AMES DEPARTMENT STORES INC
10-Q, 1996-08-23
VARIETY STORES
Previous: ALABAMA POWER CO, POS AMC, 1996-08-23
Next: ANTHONY C R CO, 10-Q, 1996-08-23




                    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 27, 1996            
                                -------------------------------------

                                        
[   ] 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:    (860) 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       
                            ------      ------


20,447,269 shares of Common Stock were outstanding on August 9, 1996.



                       Exhibit Index on page 14

                  Page 1 of 16 (including exhibits)<PAGE>




            AMES DEPARTMENT STORES, INC. AND SUBSIDIARIES

                              FORM 10-Q

                 FOR THE QUARTER ENDED JULY 27, 1996




                              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 27, 1996 and July 29, 1995

        Consolidated Condensed Balance Sheets at                     4 
           July 27, 1996, January 27, 1996, and 
           July 29, 1995

        Consolidated Condensed Statements of Cash Flows              5
           for the Twenty-six Weeks Ended July 27, 1996
           and July 29, 1995

        Notes to Consolidated Condensed Financial Statements         6

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


Part II:   Other Information

        Submission of Matters to a Vote of Security Holders         13
           and Exhibits and Reports on Form 8-K




<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 27,    July 29,       July 27,     July 29,
                                                             1996        1995           1996         1995
                                                          ----------- -----------   ------------ ------------
<S>                                                       <C>         <C>           <C>          <C>
TOTAL SALES                                                 $525,217    $526,625       $980,894     $983,693
 Less: Leased department sales                                26,110      26,437         43,120       45,193
                                                          ----------- -----------   ------------ ------------
NET SALES                                                    499,107     500,188        937,774      938,500
COSTS, EXPENSES AND (INCOME):
 Cost of merchandise sold                                    359,382     364,188        680,647      687,155
 Selling, general and administrative expenses                134,609     137,217        262,411      270,258
 Leased department and other operating income                 (7,221)     (7,708)       (12,995)     (13,962)
 Depreciation and amortization expense                         2,649       2,143          5,269        4,084
 Amortization of the excess of revalued net assets 
  over equity under fresh-start reporting                     (1,539)     (1,539)        (3,077)      (3,077)
 Interest and debt expense, net                                5,206       6,415          9,445       11,536
 Gain on disposition of properties                              (395)     (5,099)          (395)      (6,090)
                                                          ----------- -----------   ------------ ------------

INCOME (LOSS) BEFORE INCOME TAXES                              6,416       4,571         (3,531)     (11,404)

 Income tax benefit (provision)                               (1,902)     (1,383)         1,047        3,451
                                                          ----------- -----------   ------------ ------------
NET INCOME (LOSS)                                             $4,514      $3,188        ($2,484)     ($7,953)
                                                          =========== ===========   ============ ============

WEIGHTED AVERAGE NUMBER OF COMMON AND
  COMMON EQUIVALENT SHARES OUTSTANDING                        21,680      21,531         20,465       20,127
                                                          =========== ===========   ============ ============

NET INCOME (LOSS) PER SHARE                                    $0.21       $0.15         ($0.12)      ($0.40)
                                                          =========== ===========   ============ ============

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

                                       
</TABLE>

<PAGE>

<PAGE>
<TABLE>
                            AMES DEPARTMENT STORES, INC. AND SUBSIDIARIES
                                CONSOLIDATED CONDENSED BALANCE SHEETS
                                            (In Thousands)           
                                              (Unaudited)
<CAPTION>
                                                                          July 27,  January 27,   July 29,
                                                                            1996        1996        1995
                              ASSETS                                    ------------------------------------
<S>                                                                     <C>         <C>         <C>
Current Assets:
 Cash and short-term investments                                             18,226      14,185      19,783
 Receivables                                                                 25,544      14,478      23,388
 Merchandise inventories                                                    458,940     402,177     498,260
 Prepaid expenses and other current assets                                   16,051      12,793      13,249
                                                                        ------------------------------------
       Total current assets                                                 518,761     443,633     554,680
                                                                        ------------------------------------

Fixed Assets                                                                 85,915      78,487      59,607
 Less - Accumulated depreciation and amortization                           (25,233)    (20,259)    (11,828)
                                                                        ------------------------------------
       Net fixed assets                                                      60,682      58,228      47,779
                                                                        ------------------------------------

