### UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

## FORM 10-Q

|(Mark One)
|----------
|          
|ý         
|          
|o         

Delaware(State or other jurisdiction of incorporation or organization)

22-2879612(I.R.S. Employer Identification No.)200 Milik Street, Carteret, New Jersey(Address of principal executive office)

07008(Zip Code)


(732) 499-3000
(Registrants telephone number, including area code)

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 (the Exchange Act) 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 the
filing requirements for at least the past 90 days.
            Yes ý        No o

Indicate by check mark whether the registrant is a large accelerated filer,
an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer
in Rule 12b-2 of the Exchange Act.
            Large Accelerated Filer  o      Accelerated Filer  ý      Non-Accelerated Filer o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
            Yes o        No ý

As of August 25, 2006, 52,129,611 shares of Common Stock were outstanding.







### Part I. Financial Information

#### Item 1. Financial Statements

#### Pathmark Stores, Inc.
Consolidated Statements of Operations (Unaudited)(in millions, except per share amounts)

|                                                | 13 Weeks Ended |  | 26 Weeks Ended
|----------------------------------------------- | -------------- |  | --------------
|
|Sales                                           |                |  | $             
|Cost of goods sold                              |                |  |               
|                                                |                |  |               
|Gross profit                                    |                |  |               
|Selling, general and administrative expenses    |                |  |               
|Depreciation and amortization                   |                |  |               
|                                                |                |  |               
|Operating earnings                              |                |  |               
|Interest expense, net                           |                |  |               
|                                                |                |  |               
|Loss before income taxes                        |                |  |               
|Income tax benefit                              |                |  |               
|                                                |                |  |               
|Net loss                                        |                |  | $             
|                                                |                |  |               
|Weighted average number of shares outstanding  |                | 
|basic and diluted                               |                |  |               
|                                                |                |  |               
|Net loss per share  basic and diluted          |                |  | $             
|                                                |                |  |               





See notes to consolidated financial statements (unaudited).

2



#### Pathmark Stores, Inc.
Consolidated Balance Sheets (in millions, except share and per share amounts)

|                                                           | (Unaudited)July 29, 2006 |  | January 28,2006
|---------------------------------------------------------- | ------------------------ |  | ---------------
|ASSETS                                                     |                          |  |                
|Current assets                                             |                          | 
|Cash and cash equivalents                                  |                          |  | $              
|Marketable securities                                      |                          |  |                
|Accounts receivable, net                                   |                          |  |                
|Merchandise inventories                                    |                          |  |                
|Due from suppliers                                         |                          |  |                
|Other current  assets                                      |                          |  |                
|                                                           |                          |  |                
|Total current assets                                       |                          |  |                
|Property and equipment, net                                |                          |  |                
|Goodwill                                                   |                          |  |                
|Other noncurrent assets                                    |                          |  |                
|                                                           |                          |  |                
|Total assets                                               |                          |  | $              
|                                                           |                          |  |                
|LIABILITIES AND STOCKHOLDERS' EQUITY                       |                          | 
|Current liabilities                                        |                          | 
|Accounts payable                                           |                          |  | $              
|Current maturities of long-term debt                       |                          |  |                
|Current portion of capital lease obligations               |                          |  |                
|Accrued expenses and other current liabilities             |                          |  |                
|                                                           |                          |  |                
|Total current liabilities                                  |                          |  |                
|Long-term debt                                             |                          |  |                
|Long-term capital lease obligations                        |                          |  |                
|Other noncurrent liabilities                               |                          |  |                
|                                                           |                          |  |                
|Total liabilities                                          |                          |  |                
|                                                           |                          |  |                
|Stockholders' equity                                       |                          | 
|Preferred stock                                            |                          |  |                
|Authorized: 5,000,000 shares; no shares issued             |                          | 
|Common stock, par value $0.01 per share                    |                          |  |                
|Authorized: 100,000,000 shares; issued:  52,097,430 shares |                          | 
|at July 29, 2006 and 52,012,553 shares at January 28, 2006 |                          | 
|Common stock warrants                                      |                          |  |                
|Paid-in capital                                            |                          |  |                
|Accumulated deficit                                        |                          |  |                
|Accumulated other comprehensive loss                       |                          |  |                
|                                                           |                          |  |                
|Total stockholders equity                                 |                          |  |                
|                                                           |                          |  |                
|Total liabilities and stockholders equity                 |                          |  | $              
|                                                           |                          |  |                



See notes to consolidated financial statements (unaudited).

3



#### Pathmark Stores, Inc.
Consolidated Statements of Cash Flows (Unaudited)(in millions)





|                                                                                | 26 Weeks Ended
|------------------------------------------------------------------------------- | --------------
|
|Operating Activities                                                            |               
|Net loss                                                                        |               
|Adjustments to reconcile the net loss to cash provided by operating activities: |               
|Depreciation and amortization                                                   |               
|Amortization of deferred financing costs                                        |               
|Amortization of stock-based compensation                                        |               
|Deferred income tax benefit                                                     |               
|Loss on mortgage debt extinguishment                                            |               
|Cash provided by (used for) operating assets and liabilities:                   |               
|Accounts receivable, net                                                        |               
|Merchandise inventories                                                         |               
|Due from suppliers                                                              |               
|Other current assets                                                            |               
|Noncurrent assets                                                               |               
|Accounts payable                                                                |               
|Accrued expenses and other current liabilities                                  |               
|Other noncurrent liabilities                                                    |               
|                                                                                |               
|Cash provided by operating activities                                           |               
|                                                                                |               
|Investing Activities                                                            |               
|Capital expenditures                                                            |               
|Proceeds from sale of marketable securities                                     |               
|                                                                                |               
|Cash used for investing activities                                              |               
|                                                                                |               
|Financing Activities                                                            |               
|Repayments of capital lease obligations                                         |               
|Repayments of other debt, net                                                   |               
|Proceeds from exercise of stock options                                         |               
|Purchase of treasury stock                                                      |               
|Deferred financing costs                                                        |               
|Repayments of the working capital facility, net                                 |               
|Proceeds from the issuance of common stock and common stock warrants,           |               
|net of expenses                                                                 |               
|Mortgage debt repayments and extinguishment                                     |               
|                                                                                |               
|Cash provided by (used for) financing activities                                |               
|                                                                                |               
|Increase (decrease) in cash and cash equivalents                                |               
|Cash and cash equivalents at beginning of period                                |               
|                                                                                |               
|Cash and cash equivalents at end of period                                      |               
|                                                                                |               
|Supplemental Disclosures of Cash Flow Information                               |               
|Interest paid                                                                   |               
|                                                                                |               
|Income taxes paid                                                               |               
|                                                                                |               
|Non-Cash Investing Activities   Additions to property and equipment             |               
|                                                                                |               



See notes to consolidated financial statements (unaudited).

4



#### Pathmark Stores, Inc.
Consolidated Statements of Stockholders Equity (in millions)



|                                   | CommonStock |  | CommonStockWarrants |     | Paid-inCapital |   | AccumulatedDeficit |  | AccumulatedOtherComprehensiveLoss |       | TreasuryStock |   | TotalStockholdersEquity |  
|---------------------------------- | ----------- |  | ------------------- | --- | -------------- | - | ------------------ |  | --------------------------------- | ----- | ------------- | - | ------------------------ | -
|                                  
|Balance, January 28, 2006          |             |  | $                   | 0.5 |                | $ | 69.7               |  | $                                 | 743.6 |               | $ | (638.4                   | )
|Net loss and comprehensive loss    |             |  |                     |    |                |   |                   |  |                                   |      |               |   | (14.2                    | )
|Purchase of treasury stock         |             |  |                     |    |                |   |                   |  |                                   |      |               |   |                         |  
|Exercise of stock options          |             |  |                     |    |                |   |                   |  |                                   |      |               |   |                         |  
|Stock-based compensation expense   |             |  |                     |    |                |   |                   |  |                                   | 4.5   |               |   |                         |  
|                                   |             |  |                     |     |                |   |                    |  |                                   |       |               |   |                          |  
|Balance, July 29, 2006 (unaudited) |             |  | $                   | 0.5 |                | $ | 69.7               |  | $                                 | 748.1 |               | $ | (652.6                   | )
|                                   |             |  |                     |     |                |   |                    |  |                                   |       |               |   |                          |  



See notes to consolidated financial statements (unaudited).

