AMES DEPARTMENT STORES INC
10-Q, 1994-09-09
VARIETY STORES
Previous: AMERICAN CYANAMID CO, SC 13G/A, 1994-09-09
Next: APPLIED POWER INC, SC 13D/A, 1994-09-09




                    SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C. 20549

                                 FORM 10-Q

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

For the quarterly period ended __________________JULY 30, 1994_________________


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

For the transition period from ________________________ to ____________________


            ____________AMES DEPARTMENT STORES, INC.____________
          (Exact name of registrant as specified in its charter)

____________Delaware____________                _________04-2269444____________


(State or other jurisdiction of         (I.R.S. Employer Identification 
Number)
 incorporation or organization)

2418 Main Street, Rocky Hill, Connecticut       _____________06067____________

(Address of principal executive offices)                  (Zip Code)

Registrant's telephone number including area code:  ____(203) 257-2000_________


_____________________________________None______________________________________

Former name, former address and former fiscal year if changed since last 
report

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

                            YES __X__   NO  _____ 

         APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS 
DURING THE PRECEDING FIVE YEARS:  Indicate by check mark whether the 
registrant has filed all documents and reports required to be filed by 
Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent 
to the distribution of securities under a plan confirmed by a court.

                            YES __X__   NO  _____

        17,860,376 shares of Common Stock and 2,266,893 shares of
       Priority Common Stock were outstanding on September 1, 1994.


                         Exhibit Index on page 15

                    Page 1 of 29 (including exhibits)





<PAGE>





               AMES DEPARTMENT STORES, INC. AND SUBSIDIARIES

                                FORM 10-Q

                   FOR THE QUARTER ENDED JULY 30, 1994




                                 I N D E X



                                                                      Page

Part I:   Financial Information

          Consolidated Condensed Statements of Operations               3
               for the Thirteen and Twenty-six Weeks Ended 
               July 30, 1994 and July 31, 1993

          Consolidated Condensed Balance Sheets at                      4
               July 30, 1994, January 29, 1994 and
               July 31, 1993

          Consolidated Condensed Statements of Cash Flows               5
               for the Twenty-six Weeks Ended July 30, 1994 
               and July 31, 1993

          Notes to Consolidated Condensed Financial Statements          6

          Management's Discussion and Analysis of Financial            10
               Condition and Results of Operations


Part II:  Other Information

          Submission of Matters to a Vote of Security Holders          15
               and Exhibits and Reports on Form 8-K














                                  - 2 -
<PAGE>
     <PAGE>
     <TABLE>
                                                  PART I
                                           FINANCIAL INFORMATION

                               AMES DEPARTMENT STORES, INC. AND SUSIDIARIES
                             CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                                 (In Thousands, Except Per Share Amounts)
                                               (Unaudited)

     <CAPTION>

                                                            For the Thirteen          For the Twenty-six
                                                               Weeks Ended               Weeks Ended
                                                          July 30,    July 31,       July 30,     July 31,
                                                            1994        1993           1994         1993
                                                         ----------- -----------   ------------ ------------
     <S>                                                 <C>         <C>           <C>          <C>
        TOTAL SALES                                        $517,685    $525,106       $973,838     $980,098
      Less: Leased department sales                          26,385      28,256         46,783       48,487
                                                         ----------- -----------   ------------ ------------
        NET SALES                                           491,300     496,850        927,055      931,611
      Cost of goods sold and transportation expenses        356,893     360,668        678,550      677,284
                                                         ----------- -----------   ------------ ------------
        GROSS PROFIT                                        134,407     136,182        248,505      254,327
      Leased department income                                4,749       5,086          8,421        8,728
      Other operating income                                  3,022       3,539          5,572        5,932
                                                         ----------- -----------   ------------ ------------
                                                            142,178     144,807        262,498      268,987

      Selling, general and administrative expenses          139,796     149,762        276,707      286,763
      Depreciation and amortization expense                   1,082         400          2,021          518
      Amortization of the excess of revalued net assets 
       over equity under fresh-start reporting               (1,538)     (1,494)        (3,076)      (3,033)
                                                         ----------- -----------   ------------ ------------

        PROFIT (LOSS) FROM OPERATIONS                         2,838      (3,861)       (13,154)     (15,261)

      Interest and debt expense                              (7,176)     (7,155)       (13,574)     (14,323)
      Interest income                                           374       1,061            815        1,637
      Nonrecurring gain - litigation settlement              12,001           -         12,001            -
      Gain on disposition of properties                       1,733           -          3,535            -
                                                         ----------- -----------   ------------ ------------
        INCOME (LOSS) BEFORE INCOME TAXES
            AND EXTRAORDINARY ITEM                            9,770      (9,955)       (10,377)     (27,947)

      Income tax (provision) benefit                         (3,161)          -          3,362            -
                                                         ----------- -----------   ------------ ------------
        INCOME (LOSS) BEFORE EXTRAORDINARY ITEM               6,609      (9,955)        (7,015)     (27,947)

      Extraordinary item - loss on early extinguishment 
        of debt (net of tax benefit of $727)                      -           -         (1,517)           -
                                                         ----------- -----------   ------------ ------------

        NET INCOME (LOSS)                                    $6,609     ($9,955)       ($8,532)    ($27,947)
                                                         =========== ===========   ============ ============

     WEIGHTED AVERAGE COMMON AND COMMON
       EQUIVALENT SHARES OUTSTANDING                         21,541      20,000         20,127       20,000
                                                         =========== ===========   ============ ============

     INCOME (LOSS) PER SHARE BEFORE EXTRAORDINARY LOSS        $0.31      ($0.50)        ($0.35)      ($1.40)

     EXTRAORDINARY LOSS                                           -           -          (0.07)           -
                                                         ----------- -----------   ------------ ------------

     NET INCOME (LOSS) PER SHARE                              $0.31      ($0.50)        ($0.42)      ($1.40)
                                                         =========== ===========   ============ ============

     <FN>
            (The accompanying notes are an integral part of these condensed financial statements)

                                                 -3-
     </TABLE>





<PAGE>
          


     <PAGE>
     <TABLE>
                                 AMES DEPARTMENT STORES, INC. AND SUBSIDIARIES
                                     CONSOLIDATED CONDENSED BALANCE SHEETS
                                                 (In Thousands)           
                                                   (Unaudited)
     <CAPTION>
                                                                               July 30,  January 29,   July 31,
                                                                                 1994        1994        1993
                                   ASSETS                                    ------------------------------------
     <S>                                                                     <C>         <C>         <C>
     Current Assets:
      Unrestricted cash and short-term investments                               $30,784     $16,465     $29,362
      Restricted cash and short-term investments                                     969      55,980      66,382
                                                                             ------------------------------------
            Total cash and short-term investments                                 31,753      72,445      95,744
      Receivables                                                                 23,410      18,703      21,371
      Merchandise inventories                                                    484,357     442,198     509,708
      Prepaid expenses and other current assets                                   15,793      10,130       8,854
      Net assets held for disposition                                                  -           -       1,627
                                                                             ------------------------------------
            Total current assets                                                 555,313     543,476     637,304
     Fixed Assets                                                                 34,265      23,686      12,917
      Less - Accumulated depreciation and amortization                            (4,218)     (2,098)       (542)
                                                                             ------------------------------------
            Net fixed assets                                                      30,047      21,588      12,375
     Other assets and deferred charges                                             7,310       2,067           -
                                                                             ------------------------------------
                                                                                $592,670    $567,131    $649,679
                                                                             ====================================
                    LIABILITIES AND STOCKHOLDERS' EQUITY 

     Current Liabilities:
      Accounts payable:
         Trade                                                                   $99,630     $74,091     $77,756
         Other                                                                    42,779      36,045      41,957
                                                                             ------------------------------------
            Total accounts payable                                               142,409     110,136     119,713
      Note payable - revolver                                                    106,369      15,360      98,719
      Current portion of long-term debt and capital lease obligations             18,116      18,609      20,000
      Long-term debt classified as current (Note 5)                                    -      67,702           -
      Self-insurance reserve                                                      50,204      48,433      56,261
      Accrued expenses and other current liabilities                              55,409      62,268      77,640
                                                                             ------------------------------------
            Total current liabilities                                            372,507     322,508     372,333

     Long-term debt and capital lease obligations                                 81,752      93,309     166,585
     Other long-term liabilities                                                  10,873      11,046      10,273

     Unfavorable lease liability                                                  23,950      25,072      26,133
     Excess of revalued net assets over equity under fresh-start reporting        51,710      54,786      56,194

     Stockholders' Equity:
      Priority common stock                                                           23          38          48
      Common stock                                                                   178         163         152
      Additional paid-in capital                                                  73,278      73,278      69,800
      Accumulated deficit                                                        (21,601)    (13,069)    (51,839)
                                                                             ------------------------------------
            Total stockholders' equity                                            51,878      60,410      18,161
                                                                             ------------------------------------            
                                                                                $592,670    $567,131    $649,679
                                                                             ====================================



         (The accompanying notes are an integral part of these condensed balance sheets)