Other assets and deferred charges                                             5,665       3,965       4,834
                                                                        ------------------------------------
                                                                           $585,108    $505,826    $607,293
                                                                        ====================================
               LIABILITIES AND STOCKHOLDERS' EQUITY 

Current Liabilities:
 Accounts payable:
    Trade                                                                  $137,595    $112,682    $126,210
    Other                                                                    39,846      43,636      34,202
                                                                        ------------------------------------
       Total accounts payable                                               177,441     156,318     160,412
 Note payable - revolver                                                    100,720       4,284     114,051
 Current portion of long-term debt and capital lease obligations             16,241      17,347      19,485
 Self-insurance reserves                                                     36,081      39,003      43,850
 Accrued expenses and other current liabilities                              49,969      54,943      54,994
 Restructuring reserves                                                      19,827      30,623       1,227
                                                                        ------------------------------------
       Total current liabilities                                            400,279     302,518     394,019

Long-term debt                                                               13,267      23,159      25,919
Capital lease obligations                                                    27,525      29,372      34,799
Other long-term liabilities                                                   5,968       6,322       8,074

Unfavorable lease liability                                                  17,847      18,672      21,961
Excess of revalued net assets over equity under fresh-start reporting        39,404      42,480      45,557

Stockholders' Equity:
 Common stock                                                                   204         205         201
 Additional paid-in capital                                                  80,759      80,759      80,759
 Retained earnings (accumulated deficit)                                       (145)      2,339      (3,996)
                                                                        ------------------------------------
       Total stockholders' equity                                            80,818      83,303      76,964
                                                                        ------------------------------------
                                                                           $585,108    $505,826    $607,293
                                                                        ====================================
<FN>
    (The accompanying notes are an integral part of these consolidated condensed financial statements.)

                                                                   
</TABLE>

<PAGE>

<PAGE>
<TABLE>
                    AMES DEPARTMENT STORES, INC. AND SUBSIDIARIES
                   CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                    (In Thousands)
                                      (Unaudited)
<CAPTION>
                                                             For the Twenty-six
                                                                 Weeks Ended
                                                           ---------------------
                                                            July 27,   July 29,
                                                              1996       1995
                                                           ---------- ----------
<S>                                                        <C>        <C>
Cash flows from operating activities:
 Net income (loss)                                           ($2,484)   ($7,953)
 Adjustments to reconcile net loss to net cash
     used for operating activities:
 Income tax benefit                                           (1,047)    (3,451)
 Gain on disposition of properties                              (395)    (6,090)
 Depreciation and amortization of fixed assets                 5,410      4,233
 Amort. of the excess of revalued net assets over equity      (3,076)    (3,077)
 Increase in accounts receivable                             (11,066)    (6,581)
 Increase in merchandise inventories                         (56,763)   (68,108)
 Increase (decrease) in accounts payable                      21,123     (4,119)
 Decrease in accrued expenses and other current liabs.        (8,644)    (8,328)
 Decrease in other working capital and other, net                687      1,085
                                                           ---------- ----------
Cash used for operations before restructuring items          (56,255)  (102,389)

Payments of restructuring costs                              (10,402)    (1,134)
                                                           ---------- ----------
Net cash used for operating activities                       (66,657)  (103,523)
                                                           ---------- ----------
Cash flows from investing activities:
 Proceeds from sales of properties and leases                    490      5,393
 Purchases of fixed assets                                    (9,978)   (10,312)
 Purchase of leases                                           (2,965)         -
 Decrease in restricted cash                                       -      2,047
                                                           ---------- ----------
Net cash used for investing activities                       (12,453)    (2,872)
                                                           ---------- ----------
Cash flows from financing activities:
 Payments of debt and capital lease obligations              (13,285)   (16,275)
 Short-term borrowings under the revolver, net                96,436    114,051
                                                           ---------- ----------
Net cash provided by financing activities                     83,151     97,776
                                                           ---------- ----------
Increase (decr.) in unrest. cash and short-term invest.        4,041     (8,619)
Unrestricted cash and short-term invest., beg. of period      14,185     28,402
                                                           ---------- ----------
Unrestricted cash and short-term invest., end of period      $18,226    $19,783
                                                           ========== ==========
Supplemental disclosures of cash flow information:
    Cash paid during the period for:
 Interest and debt fees not capitalized                       $6,792     $8,413
 Income taxes                                                      2          1


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

</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 period ended July 27, 1996 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 27, 1996
   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 shares outstanding.  There were no exercises of
   warrants during the quarter ended July 27, 1996.  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 quarters ended July 27,
   1996 and July 29, 1995.