5



#### Pathmark Stores, Inc.
Notes to Consolidated Financial Statements (Unaudited)

#### Note 1.  Significant Accounting Policies

Business.Pathmark Stores, Inc. (the Company or Pathmark) operated 141 supermarkets as of July 29, 2006, primarily in the New York-New Jersey and Philadelphia metropolitan areas.

Basis of Presentation.The unaudited consolidated financial statements included herein have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission. In the opinion of management, the consolidated financial statements included herein reflect all adjustments which are of a normal and recurring nature and are necessary to present fairly the results of operations and financial position of the Company. This report should be read in conjunction with the audited financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the year ended January 28, 2006.

Principles of Consolidation.The consolidated financial statements include the accounts of the Company and its subsidiaries, all of which are 100% owned. All intercompany transactions have been eliminated in consolidation.

Gift Cards and Gift Certificates.The Company sells gift cards and gift certificates (collectively, Gift Cards) to its customers and certain charitable organizations through its retail stores.
These Gift Cards do not have expiration dates or inactivity fees.
The Company recognizes sales from Gift Cards when they are redeemed by the customer and income when the likelihood of the Gift Card
 being redeemed by the customer is remote (Gift Card  breakage) and the Company determines
that it does not have a legal obligation to remit the value of unredeemed Gift Cards to the relevant jurisdiction as abandoned property.
The Company determines Gift Card breakage income based upon historical redemption patterns.
Breakage income represents the balance of Gift Cards for which the Company believes the likelihood of redemption by the customer is remote.
At that time, the Company will recognize breakage income for those Gift Cards.

During the second quarter of fiscal 2006,
the Company formed a new subsidiary to handle all sales and maintain the liability related to Gift Cards.
As a result of transferring all existing obligations to the newly formed subsidiary, the Company recognized
$3.2 million of breakage income in the second quarter related to Gift Cards sold since the inception
of the Gift Card program. There was no breakage income recognized for the same period in the prior year.

#### Note 2.  Stock-Based Compensation

Effective with the beginning of fiscal 2006, the Company adopted the fair value recognition provisions of the Financial Accounting Standards Board (the FASB) Statement of Financial Accounting Standards (SFAS) No. 123(R) using the modified-prospective transition method. Under this transition method, the Company recognized stock-based compensation expense for all stock options granted prior to, but not yet vested on January 28, 2006, and stock options granted subsequent to January 28, 2006. With the assistance of an independent third party, the Company determined the fair value of such grants using the Black-Scholes option pricing method. The adoption of  SFAS No. 123(R) increased the Companys loss before income taxes and its net loss for the 13 weeks ended July 29, 2006 by $1.5 million and $0.9 million, or $0.02 per diluted share, respectively, and for the 26
weeks ended July 29, 2006 by $2.8 million and $1.6 million, or $0.03 per diluted share, respectively, compared to the accounting for stock-based compensation under Accounting Principles Board (APB) Opinion No. 25. For the 26 weeks ended July 29, 2006, stock-based compensation expense of $4.5 million was comprised of $2.8 million related to stock options and $1.7 million related to restricted stock and restricted stock units.



6



#### Pathmark Stores, Inc.
Notes to Consolidated Financial Statements (Unaudited)  (Continued)

#### Note 2.  Stock-Based Compensation  (Continued)

The pro forma fiscal 2005 net loss and pro forma net loss per share, including the pro forma effects of expensing stock options, are as follows (in millions, except per share amounts):



|                                                                  | 13 WeeksEndedJuly 30,2005 |  | 26 WeeksEndedJuly 30,2005
|----------------------------------------------------------------- | ------------------------- |  | -------------------------
|Net loss, as reported                                             |                           |  | $                        
|Less: pro forma stock-based compensation expense, net of related  |                           | 
|tax effect (a)                                                    |                           |  |                          
|                                                                  |                           |  |                          
|Net loss, pro forma                                               |                           |  | $                        
|                                                                  |                           |  |                          
|Weighted average number of shares outstanding  basic and diluted |                           |  |                          
|                                                                  |                           |  |                          
|Net loss per share  basic and diluted, as reported               |                           |  | $                        
|Less: pro forma stock-based compensation expense, net of related  |                           | 
|tax effect                                                        |                           |  |                          
|                                                                  |                           |  |                          
|Net loss per share  basic and diluted, pro forma                 |                           |  | $                        
|                                                                  |                           |  |                          

---

|(a) |  | The
pro forma net loss for the periods presented included a net pro forma charge of $2.5
million due to the change of control resulting from the Yucaipa transaction on June 9,
2005.
|--- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The Companys 2000 Employee Equity Plan (the Employee Plan) and 2000 Non-Employee Directors Equity Plan (the Directors Plan) authorize the granting of various forms of equity awards, including stock options, restricted stock and restricted stock units, aggregating 12,294,118 shares of the Companys common stock (the Common Stock), of which 11,514,118 shares are authorized under the Employee Plan and 780,000 shares are authorized under the Directors Plan. Officers and certain key employees are eligible to receive awards under the Employee Plan and directors, who are not employees of the Company and who are Independent Directors as such term is used under the rules and listing standards of Nasdaq, are eligible to receive awards under the Directors Plan. Additionally, in fiscal 2005, options for 2,000,000
additional shares of Common Stock  (the Additional Options) and 700,000 shares of restricted Common Stock (the Additional Restricted Stock) were granted by the Board of Directors outside of the Employee Plan to two newly hired executives (the Additional Options). Options granted pursuant to the Employee Plan have a term of ten years and generally vest over three or four years.
Options granted pursuant to the Directors Plan have a term of five years and vest over three years.
The Additional Options have a term of ten years and vest over three years.
Restricted stock units granted pursuant to the Employee Plan generally vest over three or four years.
Restricted stock units granted pursuant to the Directors Plan and the Additional Restricted Stock vest over three years.
The Company is amortizing these expenses on a straight-line basis over the respective vesting periods.