                                                        - 4 -
<PAGE>


     <PAGE>
     
</TABLE>
<TABLE>
                         AMES DEPARTMENT STORES, INC. AND SUBSIDIARIES
                        CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                         (In Thousands)
                                           (Unaudited)
     <CAPTION>
                                                                     For the
                                                             Twenty-six Weeks Ended
                                                              July 30,     July 31,
                                                                1994         1993
                                                             ----------- ------------
     <S>                                                     <C>         <C>
     Cash flows from operating activities:
      Net loss                                                  ($8,532)    ($27,947)
      Adjustments to reconcile net loss to net cash
          used for operating activities:
      Extraordinary loss on early extinguishment of debt          1,517            -
      Income tax benefit                                         (3,362)           -
      Gain on disposition of properties                          (3,535)           -
      Depreciation and amortization of fixed assets               2,126          538
      Amortization of deferred financing costs                    1,176           25
      Amort. of the excess of revalued net assets over equity    (3,076)      (3,033)
      Amort. of debt discounts and unfavorable leases, net          465        1,732
      (Increase) decrease in accounts receivable                 (5,218)       2,816
      (Increase) in merchandise inventories                     (42,159)     (45,152)
      Increase in accounts payable                               32,273       14,375
      (Decrease) in accrued expenses and other current liabs.    (2,235)     (21,861)
      (Increase) in other working capital and other, net         (1,641)      (1,692)
                                                             ----------- ------------
     Cash used for operations before restructuring items        (32,201)     (80,199)
     Changes due to restructuring activities:
      Payments of restructuring costs                            (2,916)     (23,559)
                                                             ----------- ------------
     Net cash used for operating activities                     (35,117)    (103,758)
                                                             ----------- ------------
     Cash flows from investing activities:
      Proceeds from the sale of assets held for disposition          58       36,773
      Proceeds from the disposition of properties                 4,064            -
      Purchases of fixed assets                                 (10,740)      (9,428)
      Decrease in restricted cash and short-term investments     55,011       17,285
                                                             ----------- ------------
     Net cash provided by investing activities                   48,393       44,630
                                                             ----------- ------------
     Cash flows from financing activities:
      Payments of debt and capital lease obligations            (82,420)     (19,124)
      Short-term borrowings under the revolver                  101,644       93,402
      Payments on the revolver                                  (10,635)     (17,643)
      Increase in deferred financing costs                       (7,546)           -
                                                             ----------- ------------
     Net cash provided by financing activities                    1,043       56,635
                                                             ----------- ------------
     Increase (decr.) in unrest. cash and short-term invest.     14,319       (2,493)
     Unrestricted cash and short-term invest., beg. of period    16,465       31,855
                                                             ----------- ------------
     Unrestricted cash and short-term invest., end of period    $30,784      $29,362
                                                             =========== ============
     Supplemental disclosures of cash flow information:
         Cash paid during the period for:
      Interest and debt fees not capitalized                     $9,847      $10,397







      Income taxes                                                    7           18


     <FN>
     (The accompanying notes are an integral part of these condensed financial 
      statements.)
                                       - 5 -
     </TABLE>







<PAGE>
               AMES DEPARTMENT STORES, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                               (Unaudited)


1.  Basis of Presentation:

         In the opinion of management, the accompanying unaudited 
    consolidated condensed financial statements of Ames Department Stores, 
    Inc. (a Delaware Corporation) and subsidiaries (collectively "Ames" or 
    the "Company") contain all adjustments (consisting of normal recurring 
    adjustments) necessary for a fair presentation of such financial 
    statements for the interim periods.  Due to the seasonality of the 
    Company's operations, the results of its operations for the interim 
    periods ended July 30, 1994 may not be indicative of total results for 
    the full year.  Certain information and footnote disclosures normally 
    included in financial statements prepared in accordance with generally 
    accepted accounting principles have been condensed or omitted pursuant 
    to the rules and regulations promulgated by the Securities and 
    Exchange Commission.  Certain prior year amounts have been 
    reclassified to conform to the presentation used for the current year.  
    The consolidated condensed balance sheet at January 29, 1994 was taken 
    from audited financial statements previously filed with the Commission 
    in the Company's latest Form 10-K.  The accompanying unaudited 
    consolidated condensed financial statements should be read in 
    conjunction with the financial statements and notes thereto included 
    in the Company's latest Form 10-K.  


2.  Earnings Per Common Share:

         Earnings per share was determined using the weighted average 
    number of common and common equivalent shares outstanding.  There were 
    no exercises of warrants during the twenty-six weeks ended July 30, 
    1994.  Common stock equivalents and fully diluted earnings per share 
    were excluded for the periods with net losses as their inclusion would 
    have reduced the reported loss per share.  Fully diluted earnings per 
    share was equal to primary earnings per share for the quarter ended 
    July 30, 1994.


3.  Cash and Short-Term Investments:

         The New Facility (Note 5), which became effective in June, 1994, 
    does not require cash collateralization of letters of credit, except 
    in limited instances as described in the New Facility.  As of January 
    29, 1994 and July 31, 1993, approximately $55.0 and $60.0 million, 
    respectively, was placed for collateral pledge and consignment with 
    Republic National Bank of New York as a condition precedent to the 
    issuance of letters of credit under the Letter of Credit Facility 
    (Note 5).  This cash collateral was included in "Restricted cash and 
    short-term investments."  The amounts of cash collateral changed as 
    the balances outstanding under the Letter of Credit Facility changed, 
    since the cash collateral had to equal 105% of the Company's 
    outstanding letters of credit, including expected future increases to 
    stand-by letters of credit to cover expected workers' compensation 
    claims.  Ames earned interest on invested cash collateral.  





                                  - 6 -
<PAGE>

         In addition, as of July 30, 1994, January 29, 1994, and July 31, 
    1993, Ames restricted approximately $1.0, $1.0 and $6.4 million of 
    cash and short-term investments, respectively, for expected payments 
    of certain remaining administrative and priority claims under the 
    Company's plan of reorganization.  These amounts are also included in 
    "Restricted cash and short-term investments."  Management believes 
    that the remaining segregated funds are adequate to cover all related 
    payments.  Ames earns interest on invested segregated funds.  


4.  Inventories:

         Substantially all inventories are valued at the lower of cost or 
    market.  Cost is determined by the retail last-in, first-out (LIFO) 
    cost method for all merchandise inventories.  If the first-in, 
    first-out (FIFO) cost method had been used, inventories would have 
    increased by $.5 and $1.5 million at July 30, 1994 and July 31, 1993, 
    respectively.  No LIFO reserve was necessary at January 29, 1994. 


5.  Debt:

         On April 28, 1994, the Company entered into an agreement with 
    BankAmerica Business Credit, Inc., as agent, two financial 
    institutions as co-agents (together with the agent, the "Agents"), and 
    a syndicate of five other banks and financial institutions, for a 
    secured revolving credit facility of up to $300 million, with a 
    sublimit of $100 million for letters of credit (the "New Facility").  
    Management believes that the New Facility contains terms, covenants 
    and interest rates that are generally more favorable than those in the 
    Credit Agreement (see below) and the $120 million Letter of Credit 
    Facility (see below).  The New Facility is in effect until June 22, 
    1997, is secured by substantially all of the assets of the Company, 
    and requires the Company to meet certain quarterly financial 
    covenants.  The Company is in compliance with these financial 
    covenants through the quarter ended July 30, 1994.  In addition, the 
    Company must have no outstanding borrowings under the New Facility for 
    a consecutive 30-day period between November 15th and February 15th of 
    each year.

         As of July 30, 1994, revolving credit borrowings of approximately 
    $106.4 million were outstanding under the New Facility.  In addition, 
    approximately $30.1 and $18.6 million of standby and trade letters of 
    credit, respectively, were outstanding under the New Facility as of 
    July 30, 1994, including amounts necessary to back-up letters of 
    credit still outstanding under the Letter of Credit Facility.  The 
    weighted average interest rate on all revolving credit borrowings, 
    including the prior borrowings under the Credit Agreement, was 
    approximately 9.4% and 9.1% for the thirteen and twenty-six weeks 
    ended July 30, 1994, respectively.  The maximum amount of revolving 
    credit borrowings this year-to-date was $117.0 million.

         In June, 1994, the Company utilized the funds that were no longer 
    restricted for the collateralization of letters of credit (Note 3), 
    and funds from the New Facility, to prepay its then outstanding Series 
    A, B and D Notes, the $1.2 million term note, and the outstanding 
    borrowings under the Credit Agreement.  As a result of the refinancing 
    and associated commitment to prepay 



                                  - 7 -
<PAGE>

    the above debt, Ames recorded a non-cash extraordinary charge of 
    approximately $1.5 million, net of tax benefit of approximately $.7 
    million, in the quarter ended April 30, 1994, primarily for the 
    write-off of deferred financing costs and debt discounts related to 
    the debt to be prepaid.  As of January 29, 1994, approximately $67.7 
    million represented the portion of long-term debt that was to be 
    prepaid and was classified as "Long-term debt classified as current."  