 3.    Inventories:
       -----------

       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 inventories.  No LIFO reserve was necessary at July 27, 1996,
   January 27, 1996 and July 29, 1995. 

<PAGE>

 4.    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 consisting 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
   "Credit Agreement").  The Credit Agreement 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 which were amended in January, 1996.  In
   addition, the Company must have no outstanding borrowings (other
   than borrowings, not to exceed $20 million, related to certain
   expenditures) under the Credit Agreement for a consecutive 30-day
   period between November 15th and February 15th of the following
   year.  The Company is in compliance with the financial covenants
   through the quarter ended July 27, 1996.  

       As of July 27, 1996, borrowings of $100.7 million were
   outstanding under the Credit Agreement.  In addition, $26.9 and
   $6.4 million of standby and trade letters of credit, respectively,
   were outstanding under the Credit Agreement.  The weighted average
   interest rate on the borrowings was 9.2% and 9.3% for the thirteen
   and twenty-six weeks ended July 27, 1996, respectively.  The peak
   borrowing level through July 27, 1996 was $109.8 million.

       The amount of borrowing under the Credit Agreement 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 ($3.2 million as of
   July 27, 1996).  In addition, the Credit Agreement provides for
   potential establishment of other reserves contingent upon the
   Company's financial performance.  In addition, each Agent reserves
   the right to adjust the total available to be borrowed 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
   latest Form 10-K for further descriptions of the Credit Agreement
   and the obligations summarized below, and for descriptions of the
   Company's other obligations not discussed herein.


       Deferred Cash Distributions


       The Company's plan of reorganization, which was consummated on
   December 30, 1992, provided that $46.5 million of cash distributions 
   in respect to several classes of claims would be paid subsequent to 
   the consummation date.  On January 31, 1993, January 31, 1994, 
   January 31, 1995, and January 31, 1996, $15.0, $8.0, $8.0 and $8.0 
   million, respectively, of these deferred cash distributions were paid 
   as scheduled.  The remaining unsecured amount of $7.5 million is due, 
   with interest that began on February 1, 1994 at 5% per annum, on 
   January 31, 1997.  

<PAGE>

 5.    Stock Options:
       -------------

       The Company has two stock option plans, the 1994 Management
   Stock Plan and the 1994 Non-Employee Directors Stock Option Plan. 
   The Company accounts for these plans under APB Opinion No. 25,
   under which no compensation cost has been recognized.  The impact
   on the Company's net income and earnings per share of compensation
   cost determined consistent with FASB Statement No. 123 would have
   been immaterial for the periods presented.


 6.    Income Taxes:
       ------------

       The Company's estimated annual effective income tax rate for
   each year was applied to the loss incurred before income taxes for
   the twenty-six weeks ended July 27, 1996 and July 29, 1995 to
   compute non-cash income tax benefits of $1.0 and $3.5 million,
   respectively.  The same method was used to compute income tax
   provisions of $1.9 and $1.4 million for the second quarters of 1996
   and 1995, respectively.  The Company currently expects that, as a
   result of the seasonality of the Company's business, this year's
   income tax benefit will be offset by non-cash income tax expense in
   the remaining interim periods.  The income tax benefits are
   included in other current assets in the accompanying balance sheet
   as of July 27, 1996 and July 29, 1995.  


 7.    Litigation:
       ----------

       Reference can be made to the 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, except as follows. 