7



#### Pathmark Stores, Inc.
Notes to Consolidated Financial Statements (Unaudited)  (Continued)

#### Note 2.  Stock-Based Compensation  (Continued)

The following weighted-average assumptions were used to value the Companys grants of stock options, which are being recognized as stock-based compensation expense effective with the beginning of fiscal 2006:



|                                                 | Issued
|------------------------------------------------ | ------
|
|Stock options                                    |       
|Fair value of stock options at the date of grant |       
|Risk-free interest rate (a)                      |       
|Expected life (in years) (b)                     |       
|Expected volatility (c)                          |       
|Expected dividend yield (d)                      |       

---

|(a) |  | The
risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time
of the grant.
|--- |  | ---------------------------------------------------------------------------------------------------------

|(b) |  | The
expected life of the grants was determined using the simplified method as defined in the
Securities and Exchange Commissions Staff Accounting Bulletin No. 107.
|--- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(c) |  | The
expected volatility is based on a database of traded and quoted options on the Companys
Common Stock.
|--- |  | ----------------------------------------------------------------------------------------------------------

|(d) |  | The
Company does not expect to pay a dividend during the contractual life of the options
granted.
|--- |  | -------------------------------------------------------------------------------------------------



A summary of stock option activity as of July 29, 2006 is as follows:




|                                                                 | Number ofShares |  | Weighted-AverageExercisePrice PerShare |           | Weighted-AverageRemainingContractualTerm(in years) |   | AggregateIntrinsicValue(in millions)
|---------------------------------------------------------------- | --------------- |  | -------------------------------------- | --------- | -------------------------------------------------- | - | ------------------------------------
|Outstanding at January 28, 2006                                  |                 |  |                                        | 6,954,612 |                                                    | $ | 11.79                               
|Granted during fiscal period                                     |                 |  |                                        | 716,840   |                                                    |   | 9.89                                
|Exercised during fiscal period                                   |                 |  |                                        | (97,475   | )                                                  |   | 5.25                                
|Cancelled, terminated, forfeited or expired during fiscal period |                 |  |                                        | (81,800   | )                                                  |   | 18.12                               
|                                                                 |                 |  |                                        |          
|Outstanding at July 29, 2006                                     |                 |  |                                        | 7,492,177 |                                                    | $ | 11.63                               
|                                                                 |                 |  |                                        |           |                                                    |   |                                     
|Exercisable at July 29, 2006                                     |                 |  |                                        | 3,976,354 |                                                    | $ | 12.95                               
|                                                                 |                 |  |                                        |           |                                                    |   |                                     



The Company received proceeds of $0.5 million from the exercise of stock options during the 26 weeks ended July 29, 2006 with an intrinsic value of $0.4 million. As of July 29, 2006, there was $15.2 million of unrecognized compensation cost related to non-vested options, which will be recognized over a weighted-average period of 3.3 years. As of July 29, 2006, the Company had 3,515,823 unvested options outstanding with a weighted-average fair value of $5.49 per share. During the 26 weeks ended July 29, 2006, 70,684 options vested. The Companys policy related to the issuance of shares to cover the exercise of options is to first utilize treasury stock, when available, and then issue shares from currently authorized stock.

During the 26 weeks ended July 29, 2006, restricted stock units representing 409,000 shares of Common Stock were granted pursuant to the Employee Plan and restricted stock units representing 25,200 shares of Common Stock were granted pursuant to the Directors Plan. The aggregate value of the restricted stock units granted of $4.1 million is being amortized as compensation expense over the respective vesting periods.



8



#### Pathmark Stores, Inc.
Notes to Consolidated Financial Statements (Unaudited)  (Continued)

#### Note 2.  Stock-Based Compensation  (Continued)

The following table summarized the changes in the number of Common Stock outstanding:




|                                  | Common Stock
|--------------------------------- | ------------
|
|Balance at January 28, 2006       |             
|Exercise of stock options         |             
|Purchase of treasury stock        |             
|Vesting of restricted stock units |             
|                                  |             
|Balance at July 29, 2006          |             
|                                  |             



During the 26 weeks ended July 29, 2006, 133,640 shares of restricted stock and restricted stock units representing 35,293 shares of Common Stock vested; upon vesting, 47,891 shares of Common Stock were withheld by the Company to satisfy tax withholding requirements.

#### Note 3. Cash and Cash Equivalents

Cash and cash equivalents are comprised of the following (in millions):




|                          | July 29,2006 |  | January 28,2006
|------------------------- | ------------ |  | ---------------
|Cash                      |              |  | $              
|Cash equivalents          |              |  |                
|                          |              |  |                
|Cash and cash equivalents |              |  | $              
|                          |              |  |                



Cash equivalents represent highly liquid investments with a maturity of three months or less when purchased. As of July 29, 2006 and January 28, 2006, net book overdrafts of $21.0 million and $23.4 million, respectively, were classified as accounts payable and not as a reduction of cash and cash equivalents since the Company does not have a right of offset related to its depository and disbursing accounts.

#### Note 4.  Long-Term Debt

Long-term debt is comprised of the following (in millions):




|                          | July 29,2006 |  | January 28,2006
|------------------------- | ------------ |  | ---------------
|Senior subordinated notes |              |  | $              
|Term loan                 |              |  |                
|Other debt                |              |  |                
|                          |              |  |                
|Total debt                |              |  |                
|Less: current maturities  |              |  |                
|                          |              |  |                
|Long-term debt            |              |  | $              
|                          |              |  |                





9



#### Pathmark Stores, Inc.
Notes to Consolidated Financial Statements (Unaudited)  (Continued)

#### Note 5.  Interest Expense, Net

Interest expense, net is comprised of the following (in millions):




|                                         | 13 Weeks Ended |  | 26 Weeks Ended
|---------------------------------------- | -------------- |  | --------------
|
|Senior subordinated notes (a)            |                |  | $             
|Term loan (b)                            |                |  |               
|Working capital facility                 |                |  |               
|Lease obligations                        |                |  |               
|Mortgage debt extinguishment (c)         |                |  |               
|Amortization of deferred financing costs |                |  |               
|Interest income                          |                |  |               
|Other                                    |                |  |               
|                                         |                |  |               
|Interest expense, net                    |                |  | $             
|                                         |                |  |               

---

|(a) |  | Senior
subordinated notes bear interest at a fixed rate of 8.75%.
|--- |  | -----------------------------------------------------------------

|(b) |  | The
weighted-average interest rates in effect on all borrowings under the term loan were 6.8%
and 5.0% during the 26 weeks ended July 29, 2006 and July 30, 2005, respectively.
|--- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(c) |  | The
mortgage debt extinguishment charge of $2.8 million in fiscal 2005 includes a redemption
premium of $2.3 million and the write off of financing costs of $0.5 million.
|--- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------



#### Note 6.  Benefits

The Company sponsors a tax-qualified pension plan which covers substantially all non-union and certain union associates and several nonqualified pension plans for certain of its associates as well as retiree health and life insurance benefits, primarily for union groups and retired non-union associates. The components of net periodic benefit cost (cost reduction) are as follows (in millions):

Pension Benefits:


|                                    | 13 Weeks Ended |  | 26 Weeks Ended
|----------------------------------- | -------------- |  | --------------
|
|Service cost                        |                |  | $             
|Interest cost                       |                |  |               
|Expected return on plan assets      |                |  |               
|Amortization of prior service costs |                |  |               
|Amortization of losses              |                |  |               
|                                    |                |  |               
|Net periodic benefit cost reduction |                |  | $             
|                                    |                |  |               

Other Postretirement Benefits:


|                                    | 13 Weeks Ended |  | 26 Weeks Ended
|----------------------------------- | -------------- |  | --------------
|
|Service cost                        |                |  | $             
|Interest cost                       |                |  |               
|Amortization of prior service costs |                |  |               
|Amortization of losses              |                |  |               
|                                    |                |  |               
|Net periodic benefit cost           |                |  | $             
|                                    |                |  |               





10



#### Pathmark Stores, Inc.
Notes to Consolidated Financial Statements (Unaudited)  (Continued)

#### Note 7.  Income Taxes

During the second quarter of fiscal 2006, the Internal Revenue Service (the IRS) completed an examination of the Companys federal income tax returns for fiscal year 2001 through fiscal year 2004. The outcome of the IRS examination resulted in an additional tax and interest payment by the Company of $2.4 million, of which $1.8 million was paid in the second quarter of fiscal 2006 and the remaining $0.6 million will be paid in the second half of fiscal 2006. As disclosed in Note 20, Income Taxes, in the Companys consolidated financial statements contained in its Annual Report on Form 10-K for the year ended January 28, 2006, the Company provided for approximately $2.4 million in taxes and interest as of January 28, 2006.