         The amount of borrowing under the New Facility generally shall 
    not exceed the sum of (i) an amount equal to 55% of inventory not 
    covered by any outstanding letter of credit plus (ii) an amount equal 
    to 50% of inventory covered by any outstanding letter of credit less 
    (iii) a reserve for reinstated debt ($34,601 as of July 30, 1994).  In 
    addition, the New Facility provides for potential establishment of 
    other reserves contingent upon the Company's financial performance.  
    In addition, each Agent reserves the right in good faith, based upon 
    such collateral consideration as such Agent may in its sole discretion 
    deem necessary or appropriate to adjust the Borrowing Base (as defined 
    in the New Facility) by establishing reserves, making determinations 
    of Eligible Inventory, revising standards of eligibility or decreasing 
    from time to time the percentages set forth above.  Reference can be 
    made to the Company's latest Form 10-K for further descriptions of the 
    New Facility and the obligations summarized below, and for 
    descriptions of the Company's other obligations not discussed herein.

         Credit Agreement

         Citibank was the agent in the post-Chapter 11 credit agreement 
    (the "Credit Agreement") which combined a $175.9 million revolving 
    credit facility and a $1.2 million term note.  The Credit Agreement 
    was between Ames, Citibank, and a syndicate consisting of other banks 
    and financial institutions.  Approximately $15.4 and $98.7 million was 
    outstanding under the revolver portion of the Credit Agreement at 
    January 29, 1994 and July 31, 1993, respectively.  

         Letter of Credit Facility

         The $120 million letter of credit facility with Republic National 
    Bank of New York (the "Letter of Credit Facility") had sublimits of 
    $60 million for trade letters of credit and $60 million for standby 
    letters of credit.  As of July 30, 1994, January 29, 1994, and July 
    31, 1993, approximately $12.8, $11.3 and $22.2 million and $.6, $35.6 
    and $34.9 million was outstanding in trade and stand-by letters of 
    credit, respectively, under the Letter of Credit Facility.  Before the 
    New Facility became effective, all letters of credit outstanding under 
    the Letter of Credit Facility had to be cash collateralized at 105% 
    from the date of issuance.  

         Deferred Cash Distributions

         The plan of reorganization provided that approximately $46.5 
    million of cash distributions in respect to several classes of claims 
    would be paid subsequent to the consummation date.  Approximately 
    $15.0 and $8.0 million of these deferred cash distributions were paid 
    as scheduled on January 31, 1993 and January 31, 1994, respectively, 
    and the remaining unsecured amounts are due as follows, with interest 
    beginning February 1, 1994 at 5% per annum: $8.0 million due at 
    January 31, 1995 and January 31, 1996; and $7.5 million due at January 
    31, 1997.  



                                   - 8 -
<PAGE>

6.  Income Taxes:

         The Company's estimated annual effective income tax rate was 
    applied to the loss incurred before income taxes and extraordinary 
    item for the twenty-six weeks ended July 30, 1994 to compute an income 
    tax benefit of approximately $3.4 million for the period.  The same 
    method was used to compute an income tax benefit of approximately $.7 
    million for the extraordinary loss and an income tax provision of 
    approximately $3.2 million for the second quarter of this year.  The 
    Company currently expects that, as a result of the seasonality of the 
    Company's business, the year-to-date income tax benefit will be offset 
    by non-cash income tax expense in the remaining interim periods.  The 
    year-to-date income tax benefit has been reflected in other current 
    assets in the accompanying balance sheet.  Reference can be made to 
    the Company's latest Form 10-K for discussion of other income tax 
    issues affecting Ames.

7.  Litigation:

         Reference can be made to the Company's latest Form 10-K (Note 12 
    to the Consolidated Financial Statements) for various litigation 
    involving the Company, for which there were no material changes since 
    the filing date of the Form 10-K.  The closing on the Wertheim 
    Settlement Agreement took place in June, 1994 and the Company recorded 
    a nonrecurring gain for its $12 million portion of the settlement.  
    The Class AG-6A Trust received $7 million for its portion of the 
    settlement. 

8.  Restructuring:

         As part of its restructuring prior to emergence from Chapter 11 
    Reorganization, the Company announced on October 30, 1992 that it 
    would close 60 discount stores and the three remaining freestanding 
    Crafts & More stores in early fiscal year 1994.  All of these stores were 
    closed as planned in March, 1993.  Certain distribution 
    centers/warehouses also were closed and office facilities were further 
    consolidated.  

         Restructuring costs represent losses from store operations from 
    the date of announcement until closing, employee payroll and severance 
    costs, losses on liquidation of inventories, and other related 
    restructuring costs.  Net assets held for disposition are recorded net 
    of anticipated costs associated with the sale of such assets.  Such 
    assets, other than merchandise inventories, are sold as market 
    conditions permit.  

         Prior to the start of fiscal year 1994, the Company entered into 
    an agreement (the "60-Store Agency Agreement") with an agent to assist 
    the Company with the merchandise inventory "Going-out-of-Business" 
    (GOB) sales at the 60 discount stores and three Crafts & More stores.  The 
    GOB sales commenced following the physical inventories that were taken 
    in January 1993.  The GOB sales were completed in March 1993 and the 
    Company realized approximately $46 million in cash for the merchandise 
    inventory after payment of all direct GOB expenses as defined in the 
    60-Store Agency Agreement.  This represented approximately 52% of the 
    beginning GOB retail inventory value at the closed stores.  Other cash 
    expenses (accrued prior to fiscal year 1994) were incurred from these 
    store closings and GOB sales.





                                  - 9 -
<PAGE>



<PAGE>
<TABLE>
  AMES DEPARTMENT STORES, INC. AND SUBSIDIARIES
  FISCAL QUARTER ENDED JULY 30, 1994
  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
  AND RESULTS OF OPERATIONS

<CAPTION>


Results of Operations
- - ---------------------
  The following table sets forth the number of stores in operation as of the dates indicated:


                                                     Number of Stores in Operation
                                             July 30,       January 29,         July 31,
                                               1994              1994             1993
                                            ---------       -----------       -----------
                                                305              308               309


  The following discussion and analysis is based on the historical results of operations for the thirteen
and twenty-six weeks ended July 30, 1994 and July 31, 1993.  Three stores were closed during this year's 
first two quarters ended July 30, 1994. The Company's Mt. Pocono, PA store, which was destroyed by fire 
on November 2, 1993, is being rebuilt by the landlord and is scheduled to be reopened by the Company in
November of this year.

  The following table sets forth the historical operating results expressed as a percentage of net 
sales for the periods indicated:


                                                         Thirteen                Twenty-six
                                                        Weeks Ended              Weeks Ended
                                                     July 30,   July 31,      July 30,   July 31,
                                                      1994       1993          1994        1993
                                                     -------   --------       -------   ---------
<S>                                                  <C>        <C>           <C>        <C>
  Net sales                                           100.0 %    100.0 %       100.0 %     100.0 %
  Cost of goods sold and transportation expenses       72.6       72.6          73.2        72.7
                                                     -------    -------       -------    --------
     Gross Profit                                      27.4       27.4          26.8        27.3
  Leased department and other operating income          1.6        1.7           1.5         1.6
                                                     -------    -------       -------    --------
                                                       29.0       29.1          28.3        28.9


  Selling, general and administrative expenses         28.5       30.1          29.8        30.8
  Depreciation and amortization expense                 0.2        0.1           0.2           -
  Amortization of the excess of revalued net 
       assets over equity                              (0.3)      (0.3)         (0.3)       (0.3)
                                                     -------    -------       -------    --------
     Profit (Loss) from Operations                      0.6       (0.8)         (1.4)       (1.6)

  Interest and debt expense                            (1.5)      (1.4)         (1.5)       (1.5)
  Interest income                                       0.1        0.2           0.1         0.1
  Nonrecurring gain - litigation settlement             2.4          -           1.3           -
  Gain on disposition of properties                     0.4          -           0.4           -
                                                     -------    -------       -------    --------
     Income (Loss) before Income Taxes and 
          Extraordinary Item                            2.0       (2.0)         (1.1)       (3.0)

  Income tax (provision) benefit                       (0.7)         -           0.3           -
                                                     -------    -------       -------    --------
     Income (Loss) before Extraordinary Item            1.3       (2.0)         (0.8)       (3.0)

  Extraordinary loss, net of tax benefit                  -          -          (0.1)          -
                                                     -------    -------       -------    --------

                      Net Income (Loss)                 1.3 %     (2.0)%        (0.9)%      (3.0)%
                                                     =======    =======       =======    ========


                                                     - 10 -
</TABLE>
<PAGE>
    Total sales (which include leased department sales) for the
    thirteen weeks ended July 30, 1994 declined $7.4 million or 1.4% from 
    the prior year's second quarter.  Net sales for the same period 
    decreased $5.5 million or 1.1% from the prior year.  These declines 
    were due to a decrease of 0.2% in comparable store sales on a 
    305-store base, a decrease of 5.9% in comparable leased department 
    (shoe) sales, and the operation of four fewer stores during this 
    year's second quarter.  The major causes for the small decline in 
    comparable store sales were increased discount store competition and 
    the Company's de-emphasis of several lower-margin hardline categories, 
    partially offset by sales increases in home and seasonal products, and 
    sales increases from remodeled stores and expansions of certain 
    specialty departments.