       As reported in the Form 10-K, Class Action Complaints were
   filed against the Company on March 21, 1995 and December 13, 1995. 
   Both actions concern certain wage and hour laws claims pertaining
   to Assistant Managers.  On June 25, 1996, a Complaint was filed
   (the "Third Complaint") against the Company in the United States
   District Court for the District of Massachusetts entitled David
   Root, Individually and on Behalf of All other Similarly Situated v.
   Ames Department Stores, Inc.  The Third Complaint alleges that Ames
   violated the Fair Labor Standards Act by failing to pay overtime to
   Replenishment Assistant Managers and seeks to recover overtime for
   Replenishment Assistant Managers employed anywhere in the United
   States at any time since June 25, 1993.  The Company has denied any
   liability on the basis that Root and other similarly situated
   Replenishment Assistant Managers were exempt employees not entitled
   to overtime pay.  The Company has further denied that plaintiff is
   a proper representative of the purported class.  No discovery has
   commenced and the case is set for scheduling conference on
   September 19, 1996.





<PAGE>

<PAGE>
<TABLE>
                           AMES DEPARTMENT STORES, INC. AND SUBSIDIARIES
                                 FISCAL QUARTER ENDED JULY 27, 1996
                      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 27,      January 27,         July 29,
                                               1996            1996              1995
                                            ---------       -----------       -----------
                                                300              307              305


  The following discussion and analysis is based on the historical results of operations for the thirteen
and twenty-six weeks ended July 27, 1996 and July 29, 1995.  Seventeen (17) stores were closed during fiscal
1996; ten (10) stores were opened during the same period.  One store was closed during the first half of
fiscal 1995. On August 1, 1996, the Company opened a new store and re-opened a store previously closed by
flooding.  In addition, the Company has announced that it will open two (2) new stores in September, 1996.

  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
                                                     ------------------       -------------------
                                                     Jul. 27,  Jul. 29,       Jul. 27,  Jul. 29,
                                                      1996       1995          1996        1995
                                                     -------    -------       -------   ---------
<S>                                                  <C>        <C>           <C>        <C>
  Net sales                                           100.0 %    100.0 %       100.0 %     100.0 %
  Cost of merchandise sold                             72.0       72.8          72.6        73.2
                                                     -------    -------       -------    --------
     Gross margin                                      28.0       27.2          27.4        26.8
  Expenses and (income):
  Selling, general and administrative expenses         27.0       27.4          28.0        28.8
  Leased department and other operating income         (1.4)      (1.5)         (1.4)       (1.5)
  Depreciation and amortization expense                 0.5        0.4           0.5         0.4
  Amortization of the excess of revalued net 
       assets over equity                              (0.3)      (0.3)         (0.3)       (0.3)
  Interest and debt expense, net                        1.0        1.3           1.0         1.2
  Gain on disposition of properties                    (0.1)      (1.0)            -        (0.6)
                                                     -------    -------       -------    --------

  Income (loss) before income taxes                     1.3        0.9          (0.4)       (1.2)

  Income tax benefit (provision)                       (0.4)      (0.3)          0.1         0.4
                                                     -------    -------       -------    --------
  Net income (loss)                                     0.9 %      0.6 %        (0.3)%      (0.8)%
                                                     =======    =======       =======    ========


                                                      
</TABLE>

<PAGE>

       Total sales (which include leased department sales) for the
   thirteen weeks ended July 27, 1996 decreased $1.4 million or 0.3%
   from the prior-year's second quarter.  Net sales for the same
   period decreased $1.1 million or 0.2% from the prior year.  These
   decreases were due to an decrease of  1.2% in comparable store
   sales on a 286-store base and the closing of 17 underperforming
   stores in the first quarter of 1996, partially offset by the
   opening of 12 new stores since the end of  last year's second
   quarter. The decrease in comparable store sales was primarily due
   to additional new competition and a continued weak apparel sales
   market.  
   
       Total sales for the twenty-six weeks ended July 27, 1996
   decreased $2.8 million or 0.3% from the same prior year period. 
   Net sales for the same period decreased $0.7 million or 0.1% from
   the prior year.  These decreases were due to the same factors as
   those cited above for the second quarter.  Net sales for all
   periods for last year have been restated to reflect the effect of
   recording "55 Gold" senior citizen discounts as markdowns, which
   conforms with the current year treatment.

       Gross margin for the second quarter increased $3.7 million, or
   0.8% as a percentage of net sales.  Gross margin for the twenty-six
   weeks increased $5.8 million, or .6% as a percentage of net sales.
   The second quarter and year-to-date gross margin rate was
   positively impacted by a higher markup on sales and lower
   markdowns.