#### Note 8.  Related-Party Transaction

The Company and The Yucaipa Companies LLC (Yucaipa) entered into a Management Services Agreement (the MSA) in fiscal 2005. Pursuant to the MSA, Yucaipa provides certain business and financial advice and management services to the Company in connection with the operation of its business. For such services, the Company pays Yucaipa an annual fee of $3.0 million, payable monthly, and reimburses Yucaipa for expenses up to $0.5 million per annum. Michael Duckworth and Ira Tochner, two directors of the Company, are partners in Yucaipa.

#### Note 9.  Commitments and Contingencies

Contingencies.The Company is subject to claims and suits in the ordinary course of business. While the outcome of these claims cannot be predicted with certainty, the Company does not believe that the outcome of any of these legal matters will have a material adverse effect on the Companys results of operations, financial position or cash flows.

Commitments and Guarantees.Note 24 to the Companys consolidated financial statements under the captions Outsourcing Agreements and Guarantees in its Annual Report on Form 10-K for the year ended January 28, 2006 provides information on commitments with respect to the Companys outsourcing agreements and contingent liabilities with respect to leases assigned to third parties related to former businesses sold by the Company as well as former operating Pathmark supermarkets.



11



#### Pathmark Stores, Inc.
Notes to Consolidated Financial Statements (Unaudited)  (Continued)

#### Note 10.  Consolidating Financial Information

The following represents the consolidating financial information of Pathmark and its 100% owned guarantor and non-guarantor subsidiaries.
The guarantor subsidiaries are comprised of seven 100% owned entities, including Pathmarks distribution subsidiary, and guarantee on a
full and unconditional and joint and several basis, the 8.75% Senior Subordinated Notes, due 2012 (the Senior Subordinated Notes).
The seventh guarantor subsidiary was added during the second quarter of fiscal 2006 when the Company formed a new subsidiary, Milik Services Company, LLC.
The non-guarantor subsidiaries are comprised of four 100% owned single-purpose entities.
Each of those entities owns the real estate on which a supermarket leased to Pathmark is located.



|                                             | Pathmark | GuarantorSubsidiaries | Non-GuarantorSubsidiaries | IntercompanyEliminations | ConsolidatedTotal
|-------------------------------------------- | -------- | --------------------- | ------------------------- | ------------------------ | -----------------
|
|Consolidating Statements of Operations:      |          |                       |                           |                          |                  
|For the 13 Weeks Ended July 29, 2006         |          |                      
|Sales                                        |          |                       | $                         | 1,002.9                  |                  
|Cost of goods sold                           |          |                       |                           | (718.0                   | )                
|                                             |          |                       |                           |                          |                  
|Gross profit                                 |          |                       |                           | 284.9                    |                  
|Selling, general and administrative expenses |          |                       |                           | (266.3                   | )                
|Depreciation and amortization                |          |                       |                           | (21.3                    | )                
|                                             |          |                       |                           |                          |                  
|Operating earnings (loss)                    |          |                       |                           | (2.7                     | )                
|Interest expense, net                        |          |                       |                           | (15.2                    | )                
|Equity in earnings of subsidiaries           |          |                       |                           | 3.2                      |                  
|                                             |          |                       |                           |                          |                  
|Earnings (loss) before income taxes          |          |                       |                           | (14.7                    | )                
|Income tax benefit                           |          |                       |                           | 5.9                      |                  
|                                             |          |                       |                           |                          |                  
|Net earnings (loss)                          |          |                       | $                         | (8.8                     | )                
|                                             |          |                       |                           |                          |                  
|                                            
|For the 13 Weeks Ended July 30, 2005         |          |                      
|Sales                                        |          |                       | $                         | 1,000.7                  |                  
|Cost of goods sold                           |          |                       |                           | (714.8                   | )                
|                                             |          |                       |                           |                          |                  
|Gross profit                                 |          |                       |                           | 285.9                    |                  
|Selling, general and administrative expenses |          |                       |                           | (257.4                   | )                
|Depreciation and amortization                |          |                       |                           | (20.7                    | )                
|                                             |          |                       |                           |                          |                  
|Operating earnings                           |          |                       |                           | 7.8                      |                  
|Interest expense, net                        |          |                       |                           | (14.9                    | )                
|Equity in earnings (loss) of subsidiaries    |          |                       |                           | (2.4                     | )                
|                                             |          |                       |                           |                          |                  
|Earnings (loss) before income taxes          |          |                       |                           | (9.5                     | )                
|Income tax benefit                           |          |                       |                           | 4.4                      |                  
|                                             |          |                       |                           |                          |                  
|Net earnings (loss)                          |          |                       | $                         | (5.1                     | )                
|                                             |          |                       |                           |                          |                  

---

|(a) |  | Includes a mortgage debt extinguishment charge of $2.8 million.
|--- |  | ---------------------------------------------------------------





12



#### Pathmark Stores, Inc.
Notes to Consolidated Financial Statements (Unaudited)  (Continued)

#### Note 10.  Consolidating Financial Information  (Continued)

|                                                    | Pathmark | GuarantorSubsidiaries | Non-GuarantorSubsidiaries | IntercompanyEliminations | ConsolidatedTotal
|--------------------------------------------------- | -------- | --------------------- | ------------------------- | ------------------------ | -----------------
|
|Consolidating Statements of Operations (Continued): |          |                       |                           |                          |                  
|For the 26 Weeks Ended July 29, 2006                |          |                      
|Sales                                               |          |                       | $                         | 2,001.4                  |                  
|Cost of goods sold                                  |          |                       |                           | (1,427.0                 | )                
|                                                    |          |                       |                           |                          |                  
|Gross profit                                        |          |                       |                           | 574.4                    |                  
|Selling, general and administrative expenses        |          |                       |                           | (528.5                   | )                
|Depreciation and amortization                       |          |                       |                           | (42.5                    | )                
|                                                    |          |                       |                           |                          |                  
|Operating earnings                                  |          |                       |                           | 3.4                      |                  
|Interest expense, net                               |          |                       |                           | (30.6                    | )                
|Equity in earnings of subsidiaries                  |          |                       |                           | 3.7                      |                  
|                                                    |          |                       |                           |                          |                  
|Earnings (loss) before income taxes                 |          |                       |                           | (23.5                    | )                
|Income tax benefit                                  |          |                       |                           | 9.3                      |                  
|                                                    |          |                       |                           |                          |                  
|Net earnings (loss)                                 |          |                       | $                         | (14.2                    | )                
|                                                    |          |                       |                           |                          |                  
|                                                   
|For the 26 Weeks Ended July 30, 2005                |          |                      
|Sales                                               |          |                       | $                         | 2,003.2                  |                  
|Cost of goods sold                                  |          |                       |                           | (1,432.3                 | )                
|                                                    |          |                       |                           |                          |                  
|Gross profit                                        |          |                       |                           | 570.9                    |                  
|Selling, general and administrative expenses        |          |                       |                           | (511.0                   | )                
|Depreciation and amortization                       |          |                       |                           | (41.1                    | )                
|                                                    |          |                       |                           |                          |                  
|Operating earnings                                  |          |                       |                           | 18.8                     |                  
|Interest expense, net                               |          |                       |                           | (30.6                    | )                
|Equity in earnings (loss) of subsidiaries           |          |                       |                           | (2.1                     | )                
|                                                    |          |                       |                           |                          |                  
|Earnings (loss) before income taxes                 |          |                       |                           | (13.9                    | )                
|Income tax benefit                                  |          |                       |                           | 6.7                      |                  
|                                                    |          |                       |                           |                          |                  
|Net earnings (loss)                                 |          |                       | $                         | (7.2                     | )                
|                                                    |          |                       |                           |                          |                  