         Total sales for the twenty-six weeks ended July 30, 1994 declined 
    $6.3 million or .6% from the same prior year period.  Net sales for 
    the same period decreased $4.6 million or .5% from the prior year.  
    These declines were due to   a decrease of 2.8% in leased department 
    comparable store sales and the operation of the four fewer stores this 
    year, partially offset by an increase of .2% in year-to-date 
    comparable store sales on a 305-store base.  In addition to the 
    factors discussed above for the second quarter, year-to-date 
    comparable store sales were partially affected by certain merchandise 
    shortages due to the temporary closing of the Company's Leesport, PA 
    distribution center in February and March.  The Leesport facility is 
    expected to be fully operational by October of this year.

         Gross profit for the second quarter decreased $1.8 million, but 
    remained the same as a percentage of net sales, compared to the prior 
    year's second quarter.  Gross profit for the twenty-six weeks declined 
    $5.8 million, or 0.5% as a percentage of net sales, compared to the 
    same prior year period.  The second quarter's gross margin rate was 
    negatively impacted by higher clearance markdowns in apparel and a 
    decrease of $1.1 million in purchase discounts.  The decrease in the 
    year-to-date gross profit was principally the result of higher 
    markdowns in apparel and a decrease of $2.6 million in purchase 
    discounts.  These factors were partially offset by an improved mix of 
    sales, lower inventory shortage, and a decrease of $.5 and $1.0 
    million in the LIFO charge in the thirteen and twenty-six weeks, 
    respectively, compared to the same prior year periods.  

         Selling, general and administrative expenses declined 
    approximately $10.0 million, or 1.6% and 1.0% as a percentage of net 
    sales, in the thirteen and twenty-six weeks ended July 30, 1994, 
    respectively, compared to the same prior year periods.  Reductions in 
    store non-payroll, advertising, home office and field support expenses 
    were partially offset by an increase in store payroll expense in both 
    periods.  

         Depreciation and amortization expense increased $.7 and $1.5 
    million, or 0.1% and 0.2% as a percentage of net sales, in the 
    thirteen and twenty-six weeks ended July 30, 1994, respectively, 
    compared to the same prior year periods.  The adoption of fresh-start 
    reporting as of December 26, 1992 resulted in the write-off of all of 
    the Company's non-current assets at that date, and therefore 
    depreciation and amortization expense as presented is for capital 
    additions after that date.  






                                  - 11 -
<PAGE>

         The amortization of the "excess of revalued net assets over 
    equity under fresh-start reporting" remained approximately the same in 
    the current periods presented as compared to the prior year.  The 
    Company is amortizing this expense over a ten-year period.

         Interest and debt expense also remained approximately the same as 
    a percentage of net sales in the current periods presented as compared 
    to the prior year.  The Company had an average of $107.4 and $83.0 
    million in outstanding debt under its revolving credit facilities 
    during this year's second quarter and twenty-six weeks, respectively.  
    This compares to average borrowings of $98.2 and $78.5 million under 
    the prior revolving credit facility during the prior year's second 
    quarter and twenty-six weeks, respectively.  As a result of the 
    partial roof collapse at the Leesport distribution center and the 
    temporary closing of the facility, the Company incurred incremental 
    borrowings of approximately $10 million during a portion of the 
    current year-to-date period to replace certain inventories.  In June, 
    1994, the Company prepaid approximately $69 million of debt utilizing 
    a portion of the New Facility (see below) and the funds that were no 
    longer required to be restricted for the collateralization of letters 
    of credit.  The favorable impact on interest expense from this 
    prepayment was offset in the second quarter by the higher average 
    borrowings under the revolving credit facilities, a higher average 
    interest rate on those borrowings, and beginning the amortization of 
    the financing costs associated with the New Facility.  The 
    year-to-date interest expense incurred was lower than the same prior 
    year period due to a $.8 million usage fee paid under the Credit 
    Agreement (Note 5) and expensed in the prior year's first quarter.  

         Interest income declined $.7 and $.8 million for the thirteen and 
    twenty- six weeks, respectively, compared to the same prior year 
    periods.  These declines were due to lower restricted cash balances.  
    The Company's only remaining restricted cash and short-term 
    investments relate to expected payments of certain remaining 
    administrative and priority claims under the Company's plan of 
    reorganization.  

         The closing on the Wertheim Settlement Agreement (Note 7) took 
    place in June, 1994 and the Company recognized a nonrecurring gain for 
    its $12 million portion of the settlement.  

         The Company recognized approximately $3.5 million of net property 
    gains during the twenty-six weeks ended July 30, 1994.  During the 
    first quarter, the Company sold its interest in a store lease, which 
    was an operating property until closed in February, for approximately 
    $1.2 million in cash proceeds and recognized a gain of approximately 
    $1.1 million.  Also during the first quarter, the Company received 
    approximately $1.2 million, representing the final payment for the 
    settlement of the inventory portion of its property insurance claim 
    for the Mt. Pocono store, and recognized a gain of approximately $.7 
    million.  During this year's second quarter, the Company recorded a 
    net property gain of approximately $1.7 million, primarily related to 
    the sale of a shopping center property.  This property was an 
    operating property and the Company has maintained ownership of its 
    store within the shopping center.

         The Company's estimated annual effective income tax rate was 
    applied to the loss incurred before income taxes and extraordinary 
    item for the twenty-six weeks ended July 30, 1994 to compute an income 
    tax benefit of approximately $3.4 million.  An income tax provision of 
    approximately $3.2 million was recorded for 


                                  - 12 -
<PAGE>

    this year's second quarter.  The year-to-date income tax benefit was 
    recorded because the Company currently expects that there will be 
    offsetting non-cash income tax expense in the remaining interim 
    periods.

         As a result of the debt refinancing and associated commitment to 
    prepay certain debt, the Company recorded a non-cash extraordinary 
    charge of approximately $1.5 million, net of tax benefit of 
    approximately $.7 million, in this year's first quarter.  The charge 
    was primarily for the write-off of deferred financing costs and debt 
    discounts related to the debt to be prepaid.

         Compared with the projections for the second quarter of fiscal 
    year 1995 contained in the Form 8-K filed on May 27, 1994 (referred to 
    herein as the "Plan"), sales for the second quarter were $11.7 million 
    less than Plan and EBITDA (earnings before interest, income taxes, 
    LIFO expense, stock appreciation rights accruals, extraordinary or 
    non-recurring items, depreciation and amortization, and other non-cash 
    charges) was $1.1 million worse than Plan.  Year-to-date sales were 
    $12.1 million less than Plan; however, EBITDA was $.2 million better 
    than Plan.  The favorable year-to-date EBITDA variance was due to 
    lower-than-planned expenses and higher-than-planned property gains, 
    partially offset by lower-than-planned gross margin. 

    Liquidity and Capital Resources
    -------------------------------
         On April 28, 1994, the Company entered into an agreement with 
    BankAmerica Business Credit, Inc., as agent, and a syndicate 
    consisting of seven other banks and financial institutions, for a 
    secured revolving credit facility of up to $300 million (the "New 
    Facility").  The New Facility has a sublimit of $100 million for 
    letters of credit.  Management believes that the New Facility contains 
    terms, covenants and interest rates that are generally more favorable 
    than those in the prior Credit Agreement (Note 5) and Letter of Credit 
    Facility (Note 5).  The New Facility is in effect until June 22, 1997.  
    Reference can be made to Note 5 of this Quarterly Report and the 
    Company's latest Form 10-K for further descriptions of the New 
    Facility and the Company's other obligations.  In June, 1994, the 
    Company utilized the funds that were no longer restricted for the 
    collateralization of letters of credit, and funds from the New 
    Facility, to prepay the Series A, B and D Notes, the $1.2 million term 
    note, and the outstanding borrowings under the Credit Agreement.  

         Unrestricted cash and short-term investments increased $14.3 
    million during the twenty-six weeks ended July 30, 1994.  This 
    increase was primarily due to the Company's $12 million portion of the 
    Wertheim Settlement Agreement, revolving credit borrowings, and an 
    increase in trade payables, partially offset by the seasonal build-up 
    of inventories, payments of debt, and purchases of fixed assets.

         Notes 3 and 8 of the Notes to the Consolidated Condensed 
    Financial Statements discuss components of restricted cash and 
    short-term investments, restructuring activities, and cash flows from 
    the sale of assets held for disposition.

         Prepaid expenses and other current assets at July 30, 1994 
    include $4.1 million for the income tax benefits recorded this year 
    (Note 6) and $2.6 million for expected insurance recoveries (not yet 
    received) recorded through July 30, 1994 in connection with the 
    partial roof collapse at the Leesport distribution 



                                  - 13 -
<PAGE>

    center.  The Company currently anticipates that it will receive some 
    insurance recoveries in excess of those recorded or received through 
    July 30, 1994, but there can be no assurance of such reimbursement and 
    the Company has not yet completed its determination of the total 
    insurance claim.  The Leesport recoveries and expected recoveries 
    relate primarily to incremental transportation, distribution center 
    and other expenses incurred, lost sales and profit, and damages to 
    inventory and equipment.

