforts and for general operating purposes.

     Based upon current levels of operations and anticipated growth, the
Company expects that sufficient cash flow will be generated from operations so
that, combined with other financing alternatives available to it, including the
bank credit facility, the utilization of cash on hand and the sale and leasebacklease-
back of restaurants, the Company will be able to meet all of its debt service
requirements, as well as its capital expenditures and working capital requirements,require-
ments, for the foreseeable future.

                                       -10-- 8 -
9
PART II - OTHER INFORMATION

There is no information required to be reported for any items under Part II, 
except as follows:

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

     The Company's annual meeting was held February 16, 1996 at which the
following matters were voted as indicated:

                                                              For      Withheld
                                                          ----------   --------
     1.    Legal Proceedings.

    Various claims and legal proceedings are pending against the Company in
various state and federal courts.  Many of those proceedings are in the
states of California, Washington, Nevada, Idaho and Oregon, seeking monetary
damages for personal injuries relating to the outbreak of food-borne illness
("the Outbreak") attributed to hamburgers served at Jack In The Box
restaurants.  The Company, in consultation with its insurance carriers and
attorneys, does not anticipate that the total liability on all such lawsuits
and claims will exceed the coverage available under its applicable insurance
policies.

    Actions were filed on July 2, 1993, in the Superior Court of California,
County of San Diego, by certainElection of the Company's franchisees againstfollowing directors to serve
           serve until the Company, The Vons Companies, Inc., ("Vons")next annual meeting of
           stockholders and other suppliers (Syed Ahmad,
et al, versus Foodmaker, Inc., et al), claiming damages from reduced salesuntil their successors are
           elected and profits due to the Outbreak.  After extensive negotiations, settlements
were reached with the plaintiff franchisees, and all but onequalified.

              Michael E. Alpert . . . . . . . . . . . .   29,141,711    227,719
              Paul T. Carter. . . . . . . . . . . . . .   29,127,710    241,720
              Charles W. Duddles. . . . . . . . . . . .   29,142,211    227,219
              Edward Gibbons. . . . . . . . . . . . . .   28,979,896    389,534
              Jack W. Goodall . . . . . . . . . . . . .   29,108,868    260,562
              Leonard I. Green. . . . . . . . . . . . .   29,129,260    240,170
              Robert J. Nugent. . . . . . . . . . . . .   29,129,028    240,402
              L. Robert Payne . . . . . . . . . . . . .   29,121,271    248,159
              Christopher V. Walker . . . . . . . . . .   29,141,810    227,620

                                             For     Against  Abstain  Not Voted
                                          ---------  -------  -------  ---------
     2.    Ratification of the domestic
franchisees who did not join in suing the Company in this lawsuit.  During
1993, the Company provided approximately $44.5 million to cover the
settlements and associated costs, including the settlement with the remaining
franchisee.  On January 14, 1994, the non-settling Franchisee filed suit
against the Company and The Vons Companies in Superior Courtappoint-
           ment of California,
County of San Diego and in Federal Court, Southern District of California
(Ira Fischbein, et al versus Foodmaker, Inc., et al) claiming damages from
reduced sales, lost profits and reduced value of the franchise due to the
Outbreak.  After extensive negotiations, the Company reached an agreement
under the terms of which on February 3, 1995, the Company settled all claims
of the franchisee against the Company and acquired 27 operating restaurants
and the development rights to the Las Vegas and Denver markets.

    The Company on July 19, 1993, filed a cross-complaint against Vons and
other suppliers seeking reimbursement for all damages, costs and expenses
incurred in connection with the Outbreak.  On or about January 18, 1994, Vons
filed a cross complaint against Foodmaker and others in this action alleging
certain contractual and tort liabilities and seeking damages in unspecified
amounts and a declaration of the rights and obligations of the parties.
Substantially the same claims are being made by the parties in a separate
lawsuit in Superior Court of California, County of Los Angeles.  On May 17,
1995 it was determined the litigation between the Company, Vons, and other
defendants would be heard in Los Angeles.  The case is set for trial in
November, 1996.

    In April 1993, a class action, In re Foodmaker, Inc./Jack In The Box
Securities Litigation, was filed in Federal Court, Western District of
Washington at Seattle against the Company, its Chairman, and the President of
the Jack In The Box Division on behalf of all persons who acquired the
Company's common stock between March 4, 1992 and January 22, 1993 seeking
damages in an unspecified amountKPMG Peat Marwick LLP
           as well as punitive damages.  In general
terms, the complaint alleges that there were false and misleading statements
in the Company's March 4, 1992 prospectus and in certain public statements
and filings in 1992 and 1993, including claims that the defendants
disseminated false information regarding the Company's food quality standards
and internal quality control procedures.  After extensive negotiations
through a mediation process, a settlement was reached and subsequently
approved by the Court.  Under the terms of the settlement the Company paid $8
million into an escrow account, disbursements from which are subject to Court
approval.  The $8 million payment was reflected in the results of operations
for the first quarter of fiscal 1995.

                                      -11-

Item 1.   Legal Proceedings (Continued).

    The Federal Trade Commission ("FTC") is investigating whether the Company
violated the Hart-Scott-Rodino Antitrust Improvements Act of 1976 (the "HSR
Act") when the Company's former subsidiary, Chi-Chi's, Inc., acquired Consul
Restaurant Corporation in October 1992 without first complying with the
reporting and waiting requirements of the HSR Act.  The Company later made
the filing as it was preparing for the sale of Chi-Chi's.  The Company has
engaged counsel in connection with the investigation and on August 17, 1994,
counsel for the Company received a request, preliminary in nature, for
information and documents and a subpoena covering the preliminary material
supplied and additional information and documents was issued January 19,
1995.  Sworn statements have been given to the FTC by various people,
including certain officers and former officers of the Company and Chi-Chi's.
The HSR Act provides for a penalty of up to $10,000 per day for failure to
comply with the above requirements.  Management believes that any potential
penalty, if assessed, will not have a material impact on the Company.independent accountants     29,251,620  47,461   70,349     -0-


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

    (a)    Exhibits

           Number    Description
           ------    -----------
             27      Financial Data Schedule (included only with electronic
                     filing)

    (b)    Reports on Form 8-K - None



                                       -12-- 9 -
10
                                   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 and in the capacities indicated.


                FOODMAKER, INC.


            By:   CHARLES W. DUDDLES
                  -------------------------------------------------------------
                  Charles W. Duddles
                  Executive Vice President, Chief
                  Administrative Officer and
                  Chief Financial Officer
                  (Duly Authorized Signatory)


Date: August 22, 1995

                                      -13-March 5, 1996











                                       - 10 -