---

|(a) |  | Includes a mortgage debt extinguishment charge of $2.8 million.
|--- |  | ---------------------------------------------------------------





13



#### Pathmark Stores, Inc.
Notes to Consolidated Financial Statements (Unaudited)  (Continued)

#### Note 10.  Consolidating Financial Information  (Continued)

|                                           | Pathmark | GuarantorSubsidiaries | Non-GuarantorSubsidiaries | IntercompanyEliminations | ConsolidatedTotal
|------------------------------------------ | -------- | --------------------- | ------------------------- | ------------------------ | -----------------
|
|Consolidating Balance Sheets:              |          |                       |                           |                          |                  
|As of July 29, 2006                        |          |                      
|Merchandise inventories                    |          |                       | $                         | 157.7                    |                  
|Other current assets                       |          |                       |                           | 165.8                    |                  
|                                           |          |                       |                           |                          |                  
|Total current assets                       |          |                       |                           | 323.5                    |                  
|Property and equipment, net                |          |                       |                           | 457.2                    |                  
|Goodwill                                   |          |                       |                           | 144.7                    |                  
|Investment in subsidiaries                 |          |                       |                           | 86.2                     |                  
|Other noncurrent assets                    |          |                       |                           | 184.2                    |                  
|                                           |          |                       |                           |                          |                  
|Total assets                               |          |                       | $                         | 1,195.8                  |                  
|                                           |          |                       |                           |                          |                  
|Accounts payable                           |          |                       | $                         | 96.8                     |                  
|Other current liabilities                  |          |                       |                           | 172.4                    |                  
|                                           |          |                       |                           |                          |                  
|Total current liabilities                  |          |                       |                           | 269.2                    |                  
|Long-term debt                             |          |                       |                           | 423.5                    |                  
|Long-term capital lease obligations        |          |                       |                           | 156.5                    |                  
|Other noncurrent liabilities               |          |                       |                           | 185.0                    |                  
|                                           |          |                       |                           |                          |                  
|Total liabilities                          |          |                       |                           | 1,034.2                  |                  
|Stockholders equity                       |          |                       |                           | 161.6                    |                  
|                                           |          |                       |                           |                          |                  
|Total liabilities and stockholders equity |          |                       | $                         | 1,195.8                  |                  
|                                           |          |                       |                           |                          |                  
|                                          
|As of January 28, 2006                     |          |                      
|Merchandise inventories                    |          |                       | $                         | 157.8                    |                  
|Other current assets                       |          |                       |                           | 188.2                    |                  
|                                           |          |                       |                           |                          |                  
|Total current assets                       |          |                       |                           | 346.0                    |                  
|Property and equipment, net                |          |                       |                           | 465.0                    |                  
|Goodwill                                   |          |                       |                           | 144.7                    |                  
|Investment in subsidiaries                 |          |                       |                           | 82.7                     |                  
|Other noncurrent assets                    |          |                       |                           | 185.0                    |                  
|                                           |          |                       |                           |                          |                  
|Total assets                               |          |                       | $                         | 1,223.4                  |                  
|                                           |          |                       |                           |                          |                  
|Accounts payable                           |          |                       | $                         | 98.4                     |                  
|Other current liabilities                  |          |                       |                           | 178.9                    |                  
|                                           |          |                       |                           |                          |                  
|Total current liabilities                  |          |                       |                           | 277.3                    |                  
|Long-term debt                             |          |                       |                           | 423.8                    |                  
|Long-term capital lease obligations        |          |                       |                           | 160.3                    |                  
|Other noncurrent liabilities               |          |                       |                           | 190.7                    |                  
|                                           |          |                       |                           |                          |                  
|Total liabilities                          |          |                       |                           | 1,052.1                  |                  
|Stockholders' equity                       |          |                       |                           | 171.3                    |                  
|                                           |          |                       |                           |                          |                  
|Total liabilities and stockholders' equity |          |                       | $                         | 1,223.4                  |                  
|                                           |          |                       |                           |                          |                  





14



#### Pathmark Stores, Inc.
Notes to Consolidated Financial Statements (Unaudited)  (Continued)

#### Note 10.  Consolidating Financial Information  (Continued)

|                                                 | Pathmark | GuarantorSubsidiaries | Non-GuarantorSubsidiaries | IntercompanyEliminations | ConsolidatedTotal
|------------------------------------------------ | -------- | --------------------- | ------------------------- | ------------------------ | -----------------
|
|Consolidating Cash Flow Statements:              |          |                       |                           |                          |                  
|For the 26 Weeks Ended July 29, 2006             |          |                      
|Operating Activities                             |          |                      
|Cash provided by operating activities            |          |                       | $                         | 14.9                     |                  
|                                                 |          |                       |                           |                          |                  
|Investing Activities                             |          |                      
|Capital expenditures                             |          |                       |                           | (23.6                    | )                
|Sale of marketable securities                    |          |                       |                           | 4.0                      |                  
|Intercompany investment transactions             |          |                       |                           | (6.1                     | )                
|                                                 |          |                       |                           |                          |                  
|Cash used for investing activities               |          |                       |                           | (25.7                    | )                
|                                                 |          |                       |                           |                          |                  
|Financing Activities                             |          |                      
|Repayments of capital lease obligations          |          |                       |                           | (5.3                     | )                
|Repayments of other debt                         |          |                       |                           | (1.5                     | )                
|Proceeds from exercise of stock options          |          |                       |                           | 0.5                      |                  
|Purchase of treasury stock                       |          |                       |                           | (0.5                     | )                
|Deferred financing costs                         |          |                       |                           | (0.2                     | )                
|Intercompany debt transactions                   |          |                       |                           | 6.1                      |                  
|Intercompany equity transactions                 |          |                       |                           | 0.1                      |                  
|                                                 |          |                       |                           |                          |                  
|Cash provided by (used for) financing activities |          |                       |                           | (0.8                     | )                
|                                                 |          |                       |                           |                          |                  
|Decrease in cash and cash equivalents            |          |                       |                           | (11.6                    | )                
|Cash and cash equivalents at beginning of period |          |                       |                           | 73.3                     |                  
|                                                 |          |                       |                           |                          |                  
|Cash and cash equivalents at end of period       |          |                       | $                         | 61.7                     |                  
|                                                 |          |                       |                           |                          |                  
|                                                
|For the 26 Weeks Ended July 30, 2005             |          |                      
|Operating Activities                             |          |                      
|Cash provided by operating activities            |          |                       | $                         | 33.9                     |                  
|                                                 |          |                       |                           |                          |                  
|Investing Activities                             |          |                      
|Capital expenditures                             |          |                       |                           | (15.4                    | )                
|                                                 |          |                       |                           |                          |                  
|Cash used for investing activities               |          |                       |                           | (15.4                    | )                
|                                                 |          |                       |                           |                          |                  
|Financing Activities                             |          |                      
|Proceeds from issuance of common stock and       |          |                      
|common stock warrants, net of expenses           |          |                       |                           | 137.5                    |                  
|Repayments of the working capital facility, net  |          |                       |                           | (34.4                    | )                
|Mortgage debt repayments and extinguishment      |          |                       |                           |                         |                  
|Repayments of capital lease obligations          |          |                       |                           | (6.4                     | )                
|Repayments of other debt, net                    |          |                       |                           | (0.6                     | )                
|Proceeds from exercise of stock options          |          |                       |                           | 0.6                      |                  
|Deferred financing costs                         |          |                       |                           | (0.5                     | )                
|Intercompany equity transactions                 |          |                       |                           | (22.3                    | )                
|                                                 |          |                       |                           |                          |                  
|Cash provided by (used for) financing activities |          |                       |                           | 73.9                     |                  
|                                                 |          |                       |                           |                          |                  
|Increase in cash and cash equivalents            |          |                       |                           | 92.4                     |                  
|Cash and cash equivalents at beginning at period |          |                       |                           | 42.3                     |                  
|                                                 |          |                       |                           |                          |                  
|Cash and cash equivalents at end of period       |          |                       | $                         | 134.7                    |                  
|                                                 |          |                       |                           |                          |                  