         Merchandise inventories, valued on a LIFO basis, declined $25.4 
    million from July 31, 1993 to July 30, 1994 due primarily to tight 
    inventory controls and the closing of four stores.  The increase in 
    inventories of $42.2 million from January 29, 1994 to July 30, 1994 
    was principally the result of a normal seasonal build-up of 
    inventories.

         The increase in other assets and deferred charges was due to the 
    deferred financing costs associated with the New Facility.  These 
    costs are being amortized over the three-year term of the New 
    Facility.

         Accounts payable increased $22.7 million from July 31, 1993 to 
    July 30, 1994 due primarily to improved trade payment terms.  The 
    increase in accounts payable of $32.3 million from January 29, 1994 to 
    July 30, 1994 was principally the result of the seasonal build-up of 
    inventories and improved trade payment terms.  

         Capital expenditures for the twenty-six weeks ended July 30, 1994 
    totalled $10.7 million and for the balance of this fiscal year are 
    estimated to be approximately $21.3 million.  The increase in capital 
    expenditures from the prior year's first two quarters was primarily 
    due to the current year's expenditures for new apparel fixtures.  The 
    Company expects to complete the purchase of the new apparel fixtures 
    and the remodeling of some of its stores during the remainder of this 
    fiscal year, along with expansions of certain specialty departments to 
    additional stores.

         Management believes that the Company's available cash and 
    expected cash flows from the current fiscal year's operations and 
    beyond, and the availability of financing facilities, will enable Ames 
    to fund its expected needs for working capital, debt service 
    requirements, and capital expenditures.  

         The significant net operating loss carryovers remaining after 
    fiscal 1994, subject to any limitations pursuant to Internal Revenue 
    Code Sec. 382, should offset income on which taxes would otherwise be 
    payable in future years.
















                                  - 14 -
<PAGE>

                                  Part II

                            OTHER INFORMATION




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

           The Annual Meeting of Stockholders of the Company was held on 
           June 15, 1994, during the fiscal quarter to which this 
           Quarterly Report relates.  The following matters were voted on 
           at the meeting: (a) the election of four directors to serve 
           until the Annual Meeting of Stockholders in 1995 or until their 
           successors are elected and qualify; (b) the appointment of 
           Arthur Andersen & Co. as the Company's independent certified public 
           accountants and auditors for the fiscal year ending January 28, 
           1995; and (c) the approval of the Company's 1994 Management 
           Stock Option Plan, which authorizes 1,700,000 shares of Common 
           Stock for issuance thereunder and providing that options 
           covering not more than 200,000 shares may be granted to any 
           participant.

           Each nominee for director was elected as follows:

                                               For              Withheld
           Francis X. Basile                16,419,061            602,987
           Paul Buxbaum                     14,761,354          2,260,694
           Alan Cohen                       14,236,926          2,785,122
           Sidney S. Pearlman               14,767,472          2,254,576

           The appointment of Arthur Andersen & Co. was approved by a vote of 
           16,969,775 shares in favor with 34,763 shares against and 
           17,510 shares abstaining.  The Company's 1994 Management Stock 
           Option Plan was approved by a vote of 10,858,141 shares in 
           favor with 444,765 shares against, 48,812 shares abstaining, 
           and 5,670,330 broker non-votes.

Item 6.    Exhibits and Reports on Form 8-K

    (a)    Index to Exhibits

           Exhibit No.            Exhibit                       Page No.

              10        Employment Agreement dated August 9,       18
                          1994 between Ames Department Stores,
                          Inc. and Denis Lemire.

              11        Schedule of computation of primary         29
                          earnings per share










                                  - 15 -
<PAGE>


    (b)    Reports on Form 8-K:

           The following reports on Form 8-K were filed
                with the Securities and Exchange Commission
                during the second quarter:


      Date of Report       Date of Filing     Item #        Description

      May 12, 1994         May 12, 1994         5       Filing of the New 
                                                        Facility (see       
                                                        Note 5).

      May 27, 1994         May 27, 1994         5       Disclosure of the 
                                                        revised fiscal 
                                                        1995 summary 
                                                        financial plan.

      June 2, 1994         June 2, 1994         5       Disclosure of 
                                                        fiscal April 1994 
                                                        results. 

      June 10, 1994        June 10, 1994        5       Disclosure of 
                                                        fiscal May 1994 
                                                        results and 
                                                        announcement of 
                                                        CEO appointment.

      June 21, 1994        June 21, 1994        5       Filing of the 
                                                        employment 
                                                        agreement between 
                                                        Ames and 
                                                        Joseph Ettore.

      July 14, 1994        July 14, 1994        5       Disclosure of 
                                                        fiscal June 1994 
                                                        results.
























                                     - 16 -
<PAGE>




                                 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.  



                                     AMES DEPARTMENT STORES, INC.
                                     (Registrant)



Dated:  September 8, 1994            /s/ Joseph R. Ettore
                                     ---------------------------
                                     Joseph R. Ettore, President, 
                                     Director,
                                     and Chief Executive Officer




Dated:  September 8, 1994            /s/ John F. Burtelow
                                     ----------------------------
                                     John F. Burtelow, Executive Vice 
                                     President and Chief Financial Officer




Dated:  September 8, 1994            /s/ William C. Najdecki
                                     ----------------------------- 
                                     William C. Najdecki, Senior Vice
                                     President and Chief Accounting 
                                     Officer















                                  - 17 -
<PAGE>
                                                              Exhibit 10     


                              EMPLOYMENT AGREEMENT
                              --------------------

               Agreement, dated as of August 9, 1994, between AMES
     DEPARTMENT STORES, INC., a Delaware corporation (the "Company"), and
     DENIS LEMIRE, residing at Two Mendel Road, Cohasset, Massachusetts
     02025 (the "Executive").

                              W I T N E S S E T H :
                              -------------------
               WHEREAS, the Company is engaged in the business of operating 
     self-service retail discount department stores (the "Business"); and
               WHEREAS, the Company desires to retain the services of the
     Executive in the capacities of Executive Vice President-Merchandising
     of the Company, and the Executive desires to provide such services in
     such capacities to the Company, on the terms and subject to the
     conditions set forth in this Agreement;
               NOW, THEREFORE, in consideration of the foregoing and of the
     mutual covenants and obligations hereinafter set forth, the parties
     hereto, intending to be legally bound, hereby agree as follows:

               1.  Employment and Term.  The Company hereby employs the
     Executive, and the Executive hereby accepts employment by the Company,
     in the capacities and on the terms and subject to the conditions set
     forth herein, for the period commencing on August
     22, 1994 and ending on August 21, 1997, unless terminated earlier as
     provided herein (the "Term of Employment").  

               2.  Duties.  During the Term of Employment, the Executive
     shall serve as the Company's Executive Vice President-Merchandising. 
     As such officer, the Executive shall report to the Company's President
     and Chief Executive Officer and shall have such powers, duties and
     responsibilities with respect to the business of the Company as are
     customary to his offices and positions or as the President and Chief
     Executive Officer or the Board of Directors of the Company may
     reasonably request consistent therewith.  
               The Executive shall serve the Company faithfully and to the
     best of his ability in such capacities, devoting substantially all of
     his business time, attention, knowledge, energy and skills to such
     employment.  
               The Executive shall reside during the business week and be
     based at the Company's offices in Rocky Hill, Connecticut or in the
     same geographic region, but the Executive shall travel as reasonably
     required in connection with the performance of his duties hereunder. 
     If elected, the Executive also shall serve during any part of the Term
     of Employment as any other officer of the Company or as an officer or
     director of any of the Company's subsidiaries without any additional
     compensation other than as specified in this Agreement.  

               3.  Compensation and Benefits.  As full and complete
     compensation to the Executive for his execution and delivery of this
     Agreement and performance of the services required hereunder, the
     Company shall pay, grant or provide the Executive, and the Executive
     agrees to accept, the following salary and other compensation and
     benefits (all such amounts to be calculated in United States dollars):
               (a)  a base salary, payable in accordance with the Company's
     standard payroll practices for senior executive officers, of $300,000

                                     -18-
                         
     per annum ("Base Salary"); 
               (b)  an annual bonus, payable with respect to each full
     fiscal year of the Company during the Term of Employment, or pro rata
     portion thereof, in each case based upon the performance of the
     Company for each applicable full fiscal year of the Company and
     otherwise in accordance with the Company's Annual Incentive
     Compensation Plan, in effect from time to time, up to 40% of
     Executive's Base Salary for each such fiscal year;
               (c)  a one-time, lump-sum cash payment of $50,000, which
     shall be paid on the commencement of employment under Section 1, but
     which Executive shall reimburse to the Company pro rata if he should
     voluntarily terminate his employment with the Company during the Term
     of Employment;
               (d)  on November 1 (or if November 1 is not a business day,
     the next succeeding business day) of each year during the
     term of Employment, an option (the "Option") to acquire up to 10,000
     shares (the "Option Shares") of common stock, par value $.01 per
     share, of the Company (the "Common Stock") in accordance with the
     Company's 1994 Management Stock Option Plan and as more particularly
     described in Schedule 3(d) hereto; 
               (e)  the right to participate in any savings and stock
     option plans or programs and in any medical, dental, disability,
     retirement, insurance, savings, vacation, holiday, paid sick leave or
     other plans as in effect from time to time generally available for the
     benefit of the Company's senior executive officers;
               (f)  the right to participate in any long-term incentive
     program as in effect from time to time and generally available for the
     benefit of senior executive officers implemented by the Company or
     any of its subsidiaries;
               (g)  an annual automobile allowance in an amount and payable
     in accordance with the policies and procedures of the Company as in
     effect from time to time for senior executive officers, but not less
     than $15,200 per year; 
               (h)  prompt reimbursement for all reasonable business-
     related expenses incurred by the Executive, in accordance with the
     policies and procedures of the Company as in effect from time to time
     for senior executive officers;
               (i)  three (3) weeks paid vacation per year in accordance
     with the policies and procedures of the Company as in effect from 
     time to time for senior executive officers; and
               (j)  a living allowance of $18,000 per year during the Term
     of Employment, payable in equal monthly installments of $1,500.