       Selling, general and administrative expenses declined $2.6 and
   $7.8 million, or 0.4% and 0.8% as a percentage of net sales, in the
   thirteen and twenty-six weeks ended July 27, 1996, respectively,
   compared to the same prior-year periods.  Reductions in store
   expenses were partially offset by increases in advertising and home
   office expenses in the second quarter;  all major expense
   categories were lower for the twenty-six weeks.

       Depreciation and amortization expense increased by $0.5 and
   $1.2 million, or 0.1% of net sales, in the thirteen and twenty-six
   weeks ended July 27, 1996, 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 reflects capital additions after that date.

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

       Interest and debt expense, net of interest income, declined by
   $1.2 and $2.1 million, or 0.3% and 0.2% of net sales, in the
   thirteen and twenty-six weeks ended July 27, 1996, respectively. 
   These decreases were due primarily to lower outstanding long-term
   debt balances as well as a reduction in interest expense related to
   the Credit Agreement (as defined later).  The Company's average
   outstanding borrowings under the Credit Agreement decreased in both
   periods presented: from $115.9 to $101.1 million during the
   thirteen week period and from $86.7 to $75.2 million during the
   twenty-six week period.  Interest rates on the borrowings under the
   Credit Agreement were also lower in both periods presented.  
   
<PAGE>

       The Company recognized $0.4 and $6.1 million of net property
   gains during the twenty-six weeks ended July 27, 1996 and July 29,
   1995, respectively.    During last year's second quarter, the
   Company in separate transactions sold two distribution centers -
   one of which was an operating property through June, 1995; the
   other of which had been closed since March, 1993 - and recognized
   gains totaling $5.1 million.  In last year's first quarter, the
   Company completed the assignment of a lease for a warehouse which
   was not part of Ames' operations and recognized a gain of $1.0
   million.

       The Company's estimated annual effective income tax rate for
   each year was  applied to the loss before income taxes for the
   twenty-six weeks ended July 27, 1996 and July 29, 1995 to compute
   non-cash income tax benefits of $1.0 and $3.5 million, respectively.  
   The same method was used to compute income tax provisions of $1.9 
   and $1.4 million for the second quarters of 1996 and 1995, respectively.
   The Company currently expects that, as a result of the seasonality of 
   the Company's business, this year's income tax benefit will be offset 
   by non-cash income tax expense in the remaining interim periods.

       Compared with the projections for the second quarter of 1996
   contained in the Form 8-K filed on June 11, 1996 (referred to
   herein as the "Plan"), net sales were $11.8 million lower than Plan
   and EBITDA was $1.9 million higher than Plan.  EBITDA is defined as
   per the Credit Agreement as earnings (loss) before net interest
   expense, income taxes, LIFO expense, extraordinary or non-recurring
   items (including certain pre-opening expenses), depreciation,
   amortization and other non-cash charges and gain or loss on the
   sale of properties after January 28, 1996.  Year-to-date sales were
   $19.0 million less than Plan and EBITDA was $4.3 million better
   than Plan.  The year-to-date EBITDA results reflected lower-than-
   planned expenses and a higher-than-planned gross margin rate,
   partially offset by the lower-than-planned sales.


   Liquidity and Capital Resources
   -------------------------------

       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 consisting 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
   "Credit Agreement").  The Company was in compliance with the
   financial covenants of the Credit Agreement through the quarter
   ended July 27, 1996.
   
       The Credit Agreement is in effect until June 22, 1997. The
   Company is currently engaged in negotiations regarding the
   extension or replacement of the Credit Agreement.
 
       Reference can be made to Note 4 of this Quarterly Report and
   the latest Form 10-K for further descriptions of the Credit
   Agreement and the Company's other obligations.

       Merchandise inventories, valued on a LIFO basis, decreased
   $39.3 million from July 29, 1995 to July 27, 1996 due to a planned
   reduction in apparel inventories and the effect of closing 17
   stores during this year's first quarter, partially offset by the
   addition of twelve (12) new stores since last year's second
   quarter.  The increase in inventories of $56.8 million from January
   27, 1996 to July 27, 1996 was the result of a normal seasonal
   build-up of inventories.
<PAGE>

       Trade accounts payable increased $11.4 million from July 29,
   1995 to July 27, 1996 due primarily to the timing of merchandise
   receipts and improved trade payment terms.  The increase in trade
   accounts payable of $24.9 million from January 27, 1996 to July 27,
   1996 was the result of the seasonal build-up of merchandise
   inventories referenced above.

       Capital expenditures for the twenty-six weeks ended July 27,
   1996 totaled $10.0 million and for the balance of the year are
   estimated to be approximately $12.0 million.   The Company adjusts
   its plans for making such expenditures depending on the amount of
   internally generated funds.

       The net operating loss carryovers remaining after fiscal year
   1995, subject to any limitations pursuant to Internal Revenue Code
   Sec. 382, should offset income on which taxes would otherwise be
   payable in future years.

       The Company believes that available cash and expected cash
   flows from the current fiscal year's operations and beyond, and the
   availability of its financing facilities, will enable the Company
   to fund its expected needs for working capital, capital
   expenditures and debt service requirements.  Achievement of
   expected cash flows from operations and compliance with the EBITDA
   (as defined above) covenant in the Credit Agreement is dependent
   upon the Company's attainment of sales, gross profit, and expense
   levels that are reasonably consistent with its financial
   projections.


   
   
<PAGE>
                             Part II

                         OTHER INFORMATION



Item 1. Legal Proceedings
        -----------------

            Reference can be made to Note 12 to the Consolidated
        Financial Statements included in the Company's most recent
        Form 10-K for various litigation involving the Company, for
        which there were no material changes since the filing date of
        the Form 10-K, except as set forth in Note 7 of this Quarterly
        Report.


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

            The Annual Meeting of Stockholders was held Wednesday,
        May 22, 1996, to consider and act upon the following matters:
        (a) the election of seven (7) directors for a term of one year
        or until their successor(s) have been elected and qualified;
        (b) the approval of an Amended and Restated Certificate of
        Incorporation of the Company to authorize a class of preferred
        stock commonly known as "blank check" preferred stock and to
        make certain other changes; (c) the ratification and approval
        of the appointment of Arthur Andersen LLP as the Company's
        independent certified public accountants and auditors for the
        fiscal year ending January 25, 1997; (d) voting on a
        stockholder proposal to limit the terms of office of its non-
        employee directors; and (e) the transaction of such other
        business as may properly come before the meeting or any
        adjournments thereof.


            Each nominee for director was elected as follows:

                                   For         Withheld 
                                ----------     ---------

        Francis X. Basile       15,271,265     1,234,375
        Paul Buxbaum            15,273,634     1,232,006
        Alan Cohen              15,259,406     1,246,234
        Joseph R. Ettore        15,245,140     1,260,500
        Richard M. Felner       15,264,034     1,241,606
        Sidney S. Pearlman      15,270,032     1,235,608
        Laurie M. Shahon        15,264,480     1,241,160


            The Amended and Restated Certificate of Incorporation was
        approved by a vote of 10,917,987 shares in favor with
        1,097,474 shares against, 439,223 shares abstaining and
        4,157,413 broker non-votes.  The appointment of Arthur
        Andersen LLP was approved by a vote of 15,628,964 shares in
        favor with 805,891 shares against and 70,785 shares
        abstaining.  The stockholder proposal to limit the terms of
        office of the non-employee directors did not receive a second
        at the Annual Meeting and was, therefore, not put to a vote.

 
<PAGE>

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


    (a) Index to Exhibits
        -----------------



        Exhibit No.            Exhibit                       Page No.
        -----------            -------                       --------


            11      Schedule of computation of primary          16
                      earnings per share



    (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 16, 1996      May 16, 1996        5         Disclosure of 
                                                     fiscal April 1996
                                                     results.


     June 7, 1996      June 7, 1996        5         Disclosure of
                                                     fiscal May 1996
                                                     results.


     June 11, 1996     June 11, 1996       5         Disclosure of
                                                     the revised
                                                     fiscal 1996
                                                     summary financial
                                                     plan.


     July 12, 1996     July 12, 1996       5         Disclosure of
                                                     fiscal June 1996
                                                     results.


<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:  August 22, 1996         /s/ Joseph R. Ettore   
                                  --------------------------------------
                                  Joseph R. Ettore, President, Director,
                                  and Chief Executive Officer






  Dated:  August 22, 1996         /s/ John F. Burtelow                  
                                  -------------------------------------- 
                                  John F. Burtelow, Executive Vice 
                                  President and Chief Financial Officer




<PAGE>

<PAGE>
<TABLE>
                                                                                Exhibit 11
                         AMES DEPARTMENT STORES, INC. AND SUBSIDIARIES
                         SCHEDULE OF COMPUTATION OF PRIMARY AND FULLY DILUTED EARNINGS
                           PER SHARE
                         (Amounts in thousands except per share amounts)
<CAPTION>
                                                  For the Thirteen      For the Twenty-six
                                                    Weeks Ended            Weeks Ended 
                                                --------------------   --------------------
                                                July 27,   July 29,    July 27,   July 29,
                                                  1996       1995        1996       1995
                                                ---------  ---------   ---------  ---------
<S>                                             <C>        <C>         <C>        <C>
Net income (loss)                                 $4,514     $3,188     ($2,484)   ($7,953)
                                                =========  =========   =========  =========

For Primary Earnings Per Share
- ------------------------------
Weighted average number of common shares
     outstanding during the period                20,460     20,422      20,465     20,127

Add: Common stock equivalent shares represented by
      -  Series B Warrants                           (a)        (a)         (b)        (b)
      -  Series C Warrants                         1,161      1,108         (b)        (b)
      -  Options under 1994 Management Stock
              Option Plan                             59          1         (b)        (b)
      -  Options under 1994 Non-Employee Directors
              Stock Option Plan                      (a)        (a)         (b)        (b)
                                                ---------  ---------   ---------  ---------
Weighted average number of common and common
     equivalent shares used in the calculation
     of primary earnings per share                21,680     21,531      20,465     20,127
                                                =========  =========   =========  =========

Primary net income (loss) per share                $0.21      $0.15      ($0.12)    ($0.40)
                                                =========  =========   =========  =========


For Fully Diluted Earnings Per Share
- ---------------------------------------
Weighted average number of common shares
     outstanding during the period                20,460     20,422      20,465     20,127

Add: Common stock equivalent shares represented by
      -  Series B Warrants                           (a)        (a)         (b)        (b)
      -  Series C Warrants                         1,161      1,170         (b)        (b)
      -  Options under 1994 Management Stock
              Option Plan                             59          5         (b)        (b)
      -  Options under 1994 Non-Employee Directors
              Stock Option Plan                      (a)        (a)         (b)        (b)
                                                ---------  ---------   ---------  ---------
Weighted average number of common and common
     equivalent shares used in the calculation
     of fully diluted earnings per share          21,680     21,597      20,465     20,127
                                                =========  =========   =========  =========

Fully diluted net income (loss) per share          $0.21      $0.15      ($0.12)    ($0.40)
                                                =========  =========   =========  =========

<FN>
 (a) These options/warrants were not considered common stock equivalents because the 
     exercise price exceeded the market price of the common stock for all or substantially
     all of the period.
 (b) Common stock equivalents have not been included because the effect would be
     anti-dilutive.



                                                            
</TABLE>
<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          JAN-25-1997
<PERIOD-END>                               JUL-27-1996
<CASH>                                           18226
<SECURITIES>                                         0
<RECEIVABLES>                                    25544
<ALLOWANCES>                                         0
<INVENTORY>                                     458940
<CURRENT-ASSETS>                                518761
<PP&E>                                           85915
<DEPRECIATION>                                   25233
<TOTAL-ASSETS>                                  585108
<CURRENT-LIABILITIES>                           400279
<BONDS>                                          40792
                                0
                                          0
<COMMON>                                           204
<OTHER-SE>                                       80614
<TOTAL-LIABILITY-AND-EQUITY>                    585108
<SALES>                                         937774
<TOTAL-REVENUES>                                950769
<CGS>                                           680647
<TOTAL-COSTS>                                   680647
<OTHER-EXPENSES>                                264603
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                9467
<INCOME-PRETAX>                                 (3531)
<INCOME-TAX>                                    (1047)
<INCOME-CONTINUING>                             (2484)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    (2484)
<EPS-PRIMARY>                                    (.12)
<EPS-DILUTED>                                    (.12)
        

</TABLE>


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