15



#### Item 2.  Managements Discussion and Analysis of Financial Condition and Results of Operations.

Results of Operations

The following table sets forth selected consolidated statements of operations data (dollars in millions):




|                                              | 13 Weeks Ended | 26 Weeks Ended
|--------------------------------------------- | -------------- | --------------
|                                              |                |               
|
|Sales                                         |                |               
|                                              |                |               
|Gross profit                                  |                |               
|Selling, general and administrative  expenses |                |               
|Depreciation and amortization                 |                |               
|                                              |                |               
|Operating earnings                            |                |               
|Interest expense, net                         |                |               
|                                              |                |               
|Loss before income taxes                      |                |               
|Income tax benefit                            |                |               
|                                              |                |               
|Net loss                                      |                |               
|                                              |                |               



Sales.Sales
in the second quarter of fiscal 2006 were $1,002.9 million, up 0.2% from $1,000.7 million in the second quarter of fiscal 2005.
The sales increase in the second quarter of fiscal 2006 was due to a 0.5% increase in same-store sales
(stores open the entire second quarter in both fiscal 2006 and fiscal 2005, including replacement stores) and a 0.5% increase from new stores;
partially offset by a decrease of 0.8% from closed stores.
Sales for the first six months of fiscal 2006 were $2,001.4 million, down 0.1% from $2,003.2 million in the first six months of fiscal 2005.
The sales decrease in the first six months of fiscal 2006 was due to a 0.8% decrease from closed stores;
partially offset by a 0.5% increase from new stores and a 0.2% increase in same-stores sales. Sales in the second quarter and in the first six months of fiscal 2006 increased due to
our merchandising initiatives, which have resulted in higher average order sizes, when compared to the same periods in the prior year. The Company operated 141 stores at the end of the second quarter of fiscal 2006 and 142 stores at the end of the second quarter of fiscal 2005.

Gross Profit.Gross profit represents the difference between sales and cost of goods sold, which includes the cost of inventory sold and the related purchase and distribution costs, net of vendor allowances and rebates. Gross profit in the second quarter of fiscal 2006 was $284.9 million or 28.4% of sales compared to $285.9 million or 28.6% of sales in the second quarter of fiscal 2005. The decrease in gross profit of $1.0 million and in the gross profit percent of 0.2% in the second quarter of fiscal 2006 was primarily due to lower pharmacy margins associated with the new Medicare Part D program and higher inventory shrink; partially offset by higher grocery and non-food margins. Gross profit in the first six months of fiscal 2006 was $574.4 million or 28.7% of sales compared to $570.9 million or 28.5% of sales in the first six months of fiscal 2005. The
increase in gross profit of $3.5 million and in the gross profit percent of 0.2% in the first six months of fiscal 2006 was primarily due to higher vendor support and savings from the use of auctions for certain purchases; partially offset by lower pharmacy margins associated with the new Medicare Part D program and higher inventory shrink.

Selling, General and Administrative Expenses(SG&A).SG&A in the second quarter of fiscal 2006 was $261.1 million or 26.0% of sales compared to $254.9 million or 25.5% of sales in the second quarter of fiscal 2005. The $6.2 million increase in SG&A in the second quarter of fiscal 2006 was primarily due to higher stock-based compensation expense, primarily due to the adoption of SFAS No. 123(R), higher utility costs, self-insured workers compensation and general liability claims, medical and pension costs and supply expenses, which resulted from higher resin costs; partially offset by Gift Card breakage income of $3.2 million recorded during the period. While we expect to continue to recognize breakage income in future periods, the
amounts recognized should be significantly less than in the second quarter of fiscal 2006. SG&A in the first six months of fiscal 2006 was $520.9 million or 26.0% of sales compared to $505.8 million or 25.3% of sales in the first six months of fiscal 2005. The $15.1 million increase in SG&A in the first six months of fiscal 2006 was primarily due to higher stock-based compensation expense, primarily due to the adoption of SFAS No. 123(R), higher utility costs, self-insured workers compensation and general liability claims, medical and pension costs and supply expenses, which resulted from higher resin costs; partially offset by breakage income of $3.2 million recorded during the period.



16



Depreciation and Amortization.Depreciation and amortization in the second quarter of fiscal 2006 was $23.1 million compared to $22.3 million in the second quarter of fiscal 2005. Depreciation and amortization in the first six months of fiscal 2006 was $46.1 million compared to $44.5 million in the first six months of fiscal 2005. The increase in depreciation and amortization in the second quarter and in the first six months of fiscal 2006 was primarily due to capital expenditures made as part of new store and renovation programs.

Operating Earnings.Operating earnings in the second quarter of fiscal 2006 were $0.7 million compared to $8.7 million in the second quarter of fiscal 2005. Operating earnings in the first six months of fiscal 2006 were $7.4 million compared to $20.6 million in the first six-months of fiscal 2005. The decrease in operating earnings  in the second quarter and in the first six months of fiscal 2006 was primarily due to higher SG&A costs. For the first six months of fiscal 2006 the increase in SG&A costs was partially offset by higher gross profit.

Interest Expense, Net.Interest expense was $15.4 million in the second quarter of fiscal 2006 compared to $18.2 million in the second quarter of fiscal 2005. Interest expense was $30.9 million in the first six months of fiscal 2006 compared to $34.5 million in the first six months of fiscal 2005. The decrease in interest expense in the second quarter and in the first six months of fiscal 2006 was primarily due to lower debt, lower lease obligations and higher investment income. The second quarter and first six months of fiscal 2005 included a mortgage debt extinguishment charge of $2.8 million

Income Tax Benefit.The income tax benefit was $5.9 million in the second quarter of fiscal 2006 compared to $4.4 million in the second quarter of fiscal 2005 and was based on an effective tax rate of 39.6% in the second quarter of fiscal 2006 compared to 46.7% in the second quarter of fiscal 2005. The income tax benefit was $9.3 million in the first six months of fiscal 2006 compared to $6.7 million in the first six months of fiscal 2005 and was based on an effective tax rate of 39.5% in the first six months of fiscal 2006 compared to 48.6% in the first six months of fiscal 2005. The effective tax rate in the second quarter and in the first six months of fiscal 2006 was impacted by the expiration of the Work Opportunity Tax Credit (WOTC) on December 31, 2005. If pending WOTC legislation is passed retroactive to the beginning of 2006, the effective
tax rate for fiscal 2006 will be 41.8%.

Summary of Operations.The net loss was $8.8 million in the second quarter of fiscal 2006 compared to $5.1 million in the second quarter of fiscal 2005. The net loss was $14.2 million in the first six months of fiscal 2006 compared to $7.2 million in the first six months of fiscal 2005. The increase in the net loss in the second quarter and in the first six months of fiscal 2006 was primarily due to lower operating earnings; partially offset by lower interest expense and higher income tax benefits.