               4.  Termination.
               (a)  Permanent Disability.  In the event of the permanent
     disability (as hereinafter defined) of the Executive during the Term
     of Employment, the Company shall have the right, upon written notice
     to the Executive, to terminate the Executive's employment hereunder,
     effective upon the giving of such notice (or such later date as shall
     be specified in such notice).  Upon such termination, the Company
     shall have no further obligations hereunder, except to pay the
     Executive any amounts or provide the Executive any benefits to which
     the Executive may otherwise have been entitled under the Company's
     permanent disability insurance referred to in Section 3(e), and the
     Executive shall continue to have the obligations provided for in Sec-
     tions 6 and 7.  For purposes of this paragraph, "permanent disability"
     means any disability as defined under the Company's disability
     insurance policy referred to Section 3(e). 
               (b)  Death.  In the event of the death of the Executive
     during the Term of Employment, this Agreement shall automatically

                                   -19-

     terminate and the Company shall have no further obligations hereunder,
     except to pay the Executive's beneficiary or legal representative any
     amounts or provide any benefits to which the Executive may otherwise
     have been entitled prorated to the date of death.
               (c)  Cause.  The Company shall have the right, upon written
     notice to the Executive, to terminate the Executive's employment under
     this Agreement for Cause (as hereinafter defined), effective upon the
     giving of such notice (or such later date as shall be specified in
     such notice), and the Company shall have no further obligations
     hereunder, except to pay the Executive any amounts or provide the
     Executive any benefits to which the Executive may otherwise have been
     entitled prorated to the effective date of termination.  
               For purposes of this Agreement, "Cause" means:
                    (i)  fraud or embezzlement on the part of the Executive
     or material breach by the Executive of any of his obligations under
     this Agreement; 
                    (ii) Executive shall have committed any act of gross
     negligence in the performance of his duties or obligations hereunder
     or any material act of malfeasance, disloyalty, dishonesty or breach
     of trust against the Company;
                    (iii)  conviction of the Executive for any felony;
                    (iv)  a material breach of, or the willful failure or
     refusal by the Executive to perform and discharge, his duties, respon-
     sibilities or obligations under this Agreement (other than under
     Sections 6 and 7 hereof, which shall be governed by clause (i) above,
     and other than by reason of permanent disability or death) that is not
     corrected within 30 days of written notice thereof to the Executive by
     the Company, such notice to state with specificity the nature of the
     breach, failure or refusal; provided that if such breach, failure or
     refusal cannot reasonably be corrected within 30 days of written
     notice thereof, correction shall be commenced by the Executive within
     such period and may be corrected within a reasonable period
     thereafter; or
                    (v)  any substantiated, willful act by the Executive
     intended to result in substantial personal enrichment of the Executive
     at the expense of the Company or any of its affiliates or which has a
     material adverse impact on the business or reputation of the Company
     or any of its affiliates.
               (d)  Without Cause.  The Company shall have the right to
     terminate the Executive's employment under this Agreement without
     Cause and upon written notice, in which case the Executive's
     employment under this Agreement shall terminate on the date specified
     in such notice (except that the Executive shall continue to have the
     obligations provided for in Sections 6 and 7(a)) and the Company shall
     have no further obligations
     hereunder, except (i) to pay the Executive, promptly following such
     termination, an amount equal to (A) his Base Salary when it would
     otherwise be payable and (B) the annual bonus payable to the Executive
     under Section 3(b) prorated to the effective date of termination, 
     (ii) to cause the Option to vest in full as of the date of termination 
     and to remain exercisable until the end of the option period set forth in
     the Option, and (iii) to maintain coverage of the Executive in the
     Company's medical plan for a period of one (1) year after the date of
     termination, as such plan is in effect during such period for the
     benefit of the Company's senior executive officers, in lieu of any
     other compensation, payment or other benefits to which the Executive
     may otherwise be entitled under this Agreement.  There shall be no
     mitigation for any amounts payable by the Company pursuant to this
     Section 4(d).

                                  -20-

               5.  Resignation upon Termination.  Upon the termination of
     the Executive's employment hereunder for any reason the Executive
     agrees that he shall be deemed to have resigned from all offices and
     directorships held by him in the Company or any of its subsidiaries
     immediately.

               6.  Confidentiality; Ownership.  (a)  During the Term of
     Employment and thereafter, the Executive shall keep secret and retain
     in strictest confidence and not divulge disclose, discuss, copy or
     otherwise use or suffer to be used in any manner, except
     in connection with the Business of the Company and the businesses of
     any of its subsidiaries or affiliates, any Protected Information in
     any Unauthorized manner or for any Unauthorized purpose (as such 
     terms are hereinafter defined).
                    (i)  "Protected Information" means trade secrets,
     confidential or proprietary information and all supplier and customer
     lists, market research, databases, computer programs and software,
     operating procedures, knowledge of the organization, products
     (including prices, costs, sales or content), machinery, contracts,
     financial information or measures, business plans, details of
     consultant contracts, new personnel acquisition plans, business
     acquisition plans, business relationships and other information owned,
     developed or possessed by the Company or its subsidiaries or
     affiliates, except as required in the course of performing duties
     hereunder; provided that Protected Information shall not include
     information (a) that is considered by law, custom or otherwise to be
     generally known in the industry of the Company; (b) developed by the
     Executive individually or jointly with others prior to the
     commencement of employment under Section 2; and (c) that becomes
     generally known to the public or the trade without violation of this
     Section 6.
                   (ii)  "Unauthorized" means:  (A) in contravention of the
     policies or procedures of the Company or any of its subsidiaries or
     affiliates; (B) otherwise inconsistent with the
     measures taken by the Company or any of its subsidiaries or affiliates
     to protect their interests in any Protected Information; (C) in
     contravention of any lawful instruction or directive, either written
     or oral, of an employee of the Company or any of its subsidiaries or
     affiliates empowered to issue such instruction or directive; or (D) 
     in contravention of any duty existing under law or contract. 
     Notwithstanding anything to the contrary contained in this Section 6,
     the Executive may disclose any Protected Information to the extent
     required by court order or decree or by the rules and regulations of 
     a governmental agency or as otherwise required by law; provided that 
     the Executive shall provide the Company with prompt notice of such
     required disclosure in advance thereof so that the Company may seek 
     an appropriate protective order in respect of such required disclosure.
               (b)  The Executive acknowledges that all developments,
     including, without limitation, inventions, patentable or otherwise,
     discoveries, improvements, patents, trade secrets, designs, reports,
     computer software, flow charts and diagrams, procedures, data,
     documentation, ideas and writings and applications thereof relating 
     to the Business or planned business of the Company or any of its
     subsidiaries or affiliates that, alone or jointly with others, the
     Executive may conceive, create, make, develop, reduce to practice or
     acquire during the Term of
     Employment (collectively, the "Developments") are works made for hire
     and shall remain the sole and exclusive property of the Company and
     the Executive hereby assigns to the Company all of his right, title
     and interest in and to all such Developments.  The Executive shall

                                   -21-

     promptly and fully disclose all future material Developments to the
     Board of Directors of the Company and, at any time upon request and at
     the expense of the Company, shall execute, acknowledge and deliver to
     the Company all instruments that the Company shall prepare, give
     evidence and take all other actions that are necessary or desirable 
     in the reasonable opinion of the Company to enable the Company to file
     and prosecute applications for and to acquire, maintain and enforce
     all letters patent, trademark registrations or copyrights covering the
     Developments in all countries in which the same are deemed necessary
     by the Company.  All memoranda, notes, lists, drawings, records,
     files, computer tapes, programs, software, source and programming
     narratives and other documentation (and all copies thereof) made or
     compiled by the Executive or made available to the Executive
     concerning the Developments or otherwise concerning the Business or
     planned business of the Company or any of its subsidiaries or
     affiliates shall be the property of the Company or such subsidiaries
     or affiliates and shall be delivered to the Company or such
     subsidiaries or
     affiliates promptly upon the expiration or termination of the Term of
     Employment.
               (c)  The provisions of this Section 6 shall, without any
     limitation as to time, survive the expiration or termination of the
     Executive's employment hereunder, irrespective of the reason for any
     termination.