Liquidity and Capital Resources

Cash Flows.The following table sets forth certain consolidated statements of cash flow data (in millions):




|                             | 26 Weeks Ended
|---------------------------- | --------------
|
|Cash provided by (used for): |               
|Operating activities         |               
|Investing activities         |               
|Financing activities         |               



The decrease in cash provided by operating activities in fiscal 2006 compared to fiscal 2005 was primarily due to lower cash provided by operating assets and liabilities and the increased net loss incurred. The increase in cash used for investing activities in fiscal 2006 compared to fiscal 2005 was due to higher capital expenditures made as part of our store renovation program; partially offset by proceeds from the sale of marketable securities. The decrease in cash provided by financing activities in fiscal 2006 compared to fiscal 2005 was primarily due to proceeds from the issuance of Common Stock and common stock warrants (Warrants) to Yucaipa (see Debt Service and Liquidity below); partially offset by the repayment of the working capital facility and mortgage debt in the second quarter of fiscal 2005.



17



We believe that cash flows generated from operations supplemented by our cash and cash equivalents, the unused borrowing capacity under the Credit Agreement (as defined below) and the availability of capital lease financing will be sufficient to provide for our debt service requirements, working capital needs and capital expenditure program. However, in the event that cash flows from operations continue to decrease, we may decide to limit our future cash capital expenditure program and, subject to the Senior Leverage Ratio (as defined below), our ability to utilize the full amount available under the Working Capital Facility (as defined below), could be limited.

Debt Service and Liquidity.Our liquidity significantly improved on June 9, 2005, when we issued Common Stock and Warrants to a group of investors led by Yucaipa for an aggregate purchase price of $150 million in cash.
We received $137.5 million for the Common Stock and Warrants, net of $12.5 million of costs directly attributable to the offering.
We used $40.3 million of the net proceeds to pay down our Working Capital Facility (as defined below) borrowings and $23.3 million to defease our mortgage borrowings. The remaining net proceeds were invested in short-term cash investments and are being used for general corporate purposes, including capital expenditures.

During fiscal 2004, we entered into a senior secured credit facility (the Credit Agreement) with a group of lenders led by Fleet Retail Group, a Bank of America company. The Credit Agreement expires on October 1, 2009 and consists of a $180 million working capital facility (the Working Capital Facility), including letters of credit, and a $70 million term loan (the Term Loan). The Credit Agreement contains certain covenants which, among other things, place limits on the incurrence of additional indebtedness, issuance of cash-pay preferred stock, repurchase of Company stock, incurrence of liens, sale-leaseback transactions, hedging activities, sale or discount of receivables, investments, loans, advances, guarantees with affiliates, asset sales, acquisitions, mergers and consolidations, changing lines of business, repayments of other indebtedness,
amendments to organizational documents and other matters customarily restricted in such agreements. The Credit Agreement also contains provisions permitting us to increase the size of the Working Capital Facility by $25 million and to repay and subsequently reborrow any portion of the Term Loan, in each instance subject to certain conditions. The Credit Agreement further provides that we must maintain a minimum inventory level of $150 million, that the maximum annual cash capital expenditures in a fiscal year are limited to the lesser of $150 million or an amount equal to our Consolidated EBITDA (as defined in the Credit Agreement) for the immediately preceding fiscal year plus any unused cash capital expenditures in the immediately preceding fiscal year up to a maximum of $20 million, and that we shall not permit the ratio of Credit Extensions to Consolidated EBITDA (calculated on a trailing four-fiscal-quarter basis) at the end of any fiscal quarter to be more than 2.4:1.0 for each
of the first three quarters of fiscal 2006 and 1.9:1.0 for each fiscal quarter thereafter (the Senior Leverage Ratio). As used in the Credit Agreement, Credit Extensions mean the sum of the principal balance of all outstanding borrowings thereunder ($70.0 million as of July 29, 2006) and the amount of outstanding letters of credit ($83.7 million as of July 29, 2006). Based on the Senior Leverage Ratio as of July 29, 2006, we have full availability under the Working Capital Facility after giving effect to Credit Extensions ($96.3 million). Also, the Credit Agreement prohibits the payment of cash dividends. The Credit Agreement contains customary events of default, including without limitation, payment defaults, material breaches of representations, warranties and covenants, certain events of bankruptcy and insolvency, and a change of control. We were in compliance with the Credit Agreement covenants as of July 29, 2006.

Borrowings under the Credit Agreement bear interest at floating rates equal to LIBOR plus a premium that ranges between 1.50% to 2.25%, depending on the average remaining availability under the Credit Agreement. Our interest rate on borrowings under the Credit Agreement is currently at LIBOR plus 1.75%. Under the Term Loan, we are required to make a balloon payment of $70 million on October 1, 2009. The Working Capital Facility also expires on October 1, 2009. The weighted-average interest rate in effect on all borrowings under the Term Loan was 6.8% during the 26 weeks ended July 29, 2006.

All of the obligations under the Credit Agreement are guaranteed by our 100% owned subsidiaries, except our non-guarantor subsidiaries, which are comprised of four 100% owned and consolidated single-purpose entities. Each of these single-purpose entities owns the real estate on which a supermarket leased to Pathmark is located. The obligations under the Credit Agreement and those of the subsidiaries guaranteeing the Credit Agreement are secured by substantially all of the Companys tangible and intangible assets including, without limitation, intellectual property, real property, including leasehold interests, and the capital stock in each of these subsidiaries.



18



We have outstanding $350 million aggregate principal amount of Senior Subordinated Notes, including $150 million issued at a premium, which pay cash interest semi-annually on February 1 and August 1. The indenture relating to the Senior Subordinated Notes (the Indenture) contains a number of restrictive covenants, including a restriction on our ability to declare cash dividends on our Common Stock. We were in compliance with the Senior Subordinated Notes covenants as of July 29, 2006.

There are no credit agency ratings-related triggers in either the Credit Agreement or in the Indenture that would adversely impact the cost of borrowings, annual amortization of principal or related debt maturities.

During the second quarter of fiscal 2006, we formed a new subsidiary to handle all sales and maintain our liability related to Gift Cards.
The new subsidiary is a guarantor of our Credit Agreement and our Senior Subordinated Notes.
Financial information related to the new subsidiary is included in the guarantor subsidiaries column in our consolidating financial information in the notes to the consolidated financial statements.

Capital Expenditures.Capital expenditures in the second quarter of fiscal 2006 were $22.6 million compared to $8.7 million in the second quarter of fiscal 2005. Capital expenditures in the first six months of fiscal 2006 were $34.7 million compared to $15.4 million in the first six months of fiscal 2005. Capital expenditures for fiscal 2006 are expected to be approximately $70 million. We completed three store renovations during the first six months of fiscal 2006 and expect to complete ten store renovations during the third quarter and one store renovation during the fourth quarter.

Critical Accounting Policies

Our discussion of results of operations and financial condition relies on our consolidated financial statements that are prepared based on certain critical accounting policies that require management to make judgments and estimates that are subject to varying degrees of uncertainty. We believe that investors need to be aware of these policies and how they impact our financial statements as a whole, as well as our related discussion and analysis presented herein. While we believe that these accounting policies are based on sound measurement criteria, actual future events can and often do result in outcomes that can be materially different from these estimates or forecasts. The accounting policies and related risk described in our Annual Report on Form 10-K for the year ended January 28, 2006 are those that depend most heavily on these judgments and estimates. As of July 29, 2006, there
have been no material changes to any of the critical accounting policies contained therein.

New Accounting Pronouncements

In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections  a replacement of APB Opinion No. 20 and SFAS No. 3. This statement changes the requirements for the accounting for and reporting of a change in accounting principle. Previously, most voluntary changes in accounting principles required recognition through a cumulative adjustment within net income in the period of the change. This statement requires retrospective application to prior periods financial statements unless it is impracticable to determine the period-specific effects or the cumulative effect of the change and is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005. We do not expect that the adoption of SFAS No. 154 will have a material impact on our consolidated financial statements.

In October 2005, the FASB issued FASB Staff Position (FSP) No. FAS 13-1 Accounting for Rental Costs Incurred during a Construction Period, which concluded that rental costs incurred during and after a construction period are for the right to control the use of a leased asset and must be recognized as rental expense. Such costs were previously capitalizable as construction costs if the company had a policy to do so. This FSP is effective for reporting periods beginning after December 15, 2005. The adoption of FSP No. FAS 13-1 did not have a material impact on our consolidated financial position or results of operations.



19



In June 2006, FASB Interpretation (FIN) No. 48, Accounting for Uncertainty in Income Taxes - an interpretation of SFAS No. 109 was issued. This interpretation clarifies the accounting for uncertainty in income taxes recognized in an entitys financial statements in accordance with SFAS No. 109, Accounting for Income Taxes, and prescribes a recognition threshold and measurement attribute for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. Additionally, this interpretation provides guidance on subsequent derecognition of tax positions, financial statement classification, recognition of interest and penalties, accounting in interim periods, and disclosure and transition requirements. FIN No. 48 is effective for our fiscal year beginning February 4,
2007, with early adoption permitted. We are in the process of evaluating this interpretation, but do not expect that the implementation of FIN No. 48 will have a material impact on our consolidated financial position or results of operations.

Forward-Looking Information

This report contains both historical and forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. These statements appear in a number of places in this report and include statements regarding our intent, belief and current expectations with respect to, among other things, capital expenditures and technology initiatives, the ability to borrow funds under our credit facility, the ability to successfully implement our operating strategies, including trends affecting our business, financial condition and results of operations. The words anticipate, believe, expect, forecast, guidance, intend, may, ongoing, plan, project, will and other similar expressions generally identify
forward-looking statements. While these forward-looking statements and the related assumptions are made in good faith and reflect our current judgment regarding the direction of our business, actual results will almost always vary, sometimes materially, from any estimates, predictions, projections, assumptions or other future performance suggested herein. These statements are based upon a number of assumptions and estimates which are inherently subject to significant uncertainties and contingencies, many of which are beyond our control and reflect future business decisions which are subject to change. Some of these assumptions inevitably will not materialize, and unanticipated events will occur which will affect our results. Some important factors (but not necessarily all factors) that could negatively affect our revenues, growth strategies, future profitability and operating results, or that otherwise could cause actual results to differ materially from those expressed in or implied
by any forward-looking statement, include the following:




        changes in business and economic conditions and other adverse conditions in our markets;



        unanticipated environmental damages;



        increased competition;



        increased labor and labor-related costs (e.g., medical and pension) and/or labor disruptions;



        reliance on third-party suppliers;



        our ability to successfully implement our marketing, operating, renovation and expansion strategies and cost reduction initiatives; and



        natural disasters.


For a discussion of these factors, see Item 1  Business  Factors Affecting Our Business and Prospects in our Annual Report on Form 10-K for the year ended January 28, 2006, subsequent Quarterly Reports on Form 10-Q and subsequent Current Reports on Form 8-K. These reports are not intended to be a discussion of all potential risks or uncertainties as it is not possible to predict or identify all risk factors. We undertake no obligation to update forward-looking statements to reflect developments or information obtained after the date hereof and disclaim any obligation to do so.

#### Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

There have been no material changes regarding our market risk position from the position reflected in the information provided under Part II, Item 7A, Quantitative or Qualitative Disclosures About Market Risk, in our Annual Report on Form 10-K for the year ended January 28, 2006.



20



#### Item 4.  Controls and Procedures.

The Companys management, with the participation of the Companys Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Companys disclosure controls and procedures pursuant to Rule 13a-15(b) of the Exchange Act as of July 29, 2006. Based on that evaluation, the Companys Chief Executive Officer and Chief Financial Officer have concluded that, as of July 29, 2006, the Companys disclosure controls and procedures are effective in timely alerting them to material information relating to the Company required to be included in the Companys Exchange Act reports.

There have been no changes during the Companys fiscal quarter ended July 29, 2006 in the Companys internal controls over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that has materially affected, or is reasonably likely to materially affect, the Companys internal controls over financing reporting.

### Part II.  Other Information

#### Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

Issuer Repurchases of Equity Securities.The table below is a listing of repurchases of Common Stock during the second quarter of fiscal 2006.



|                            | (a)Total Number ofShares Purchased |  | (b)Average PricePaid Per Share |        | (c)Total Number ofShares Purchased asPart of PubliclyAnnounced Plans orPrograms |   | (d)MaximumNumber of SharesThat May Yet BePurchased Underthe Plans orPrograms
|--------------------------- | ---------------------------------- |  | ------------------------------ | ------ | ------------------------------------------------------------------------------- | - | ----------------------------------------------------------------------------
|May 29 to June 30, 2006 (1) |                                    |  |                                | 21,404 |                                                                                 | $ | 9.39                                                                        
|                            |                                    |  |                                |        |                                                                                 |   |                                                                             

---

|(1) |  | Represents
shares withheld, at the election of certain holders of restricted stock and restricted
stock units, by the Company from the vested portion of restricted stock and restricted
stock unit awards with a market value approximately the amount of withholding taxes due.
|--- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

#### Item 3.  Submission of Matters to a Vote of Security Holders.

(a)
        The Company held its Annual Meeting of Stockholders on June 8, 2006.(b)
        Results of votes of security holders.(1)
        Election of Directors
        For
        WithheldMichael Duckworth
        48,024,887
        822,024Daniel Fitzgerald
        48,215,579
        631,332Bruce Hartman
        47,414,939
        1,431,972David Jessick
        47,864,258
        982,653Larry Katzen
        48,074,023
        772,888Gregory Mays
        47,513,116
        1,333,795Sarah Nash
        48,226,864
        620,047John Standley
        48,227,031
        619,880Ira Tochner
        47,928,454
        918,457John Zillmer
        47,462,508
        1,384,403








21



#### Item 3.  Submission of Matters to a Vote of Security Holders.  (Continued)

(2)
        Adoption of the 2006 Executive Incentive Plan for Executive Officers of Pathmark Stores, Inc.:For
        Against
        Abstained41,065,217
        420,995
        11,422(3)
        Ratification of Deloitte & Touche LLP as independent registered public accountants for fiscal 2006:For
        Against
        Abstained48,215,328
        622,818
        8,765




#### Item 6. Exhibits.

|10.1 |  | Employment
Agreement, dated as of May 1, 2006, between the Company and Kevin Darrington.
|---- |  | ----------------------------------------------------------------------------------------

|31.1 |  | Form
of CEO Certification, filed herewith.
|---- |  | ------------------------------------------

|31.2 |  | Form
of CFO Certification, filed herewith.
|---- |  | ------------------------------------------

|32.1 |  | Certification
of John T. Standley, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of the Sarbanes-Oxley Act of 2002, filed herewith.
|---- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------

|32.2 |  | Certification
of Frank G. Vitrano, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of the Sarbanes-Oxley Act of 2002, filed herewith.
|---- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | 
| |  | 





22





Signatures



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





Pathmark Stores, Inc.By:
        /s/ Frank G. VitranoFrank G. VitranoPresident and
Chief Financial OfficerBy:
        /s/ Kevin DarringtonKevin DarringtonSenior Vice President, Controller
and Chief Accounting Officer




Date:September 7, 2006





23