               7.  Covenant Not to Compete.  Subject to the last sentence
     of this Section 7, the Executive agrees that until August 21, 1997 
     the Executive shall not, directly or indirectly, without the prior 
     written consent of the Company:
               (a)  solicit, entice, persuade or induce any employee,
     consultant, agent or independent contractor of the Company or of any
     of its subsidiaries or affiliates to terminate his or her employment
     with the Company or such subsidiary or affiliate, to become employed
     by any person, firm or corporation other than the Company or such
     subsidiary or affiliate or approach any such employee, consultant,
     agent or independent contractor for any of the foregoing purposes, or
     authorize or assist in the taking of any such actions by any third
     party (for purposes of this Section 7(a), the terms "employee,"
     "consultant," "agent" and "independent contractor" shall include any
     persons with such status at any time during the six months preceding
     any solicitation in question); or
               (b)  directly or indirectly engage, or participate, or make
     any financial investment in, or become employed by or render
     consulting, advisory or other services to or for any of the following
     business enterprises (or their respective successors-in-interest,
     including, without limitation, by change of name):  K-Mart; Wal-Mart;
     Hills; Rose's; Target; Caldor; Bradlee; and Jamesway; provided that
     nothing in this Section 7(b) shall be construed to preclude the
     Executive from making any investments in the securities of any such
     business enterprise to the extent that such enterprise's securities
     are actively traded on a national securities exchange or in the over-
     the-counter market in the United States or on any foreign securities
     exchange and represent, at the time of acquisition, not more than 3%
     of the aggregate voting power of such business enterprise.
               Notwithstanding the foregoing, the Executive shall not be
     subject to the terms and provisions of paragraph (b) of this Section 
     7 in the case of a termination of employment of the Executive by the
     Company without Cause.

               8.  Specific Performance.  The Executive acknowledges that

                                    -22-

     the services to be rendered by the Executive are of a special, unique
     and extraordinary character and, in connection with such services, 
     the Executive will have access to confidential information vital to the
     Company's Business and the businesses of its subsidiaries and
     affiliates.  By reason of
     this, the Executive consents and agrees that if the Executive violates
     any of the provisions of Section 6 or 7 hereof, the Company and its
     subsidiaries and affiliates would sustain irreparable injury and that
     money damages will not provide adequate remedy to the Company and that
     the Company shall be entitled to have Section 6 or 7 specifically
     enforced by any court having equity jurisdiction.  Nothing contained
     herein shall be construed as prohibiting the Company or any of its
     subsidiaries or affiliates from pursuing any other remedies available
     to it for such breach or threatened breach, including the recovery of
     damages from the Executive.

               9.   Indemnification.  To the fullest extent permitted or
     required by the laws of the State of Delaware, the Company shall
     indemnify and hold harmless the Executive, in accordance with the
     terms of such laws, if the Executive is made a party, or threatened to
     be made a party, to any threatened, pending or completed action, suit
     or proceeding, whether civil, criminal, administrative or
     investigative, by reason of the fact that the Executive is or was an
     officer or director of the Company or any subsidiary or affiliate of
     the Company, in which capacity the Executive is or was serving at the
     Company's request and in furtherance of the Company's best interests,
     against expenses (including reasonable attorneys' fees), judgments,
     fines and amounts paid in settlement actually and reasonably incurred
     by him in connection with such action, suit or proceeding, which
     indemnification shall include the protection of the applicable
     indemnification provisions of the Amended and Restated Certificate of
     Incorporation and the Amended and Restated By-laws of the Company 
     from time to time in effect.

               10.  Deductions and Withholding; Expenses.  The Executive
     agrees that the Company or its subsidiaries or affiliates, as
     applicable, shall withhold from any and all compensation paid to and
     required to be paid to the Executive pursuant to this Agreement, all
     Federal, state, local and/or other taxes which the Company determines
     are required to be withheld in accordance with applicable statutes or
     regulations from time to time in effect and all amounts required to be
     deducted in respect of the Executive's coverage under applicable
     employee benefit plans.  For purposes of this Agreement and
     calculations hereunder, all such deductions and withholdings shall be
     deemed to have been paid to and received by the Executive.

               11.  Entire Agreement.  This Agreement embodies the entire
     agreement of the parties with respect to the Executive's employment
     and supersedes any other prior oral or written agreements,
     arrangements or understandings between the Executive and the Company. 
     This Agreement may not be changed or terminated
     orally but only by an agreement in writing signed by the parties
     hereto.

               12.  Waiver.  The waiver by the Company of a breach of any
     provision of this Agreement by the Executive shall not operate or be
     construed as a waiver of any subsequent breach by him.  The waiver by
     the Executive of a breach of any provision of this Agreement by the
     Company shall not operate or be construed as a waiver of any
     subsequent breach by the Company.

                                   -23- 

               13.  Governing Law; Jurisdiction.  (a)  This Agreement 
     shall be subject to, and governed by, the laws of the State of New York
     applicable to contracts made and to be performed therein.
               (b)  Any action to enforce any of the provisions of this
     Agreement shall be brought in a court of the State of New York located
     in the Borough of Manhattan of the City of New York or in a Federal
     court located within the Southern District of New York.  The parties
     consent to the jurisdiction of such courts and to the service of
     process in any manner provided by New York law.  Each party
     irrevocably waives any objection which it may now or hereafter have 
     to the laying of the venue of any such suit, action or proceeding 
     brought in such court and any claim that such suit, action or proceeding
     brought in such court has been brought in an inconvenient forum and
     agrees that service of process in accordance with the foregoing
     sentences shall be
     deemed in every respect effective and valid personal service of
     process upon such party.

               14.  Assignability.  The obligations of the Executive may
     not be delegated and, except with respect to the designation of
     beneficiaries in connection with any of the benefits payable to the
     Executive hereunder, the Executive may not, without the Company's
     written consent thereto, assign, transfer, convey, pledge, encumber,
     hypothecate or otherwise dispose of this Agreement or any interest
     therein.  Any such attempted delegation or disposition shall be null
     and void and without effect.  The Company and the Executive agree 
     that this Agreement and all of the Company's rights and obligations
     hereunder may be assigned or transferred by the Company to and shall
     be assumed by and binding upon any successor to the Company.  The 
     term "successor" means, with respect to the Company or any of its
     subsidiaries, any corporation or other business entity which, by
     merger, consolidation, purchase of the assets or otherwise, including
     after a Change in Control, acquires all or a material part of the
     assets of the Company.  

               15.  Severability.  If any provision of this Agreement or
     any part thereof, including,  without limitation, Sections 6 and 7, 
     as applied to either party or to any circumstances shall be adjudged by 
     a court of competent jurisdiction to be void or unenforceable, the same
     shall in no way affect any other
     provision of this Agreement or remaining part thereof, which shall be
     given full effect without regard to the invalid or unenforceable part
     thereof, or the validity or enforceability of this Agreement.  
               If any court construes any of the provisions of Section 6 or
     7, or any part thereof, to be unreasonable because of the duration of
     such provision or the geographic scope thereof, such court may reduce
     the duration or restrict or redefine the geographic scope of such
     provision and enforce such provision as so reduced, restricted or
     redefined.

               16.  Notices.  All notices to the Company or the Executive
     permitted or required hereunder shall be in writing and shall be
     delivered personally, by telecopier or by courier service providing
     for next-day delivery or sent by registered or certified mail, return
     receipt requested, to the following addresses:

          The Company:

               Ames Department Stores, Inc.

                                    -24-

               2418 Main Street
               Rocky Hill, Connecticut  06067
               Tel:  (203) 257-2000
               Attn:  Chairman of the Board of Directors

          with a copy to:

               Weil, Gotshal & Manges
               767 Fifth Avenue
               New York, New York  10153
               Tel:  (212) 310-8000
               Fax:  (212) 310-8007
               Attn:  Jeffrey J. Weinberg, Esq.

          The Executive:

               Denis Lemire
               Two Mendel Road
               Cohasset, Massachusetts 02025

     Either party may change the address to which notices shall be sent by
     sending written notice of such change of address to the other party. 
     Any such notice shall be deemed given, if delivered personally, upon
     receipt; if telecopied, when telecopied; if sent by courier service
     providing for next-day delivery, the next business day following
     deposit with such courier service; and if sent by certified or
     registered mail, 3 days after deposit (postage prepaid) with the U.S.
     mail service.

               17.  No Conflicts.  The Executive hereby represents and
     warrants to the Company that his execution, delivery and performance
     of this Agreement and any other agreement to be delivered pursuant to
     this Agreement will not (i) require the consent, approval or action of
     any other person or (ii) violate, conflict with or result in the
     breach of any of the terms of, or constitute (or with notice or lapse
     of time or both, constitute) a default under, any agreement,
     arrangement or understanding with respect to the Executive's
     employment to which the Executive is a party or by which the Executive
     is bound or subject.  The Executive hereby agrees to indemnify and
     hold harmless the Company, its directors, officers, employees, agents,
     representatives and affiliates (and such affiliates' directors,
     officers, employees, agents and representatives) from and against any
     and all losses, liabilities or claims (including, interest, penalties
     and reasonable attorneys' fees, disbursements and related charges)
     based upon or arising out of the Executive's breach of any of the
     foregoing representations and warranties.

               18.  Effective Date.  This Agreement shall be effective as
     of the date first written above.

               19.  Paragraph Headings.  The paragraph headings contained
     in this Agreement are for reference purposes only and shall not 
     affect in any way the meaning or interpretation of this Agreement.

               20.  Counterparts.  This Agreement may be executed in one 
     or more counterparts, each of which shall be deemed to be an
     original, but all of which taken together shall constitute one and 
     the same instrument.

               21.  Expenses.  All attorneys' fees and expenses incurred 

                                     -25-

     by the Executive in connection with the negotiation, execution and
     delivery of this Agreement shall be borne by the Executive.

               22.  Attorneys' Fees.  In the event any litigation or
     controversy arises out of or in connection with this Agreement between
     the parties hereto, the non-prevailing party in such litigation or
     controversy shall be responsible for the attorneys' fees, expenses 
     and suit costs of both parties, including those associated with any
     applicable or post-judgment collection proceedings. 

               23.  Officers' and Directors' Insurance.  During the Term 
     of Employment, the Company shall maintain customary directors' and
     officers' liability insurance if such insurance is available to the
     Company at reasonable costs.



               IN WITNESS WHEREOF, the parties hereto have duly executed
     this Agreement as of the date first written above.

                              AMES DEPARTMENT STORES, INC.

                              By /s/ Joseph Ettore
                                 ------------------------------
                                 Joseph Ettore
                                 President and Chief Executive
                                   Officer


                                 /s/ Denis Lemire              
                                 ------------------------------
                                 Denis Lemire














                                     -26-

















                                                              SCHEDULE 3(d)
                                                              -------------

                                  OPTION TERMS
                                  ------------

     EXPIRATION DATE:    Ten years from the date of issuance thereof (the
                         "Expiration Date"), unless terminated earlier as
                         provided below (the "Option Term").

     EXERCISABILITY:     Subject to the provisions on termination below,
                         each Option shall be exercisable on a cumulative
                         basis during the relevant Option Term at a rate 
                         of 33-1/3% per annum, commencing on the first
                         anniversary of issuance thereof.

                         In no event may any Option be exercised for less
                         than one hundred Option Shares (unless the number
                         being purchased is the total balance).

     TERMINATION:        If the Executive's employment is terminated prior
                         to the Expiration Date, each Option shall, to the
                         extent not theretofore exercised, terminate and
                         become null and void, except to the extent
                         described below; provided that none of the events
                 
<PAGE>
                         described below shall extend the period of
                         exercisability of each Option beyond the
                         Expiration Date:

                         (a)  if the Executive dies while employed by the
                              Company and its subsidiaries or during 
                              either the thirty (30) day or three (3) month
                              period, whichever is applicable, specified in
                              clauses (b), (c) and (d) below, each Option
                              shall be exercisable for all Option Shares
                              that the Executive is entitled to purchase at
                              the time of the Executive's death, at any
                              time up to and including one (1) year after
                              his death, by the Executive's legatee,
                              distributee, guardian or legal or personal
                              representative;

                         (b)  if the Executive's employment with the
                              Company and its subsidiaries is terminated by
                              reason of "permanent disability" (as defined
                              in the
                              Employment Agreement), each Option shall be
                              exercisable for all Option Shares that the
                              Executive is entitled to purchase at the
                              effective date of termination of employment
                              by reason of permanent disability, at any
                              time up to and including thirty (30) days
                              after such effective date; 

                         (c)  if the Executive's employment with the
                              Company and its subsidiaries is terminated 

                                   -27-

                              by reason of voluntary retirement after
                              retirement age in accordance with the
                              Company's practices or by reason of the
                              expiration of the Employment Agreement, each
                              Option shall be exercisable for all 
                              remaining Option Shares, whether or not then
                              exercisable for such Option Shares, at any
                              time up to and including three (3) months
                              after the effective date of termination of
                              employment; 

                         (d)  if the Executive's employment with the
                              Company and its subsidiaries is terminated 
                              by the Company without Cause (as defined in the
                              Employment Agreement), each Option shall, to
                              the extent not theretofore exercised,
                              immediately become exercisable and shall
                              remain exercisable until expiration of the
                              Option Term; and 

                         (e)  if the Executive's employment with the
                              Company and its subsidiaries is terminated
                              for any reason other than as provided in
                              clauses (a), (b), (c) or (d) above, each
                              Option shall be exercisable for all Option
                              Shares that the Executive is entitled to
                              purchase at the effective date of termination
                              of employment, at any time up to and
                              including thirty (30) days after the
                              effective date of such termination.

     OTHER 
     RESTRICTIONS:       In order to comply with applicable securities
                         laws, the Option Shares, when issued, will bear
                         appropriate legends giving notice of applicable
                         restrictions on transfer under such laws.

     NON-TRANSFERABLE:   Each Option is not transferable, except by will or
                         the laws of descent and distribution, and may not
                         be pledged or hypothecated in any manner.



                                      -28-


    <PAGE>
    <TABLE>
                                                                           EXHIBIT 11


                  AMES DEPARTMENT STORES, INC. AND SUBSIDIARIES
              SCHEDULE OF COMPUTATION OF PRIMARY EARNINGS PER SHARE
                 (Amounts in thousands except per share amounts)

    <CAPTION>

                                                      For the Thirteen          For the Twenty-six 
                                                         Weeks Ended                Weeks Ended
                                                    July 30,     July 31,      July 30,     July 31,
                                                      1994         1993          1994         1993
                                                  ------------ ------------  ------------ ------------
    <S>                                           <C>          <C>           <C>          <C>
    Income (loss) before extraordinary item            $6,609      ($9,955)      ($7,015)    ($27,947)
    Extraordinary loss                                      -            -        (1,517)           -            -
                                                  ------------ ------------  ------------ ------------
         Primary net income (loss)                     $6,609      ($9,955)      ($8,532)    ($27,947)
                                                  ============ ============  ============ ============
    Weighted average number of common shares
      outstanding during the period                    20,127       20,000        20,127       20,000

    Add: Common stock equivalent shares 
      represented by the Series B Warrants                (a)          (b)           (b)          (b)

      Common stock equivalent shares 
      represented by the Series C Warrants              1,414          (b)           (b)          (b)

      Common stock equivalent shares represented 
      by management stock options granted on March 
      17, May 1, and June 9, 1994                         (c)            -           (b)            -
                                                  ------------ ------------  ------------ ------------
    Weighted average number of common and 
    common equivalent shares used in the  
    computation of primary earnings per share          21,541       20,000        20,127       20,000
                                                  ============ ============  ============ ============

    Primary earnings per share:
    Primary income (loss) per share 
      before extraordinary item                         $0.31       ($0.50)       ($0.35)      ($1.40)
    Extraordinary loss                                      -            -         (0.07)           -
                                                  ------------ ------------  ------------ ------------
         Primary net income (loss) per share            $0.31       ($0.50)       ($0.42)      ($1.40)
                                                  ============ ============  ============ ============



    <FN>
    (a) The Series B Warrants were not considered common stock equivalents because the exercise
        price exceeded the market price of the common stock through-out the period.

    (b) Common stock equivalents have not been included because the effect would be anti-dilutive.

    (c) The management stock options were not considered common stock equivalents because the option
        prices exceeded the market price of the common stock for most of the period.

    Note: Fully diluted earnings per share has not been presented because it was equal to primary
          earnings per share for the thirteen weeks ended July 30, 1994 and the effect would be
          anti-dilutive for the other periods presented.

                                     - 29 -
    </TABLE>


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          JAN-29-1994
<PERIOD-START>                             JAN-30-1994
<PERIOD-END>                               JUL-30-1994
<CASH>                                           31753
<SECURITIES>                                         0
<RECEIVABLES>                                    23410
<ALLOWANCES>                                         0
<INVENTORY>                                     484357
<CURRENT-ASSETS>                                555313
<PP&E>                                           34265
<DEPRECIATION>                                    4218
<TOTAL-ASSETS>                                  592670
<CURRENT-LIABILITIES>                           372507
<BONDS>                                          81752
<COMMON>                                           201
                                0
                                          0
<OTHER-SE>                                       51677
<TOTAL-LIABILITY-AND-EQUITY>                    592670
<SALES>                                         927055
<TOTAL-REVENUES>                                941048
<CGS>                                           678550
<TOTAL-COSTS>                                   678550
<OTHER-EXPENSES>                                275652
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               13574
<INCOME-PRETAX>                                (10377)
<INCOME-TAX>                                    (3362)
<INCOME-CONTINUING>                             (7015)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                 (1517)
<CHANGES>                                            0
<NET-INCOME>                                    (8532)
<EPS-PRIMARY>                                    (.42)
<EPS-DILUTED>                                    (.42)
       

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission