APPAREL RETAILERS INC
10-K405, 1996-04-09
DEPARTMENT STORES
Previous: AMERICAN NUCLEAR CORP, 10-Q/A, 1996-04-09
Next: APPLIED MAGNETICS CORP, S-3, 1996-04-09



                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                   FORM 10-K
 (MARK ONE)

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

                   FOR THE FISCAL YEAR ENDED FEBRUARY 3, 1996

                                       OR

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

                FOR THE TRANSITION PERIOD FROM ______ TO ______

                          COMMISSION FILE NO. 33-68258

                             APPAREL RETAILERS, INC.
             (Exact name of registrant as specified in its charter)

          DELAWARE                                               76-0407711
(State or other jurisdiction of                                (I.R.S. Employer
incorporation or organization)                               Identification No.)

                     10201 MAIN STREET, HOUSTON, TEXAS 77025
               (Address of principal executive offices) (Zip code)


       Registrant's telephone number, including area code: (713) 667-5601


Securities registered pursuant to Section 12(b) of the Act:

                                      NONE

Securities registered pursuant to Section 12(g) of the Act:

                                      NONE

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 at least the past 90 days. Yes [X]    No[ ]

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

The aggregate market value of the voting common stock held by non-affiliates as
of March 6, 1996 was $7,096,470.

At March 6, 1996,  there were  11,471,502  shares of Common Stock and  1,468,750
shares of Class B Common Stock outstanding.

                    DOCUMENTS INCORPORATED BY REFERENCE

                                      NONE
<PAGE>
                                     PART I

         THE FISCAL YEARS DISCUSSED HEREIN END ON THE SATURDAY NEAREST TO
JANUARY 31 IN THE FOLLOWING CALENDAR YEAR. REFERENCES TO YEARS MEAN THE
RESPECTIVE FISCAL YEAR. FOR EXAMPLE, REFERENCES TO "1995" MEAN THE FISCAL YEAR
ENDED FEBRUARY 3, 1996.

ITEM 1.           BUSINESS

GENERAL

         Apparel Retailers, Inc. ("ARI") was formed and concurrently became the
parent of Specialty Retailers, Inc. ("SRI") during 1993, at the direction of the
shareholders of SRI, when these stockholders exchanged all of their common stock
of SRI for common stock of ARI. ARI conducts its business exclusively through
SRI, which operates family apparel stores primarily under the names "Bealls",
"Palais Royal" and "Stage" offering branded fashion apparel, accessories and
footwear for women, men and children. ARI has no operations of its own and its
primary asset is the common stock of SRI. ARI and SRI are sometimes referred to
herein as the "Company".

         The Company currently operates 268 stores in thirteen states located
throughout the central United States. The Company's stores are typically between
eighteen and thirty thousand square feet, averaging twenty-three thousand square
feet in size. These stores are smaller than typical department stores yet larger
than most specialty stores. The store format allows the Company to operate in
small towns and communities with as few as fifteen thousand people or in large
metropolitan and suburban areas. The Company's store format is large enough to
offer branded fashion apparel, accessories and footwear for all members of the
family and small enough to allow for strategic location in rural markets or in
numerous, convenient locations in metropolitan and suburban areas.

         During 1993, management formalized its new growth strategy to expand
into small market areas where the Company can become the dominant retailer by
providing quality, branded merchandise for the entire family at a fair price.
The Company will implement this strategy by either opening new stores in select
locations or through the acquisition of select apparel retail concerns or their
related store leases. During 1994, this strategy resulted in the opening of ten
new stores in Texas, Oklahoma and Missouri and the acquisition of forty-five
store leases from the Beall-Ladymon Corporation ("Beall-Ladymon"), located
primarily in Louisiana, Arkansas and Mississippi. The former Beall-Ladymon
stores reopened in the first quarter of 1995 under the name of Stage, the banner
the Company has registered nationally and intends to promote in all new markets
where its traditional names are unrecognized. In addition to the former
Beall-Ladymon stores, another twenty-three stores were opened during 1995. The
majority of these stores were in new markets including Missouri, Illinois,
Kansas and Iowa. Management continues to actively search for locations that meet
its site selection criteria including market size, economic demographics,
customer profile and competitive environment and, as a result, anticipates the
opening of approximately thirty-five new stores during 1996.

         During the fourth quarter of 1994, the Company approved a store closure
plan (the "Store Closure Plan") that provided for the closure of forty Fashion
Bar stores. See Note 4 to the Consolidated Financial Statements. These stores
were primarily located in major regional malls within the Denver area.
Management determined that the merchandising strategy and market position of
such stores were not compatible with the Company's overall merchandising
philosophies or growth strategy. Management substantially completed the Store
Closure Plan during 1995. As of February 3, 1996, thirteen of the former Fashion
Bar stores remain open, twelve of which were not included in the Store Closure
Plan. Nine of the thirteen Fashion Bar stores have been converted to Stage
stores. The remaining four stores are being operated under a discount/outlet
store concept. Management anticipates that three of the discount/outlet stores
will close once lease termination agreements are reached with the respective
landlords or upon the expiration of their leases between August 1996 and January
1998. Management is optimistic that merchandising and pricing strategies
consistent with its other stores can be successfully applied to the stores which
will remain open.

                                       1

         The Company's merchandising strategy focuses on the traditionally
higher margin categories of women's, men's and children's branded apparel,
accessories and footwear. Merchandise mix may vary from store to store to
accommodate differing demographic factors. The Company offers a selected
assortment of moderately priced, branded merchandise which is divided into
distinct departments as follows (percentages represent each department's
contribution to Company sales):


            Department                1994        1995
- ---------------------------------- ----------- -----------
Men's/Young Men...................     20%         22%
Misses Sportswear.................      15          15
Juniors...........................      15          13
Accessories & Gifts...............      10           9
Children..........................       9           9
Shoes.............................       8           8
Intimate..........................       6           6
Special Sizes.....................       5           5
Cosmetics.........................       4           5
Misses Dresses....................       4           4
Boys..............................       3           3
Furs & Coats......................       1           1
                                   ----------- -----------
                                      100%        100%
                                   =========== ===========


         The Company purchases merchandise from a vendor base of over two
thousand vendors. The Company's leading vendors for 1995 were Levi, Liz
Claiborne, Nike, Reebok, Haggar, Hanes and Guess. Levi accounted for 8.9% of the
Company's 1995 retail purchases. No other vendor accounted for more than 2.8%.
In addition, the Company, through its membership in Associated Merchandising
Corporation ("AMC", a cooperative buying service), purchases imported
merchandise for its private label program. The membership provides the Company
with synergistic purchasing opportunities allowing it to augment its branded
merchandise assortments. Private label merchandise purchased through AMC
accounted for approximately 9.4% of the Company's total retail purchases for
1995.

         The Company's integrated merchandising systems are designed to provide
its buyers with necessary information and analytical support regarding sales and
inventory productivity. These systems include, among others, (i) an automated
merchandise planning and allocation system which recognizes the attributes and
current merchandise needs by classification for each store, (ii) a staple stock
replenishment system to ensure the Company's stores are in stock on basic items
such as hosiery, foundation garments, dress shirts and jeans, (iii) an automated
markdown and merchandise transfer system which monitors slow and fast moving
merchandise and enables the Company to transfer or markdown merchandise to
improve inventory productivity and (iv) an assortment planning system to closely
tailor the merchandise assortment in each store based on local demographics and
historical trends and to automatically allocate merchandise accordingly.

         The Company's culture focuses on a high level of customer service.
Sales associates are encouraged to adopt a "can do" attitude in order to exceed
customer service expectations. All sales associates are evaluated and
compensated based on sales and their ability to meet specific customer service
standards such as offering prompt assistance to a customer upon entering a
department, suggesting additional complimentary items, attending to fitting room
needs such as responding to rings from the "call button" mounted inside fitting
rooms in certain stores, sending thank-you notes to charge customers,
telephoning customers about promotional events and maintaining consistent
contact with customers in order to build their customer bases. A "never say no"
policy forbids sales associates or anyone else from saying "no" to a customer's
request without involving their immediate supervisor. The Company monitors
customer service and actively solicits feedback on a daily basis by conducting
3,000 customer telephone surveys each month.

                                       2

        The Company's private label credit card program is also an important
element of its customer service. All stores offer private label credit cards
with extended payment terms. The Company's private label credit card holders
represent a large and important group of customers and the Company seeks to
develop and grow credit card purchases through a marketing strategy emphasizing
(i) direct mail of promotional materials to existing cardholders to communicate
new merchandise offerings, (ii) promotion of customer incentive programs tied to
purchase volume and (iii) the issuance of new credit through the opening of new
accounts and extension of credit on existing accounts. State-of-the-art computer
credit systems, which include point and behavioral point scoring, approve new
and additional credit and monitor account performance. Management believes that
private label credit card holders shop more regularly and purchase more
merchandise than customers who pay cash. The private label credit card program
includes over 1.5 million active accounts which accounted for 55.6% of sales
during 1995.

         The Company's private label credit card program is supported by an
efficient credit operation which relies upon an internally developed and highly
automated systems to assist in all phases of the operation. A dedicated
communications system links the corporate headquarters with each store enabling
immediate point-of-sale credit approval. The automated system also analyzes
customer payment histories, automatically approves or rejects credit
applications and point-of-sale transactions and enables account representatives
to efficiently contact delinquent customers and respond to customer inquiries.

         The Company maintains a four-hundred fifty thousand square foot
distribution center with the current capacity to support in excess of one
billion dollars in aggregate annual sales volume. Management believes that the
distribution center capacity could be expanded, with certain enhancements, to
handle additional Company needs. The automated and centralized distribution
center enables the Company to distribute the majority of merchandise it receives
within forty-eight hours of receipt. The distribution center, as opposed to
direct store shipments, provides a more efficient allocation of merchandise to
stores, lower freight costs and reduced accounts payable processing costs. The
design of the distribution center is based on an efficient "space saver" concept
which allows the Company to maximize the available cubic space of the building.

         Virtually all merchandise is received at the distribution center. Once
received, it is recorded, inspected, tagged with a computer generated price
ticket, sorted and shipped. Pursuant to a unique partnership agreement with a
major freight forwarder, merchandise is sent directly from the distribution
center to the individual stores on a daily basis to ensure a continuous flow of
new goods and merchandise assortments to its stores.

GENERAL ECONOMIC CONDITIONS AND SEASONALITY

         The Company's business is seasonal and sales and profits are typically
lower during the first nine months of the year (February through October) and
higher during the last three months of the year (November through January). See
Item 7 - "Management's Discussion and Analysis of Financial Condition and
Results of Operations".

         The Company currently operates 268 stores in thirteen states primarily
throughout the central United States. As a result, the Company's operations are
affected by local economic conditions which are beyond the Company's control.
For example, during the latter portion of 1994, deteriorating economic
conditions in Mexico resulted in the devaluation of the peso. Although this
devaluation had a broad impact in the Texas market, which is difficult to
measure, the poor economic conditions in Mexico directly affected sales of six
stores located on the Texas-Mexico border. Sales for these stores decreased from
$38.8 million during 1994 to $27.7 million during 1995 (based on a comparable
fifty-two week year) as a result of the reduced Mexican trade. Sales for these
six stores have now stabilized and, barring any further decline in the economic
conditions in Mexico, management does not expect any significant sales
deterioration in the near future.

                                       3

COMPETITION

         The apparel retail industry is highly competitive and the Company faces
varying degrees of competition in each of the markets it serves. Management
perceives a significant difference in the level of competition in urban versus
small markets. In urban markets, the Company faces competition from numerous
national and regional department and specialty stores, carrying apparel goods in
both branded and non-branded formats. Some of these store chains are
considerably larger than the Company and have substantially greater financial
and other resources. The Company believes, however, that its store format,
merchandising strategy, customer service, knowledge of these markets developed
over seventy years of service and an emphasis on operating systems and
technology enable it to effectively compete in those markets. In small markets,
where management has focused its growth strategy, the level of competition is
significantly lower than in urban areas. Although competition exists in these
markets, the Company is well positioned as the dominant retailer of branded
apparel in most of the small markets it serves. As a result, management believes
the Company has a competitive advantage over local retailers who have fewer
resources than the Company.

EMPLOYEES

         During 1995, the Company employed an average of 9,946 full and
part-time employees, of which 1,069 were salaried and 8,877 were hourly. Central
office (which includes corporate, credit and distribution center offices)
employees averaged 296 salaried and 684 hourly during 1995. In its stores during
1995, the Company employed an average of 773 salaried and 8,193 hourly
employees. Such averages will vary during the year as the Company traditionally
hires additional employees and increases the hours of part-time employees during
peak seasonal selling periods. There are no collective bargaining agreements in
effect with respect to any of the Company's employees. The Company believes that
relationships with its employees are good.

ITEM 2.           PROPERTIES

         The Company's corporate headquarters is located in a one hundred thirty
thousand square foot building in Houston, Texas. The Company leases the building
and most of the land at its Houston facility. See Item 13 "Certain Relationships
and Related Transactions." The Company owns its four-hundred fifty thousand
square foot distribution center and its credit department facility, both located
in Jacksonville, Texas. The Jacksonville distribution center collateralizes the
Company's Credit Agreement (as defined herein). See Note 5 to the Consolidated
Financial Statements.

         At February 3, 1996, the Company operated 257 stores located in
thirteen states as follows: Texas (161 stores); Louisiana (26 stores); Colorado
(13 stores); Oklahoma (13 stores); Arkansas (12 stores); New Mexico (8 stores);
Mississippi (6 stores); Illinois (5 stores); Missouri (4 stores); Alabama (3
stores); Iowa (3 stores); Kansas (2 stores) and Wyoming (1 store). Stores range
in size from eight to fifty-nine thousand square feet with the majority between
eighteen and thirty thousand square feet. In general: Bealls stores are located
in rural markets in Texas, Oklahoma, New Mexico and Alabama; Palais Royal stores
are located in metropolitan Houston and Stage stores are located in states other
than Texas, Oklahoma, New Mexico and Alabama. The stores are primarily located
in strip shopping centers.

         All store locations are leased except for three Bealls stores and two
Stage stores which are owned. All leases provide for a base rent amount plus
contingent rentals, generally based upon a percentage of gross sales.

ITEM 3.           LEGAL PROCEEDINGS

         From time to time the Company and its subsidiaries are involved in
various litigation matters arising in the ordinary course of the Company's
business. Management believes that none of the matters in which the Company or
its subsidiaries are currently involved, either individually or in the
aggregate, is material to the financial position or results of operations of the
Company or its subsidiaries.

                                       4

ITEM 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY-HOLDERS

         No matters were submitted to a vote of security holders during the
quarter ended February 3, 1996.

                                     PART II

ITEM 5.           MARKET FOR THE  REGISTRANT'S  COMMON EQUITY AND RELATED
                  STOCKHOLDER MATTERS

         ARI's authorized common equity securities consist of par value $0.01
per share common stock ("Common Stock") and par value $0.01 per share Class B
common stock ("Class B Common Stock"). There is no established trading market
for either class of common equity securities. As of March 5, 1996, there were 90
holders of Common Stock and 12 holders of Class B Common Stock.

         Certain provisions of the Company's credit agreements and the
indentures governing the Company's outstanding debt limit the Company's ability
to pay dividends. See Note 5 to the Consolidated Financial Statements.

                                       5

ITEM 6.           SELECTED FINANCIAL DATA

         The following sets forth selected consolidated financial data for the
periods indicated. The selected consolidated financial data is derived from the
Consolidated Financial Statements. Certain reclassifications of prior year data
have been made to conform to the 1995 reporting format. These reclassifications
had no impact on operating income or net income (loss) for the years presented.
All dollar amounts are stated in thousands, except for per share and operating
data.
<TABLE>
<CAPTION>
                                                                           Fiscal Year (1)
                                                   -------------------------------------------------------------
                                                     1991        1992 (2)     1993 (3)       1994       1995 (4)
                                                   ---------    ---------    ---------    ---------    ---------
STATEMENT OF OPERATIONS DATA:
<S>                                               <C>          <C>          <C>          <C>          <C>
   Net sales....................................  $ 447,142    $ 504,401    $ 557,422    $ 581,463    $ 682,624
   Cost of sales and related buying,
     occupancy and distribution expenses........   (311,573)    (350,136)    (384,843)    (398,659)    (468,347)
                                                   ---------    ---------    ---------    ---------    ---------
   Gross profit.................................    135,569      154,265      172,579      182,804      214,277
   Selling, general and
     administrative expenses....................   (116,403)    (129,193)    (135,011)    (134,715)    (159,625)
   Service charge income (5)....................     22,840       29,670       20,003        8,515       10,523
   Store opening and closure costs..............       (255)        (120)        (199)      (5,647)      (3,689)
                                                   ---------    ---------    ---------    ---------    ---------
   Operating income (6).........................     41,751       54,622       57,372       50,957       61,486
   Net interest expense ........................    (33,407)     (31,771)     (36,377)     (40,010)     (43,989)
   Other non-operating income (expense).........        359       (2,276)          --           --           --
                                                   ---------    ---------    ---------    ---------    ---------
   Income before income tax, minority
     interest and extraordinary item............      8,703       20,575       20,995       10,947       17,497
   Income tax expense...........................     (3,993)      (8,340)      (7,569)      (4,317)      (6,767)
   Minority interest expense....................       (749)          --           --           --           --
   Extraordinary item...........................         --           --      (16,208)        (308)          --
                                                   =========    =========    =========    =========    =========
   Net income (loss)............................  $   3,961    $  12,235    $  (2,782)   $   6,322    $  10,730
                                                   =========    =========    =========    =========    =========

   Earnings (loss) per common share.............  $    0.10    $    0.77    $   (0.39)   $    0.48    $    0.81
                                                   =========    =========    =========    =========    =========
   Dividends paid per common share..............  $      --    $      --    $    5.85    $      --    $      --
                                                   =========    =========    =========    =========    =========
MARGIN DATA:
   Gross profit margin..........................      30.3%        30.6%        31.0%        31.4%        31.4%
   Operating income margin (6)..................       9.3%        10.8%        10.3%         8.8%         9.0%
BALANCE SHEET DATA:
   Working capital..............................  $ 200,050    $ 214,430    $ 156,782    $ 148,229    $ 170,108
   Total assets.................................    365,381      403,824      347,055      369,730      412,333
   Long-term debt...............................    298,266      296,587      347,468      349,775      380,039
   Redeemable preferred stock...................     15,200       17,500           --           --           --
   Stockholders' deficit........................    (19,500)      (9,605)     (87,727)     (81,193)     (72,314)
OPERATING DATA: (7)
   Comparable store sales growth (8)............       3.0%         2.2%         5.9%         3.1%         1.0%
   Net sales per selling area square foot (9)...  $     142    $     137    $     145    $     149    $     150
   Number of stores opened during period........          4           69            4           10           68
   Number of stores open at end of period (10)..        159          229          231          206          257

</TABLE>
- ------------
(1)      The Company's fiscal year ends on the end on the Saturday nearest to
         January 31 in the following calendar year. References to years mean the
         respective fiscal year. For example, references to "1995" mean the
         fiscal year ended February 3, 1996. All fiscal years presented
         consisted of fifty-two weeks except 1995 which consisted of fifty-three
         weeks.

(2)      The selected  financial data for 1992 include the operations of Fashion
         Bar from May 30, 1992, the effective date of its acquisition.

(3)      During 1993, ARI was formed and concurrently became the direct parent
         of SRI when the existing stockholders of SRI exchanged all of their
         common stock for common stock of ARI. Concurrent with the formation of
         ARI, ARI completed its refinancing (the "Refinancing") and distribution
         (the "Distribution") plans. As a result of the Refinancing, which
         replaced certain debt of SRI, the Company recorded an extraordinary
         charge of $16.2 million net of applicable income taxes of $8.8 million.
         Pursuant to the Distribution, the Company issued $149.1 million
         aggregate principal amount of 12 3/4% Senior Discount Debentures Due
         2005 (the "ARI Senior Discount Debentures") which were issued at a
         discount of approximately $69.1 million. Substantially all of the $80.0
         million in proceeds were used to make a distribution to the
         shareholders of ARI. See Note 5 to the Consolidated Financial
         Statements.

(4)      The selected financial data for 1995 include the store operations of
         the stores resulting from the acquisition of the leases from
         Beall-Ladymon. These stores reopened as Stage stores during the first
         quarter of 1995.

(5)      Service charge income for 1993, 1994 and 1995 decreased as compared to
         levels achieved during 1991 and 1992 due to the sale of accounts
         receivable to a trust pursuant to the accounts receivable
         securitization program ("Accounts Receivable Program") implemented
         during 1993. Without giving effect to the implementation of the
         Accounts Receivable Program, service charge income for 1993, 1994 and
         1995 was $32.5 million, $35.2 million and $41.3 million, respectively.
         See Note 2 to the Consolidated Financial Statements.

(6)      Operating income and operating income as a percentage of sales
         decreased during 1994 as compared to 1993 due primarily to the impact
         of the implementation of the Accounts Receivable Program (see Note 2 to
         the Consolidated Financial Statements) combined with the $5.2 million
         provision associated with the Store Closure Plan (see Note 4 to the
         Consolidated Financial Statements). These effects were partially offset
         by an increase in operating income generated from increased sales.

(7)      Operating data exclude  Bealls stores  scheduled to be closed under the
         Bealls 1988 store closure  program,  except as otherwise  noted in (10)
         below.

(8)      Comparable store sales growth for 1995 has been determined based on a
         comparable fifty-two week period. Sales are considered comparable after
         a store has been in operation fourteen months. This method, adopted in
         1995, would have produced slightly different results in prior years.

(9)      Net sales per selling area square foot for 1995 has been determined
         based on a comparable fifty-two week period. Net sales per selling area
         square foot is calculated for stores open the entire year. This method,
         adopted in 1995, would have produced slightly different results in
         prior years.

(10)     Stores open at the end of 1992 and 1993 included one and six stores,
         respectively, which were previously excluded under the Bealls 1988
         store closure program. Such stores are only included in the Company's
         results of operations subsequent to their removal from the store
         closure program.

ITEM 7.      MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION  AND
             RESULTS OF OPERATIONS
GENERAL

         ARI conducts its business exclusively through SRI, which operates
family apparel stores primarily in the central United States under the names
Bealls, Palais Royal and Stage offering branded fashion apparel, accessories and
footwear for women, men and children. ARI has no operations of its own and its
primary asset is the common stock of SRI.

         ARI was formed during 1993 and concurrently became the direct parent of
SRI when the existing stockholders of SRI exchanged all of their common stock
for common stock of ARI. Concurrent with the formation of ARI, ARI completed its
Refinancing and Distribution plans. The Refinancing included the implementation
of the Accounts Receivable Program and the issuance of new SRI long-term debt
instruments which replaced certain previously existing SRI debt. The
Refinancing, together with funds generated internally, provided capital to
finance new store openings and the Beall-Ladymon lease acquisition. Pursuant to
the Distribution, the Company issued $149.1 million principal amount of ARI
Senior Discount Debentures which were issued at a discount of approximately
$69.1 million. Substantially all of the $80.0 million in proceeds were used to
make a distribution to the shareholders of ARI. See Note 5 to the Consolidated
Financial Statements and "Liquidity and Capital Resources".

         The financial information, discussion and analysis that follow should
be read in conjunction with the Consolidated Financial Statements and Item 1 -
"Business".

RESULTS OF OPERATIONS

         The following sets forth the results of operations as a percentage of
sales for the periods indicated. Certain income statement reclassifications have
been made to conform to the 1995 format. Prior year percentages have been
changed accordingly.
<TABLE>
<CAPTION>

                                                                            Fiscal Year
                                                 --------------------------------------------------------------
                                                    1991         1992         1993         1994         1995
                                                 ---------    ---------    ----------   ----------   ----------

<S>                                                <C>          <C>          <C>          <C>          <C>
Net sales......................................    100.0  %     100.0  %     100.0   %    100.0   %    100.0   %
Cost of sales and related buying,
     occupancy and distribution expenses.......    (69.7)       (69.4)       (69.0)       (68.6)       (68.6)
Gross profit...................................     30.3         30.6         31.0         31.4         31.4
Selling, general and
     administrative expenses...................    (26.0)       (25.6)       (24.2)       (23.2)       (23.4)
Service charge income..........................      5.1          5.9          3.6          1.5          1.5
Store opening and closure costs................     (0.1)          --           --         (1.0)        (0.5)
Operating income...............................      9.3         10.8         10.3          8.8          9.0
Net interest expense...........................     (7.5)        (6.3)        (6.5)        (6.9)        (6.4)
Income before income tax, minority
     interest and extraordinary item...........      1.9          4.1          3.8          1.9          2.6

</TABLE>

         1994  COMPARED  TO  1995.  1995  was  highlighted  by  the  opening  of
sixty-eight new stores as a result of the implementation of management's  growth
strategy  to expand  into small  market  areas  where the Company can become the
dominant  retailer.  The following  should be  considered  when  evaluating  the
Company's  results  of  operations:  (i) the  Company  incurred  one-time  costs
associated  with opening the  sixty-eight  new stores;  (ii) the Company  closed
thirty-nine  Fashion Bar stores during the fourth  quarter of 1994 and the first
quarter of 1995 pursuant to the Store Closure Plan;  (iii) during December 1994,
deteriorating  economic  conditions in Mexico resulted in the devaluation of the
peso which directly  affected  sales of six stores  located on the  Texas-Mexico
border  and (iv)  1995  consisted  of  fifty-three  weeks.  The  following  is a
discussion of the Company's 1995 results of operations as compared to 1994.

                                       8

         Sales  for  1994 and 1995  were  $581.5  million  and  $682.6  million,
respectively, representing an increase of $101.1 million or 17.4%. This increase
was due to (i)  increased  sales in stores opened during 1994 and 1995 of $112.5
million or 19.3%, (ii) an increase in sales of comparable stores of $5.4 million
or 1.0% and (iii)  sales in all stores  during the  fifty-third  week of 1995 of
$10.0 million or 1.7%.  Such increases were partially  offset by decreased sales
in stores closed  during 1994 and 1995 pursuant to the Store Closure  Program of
$23.7  million or 4.1%  together  with  decreased  sales in stores  operated  as
Fashion  Bar outlet  stores of $3.1  million or 0.5%.  Comparable  store  sales,
excluding  the six stores  affected by the weak  economic  conditions in Mexico,
increased 3.3%.

         Gross  profit  as a  percentage  of sales  was 31.4% for 1994 and 1995.
Gross profit for 1995 was  favorably  impacted by the growth in new stores which
traditionally  experience lower markdown activity during the first six months of
operation and the application of buying, occupancy and distribution costs over a
larger sales base.  Also  impacting  gross margin was an increase in  mark-downs
resulting  from  additional  promotional  events  during  the  Christmas  season
intended to increase  sales and an increase in shrinkage  due to the rapid store
growth in 1995. The increase in shrinkage was offset by the favorable  impact of
LIFO inventories.

         Selling,  general and administrative  expenses as a percentage of sales
were 23.2% and 23.4% for 1994 and 1995, respectively. The increase resulted from
costs associated with the certificates outstanding under the Accounts Receivable
Program,  partially offset by the application of fixed costs to a greater volume
of sales and the reversal of a $0.8  million  reserve as a result of a favorable
court ruling in a litigation  matter.  Advertising  expenses as a percentage  of
sales for 1994 and 1995 were 3.8% and 3.9%,  respectively.  The increase was due
to advertising  campaigns in areas where the Company previously did not operate,
particularly the newly acquired Beall-Ladymon locations.

         Service  charge  income  increased  from $8.5 million for 1994 to $10.5
million for 1995. Without giving effect to the Accounts  Receivable Program (see
Note 2 to the Consolidated Financial Statements), 1995 service charge income was
$41.3 million,  a $6.1 million increase as compared to 1994. Such increases were
due to an increase in average accounts  receivable  balances  resulting from the
17.4% increase in sales discussed  above combined with the  fifty-third  week of
1995.

         The 1994 store  opening and closure  costs were due primarily to a $5.2
million provision for the Store Closure Plan. The 1995 store opening and closure
costs were primarily due to the opening of sixty-eight new stores.

         Operating  income as a percentage of sales increased from 8.8% for 1994
to 9.0% for 1995 as a result of the items  discussed  above.  Store  opening and
closure  costs  accounted for the largest  change.  Excluding the effect of such
costs,  operating  income as a percentage of sales would have been 9.7% for 1994
and 9.5% for 1995.

         Net interest  expense  increased  from $40.0  million for 1994 to $44.0
million  for 1995.  An increase in  interest  expense  was due  primarily  to an
increase in the  accretion  of discount  on the ARI Senior  Discount  Debentures
combined with interest related to the SRI 11% Series C Senior Subordinated Notes
due 2003 (the "SRI Series C Senior Subordinated  Notes") issued in the aggregate
principal  amount of $18.3 million during the second  quarter of 1995.  Interest
income decreased during 1995 as compared to 1994 due to lower cash balances as a
result of store expansion during 1995.

         1993 COMPARED TO 1994.  Sales for 1993 and 1994 were $557.4 million and
$581.5 million, respectively, representing an increase of $24.1 million or 4.3%.
Comparable  store  sales  were  $525.2  and  $541.7  million  for 1993 and 1994,
respectively,  representing  an increase of $16.5  million or 3.1%.  The overall
increase in sales was a result of an increase in comparable store sales combined
with a net increase in sales from store openings and closings during 1994.

                                       9

         Gross profit as a percentage  of sales was 31.0% and 31.4% of sales for
1993 and 1994, respectively. The increase in the gross profit percentage was due
primarily  to increased  sales in the  Company's  private  label  apparel  which
generally has higher margins than brand name apparel.

         Selling,  general and administrative  expenses as a percentage of sales
were 24.2% and 23.2% for 1993 and 1994, respectively. These decreases are due to
the sale of accounts  receivable to a trust pursuant to the Accounts  Receivable
Program  which began during August 1993.  Without  giving effect to the Accounts
Receivable  Program,  selling,  general and  administrative  expenses would have
increased from $147.4 million to $151.6 million for 1993 and 1994, respectively.
These amounts as a percentage of sales would have  decreased from 26.4% to 26.1%
for 1993 and 1994, respectively.  Such decrease was due to the Company's ability
to effectively  manage variable selling,  general and  administrative  expenses.
Advertising  expenses as a  percentage  of sales for 1993 and 1994 were 4.0% and
3.8%, respectively, a decrease of 0.2%.

         Service  charge  income  decreased  from $20.0 million for 1993 to $8.5
million for 1994 due to the sale of accounts receivable pursuant to the Accounts
Receivable  Program.  Without giving effect to the Accounts  Receivable Program,
1994  service  charge  income would have  increased  $2.7 million from 1993 as a
result of an increase in average  accounts  receivable  balances due to the 4.3%
increase  in  sales  and  the  purchase  of  certain  accounts  receivable  from
Beall-Ladymon.

         Store opening and closure costs increased from $0.2 million for 1993 to
$5.6  million  for 1994.  This  increase  was due to $5.2  million  of  expenses
associated with the Store Closure Plan which were recorded during 1994.

         Operating income as a percentage of sales decreased from 10.3% for 1993
to 8.8% for 1994 as a result  of the items  discussed  above.  The $5.2  million
provision  associated with the Store Closure Plan recorded during 1994 (see Note
4 to the  Consolidated  Financial  Statements)  combined  with the impact of the
implementation  of the  Accounts  Receivable  Program in 1993 (see Note 2 to the
Consolidated Financial Statements) represented the two largest changes.

         Net interest expense increased $3.6 million from $36.4 million for 1993
to $40.0 million for 1994. The increase in net interest expense is due to a full
year of discount accretion in 1994 related to the ARI Senior Discount Debentures
versus six months of accretion in 1993. Such increase was partially  offset by a
decrease in interest expense due to the purchase and retirement of $20.0 million
of SRI 10% Senior Notes Due 2000 (the "SRI Senior Notes").

                                       10

SEASONALITY AND INFLATION

         The Company's business is seasonal and sales and profits  traditionally
are lower during the first nine months of the year  (February  through  October)
and higher during the last three months of the year (November  through January).
Working capital requirements fluctuate during the year and generally reach their
highest levels during the third and fourth quarters.
<TABLE>
<CAPTION>

                                             1994                                          1995
                         --------------------------------------------- ---------------------------------------------
                              Q1         Q2          Q3         Q4          Q1          Q2         Q3         Q4
                           ---------  ----------  ---------  ---------    --------   ---------  ---------  ---------

<S>                      <C>        <C>         <C>        <C>          <C>        <C>        <C>        <C>
Net sales............... $ 128,073  $ 132,060   $ 134,939  $  186,391   $ 142,353  $ 154,578  $ 159,161  $  226,532
Gross profit............    39,856     39,163      41,110      62,675      46,283     46,555     48,659      72,780
Operating income........    11,943     10,576      10,029      18,409      14,835     11,074      9,724      25,853
Quarters' operating
  income as a percent
  of annual.............        23%        21%         20%         36%         24%        18%        16%         42%
Income (loss) before
  extraordinary item.... $   1,197  $     463   $      52  $    4,918   $   2,438  $     221  $    (899) $    8,970
Net income (loss).......       871        463          90       4,898       2,438        221       (899)      8,970
Earnings (loss) per
  share before
  extraordinary item....      0.09       0.03          --        0.38        0.18       0.02      (0.07)       0.67
Earnings (loss) per
  share.................      0.07       0.03          --        0.38        0.18       0.02      (0.07)       0.67

</TABLE>

         The Company does not believe that inflation had a material effect on
its results of operations during the past two years. However, there can be no
assurance that the Company's business will not be affected by inflation in the
future.

LIQUIDITY AND CAPITAL RESOURCES

         ARI is dependent on the cash flow of SRI and its subsidiaries in order
to meet its debt service obligations. Management believes that ARI will receive
sufficient distributions from SRI to enable it to service the cash interest
payments on the ARI Senior Discount Debentures when they become due; however,
there can be no assurance that such distributions will be adequate to satisfy
either the cash interest on, or the repayment of such debt.

         The Refinancing eliminated certain SRI high cost debt and all of its
outstanding preferred stock. At February 3, 1996, the Company's consolidated
long-term debt included $130.0 million of SRI Senior Notes, $118.3 million of
SRI Senior Subordinated Notes (as defined below), $149.1 million face amount of
ARI Senior Discount Debentures, $2.0 million of indebtedness under industrial
development revenue bonds and certain other debt of its subsidiaries. Management
estimates the market value of all ARI and subsidiaries' debt to be $352.3
million at February 3, 1996. See Note 5 to the Consolidated Financial
Statements.

         Working capital was $148.2 million and $170.1 million at January 28,
1995 and February 3, 1996, respectively. The increase in working capital during
1995 was a result of the issuance of the SRI Series C Senior Subordinated Notes
together with an increase in working capital generated by operations. Such
increases were partially offset by capital expenditures primarily related to the
sixty-eight new store openings and store remodelings.

         Significant changes within working capital included cash, accounts
receivable and merchandise inventories. The increase in merchandise inventories
and the decrease in cash was due primarily due to capital expenditures and
working capital needs related to the sixty-eight store openings. Accounts
receivable decreased $4.6 million during 1995 as a result of the issuance of
$25.0 million of term certificates under the Accounts Receivable Program which
was partially offset by an increase in accounts receivable resulting from the
17.4% increase in sales.

                                       11

       The Company's primary capital requirements are for working capital
(including interest payments on debt), capital expenditures and principal
payments on debt. Based upon the current capital structure, management
anticipates interest payments to be comparable to the 1995 level during the next
two fiscal years adjusting for the borrowings issued in 1995. Generally, capital
expenditures are for new store openings, remodeling of existing stores and
customary store maintenance. Capital expenditures increased during from $19.7
million during 1994 to $28.9 million during 1995 as a result of opening
sixty-eight new stores during 1995 compared to ten new stores during 1994.
Management expects capital expenditures to be comparable to the 1995 level
during the next two fiscal years due in part to increased store maintenance and
renovations at the corporate headquarters. Aggregate principal payments on debt
total $2.4 million during the next two fiscal years.

         The Company's short-term liquidity needs are provided by (i) existing
cash balances, (ii) operating cash flows, (iii) the Accounts Receivable Program
which provides a source of funds from the sale of accounts receivable to a trust
and (iv) the Revolving Credit Agreement (as defined below). Long-term liquidity
needs traditionally have been raised through the private placement of debt.

         Pursuant to the Accounts Receivable Program, the Company sells, on a
daily basis, all of the accounts receivable generated by the holders of the
Company's private label credit card accounts to its wholly-owned subsidiary, SRI
Receivables Purchase Co., Inc. ("SRPC"). SRPC is a separate limited-purpose
subsidiary that is operated in a fashion intended to ensure that its assets and
liabilities are distinct from those of the Company and its other affiliates as
SRPC's creditors have a claim on its assets prior to becoming available to any
creditor of the Company. SRPC sells, on a daily basis, the accounts receivable
purchased from the Company to a master trust (the "Trust") in exchange for cash
or a certificate representing an undivided interest in the Trust. Since its
inception, the Trust has issued $165.0 million of term certificates and a $40.0
million revolving certificate representing undivided interests in the Trust. The
holder of the revolving certificate agreed to purchase interests in the Trust
equal to the amount of accounts receivable in the Trust above the level required
to support the term certificates and the transferor's retained interest
(currently $204.1 million), up to a maximum of $40.0 million. If receivable
balances in the Trust fall below the level required to support the term
certificates and revolving certificates, certain principal collections may be
retained in the Trust until such time as the receivable balances exceed the
certificates then outstanding and the required transferor's interest. The Trust
may issue additional series of certificates from time to time. Terms of any
future series will be determined at the time of issuance.

         The Company has a revolving credit agreement with a bank (the "Credit
Agreement") under which it may draw up to $25.0 million. Of this amount, $15.0
million may be used to support letters of credit. As of February 3, 1996, $8.4
million of the total commitment was used to collateralize letters of credit
resulting in available funds of $16.6 million. The Company also has a separate
agreement with the bank under which it may borrow an additional $10.0 million
for seasonal working capital needs (the "Seasonal Credit Agreement" and together
with the Credit Agreement, the "Revolving Credit Agreement"). Funds are
available under the Seasonal Credit Agreement from August 15 through January 15
of each calendar year (the "Seasonal Period"). The Revolving Credit Agreement is
available through February 3, 1998. During 1995, the availability under the
Credit Agreement was never less than $4.5 million. During the Seasonal Period,
the availability under the Revolving Credit Agreement was never less than $11.5
million.

         During the second quarter of 1995, SRI issued $18.3 million in
aggregate principal amount of Series C Senior Subordinated Notes which were
subsequently exchanged for 11% Series D Senior Subordinated Notes due 2003 (the
"Series D Senior Subordinated Notes"). The form and terms of the Series D Senior
Subordinated Notes are the same as the form and terms of the Series C Senior
Subordinated Notes except that the Series D Senior Subordinated Notes are
registered under the Securities Act of 1933 and, therefore, are public
securities that do not bear legends restricting their transfer. Such notes were
issued at a discount of $1.8 million and bear interest at 11% payable
semi-annually on February 15 and August 15 of each year. Substantially all of
such proceeds were used for new store openings and other general corporate
purposes. The SRI Series D Senior Subordinated Notes rank pari passu with the
existing 11% SRI Series B Senior Subordinated Notes due 2003 (collectively, the
"SRI Senior Subordinated Notes"). No Series C Senior Subordinated Notes remain
outstanding.
                                       12

         Management believes that funds provided by operations, together with
funds available under the Credit Agreement, the Seasonal Credit Agreement and
the Accounts Receivable Program will be adequate to meet the Company's
anticipated requirements for working capital (at its projected growth rates),
interest payments, planned capital expenditures and principal payments on debt.
Estimates as to working capital needs and other expenditures may be materially
affected if the foregoing sources are not available or if the current growth
forecasts are not met.


ITEM 8.           FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         See "Index to Financial Statements and Schedules" included on page 28
for information required under this Item 8.

ITEM 9.           CHANGES IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON
                  ACCOUNTING  AND FINANCIAL DISCLOSURE

         None.
                                       13

                                    PART III

ITEM 10.          DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT


         The following sets forth certain information with respect to the
directors and executive officers of the Company. Pursuant to an equity stock
purchase agreement (the "Equity Purchase Agreement"), the Company, Bain Venture
Capital ("Bain"), certain affiliates of Bain, Citicorp Venture Capital Ltd.
("Citicorp"), Acadia Partners, L.P. ("Acadia") and certain other stockholders
have agreed that until certain designated events occur, such parties will vote
for Bain's nominee to the Board of Directors, and that so long as Acadia and its
affiliates hold at least 5% of the outstanding Common Stock, such parties will
vote for one Acadia nominee to the Board of Directors. Certain affiliates of
Bain, an affiliate of Citicorp, Acadia and certain of Acadia's affiliates are
stockholders. See Item 12 - "Security Ownership of Certain Beneficial Owners and
Management". The current Bain nominees serving on the Board of Directors are
Joshua Bekenstein and Adam Kirsch. The current Acadia nominee serving on the
Board of Directors is Peter Mulvihill.
<TABLE>
<CAPTION>


           NAME                 AGE                     POSITION
- ----------------------------  --------  ---------------------------------------------------
<S>                             <C>     <C>
Bernard Fuchs (1)               69      Chairman of the Company
Joshua Bekenstein (1)           37      Director
Carl Tooker                     48      Director, President and Chief Executive Officer
Mark Shulman                    47      Executive Vice President/Chief Merchandising Officer
James Marcum                    36      Executive Vice President/Chief Financial Officer
Stephen Lovell                  40      Executive Vice President/Director of Stores
Jerry Ivie                      63      Senior Vice President, Secretary and Treasurer
Ron Lucas                       48      SRI Senior Vice President/Human Resources
Adam Kirsch (2)                 34      Director, Vice President and Assistant Secretary
Peter Mulvihill (2)             36      Director
Lasker Meyer                    70      Director

</TABLE>

- ------------
(1)  Member of Compensation Committee

(2)  Member of Audit Committee


         Mr.  Fuchs has been  involved in  retailing  since  1944.  He began his
career with Grayson shops of  California  and  subsequently  served as Executive
Vice  President  and Chief  Operating  Officer of S. Klein in New York from 1960
through  1967.  He came to Palais Royal as Executive  Vice  President  and Chief
Operating  Officer in 1967 and became  President and Chief Executive  Officer in
1979.  Mr. Fuchs was Chairman  and Chief  Executive  Officer of the Company from
December  1988 until July 1994 when Mr.  Tooker was  appointed  Chief  Executive
Officer. Mr. Fuchs continues to serve as Chairman of the Company.

         Mr.  Bekenstein has been a director since December 1988 and was elected
Vice  Chairman  and Chief  Financial  Officer of the  Company  in May 1992.  Mr.
Bekenstein was Vice Chairman and Chief Financial Officer of the Company from May
1992 until June 1995 when Mr.  Marcum was  appointed  Chief  Financial  Officer.
During March 1996, Mr. Bekenstein resigned as Vice Chairman of the Company.  Mr.
Bekenstein continues to serve as a director.  Mr. Bekenstein has been a Managing
Director of Bain Capital,  Inc.  ("Bain  Capital")  since May 1993 and a General
Partner  of Bain  Capital  since its  inception  in 1987.  Mr.  Bekenstein  also
currently serves on the Board of Directors of Waters Corporation.

                                       14

         Mr.  Tooker  joined the  Company  as a  Director,  President  and Chief
Operating  Officer on July 1, 1993 and,  effective  July 1, 1994, Mr. Tooker was
appointed  Chief  Executive  Officer.   Mr.  Tooker  has  twenty-four  years  of
experience  in the retail  industry,  eighteen  of which were spent with the May
Company where he served as Chairman and Chief  Operating  Officer of Filene's of
Boston from 1988 to 1990.  In 1990,  Mr.  Tooker  joined  Rich's,  a division of
Federated Department Stores, Inc., as President and Chief Operating Officer, and
in 1991 Mr. Tooker was promoted to Rich's Chief Executive Officer.

         Mr. Shulman joined the Company in January 1994 as Executive Vice
President and Chief Merchandising Officer with twenty-four years of retailing
experience. Prior to joining the Company, Mr. Shulman held varying positions
with Bloomingdales, Rikes and I. Magnin, all of which are divisions of Federated
Department Stores, Inc. Since 1985, Mr. Shulman has served as President of Ann
Taylor (Allied Stores), Henri Bendel (The Limited), Bon Jour and most recently,
Leslie Fay.

         Mr. Marcum joined the Company in June 1995 as Executive Vice President
and Chief Financial Officer. Prior to joining the Company, Mr. Marcum served as
Treasurer of the Melville Corporation from 1986 to 1989, Vice President and
Controller of Marshalls, Inc., a division of the Melville Corporation, from
1989-1990 and most recently as Senior Vice President and Chief Financial Officer
of Marshalls, Inc.

         Mr. Lovell joined the Company in June 1995 as Executive  Vice President
and Director of Stores.  Prior to joining the Company,  Mr. Lovell spent fifteen
years with Hit or Miss, a division of TJX Companies. Mr. Lovell's first position
with Hit or Miss was Store Manager.  He served as a District  Manager,  Regional
Manager,  Territorial  Vice  President  and  since  January  1987,  Senior  Vice
President and Director of Stores.

         Mr. Ivie has served as Senior Vice  President,  Secretary and Treasurer
since  December 1988 and was with Palais Royal since 1976.  Mr. Ivie  previously
spent  fifteen  years in the  finance  department  of  Burdine's,  a division of
Federated Department Stores.

         Mr.  Lucas  joined  SRI in July 1995 as Senior  Vice  President,  Human
Resources.  Prior to joining the Company,  Mr.  Lucas served as Vice  President,
Human Resources at two different divisions of Limited,  Inc., the Limited Stores
Division and Lane Bryant.  Previously,  he spent  seventeen years at the Venture
Stores Division of May Co. ending as Vice President, Organization Development.

         Mr. Kirsch has been a Managing  Director of Bain Capital since May 1993
and a General  Partner of Bain since 1990 and was an Associate  and Principal of
Bain Capital from 1987 to 1990. Mr. Kirsch also  currently  serves as a director
of  Brookstone,  Inc.,  Duane Reade Holding Corp.,  Dade Holdings,  Inc. and the
Wesley-Jessen Corporation.

         Mr.  Mulvihill has been a director since  December 1988. Mr.  Mulvihill
has served as a Managing  Director of Oak Hill  Partners,  Inc.  ("Oak Hill" the
management  company for Acadia)  since 1993.  From 1987 to 1993,  Mr.  Mulvihill
worked for and was associated with Rosecliff Inc. ("Rosecliff",  the predecessor
of Oak Hill). Prior to joining Rosecliff, Mr. Mulvihill was an investment banker
with Drexel Burnham Lambert  Incorporated in the corporate finance division from
1985 to 1987. Mr. Mulvihill also serves as a director of Harvest Foods, Inc., an
Arkansas based grocery chain.

         Mr. Meyer served as Vice-Chairman and Chief Merchandising  Officer from
May 1989 until he retired in December  1993. Mr. Meyer has been a director since
1988 and continues to serve as a director.  Mr. Meyer was with Foley's from 1959
until 1987,  when he retired from his  position as Chairman and Chief  Executive
Officer.  From 1987 until May 1989,  Mr.  Meyer was an officer  and  director of
Spoetzel Brewery, Inc.

                                       15

ITEM 11.          EXECUTIVE COMPENSATION

                           SUMMARY COMPENSATION TABLE

         THE FOLLOWING SUMMARIZES THE PRINCIPAL COMPONENTS OF COMPENSATION FOR
THE COMPANY'S CHIEF EXECUTIVE OFFICER AND THE FOUR HIGHEST COMPENSATED EXECUTIVE
OFFICERS. SECTIONS OMITTED ARE NOT APPLICABLE.

<TABLE>
<CAPTION>
                                                                                           LONG-TERM
                                                                                            COMPEN-
                                                                                             SATION
                                                                                          -------------
                                                          ANNUAL COMPENSATION                AWARDS
                                                    ---------------------------------     -------------
                                                                            OTHER
                                                                            ANNUAL         SECURITIES
                                                                           COMPEN-         UNDERLYING    ALL OTHER
                                           FISCAL    SALARY      BONUS      SATION          OPTIONS/       COMP.
NAME AND PRINCIPAL POSITION                 YEAR       ($)        ($)        ($)            SARS (#)      ($) (1)
- ------------------------------------------ -------- ---------- ---------- -----------     ------------- ------------
<S>                                         <C>       <C>         <C>      <C>                 <C>            <C>
Bernard Fuchs,                              1995      437,500     28,870     189,375 (2)            --          252
     Chairman                               1994      450,000     65,265      35,625 (3)            --        1,260
                                            1993      450,000     59,200   3,713,000 (4)       197,000        1,260

Carl Tooker,                                1995      538,416     43,305      67,600 (5)            --           87
     President and                          1994      468,750     56,128      67,600 (5)        50,000          174
     Chief Executive Officer                1993      247,916     75,000     132,116 (6)       200,000           --

Mark Shulman,                               1995      302,082     75,000       9,600 (7)        15,000          783
     Executive Vice President and           1994      276,614     41,250     393,984 (8)       100,000          160
     Chief Merchandising Officer            1993           --         --          --                --           --

James Marcum,                               1995      183,333     55,000     184,722 (9)       100,000          173
     Executive Vice President and           1994           --         --          --                --           --
     Chief Financial Officer                1993           --         --          --                --           --

Stephen Lovell,                             1995      183,333     55,000     173,535 (10)       75,000          268
     Executive Vice President and           1994           --         --          --                --           --
     Director of Stores                     1993           --         --          --                --           --
</TABLE>
- ------------
(1)      Amounts for 1995 reflect premiums paid for life insurance coverage.

(2)      Amount shown reflects a distribution related to options vested of
         $35,625 (see Note 7 to the Consolidated Financial Statements) and the
         value realized upon the exercise of options for Common Stock of
         $153,750. Value realized is based upon the fair market value of the
         stock at the exercise date minus the exercise price.

                                       16

(3)      Amount shown  reflects a  distribution  related to options  vested (see
         Note 7 to the Consolidated Financial Statements).

(4)      Amount shown reflects the value realized upon the exercise of options
         for Common Stock. Value realized is based upon the fair market value of
         the stock at the exercise date minus the exercise price.

(5)      Amount  shown  reflects a  distribution  related  to options  vested of
         $38,000  (see  Note 7 to the  Consolidated  Financial  Statements)  and
         housing and automobile  allowances of $29,600 paid to Mr. Tooker during
         1994 and 1995.

(6)      Amount  shown  reflects  moving  expenses of  $114,861  and housing and
         automobile allowances of $17,255 paid to Mr. Tooker during 1993.

(7)      Amount shown  reflects  housing and automobile  allowances  paid to Mr.
         Shulman during 1995.

(8)      Amount  shown  reflects  moving  expenses of  $385,184  and housing and
         automobile allowances of $8,800 paid to Mr. Shulman during 1994.

(9)      Amount shown reflects moving expenses paid to Mr. Marcum during 1995.

(10)     Amount  shown  reflects  moving  expenses of  $167,935  and housing and
         automobile allowances of $5,600 paid to Mr. Lovell during 1995.


                      OPTION/SAR GRANTS IN LAST FISCAL YEAR

         THE FOLLOWING DISCLOSES OPTIONS GRANTED DURING 1995 FOR THE NAMED
EXECUTIVE OFFICERS IN THE COMPENSATION TABLE ABOVE.
<TABLE>
<CAPTION>
                                                                                    Potential Realizable Value at
                                                                                    Assumed Annual Rates of Stock
                                            Individual Grants                     Price Appreciation For Option Term
                           ----------------------------------------------------  ------------------------------------
                            Number of      %of Total
                            Securities     Options/
                            Underlying       SARs
                             Options/     Granted to                                0%           5%         10%
                              SAR's        Employees   Exercise                  Annual         Annual     Annual
                             Granted(#)    in Fiscal    or Base     Expiration    Growth        Growth     Growth
Name                           (1)         Year (%)     Price($)       Date       Rate ($)      Rate ($)   Rate ($)
- -------------------------  -------------  ------------  ---------  ------------  ----------  ------------ -----------
<S>                            <C>           <C>        <C>          <C>               <C>      <C>         <C>
Mark Shulman............        15,000        3.5       $2.88        6/10/05            --       27,000      68,850
James Marcum............       100,000       23.2        2.88        6/01/05            --      180,000     459,000
Stephen Lovell..........        75,000       17.4        2.88        6/01/05            --      135,000     344,250
</TABLE>

                                       17

- --------------------
(1)      All of such options were granted under the Company's Third Amended and
         Restated Stock Option Plan (the "Stock Option Plan"). The options
         granted under the Stock Option Plan are subject to vesting and
         repurchase provisions upon termination of employment. See Note 7 to the
         Consolidated Financial Statements.


               AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR
                      AND FISCAL YEAR END OPTION/SAR VALUES

         THE FOLLOWING SUMMARIZES EXERCISES OF STOCK OPTIONS (GRANTED IN PRIOR
YEARS) BY THE HIGHEST PAID EXECUTIVE OFFICERS IN THE PAST YEAR, AS WELL AS THE
NUMBER AND VALUE OF ALL UNEXERCISED OPTIONS HELD BY THE NAMED OFFICERS AT THE
END OF 1995.
<TABLE>
<CAPTION>
                                                                          Number of
                                                                         Securities
                                                                         Underlying            Value of Unexercised
                                                                         Unexercised               In-the-Money
                                                                       Options/SARs at           Options/SARs at
                                                                         FY-End (#)               FY-End ($)(2)
                                                                     --------------------     -----------------------
                             Shares
                          Acquired on          Value Realized           Exercisable/               Exercisable/
        Name              Exercise (#)             ($)(1)               Unexercisable             Unexercisable
 -------------------     ---------------      ------------------     --------------------     -----------------------
<S>                            <C>                    <C>             <C>        <C>           <C>         <C>
 Bernard Fuchs                 84,400                 153,750         46,900  /  65,700        210,540  /  264,120
 Carl Tooker                       --                      --         90,000  / 160,000        420,000  /  702,000
 Mark Shulman                      --                      --         40,000  /  75,000        114,000  /  202,800
 James Marcum                      --                      --             --  / 100,000             --  /  212,000
 Stephen Lovell                    --                      --             --  /  75,000             --  /  159,000
</TABLE>
- --------------------
(1)      Value realized is based upon the fair market value of the stock at the
         exercise date minus the exercise price. Fair market value is determined
         in good faith by the Board of Directors and is based upon the
         historical and projected financial performance of the Company.

(2)      Value is based upon the fair  market  value of the stock as of February
         3, 1996 minus the exercise price.

COMPENSATION OF DIRECTORS

         During  1995,  Mr.  Meyer  received  cash  compensation  of $25,000 for
services rendered as a director. No other director received compensation.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

         The current members of the Compensation Committee are Mr. Fuchs and Mr.
Bekenstein,  who served in such  capacities  during the last fiscal  year.  Each
member of the  Compensation  Committee  abstains from voting on matters relating
directly to such member's  compensation as an executive officer.  Both Mr. Fuchs
and Mr.  Bekenstein  are executive  officers and have served in such  capacities
during the last  fiscal  year.  Mr.  Bekenstein  is a Managing  Director of Bain
Capital,  an  affiliate  of a  principal  stockholder.  See  Item 13 -  "Certain
Relationships   and  Related   Transactions"   for  a  description   of  certain
transactions between Mr. Fuchs and the Company and Bain and the Company.

                                       18

MANAGEMENT AGREEMENTS

         The Company, Bain and certain of its affiliates, Citicorp Venture
Capital ("CVC") and Bernard Fuchs entered into a management agreement (the
"Fuchs Management Agreement"), dated as of May 26, 1989 and amended effective
February 1, 1993, pursuant to which (i) the Company employs Mr. Fuchs as an
executive officer and (ii) Mr. Fuchs purchased from Bain and certain of its
affiliates, and an affiliate of CVC, in the aggregate, 293,750 shares of Common
Stock for $0.09 per share and 250 shares of the SRI Senior Preferred Stock for
$1,000 per share (subsequently redeemed in connection with the Refinancing). The
Fuchs Management Agreement provides that transfers of Common Stock by Mr. Fuchs
are subject to certain rights of first offer and refusal of the Company and the
other parties to the Fuchs Management Agreement.

         Pursuant to the Fuchs Management Agreement, Mr. Fuchs served as
Chairman of the Board and Chief Executive Officer until July 1, 1994 when Mr.
Tooker was appointed Chief Executive Officer. Mr. Fuchs will continue as
Chairman. The Fuchs Management Agreement, as amended, provides for a base salary
plus an annual incentive bonus based on an increase in the Company's pretax
income (excluding any increase or decrease in pretax income attributable to any
financial restructuring) as compared to the fiscal year in which the Company
recorded its highest pretax income prior to the fiscal year for which the bonus
is being paid. The incentive bonus is applicable to fiscal years 1993 through
1998. Mr. Fuchs may also be awarded discretionary bonuses by the Company's
Compensation Committee elected by the Board of Directors. The Fuchs Management
Agreement generally restricts Mr. Fuchs from competing with the Company or its
subsidiaries for a period of 24 months after his termination, except for
termination without cause. Mr. Fuchs' base salary for the next three fiscal
years shall be $300,000, $200,000 and $100,000, respectively.

         In connection with the February 1993 amendment to the Fuchs Management
Agreement, the Company also entered into a stock option agreement with Mr. Fuchs
providing for the grant of options to acquire up to 150,000 shares of SRI common
stock at an original purchase price of $5.00 per share. Such options are subject
to vesting and repurchase restrictions. In connection with the formation of ARI,
such options were converted into options to acquire shares of Common Stock at a
price of $0.10 per share and the right to receive payments equaling $0.95 per
option share ratably over a vesting schedule.

         On July 1, 1993, the Company and Carl Tooker entered into an employment
agreement (the "Tooker Management Agreement") providing for Mr. Tooker's
employment as Director, President and Chief Operating Officer. As discussed
above, Mr. Tooker was appointed Chief Executive Officer effective July 1, 1994.
The Tooker Management Agreement provides for an initial base salary of $425,000
plus an annual incentive bonus based on an increase in the Company's pretax
income (excluding any increase or decrease in pretax income attributable to any
financial restructuring) as compared to the fiscal year in which the Company
recorded its highest pretax income prior to the fiscal year for which the bonus
is being paid. The Tooker Management Agreement also provided for an initial
grant of options to purchase 200,000 shares of SRI common stock at $5.00 per
share, subsequently converted into options to acquire shares of Common Stock as
described above for Mr. Fuchs. Pursuant to Mr. Tooker's appointment to CEO, he
was awarded additional options to purchase 50,000 shares of ARI common stock
with an exercise price of $2.15 and his annual salary was increased to $500,000.
Such options and the related Common Stock are subject to vesting and repurchase
restrictions. Mr. Tooker's current annual salary is $600,000.

         On January 31, 1994, the Company and Mark Shulman entered into an
employment agreement (the "Shulman Employment Agreement") providing for Mr.
Shulman's employment as Executive Vice President and Chief Merchandising
Officer. The Shulman Employment Agreement provides for an initial base salary of
$275,000 plus an annual incentive bonus based on actual versus planned gross
profit. The Shulman Employment Agreement also provides for an initial grant of
options to purchase 100,000 shares of Common Stock with an exercise price of
$2.15 per share. Such options and the related Common Stock are subject to
vesting and repurchase requirements. Mr. Shulman's current annual salary is
$350,000.

                                       19

         On June 1, 1995, the Company and James Marcum entered into an
employment agreement (the "Marcum Employment Agreement") providing for Mr.
Marcum's employment as Executive Vice President and Chief Financial Officer. The
Marcum Employment Agreement provides for an initial base salary of $275,000 plus
an annual incentive bonus based on the Company's actual versus planned pretax
income. The Marcum Employment Agreement also provides for an initial grant of
options to purchase 100,000 shares of Common Stock with an exercise price of
$2.88 per share. Such options and the related Common Stock are subject to
vesting and repurchase requirements.

         On June 1, 1995, the Company and Steven Lovell entered into an
employment agreement (the "Lovell Employment Agreement") providing for Mr.
Lovell's employment as Executive Vice President and Director of Stores. The
Lovell Employment Agreement provides for an initial base salary of $275,000 plus
an annual incentive bonus based on the Company's actual versus planned pretax
income. The Lovell Employment Agreement also provides for an initial grant of
options to purchase 75,000 shares of Common Stock with an exercise price of
$2.88 per share. Such options and the related Common Stock are subject to
vesting and repurchase requirements.

         On July 24, 1995, the Company and Ron Lucas entered into an employment
agreement (the "Lucas Employment Agreement") providing for Mr. Lucas' employment
as SRI Senior Vice President, Human Resources. The Lucas Employment Agreement
provides for an initial base salary of $175,000 plus an annual incentive bonus
based on the Company's actual versus planned pretax income. The Lucas Employment
Agreement also provides for an initial grant of options to purchase 40,000
shares of Common Stock with an exercise price of $2.88 per share. Such options
and the related Common Stock are subject to vesting and repurchase requirements.

         The Company, Bain and certain of its affiliates and CVC also entered
into management agreements with certain other officers, pursuant to which such
officers purchased from either Bain and certain of its affiliates, an affiliate
of CVC or the Company, shares of Common Stock and Senior Preferred Stock
(subsequently redeemed in connection with the Refinancing). The shares of common
stock acquired pursuant to such management agreements ("Executive Stock") are
subject to certain vesting provisions in addition to restrictions on transfer
and repurchase options. The management agreements give the Company, or if the
Company does not exercise its repurchase right, Bain and certain of its
affiliates, CVC and Acadia, the right to repurchase all or a portion of such
Executive Stock upon termination of the officer's employment. The repurchase
price upon termination is the lower of the fair market value or the original
cost to the officer for unvested Executive Stock and the fair market value for
vested Executive Stock. Executive Stock vests 40% two years from the date of
issue and in 20% annual increments thereafter.

         If the Board of Directors and the holders of a majority of the Common
Stock then outstanding approve the sale of the Company to an independent third
party (whether by merger, consolidation, sale of all or substantially all of the
outstanding capital stock), the holders of Executive Stock are required to
consent and raise no objections against such transaction. Additionally, holders
of Executive Stock are required to agree to sell all of their Executive Stock
and rights to acquire Common Stock issued pursuant to the Stock Option Plan (as
defined herein) if the transaction is structured as a sale of stock. The Company
has the right to redeem the Executive Stock held by any holder who fails to
comply with these provisions.

COMPANY RETIREMENT PLAN

         The Specialty Retailers, Inc. Restated Retirement Plan (the "Company
Retirement Plan") is a qualified defined benefit plan. Benefits under the
Company Retirement Plan are administered through a trust arrangement providing
benefits in the form of monthly payments or a single lump sum payment. The
Company Retirement Plan covers substantially all employees who have completed
one year of service with 1,000 hours of service. The Company Retirement Plan is
administered by the retirement plan committee (the "Committee"), and its three
to five members are appointed by the Company. All determinations of the
Committee are made in accordance with the provisions of the Company Retirement
Plan in a uniform and nondiscriminatory manner.

                                       20

         Generally, a participant is eligible for a benefit on his/her normal
retirement date, which is the later of age 65 or the fifth anniversary of the
date of hire. A participant may elect an early retirement benefit if he/she is
at least 55 years old, has 10 Years of Service (as defined below) and retires
from active employment with the Company. Early retirement benefits are reduced
according to a formula established in the Company Retirement Plan based upon
each full month that the participant's age is less than 65 on the date the
payments commence. If a participant who is vested terminates employment, he/she
is entitled to a deferred benefit payable at his/her normal retirement date or
an earlier date, if requested, but not before age 55.

         The amount of a participant's retirement benefit is based on each Year
of Credited Service (as defined below) and on his/her earnings for that year.
The individual yearly benefits are then totaled to determine the annual benefit
at age 65. A participant's accrued benefits in the superseded plans are
determined in accordance with the terms of those plans except as modified by the
terms of the Company Retirement Plan. The annual amount of a participant's
normal retirement benefit is derived, subject to certain limitations, by adding
(i) 1% of earnings up to $30,600 plus 1 1/2% of the excess of such earnings over
$30,600 for each Year of Credited Service earned on or after July 1, 1989
through December 31, 1991 (ii) 1% of earnings up to $31,800 plus 1 1/2% of the
excess of such earnings over $31,800 for each year of credited service earned
after December 31, 1991 (iii) 1% of earnings up to $42,500 plus 1 1/2% of the
excess of such earnings over $42,500 for each year of credited service earned
after December 31, 1994 and (iv) accrued benefits, determined in accordance with
the terms of the Company Retirement Plan under any superseded plan. The normal
retirement benefit formula produces an annual benefit which is paid to the
participant in equal monthly installments. The standard form of payment for a
single participant is a monthly benefit payable for the participant's life only.
The standard form of payment for a married participant is a 50% Joint and
Survivor benefit, which provides a reduced monthly benefit to the participant
during his/her lifetime, and 50% of that benefit to the participant's spouse for
his/her lifetime in the event of the participant's death. Other forms of payment
are also provided, including lump sum payouts, but they require participant
election. In addition, the Retirement Plan Committee may elect to pay the
benefit equivalent of a benefit payable at normal retirement date in the form of
a lump sum payment, if the lump sum payment does not exceed $3,500.

         Any participant who is credited with 1,000 or more hours of service in
a calendar year receives a "Year of Service". Years of Service determine a
participant's eligibility for benefits under the Company Retirement Plan, and
the percentage vested in those benefits. After five Years of Service, a
participant is 100% vested. Participants in any superseded plan earn Years of
Service and Years of Credited Service pursuant to slightly different criteria
for plan years beginning prior to January 1, 1990.

         The Company Retirement Plan is funded entirely by Company contributions
which are held by a trustee for the exclusive benefit of the participants. The
Company has voluntarily agreed to contribute the amounts necessary to provide
the assets required to meet the future benefits payable to Company Retirement
Plan participants. Under the Company Retirement Plan, contributions are not
specifically allocated to individual participants. Although the Company intends
to continue the Company Retirement Plan indefinitely, it can terminate the plan
at any time, upon which all participants will become 100% vested in any benefit
accrued to the extent funds are available in trust. In this event, assets will
be allocated to benefit categories in the order specified in the Company
Retirement Plan.

         As of February 3, 1996, the estimated annual benefits payable upon
retirement at normal retirement age subject to certain adjustments permitted by
applicable federal law, for individuals named in the cash compensation table
above would be as follows: Mr. Fuchs-$0; Mr. Tooker-$42,205; Mr.
Shulman-$41,658; Mr. Marcum $61,320; Mr. Lovell $53,064 No amounts were paid or
distributed during 1995 pursuant to the Company Retirement Plan to any of the
individuals named or included in the group in the cash compensation table above.

                                       21

COMPANY DEFERRED COMPENSATION PLAN

         On February 26, 1996 and effective April 1, 1996, the Company adopted
the Specialty Retailers, Inc. Deferred Compensation Plan (the "Deferred
Compensation Plan") that provides officers of the Company with the opportunity
to participate in an unfunded, deferred compensation program that is not
qualified under the Internal Revenue Code of 1986, as amended (the "Code").
Generally, the Code and the Employee Retirement Income Security Act of 1974, as
amended, restrict contributions to a 401(k) plan by highly compensated
employees. The Deferred Compensation Plan is intended to allow officers to defer
income at the same rates as those employees not restricted by such regulations.
Under the Deferred Compensation Plan, participants may defer up to 15% of their
salary and bonus (not otherwise covered by the Company's 401(k) plan) and earn a
rate of return based on select indices chosen by each participant. The Company
may, but is not obligated to, establish a grantor trust for the purpose of
holding assets to provide benefits to the participants. The Company will match
25% of the first 6% of each participant's contributions to the Deferred
Compensation Plan not otherwise covered by the Company's 401(k) plan. Company
contributions vest over five years of service.

                                       22

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         ARI's authorized equity consists of Common Stock and Class B Common
Stock. Except as otherwise described herein, all shares of Common Stock and
Class B Common Stock are identical and entitle the holders thereof to the same
rights and privileges (except as described below). Holders of Class B Common
Stock may elect at any time to convert any or all of such shares into Common
Stock, on a share-for-share basis, to the extent the holder thereof is not
prohibited from owning additional voting securities by virtue of regulatory
restrictions. The holders of Common Stock are entitled to one vote per share on
all matters to be voted upon by the stockholders. Except as required by law,
holders of Class B Common Stock do not have the right to vote on any matters to
be voted upon by the stockholders. As of March 6, 1996, 1,468,750 shares of
Class B Common Stock were outstanding, 1,320,198 of which is owned by Court
Square Capital Limited (see note (3) to ownership table below). Except as
described in note (3) below, the percentage of shares of Common Stock is
calculated assuming no Class B Common Stock is converted.

         The table below sets forth certain information regarding ownership of
Common Stock as of March 6, 1996 assuming exercise of options exercisable within
sixty days of such date by (i) each person or entity who owns of record or
beneficially 5% or more of the Common Stock, (ii) each director and named
executive officer and (iii) all executive officers and directors as a group.
Each of such stockholders is assumed to have sole voting and investment power as
to the shares shown. Known exceptions are noted.
<TABLE>
<CAPTION>
                                                                                                PERCENTAGE OF
                                                                            NUMBER OF SHARES      SHARES OF
                                                                                   OF              COMMON
NAME                                                                          COMMON STOCK        STOCK (7)
- ----                                                                          ------------        ---------
<S>                                                                             <C>                 <C>
Joshua Bekenstein (5).................................................          5,363,143           45.7%
Adam Kirsch (5).......................................................          5,340,645           45.5%
Bain Capital and the Tyler Entities (1)...............................          5,291,911           45.1%
Acadia Partners, L.P. (2).............................................          3,515,466           30.0%
Bernard Fuchs (4).....................................................          1,117,550            9.5%
Court Square Capital, Limited (3).....................................            390,667            3.3%
Carl Tooker (4).......................................................             99,800             --
Mark Shulman..........................................................             40,000             --
Jerry Ivie............................................................             33,970             --
Lasker Meyer .........................................................             12,925             --
Steve Lovell .........................................................                 --             --
James Marcum .........................................................                 --             --
Peter Mulvihill (6)...................................................                 --             --
All executive officers and directors as a group
(10 Persons) (4)......................................................          6,720,822           57.3%
</TABLE>
- ------------
(1)      The Tyler Entities include Tyler Capital Fund, L.P., Tyler
         Massachusetts, L.P., and Tyler International, L.P.-II. Such entities
         are managed by Bain. Bain is a California limited partnership with
         seven individuals serving as general partners, including Joshua
         Bekenstein and Adam Kirsch who are Directors of the Company. The
         address of Bain and the Tyler Entities is Bain Capital, Two Copley
         Place, Boston, Massachusetts 02116.

                                       23

(2)      Amounts shown represent shares held by the nominee of Acadia and shares
         held by FWHY-Coinvestment I Partners, L.P. ("FCP") and Oak Hill, both
         affiliates of Acadia. The address of Acadia and FCP is 201 Main Street,
         Fort Worth, Texas 76102. The address of Oak Hill is 65 East 55th
         Street, New York, New York 10022.

(3)      Court Square Capital Limited, a Delaware corporation, is a direct
         wholly-owned subsidiary of Citicorp Banking Corporation, a Delaware
         corporation, which is a direct wholly-owned subsidiary of Citicorp, a
         Delaware corporation. Amount and percentage shown do not include
         1,320,198 shares of non-voting Class B Common Stock owned by Court
         Square Capital Limited. Each share of non-voting Class B Common Stock
         is convertible, subject to substantial restrictions, into one share of
         Common Stock. Assuming full conversion of all shares of non-voting
         Class B Common Stock, Court Square Capital Limited would hold 13.2% of
         the then outstanding Common Stock. The address of Court Square Capital
         Limited is 399 Park Avenue, 6th Floor, New York, New York 10043.

(4)      Amounts shown include shares of Common Stock that such persons or group
         could acquire upon the exercise of options exercisable within sixty
         days. Options for 669,300 shares of Common Stock were held by all
         executive officers and directors as a group (10 persons) of which
         179,380 are exercisable within sixty days. Amount shown for Mr. Fuchs
         includes (i) 470,000 shares held by The Fuchs Family Limited
         Partnership for which Mr. Fuchs may be deemed to possess beneficial
         ownership and (ii) 46,900 options which are exercisable.

(5)      Amounts shown include shares  beneficially  owned by Bain and the Tyler
         Entities.  Mr.  Bekenstein and Mr. Kirsch may be deemed to share voting
         and  dispositive  power as to all  shares  owned by Bain and the  Tyler
         Entities.

(6)      Mr. Mulvihill is a director and a managing director of the investment
         advisor to Acadia. In addition, Mr. Mulvihill holds indirectly a
         limited interest in Acadia and holds directly a limited interest in Oak
         Hill. However, he does not hold or share voting or dispositive power as
         to shares beneficially owned by Acadia or Oak Hill.

(7)      No percentage of class is shown for holdings less than 1%.

                                       24

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

TRANSACTIONS WITH MANAGEMENT

         The Company's corporate headquarters in Houston and the land and
buildings in which six Palais Royal stores are located are leased from PR
Investments, Ltd., a partnership in which Mr. Fuchs, his wife and certain former
owners of Palais Royal are general partners. The lease relating to the corporate
headquarters is for a term of fifty years expiring in 2032 and includes an
established minimum annual rent adjusted periodically for changes in the
Consumer Price Index ("CPI"). Three of the Palais Royal store leases with PR
Investments are for terms of twenty years expiring in the years 1999, 1999 and
2000, respectively. The remaining three Palais Royal store leases with PR
Investments are for twenty-five year terms expiring in the years 2005, 2010 and
2010, respectively. All of the Palais Royal store leases with PR Investments
provide the option to extend the term of the lease for two consecutive five year
terms. One of the Palais Royal leases with PR Investments provides for the
option to extend the term of the lease for an additional twenty years. In
addition to an established minimum annual rent adjusted for changes in the CPI,
the above described store leases include additional rent calculated at 4% of
gross sales exceeding established levels per store. During 1995, the Company
paid PR Investments an aggregate of $2.1 million under all leases described
above. The Company believes that the terms of the leases with PR Investments are
comparable to leases with unaffiliated third parties covering similar
properties.

         During 1993, the Company entered into an employment agreement with its
President and Chief Executive Officer. As part of this agreement, the Company
agreed to purchase his former residence for $1.2 million and loaned $0.3 million
to him. The loan is due October 2, 1996, subject to extension, and bears a
market rate of interest.

         Executive officers and directors as a group (10 persons) presently own
1,244,831 shares of Common Stock and 669,300 options to purchase Common Stock
(excluding shares beneficially owned by Bain and the Tyler Entities).

TRANSACTIONS WITH BAIN

         Pursuant to a professional service agreement, Bain received fees for
professional services rendered and expense reimbursements in the amount of $0.8
million in 1995. The agreement provides for Bain to render financial,
acquisition and management services and receive its usual and customary fees,
based upon actual services rendered. The agreement is terminable at any time at
the discretion of the Board of Directors.

                                       25

                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

         (a) and (d) Financial Statements

                  see "Index to Financial Statements and Schedules" on Page 28.

         (b) Reports on Form 8-K

                  None.

         (c) Exhibits - See "Exhibit Index" at X-1.

                                       26

                                   SIGNATURES


         Pursuant to the requirements of Section 13 or 15 (d) 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.

                 APPAREL RETAILERS, INC.

                 /s/ CARL TOOKER                    April 3, 1996
                 Carl Tooker
                 Director, President and
                 Chief Executive Officer

         Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the date indicated.

/s/ BERNARD FUCHS          Director and Chairman               April 3, 1996
- -------------------------
Bernard Fuchs



/s/ JOSHUA BEKENSTEIN      Director                            April 3, 1996
- -------------------------
Joshua Bekenstein



/s/ CARL TOOKER            Director, President and             April 3, 1996
- -------------------------  Chief Executive Officer
Carl Tooker



/s/ JAMES MARCUM           Executive Vice President and        April 3, 1996
- -------------------------  Chief Financial Officer
James Marcum



/s/ ADAM KIRSCH            Director                            April 3, 1996
- -------------------------
Adam Kirsch



/s/ JERRY IVIE             Senior Vice President,              April 3, 1996
- -------------------------  Secretary and Treasurer
Jerry Ivie                 (Principal Accounting Officer)

                                       27

                 INDEX TO FINANCIAL STATEMENTS AND SCHEDULES

                                                                     PAGE
                                                                    NUMBER
                                                                    ------
FINANCIAL STATEMENTS

Report of Independent Accountants..................................  F-1
Consolidated Balance Sheet at January 28, 1995 and
  February 3, 1996.................................................  F-2
Consolidated Statement of Operations for the fiscal years
  1993, 1994 and 1995..............................................  F-3
Consolidated Statement of Cash Flows for the fiscal years
  1993, 1994 and 1995..............................................  F-4
Consolidated Statement of Stockholders' Deficit for the
  fiscal years 1993, 1994 and 1995.................................  F-6
Notes to Consolidated Financial Statements.........................  F-7

SCHEDULES

III   Condensed Financial Information of the Registrant............  S-1
VIII  Valuation Accounts...........................................  S-5

       All other schedules are omitted because they are not applicable or the
required information is shown in the financial statements or notes thereto.

                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of
Apparel Retailers, Inc.

         In our opinion, the consolidated financial statements listed in the
accompanying index present fairly, in all material respects, the financial
position of Apparel Retailers, Inc. and its subsidiaries at January 28, 1995 and
February 3, 1996, and the results of their operations and their cash flows for
each of the three years in the period ended February 3, 1996, in conformity with
generally accepted accounting principles. These financial statements are the
responsibility of the Company's management; our responsibility is to express an
opinion on these financial statements based on our audits. We conducted our
audits of these statements in accordance with generally accepted auditing
standards which require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for the opinion expressed above.

PRICE WATERHOUSE LLP

Houston, Texas
March 15, 1996
                                      F-1

                          PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                             APPAREL RETAILERS, INC.
                           CONSOLIDATED BALANCE SHEET
              (in thousands, except par value and number of shares)
<TABLE>
<CAPTION>
                                                                                             January 28, 1995       February 3, 1996
                                                                                             ----------------       ----------------
                            ASSETS
<S>                                                                                              <C>                   <C>
Cash and cash equivalents ........................................................               $  28,593             $  20,273
Accounts receivable ..............................................................                  70,356                65,740
Merchandise inventories ..........................................................                 118,039               150,032
Restricted investments ...........................................................                     338                   438
Prepaid expenses and other current assets ........................................                  17,824                24,019
                                                                                                 ---------             ---------
      Total current assets .......................................................                 235,150               260,502

Property, equipment and leasehold improvements, net ..............................                  75,602                93,118
Goodwill, net ....................................................................                  31,865                30,876
Other assets .....................................................................                  27,113                27,837
                                                                                                 ---------             ---------
                                                                                                 $ 369,730             $ 412,333
                                                                                                 =========             =========
             LIABILITIES AND STOCKHOLDERS' DEFICIT
Accounts payable .................................................................               $  38,332             $  41,494
Accrued interest .................................................................                  11,372                12,327
Accrued employee compensation costs ..............................................                   8,907                 7,892
Accrued expenses and other current liabilities ...................................                  25,668                25,305
Accrued taxes, other than income taxes ...........................................                   2,642                 3,376
                                                                                                 ---------             ---------
      Total current liabilities ..................................................                  86,921                90,394

Long-term debt ...................................................................                 310,575               335,839
Related party debt ...............................................................                  39,200                44,200
Deferred income taxes ............................................................                     562                  --
Other long-term liabilities ......................................................                  13,665                14,214
                                                                                                 ---------             ---------
      Total liabilities ..........................................................                 450,923               484,647
                                                                                                 ---------             ---------
Preferred stock, par value $1.00, non-voting,
  2,500 shares authorized, no shares
  issued or outstanding ..........................................................                    --                    --
Common stock, par value $0.01, 15,000,000 shares
  authorized, 11,381,141 and 11,470,902 shares
  issued and outstanding, respectively ...........................................                     113                   115
Class B common stock, par value $0.01, non-voting,
  1,500,000 shares authorized, 1,468,750 shares
  issued and outstanding .........................................................                      15                    15
Additional paid-in capital .......................................................                   3,565                 3,793
Accumulated deficit ..............................................................                 (84,886)              (76,237)
                                                                                                 ---------             ---------
Stockholders' deficit ............................................................                 (81,193)              (72,314)
                                                                                                 ---------             ---------
Commitments and contingencies ....................................................                    --                    --
                                                                                                 ---------             ---------
                                                                                                 $ 369,730             $ 412,333
                                                                                                 =========             =========
</TABLE>
         The accompanying notes are an integral part of this statement.

                                      F-2
<PAGE>
                             APPAREL RETAILERS, INC.
                      CONSOLIDATED STATEMENT OF OPERATIONS
                    (in thousands, except earnings per share)
<TABLE>
<CAPTION>
                                                                                                   Fiscal Year
                                                                              -----------------------------------------------------
                                                                                 1993                 1994                  1995
                                                                              ---------             ---------             ---------


<S>                                                                           <C>                   <C>                   <C>
Net sales ........................................................            $ 557,422             $ 581,463             $ 682,624
Cost of sales and related buying,
  occupancy and distribution expenses ............................             (384,843)             (398,659)             (468,347)
                                                                              ---------             ---------             ---------
Gross profit .....................................................              172,579               182,804               214,277

Selling, general and
  administrative expenses ........................................             (135,011)             (134,715)             (159,625)
Service charge income ............................................               20,003                 8,515                10,523
Store opening and closure costs ..................................                 (199)               (5,647)               (3,689)
                                                                              ---------             ---------             ---------
Operating income .................................................               57,372                50,957                61,486
                                                                              ---------             ---------             ---------
Interest income ..................................................                1,230                 1,684                   781
                                                                              ---------             ---------             ---------
Interest expense:
  Related party ..................................................               (6,038)               (2,902)               (4,355)
  Other ..........................................................              (29,985)              (37,118)              (38,555)
  Amortization of debt issue costs ...............................               (1,584)               (1,674)               (1,860)
                                                                              ---------             ---------             ---------
                                                                                (37,607)              (41,694)              (44,770)
                                                                              ---------             ---------             ---------
Income before income tax and
   extraordinary item ............................................               20,995                10,947                17,497
Income tax expense ...............................................               (7,569)               (4,317)               (6,767)
                                                                              ---------             ---------             ---------
Income before extraordinary item .................................               13,426                 6,630                10,730
Extraordinary item - early
  extinguishment of debt .........................................              (16,208)                 (308)                 --
                                                                              ---------             ---------             ---------
Net income (loss) ................................................            $  (2,782)            $   6,322             $  10,730
                                                                              =========             =========             =========
EARNINGS (LOSS) PER COMMON SHARE DATA:

Income before extraordinary item .................................            $  13,426             $   6,630             $  10,730
Dividends and accretion on mandatorily
  redeemable preferred stock .....................................               (2,297)                 --                    --
                                                                              ---------             ---------             ---------
Earnings before extraordinary item
  applicable to common stock .....................................            $  11,129             $   6,630             $  10,730
                                                                              =========             =========             =========
Earnings per common share before
  extraordinary item .............................................            $    0.85             $    0.50             $    0.81
Extraordinary item - early
  extinguishment of debt .........................................                (1.24)                (0.02)                 --
                                                                              ---------             ---------             ---------
Earnings (loss) per common share after
  extraordinary item .............................................            $   (0.39)            $    0.48             $    0.81
                                                                              =========             =========             =========
Weighted average common shares
  outstanding ....................................................               13,144                13,272                13,216
                                                                              =========             =========             =========
</TABLE>
         The accompanying notes are an integral part of this statement.

                                      F-3
<PAGE>
                             APPAREL RETAILERS, INC.
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                                                           Fiscal Year
                                                                                            ----------------------------------------
                                                                                               1993           1994           1995
                                                                                            ---------       --------       --------
 CASH FLOWS FROM OPERATING ACTIVITIES:

<S>                                                                                         <C>             <C>            <C>
  Net income (loss) ..................................................................      $  (2,782)      $  6,322       $ 10,730
                                                                                            ---------       --------       --------
  Adjustments to reconcile net income (loss) to net cash provided by operating
   activities:
    Depreciation and amortization ....................................................          9,259          9,997         12,816
    Deferred income taxes ............................................................         (2,783)        (3,608)        (4,065)
    Accretion of discount ............................................................          5,796         12,286         13,940
    Amortization of debt issue costs .................................................          1,584          1,674          1,860
    Issuance of long-term debt in lieu of interest payment ...........................          1,214            282            147
    Loss on early extinguishment of debt .............................................         25,032            474           --
    Changes in operating assets and liabilities:
      Increase in accounts receivable ................................................        (18,822)        (5,378)       (20,206)
      Increase in merchandise inventories ............................................        (10,862)       (14,077)       (31,650)
      Increase in other assets .......................................................         (5,907)        (2,599)        (4,112)
      Increase (decrease) in accounts receivable sold ................................        147,100         (7,100)        25,000
      Increase in accounts payable and accrued liabilities ...........................          6,388         11,532          1,794
                                                                                            ---------       --------       --------
        Total adjustments ............................................................        157,999          3,483         (4,476)
                                                                                            ---------       --------       --------
      Net cash provided by operating activities ......................................        155,217          9,805          6,254
                                                                                            ---------       --------       --------
CASH FLOWS FROM INVESTING ACTIVITIES:

  Decrease (increase) in restricted investments ......................................         (2,150)        10,812           (100)
  Acquisitions, net of cash acquired .................................................           --          (20,840)        (1,167)
  Payments to former Bealls and Palais Royal shareholders ............................           (252)          --             --
  Additions to property, equipment and leasehold improvements ........................         (8,503)       (19,706)       (28,638)
                                                                                            ---------       --------       --------
      Net cash used in investing activities ..........................................        (10,905)       (29,734)       (29,905)
                                                                                            ---------       --------       --------
CASH FLOWS FROM FINANCING ACTIVITIES:

  Proceeds from:
    Short-term debt ..................................................................         19,135           --             --
    Long-term debt ...................................................................        352,041           --           16,458
    Common stock .....................................................................            325             97             68
  Payments on:
    Working capital facility .........................................................         (1,000)          --             --
    Short-term debt ..................................................................        (24,992)          --             --
    Long-term debt ...................................................................       (337,254)       (10,442)          (266)
  Redemption of redeemable preferred stock ...........................................        (19,797)          --             --
  Redemption of common stock .........................................................            (33)          --             (122)
  Additions to debt issue costs ......................................................        (14,035)          (448)          (807)
  Dividends paid .....................................................................        (74,804)          --             --
                                                                                            ---------       --------       --------
      Net cash provided by (used in) financing activities ............................       (100,414)       (10,793)        15,331
                                                                                            ---------       --------       --------

      Net increase (decrease) in cash and cash equivalents ...........................         43,898        (30,722)        (8,320)

  Cash and cash equivalents:
    Beginning of year ................................................................         15,417         59,315         28,593
                                                                                            ---------       --------       --------
    End of year ......................................................................      $  59,315       $ 28,593       $ 20,273
                                                                                            =========       ========       ========
</TABLE>
         The accompanying notes are an integral part of this statement.

                                      F-4
<PAGE>
                             APPAREL RETAILERS, INC.
                 CONSOLIDATED STATEMENT OF CASH FLOWS (Continued)
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                                                         Fiscal Year
                                                                                          -----------------------------------------
                                                                                            1993            1994             1995
                                                                                          ---------       --------         --------
<S>                                                                                       <C>              <C>             <C>
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

  Interest paid ...................................................................       $  30,142       $ 28,814         $ 27,845
                                                                                          =========       ========         ========

  Income taxes paid ...............................................................       $   3,857       $  5,198         $  5,939
                                                                                          =========       ========         ========
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES:

    The Company purchased a significant portion of the assets of
    Beall-Ladymon, Inc. for $20,840 in cash during 1994. In addition,
    the Company purchased Mammouth, Inc. and Szolds, Inc. ("Szolds")
    for $1,067 and $493, respectively, during 1995. Pursuant to the
    Szolds purchase agreement, $393 was paid at closing to Szolds during
    February 1996. In conjunction with these acquisitions, liabilities
    were assumed as follows.

  Fair value allocated to assets acquired .........................................       $    --         $ 24,043         $  1,702
  Cash paid for assets acquired, including acquisition expenses ...................            --          (20,840)          (1,167)
  Purchase price payable at closing ...............................................            --             --               (393)
                                                                                          ---------       --------         --------
  Liabilities assumed .............................................................       $    --         $  3,203         $    142
                                                                                          =========       ========         ========
</TABLE>
         The accompanying notes are an integral part of this statement.

                                      F-5
<PAGE>
                          APPAREL RETAILERS, INC.
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT
                    (in thousands, except numbers of shares)
<TABLE>
<CAPTION>
                                                                Common Stock
                                                ---------------------------------------------
                                                                               Class B
                                                                         --------------------  Additional
                                                  Shares                    Shares              Paid-in    Accumulated
                                                Outstanding     Amount   Outstanding   Amount   Capital       Deficit        Total
                                                -----------    --------  ------------ -------   -------      --------      --------
<S>                                              <C>             <C>      <C>           <C>     <C>          <C>           <C>
Balance, January 30, 1993 .................      10,559,167      $106     1,468,750     $15     $   899      $(10,625)     $ (9,605)
                                                 ----------      ----     ---------     ---     -------      --------      --------
Net loss ..................................            --         --           --        --        --          (2,782)       (2,782)
Dividends on preferred stock ..............            --         --           --        --        --          (1,596)       (1,596)
Dividends on common stock .................            --         --           --        --        --         (74,804)      (74,804)
Accretion on preferred stock ..............            --         --           --        --        --            (701)         (701)
Tax benefits from stock
  option activity .........................            --         --           --        --       2,037          --           2,037
Adjustment for minimum
  pension liability .......................            --         --           --        --        --            (568)         (568)
Issuance of stock .........................         783,998         7          --        --         318          --             325
Retirement of stock .......................         (10,024)      --           --        --         (33)         --             (33)
                                                -----------      ----     ---------     ---     -------      --------      --------
Balance, January 29, 1994 .................      11,333,141      $113     1,468,750     $15     $ 3,221      $(91,076)     $(87,727)
                                                -----------      ----     ---------     ---     -------      --------      --------
Net income ................................            --         --           --        --        --           6,322         6,322
Vested compensatory stock options .........            --         --           --        --         247          --             247
Adjustment for minimum
  pension liability .......................            --         --           --        --        --            (132)         (132)
Issuance of stock .........................          48,000       --           --        --          97          --              97
                                                -----------      ----     ---------     ---     -------      --------      --------
Balance, January 28, 1995 .................      11,381,141      $113     1,468,750     $15     $ 3,565      $(84,886)     $(81,193)
                                                -----------      ----     ---------     ---     -------      --------      --------
Net income ................................            --         --           --        --        --          10,730        10,730
Vested compensatory stock options .........            --         --           --        --         284          --             284
Adjustment for minimum
  pension liability .......................            --         --           --        --        --          (2,081)       (2,081)
Issuance of stock .........................         121,621         2          --        --          66          --              68
Retirement of stock .......................         (31,860)      --           --        --        (122)         --            (122)
                                                -----------      ----     ---------     ---     -------      --------      --------
Balance, February 3, 1996 .................      11,470,902      $115     1,468,750     $15     $ 3,793      $(76,237)     $(72,314)
                                                ===========      ====     =========     ===     =======      ========      ========
</TABLE>
         The accompanying notes are an integral part of this statement.

                                       F-6
<PAGE>
                             APPAREL RETAILERS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - DESCRIPTION OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES:

         DESCRIPTION OF BUSINESS: Apparel Retailers, Inc. was incorporated under
                  the laws of Delaware on June 17, 1993 at the direction of the
                  stockholders of Specialty Retailers, Inc. as a part of an
                  overall refinancing and distribution plan (see Note 5). As a
                  part of this plan, the stockholders of Specialty Retailers,
                  Inc. exchanged all of their common stock for Apparel
                  Retailers, Inc. common stock with identical terms and
                  conditions. Apparel Retailers, Inc., Specialty Retailers, Inc.
                  and their subsidiaries are collectively referred to as the
                  "Company". When the distinction is necessary, "ARI" refers to
                  Apparel Retailers, Inc. and "SRI" refers to Specialty
                  Retailers, Inc. SRI operates family apparel stores primarily
                  under the names "Bealls", "Palais Royal" and "Stage" offering
                  branded fashion apparel and accessories for women, men and
                  children. The Company currently operates 268 stores in
                  thirteen states located throughout the central United States.

         PRINCIPLES OF CONSOLIDATION: The consolidated financial statements
                  include the accounts of ARI and its wholly-owned subsidiaries
                  subsequent to June 17, 1993. Prior to June 17, 1993, the
                  consolidated financial statements include the accounts of SRI
                  and its wholly-owned subsidiaries. All significant
                  intercompany transactions have been eliminated in
                  consolidation.

                           On October 31, 1994, Palais Royal, Inc., a
                  wholly-owned subsidiary of the Company, purchased a
                  significant portion of the assets of the Beall-Ladymon
                  Corporation ("Beall-Ladymon") for $20.8 million in cash. The
                  assets acquired consisted primarily of customer accounts
                  receivable and fixed assets. In addition, the Company assumed
                  leases for forty-five store locations which the Company opened
                  as Stage stores during the first quarter of 1995.
                  Beall-Ladymon was a regional apparel retailer which operated
                  stores primarily in Louisiana, Arkansas and Mississippi.

                           The following unaudited pro forma information gives
                  effect to the Beall-Ladymon acquisition as if it had occurred
                  at the beginning of the periods presented and includes
                  operating activity of Beall-Ladymon prior to the beginning of
                  the closure period (in thousands, except per common share
                  data):

                                                     Fiscal Year
                                           -----------------------------
                                                 1993           1994
                                              -----------    -----------
                                                      (unaudited)

  Net sales..............................  $     609,857  $    613,994
                                           =============  ============
  Income before extraordinary item.......  $      13,359  $      4,353
                                           =============  ============
  Net income (loss)......................  $      (2,849) $      4,045
                                           =============  ============
  Earnings (loss) per common share.......  $       (0.40) $       0.31
                                           =============  ============

         The above amounts are based on certain estimates and assumptions which
         the Company believes are reasonable. The pro forma results do not
         purport to be indicative of the results which would have occurred if
         the acquisition had actually taken place at the beginning of the
         periods presented, nor are they necessarily indicative of the results
         of any future periods.

         The Beall-Ladymon acquisition was accounted for under the purchase
         method of accounting. Accordingly, the total acquisition cost was
         allocated to the assets acquired and liabilities assumed based upon
         their estimated fair values. The excess of the purchase price over the
         estimated fair value of such assets and liabilities was recognized as
         goodwill and is being amortized on a straight-line basis over fifteen
         years.
                                      F-7

                             APPAREL RETAILERS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

         FISCAL YEAR: The fiscal years discussed herein end on the Saturday
                  nearest to January 31 in the following calendar year. For
                  example, references to "1995" mean the fiscal year ended
                  February 3, 1996. All fiscal years consist of fifty-two weeks
                  except for 1995 which consists of fifty-three weeks.

         USE OF ESTIMATES: The preparation of financial statements in
                  conformity with generally accepted accounting principles
                  requires management to make estimates and assumptions that
                  affect the amounts reported in the financial statements and
                  accompanying notes. Actual results could differ from those
                  estimates.

         MERCHANDISE INVENTORIES: The Company states its merchandise inventories
                  at the lower of cost or market, cost being determined using
                  the retail last-in, first-out ("LIFO") method. Market is
                  estimated on a pool-by-pool basis.

                  The Company believes that the LIFO method, which charges the
                  most recent merchandise costs to the results of current
                  operations, provides a better matching of current costs with
                  current revenues in the determination of operating results.
                  Some companies use the retail first-in, first-out ("FIFO")
                  method in valuing their inventories. If the retail FIFO method
                  had been used, inventories at January 28, 1995 and February 3,
                  1996 would have been higher by $0.4 million and lower by $3.5
                  million, respectively.

         PROPERTY, EQUIPMENT AND LEASEHOLD IMPROVEMENTS: Property, equipment and
                  leasehold improvements are stated at cost and depreciated over
                  their estimated useful lives using the straight line method.
                  The estimated useful lives of leasehold improvements do not
                  exceed the term, including renewal options, of the related
                  lease. The estimated useful lives in years are as follows:

                   Buildings............................................   20-25
                   Store and office fixtures and equipment..............    7-12
                   Warehouse equipment..................................    5-15
                   Favorable leases and leasehold improvements..........   15-50

         INCOME TAXES: The provision for income taxes is computed based on the
                  pretax income included in the consolidated statement of
                  operations. The asset and liability approach is used to
                  recognize deferred tax liabilities and assets for the expected
                  future tax consequences of temporary differences between the
                  carrying amounts and the tax basis of assets and liabilities.

         EARNINGS (LOSS) PER COMMON SHARE:  Earnings or loss per common share is
                  computed  based upon net income or loss adjusted for dividends
                  and  accretion  on  preferred  stock.   Common  stock  options
                  outstanding  are treated as common  stock  equivalents  in the
                  computation  of  earnings  or loss per common  share using the
                  treasury stock method.  The fair value of the Company's common
                  stock is  determined  in good faith by the Board of  Directors
                  based upon the historical and projected financial  performance
                  of the Company.

         DEBT ISSUE COSTS:  Debt issue costs are accounted for as a deferred
                  charge and amortized on a straight-line basis over the term of
                  the related issue.

                                      F-8

                             APPAREL RETAILERS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

         GOODWILL AND OTHER INTANGIBLES: The Company amortizes goodwill and
                  intangible assets on a straight-line basis over the estimated
                  future periods benefited, not to exceed forty years.
                  Amortization periods for goodwill and other intangibles
                  associated with acquisitions are currently five to forty
                  years. Each year, the Company evaluates the remaining useful
                  life associated with goodwill based upon, among other things,
                  historical and expected long-term results of operations.
                  Accumulated amortization of goodwill was $3.7 million and $4.7
                  million at January 28, 1995 and February 3, 1996,
                  respectively.

         STORE PRE-OPENING EXPENSES: Pre-opening expenses of new stores are
                  deferred and charged to operations in the year the store
                  opens.

         ADVERTISING EXPENSES: Advertising costs are charged to operations when
                  the related advertising first takes place. Advertising costs
                  were $22.3 million, $22.3 million, and $25.9 million for 1993,
                  1994 and 1995, respectively. Prepaid advertising costs were
                  $0.6 million and $0.5 million at January 28, 1995 and February
                  3, 1996, respectively.

         STATEMENT OF CASH FLOWS: The Company considers highly liquid
                  investments with initial maturities of less than three months
                  to be cash equivalents in its statement of cash flows.

         FINANCIAL INSTRUMENTS: The Company records all financial instruments at
                  cost. The fair values of accounts receivable and accounts
                  payable approximate cost.

         IMPAIRMENT OF ASSETS: The Company has not elected early adoption of
                  Statement of Financial Accounting Standard No. 121 ("SFAS
                  121"), "Accounting for the Impairment of Long-Lived Assets and
                  for Long-Lived Assets to be Disposed Of." SFAS 121 becomes
                  effective beginning with the Company's first quarter of 1996.
                  The Company does not believe that the adoption of SFAS 121
                  will have a material effect on the Company's financial
                  position or results of operations.

         STOCK BASED COMPENSATION: The Company has not elected early adoption
                  of Statement of Financial Accounting Standard No. 123 ("SFAS
                  123"), "Accounting for Stock-Based Compensation." SFAS 123
                  becomes effective beginning with the Company's first quarter
                  of 1996 and will not have a material effect on the Company's
                  financial position or results of operations. Upon adoption of
                  SFAS 123, the Company will continue to measure compensation
                  plans using the intrinsic value method prescribed by APB
                  Opinion No. 25, "Accounting for Stock Issued to Employees" and
                  will provide pro forma disclosures of net income and earnings
                  per share as if the fair value-based method prescribed by SFAS
                  123 had been applied in measuring compensation expense.

         RECLASSIFICATIONS: The accompanying consolidated financial statements
                  include reclassifications from financial statements issued in
                  previous years.

                                      F-9

NOTE 2 - ACCOUNTS RECEIVABLE:

         Accounts receivable balances were as follows (in thousands):
<TABLE>
<CAPTION>

                                                                         January 28, 1995        February 3, 1996
                                                                        -------------------     --------------------

<S>                                                                     <C>                     <C>
          Gross customer accounts receivable..........................  $       210,941         $       228,354
          Accounts receivable sold....................................         (140,000)               (165,000)
          Other receivables...........................................            2,647                   5,146
                                                                           -------------           -------------
                                                                                 73,588                  68,500
          Less - allowance for doubtful accounts......................           (3,232)                 (2,760)
                                                                           -------------           -------------
                                                                        $        70,356         $        65,740
                                                                           =============           =============
</TABLE>

         During 1993, the Company implemented an accounts receivable
securitization program (the "Accounts Receivable Program") which provides a
source of funds from the sale of accounts receivable to a master trust (the
"Trust"). Pursuant to the Accounts Receivable Program, the Company sells all of
the accounts receivable generated by the holders of the Company's private label
credit card accounts to its wholly-owned subsidiary, SRI Receivables Purchase
Co., Inc. ("SRPC"), on a daily basis. SRPC is a separate limited-purpose
subsidiary that is operated in a fashion intended to ensure that its assets and
liabilities are distinct from those of the Company and its other affiliates as
SRPC's creditors have a claim on its assets prior to becoming available to any
creditor of the Company. SRPC sells, on a daily basis, the accounts receivable
purchased from the Company to the Trust in exchange for cash or a certificate
representing an undivided interest in the Trust. The Trust currently has $165.0
million of term certificates and a $40.0 million revolving certificate
outstanding which represent undivided interests in the Trust. The holder of the
revolving certificate has agreed to purchase interests in the Trust equal to the
amount of accounts receivable in the Trust above the level required to support
the term certificates and the transferor's retained interest (currently $204.1
million), up to a maximum of $40.0 million. If receivable balances in the Trust
fall below the level required to support the term certificates and revolving
certificates, certain principal collections may be retained in the Trust until
such time as the receivable balances exceed the certificates then outstanding
and the required transferor's interest. The Company owns an undivided interest
in the accounts receivable in the Trust not represented by the term or revolving
certificates and continues to service all of the accounts receivable in the
Trust. The Trust may issue additional series of certificates from time to time.
Terms of any future series will be determined at the time of issuance. The
outstanding balances of the term certificates totaled $140.0 million and $165.0
at January 28, 1995 and February 3, 1996, respectively. There was no portion of
the revolving certificate outstanding at January 28, 1995 and February 3, 1996.

         Total accounts receivable sold to the Trust during 1993, 1994 and 1995
were $285.1 million, $278.6 million and $306.8 million, respectively. The cash
flows generated from the accounts receivable in the Trust are dedicated to (i)
the purchase of new accounts receivable generated by the Company, (ii) payment
of a return on the certificates and (iii) the payment of a servicing fee to SRI.
Any remaining cash flows are remitted to the Company. The term certificates
entitle the holders to receive a return, based upon the London Interbank Offered
Rate ("LIBOR"), plus a specified margin paid on a quarterly basis. Principal
payments commence in December 31, 1999 but can be accelerated upon occurrence of
certain events. The revolving certificate entitles the holder to receive a
return based upon a floating LIBOR rate, plus a specified margin, or prime rate,
at the option of the Company paid on a monthly basis. The Company is currently
protected against increases above 12% under an agreement entered into with a
bank. The Company is exposed to loss in the event of non-performance by the
bank. However, the Company does not anticipate non-performance by the bank. At
February 3, 1996, the average rate of return on the term certificates was 6.8%.
The purchase commitment for the Revolving certificate is five years, subject to
renewal at the option of the parties. The revolving certificate holders are
entitled to repayment in the event the accounts receivable decrease below that
required to support such certificates.

                                      F-10

                             APPAREL RETAILERS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

         Subsequent to the implementation of the Accounts Receivable Program in
1993, the Company's financial statements do not reflect accounts receivable,
finance charge income, bad debt expense or servicing costs attributable to the
Trust accounts receivable supporting the outstanding term or revolving
certificates. The Company recognized an initial gain of $2.7 million on the sale
of accounts receivable during 1993 which was reflected as a reduction of
selling, general and administrative expenses. Subsequent gains on the sale of
accounts receivable were not material.

         The provision for doubtful accounts was $6.6 million, $2.6 million and
$3.8 million for 1993, 1994 and 1995, respectively. The provision for doubtful
accounts does not reflect the Company's recourse obligations under the Accounts
Receivable Program which have been included in the calculation of the gain on
the sale of accounts receivable.

NOTE 3 - PROPERTY, EQUIPMENT AND LEASEHOLD IMPROVEMENTS:

         Property, equipment and leasehold improvements were as follows (in
thousands):

                                    January 28, 1995        February 3, 1996
                                   -------------------     --------------------

Land............................... $        3,074         $         3,074
Buildings..........................         16,313                  16,313
Fixtures and equipment.............         72,624                  88,794
Leasehold improvements.............         37,542                  49,290
                                      -------------           -------------
                                           129,553                 157,471
Less - accumulated depreciation....        (53,951)                (64,353)
                                      -------------           -------------
                                    $       75,602         $        93,118
                                      =============           =============

         Depreciation  expense was $8.3 million,  $8.5 million and $10.8 million
for 1993, 1994 and 1995, respectively.

NOTE 4 - STORE CLOSURES:

         During 1994, the Company approved a store closure plan (the "Store
Closure Plan") which provided for the closure of forty Fashion Bar stores. These
stores were primarily located in major regional malls within the Denver area.
Management determined that the merchandising strategy and market positions of
such stores were not compatible with the Company's overall merchandising
philosophies or growth strategy. The Company accrued $5.2 million for the
expected costs associated with the Store Closure Plan which include: occupancy
($4.2 million); severance ($0.4 million); write-off of fixed assets and other
intangibles ($0.9 million); other expenses ($0.8 million) and the write-off of
negative goodwill ($1.1 million) allocated to the stores to be closed. The
Company substantially completed the Store Closure Plan during 1995. At January
28, 1995 and February 3, 1996, the balance of the Store Closure Plan accrual was
$4.8 million and $1.0 million, respectively, primarily reflecting the lease
costs associated with closed stores. During 1995, the Company charged $3.8
million to the accrual.

                                      F-11

                             APPAREL RETAILERS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

         Net sales and operating income attributable to the stores closed were
as follows (in thousands):

                                               Fiscal Year
                               ---------------------------------------------
                                     1993           1994            1995
                                  -----------    -----------     -----------

Net sales....................  $      25,442  $      23,174  $          605
                                  ===========
                                                 ===========     ===========
Operating income (loss)......  $        (213) $         618  $           32
                                  ===========    ===========     ===========


         At the date of the acquisition of Bealls, the Company undertook a
centralization and consolidation program which included the expected closure of
twenty-six store locations (the "Store Closure Program") and certain operating
facilities, as well as the consolidation of certain duplicate administrative and
distribution functions. At January 30, 1993, twenty-one stores remained in the
Store Closure Program, sixteen of which had been closed. During 1993, based on
the Company's ongoing assessment of scheduled store closures, the remaining five
open stores were removed from the Store Closure Program. As a result of the
removal of these five stores from the Store Closure Program, the Company reduced
its consolidation and centralization accrual by $2.3 million. Of this amount,
$1.1 million, before applicable taxes, was credited to goodwill and the
remaining $1.2 million credited to long-term liabilities to reflect the ongoing
adverse lease commitments associated with the removed stores. At January 28,
1995 and February 3, 1996, the balance of the consolidation and centralization
accrual was $4.7 million and $4.1 million, respectively, primarily reflecting
the lease costs associated with closed stores. During 1993, 1994 and 1995, the
Company charged $0.8 million, $0.7 million and $0.6 million, respectively, to
the accrual.

                                      F-12

NOTE 5 - LONG-TERM DEBT:

Long-term debt consists of the following (in thousands):
<TABLE>
<CAPTION>

                                                                January 28, 1995        February 3, 1996
                                                               -------------------     --------------------

 HELD BY THIRD PARTIES:

<S>                                                            <C>                     <C>
 SRI Senior Notes............................................  $        90,800         $        85,800
 SRI Senior Subordinated Notes, net of discount..............          100,000                 116,530
 Revolving Credit Agreement..................................               --                      --
 Bealls Holding Subordinated Notes, net of discount..........           10,686                  11,319
 FB Holdings Subordinated Notes, net of discount.............            3,939                   4,125
 Bealls Holding Junior Subordinated Debentures, net of
     discount................................................            6,095                   6,221
 Port Arthur IDRB............................................            2,117                   2,002
 ARI Senior Discount Debentures, net of discount.............           96,748                 109,817
 Other long term debt........................................              451                     301
                                                                  -------------           -------------
                                                                       310,836                 336,115
 Less - current maturities...................................             (261)                   (276)
                                                                  -------------           -------------
                                                               $       310,575         $       335,839
                                                                  =============           =============

HELD BY RELATED PARTY:

 SRI Senior Notes............................................  $        39,200         $        44,200
                                                                  =============           =============

</TABLE>

         During 1993, the Company completed its refinancing (the "Refinancing")
which included (i) the replacement of SRI's existing accounts receivable
facility with the Accounts Receivable Program and (ii) the issuance of SRI 10%
Senior Notes Due 2000 (the "SRI Senior Notes") and SRI 11% Series B Senior
Subordinated Notes Due 2003 (the "SRI Series B Senior Subordinated Notes"). The
proceeds from the Refinancing were used primarily to replace certain previously
outstanding debt. As a result of the Refinancing, the Company recorded an
extraordinary charge of $16.2 million net of applicable income taxes of $8.8
million during 1993.

         Concurrent with the Refinancing, the Company completed its distribution
plan which included the issuance of $149.1 million principal amount of 12 3/4%
Senior Discount Debentures Due 2005 (the "ARI Senior Discount Debentures"); the
proceeds of which were used primarily to make a distribution to the shareholders
of ARI.

         The SRI Senior Notes were originally issued with a principal amount of
$150.0 million and bear interest at 10% payable semi-annually on February 15 and
August 15. The Company is required to make a mandatory sinking fund payment on
August 15, 1999 equal to twenty five percent of the original principal amount.
The Company has purchased $20.0 million of the SRI Senior Notes which satisfied
a portion of the August 15, 1999 sinking fund requirement. The SRI Senior Notes
are general unsecured obligations and rank senior to all subordinated debt of
the Company including the SRI Senior Subordinated Notes.


                                      F-13

                             APPAREL RETAILERS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


         The SRI Series B Senior Subordinated Notes were originally issued with
a principal amount of $100.0 million and bear interest at 11% payable
semi-annually on February 15 and August 15. SRI is required to make a mandatory
sinking fund payment on August 15, 2002 equal to forty percent of the original
principal amount. The SRI Series B Senior Subordinated Notes are subordinated to
the obligations under the SRI Senior Notes.

         During 1995, SRI issued $18.3 million in aggregate principal amount of
SRI 11% Series D Senior Subordinated Notes Due 2003 (the "SRI Series D Senior
Subordinated Notes"). The SRI Series D Senior Subordinated Notes were issued at
a discount of $1.8 million and bear interest at 11% payable semi-annually on
February 15 and August 15 of each year. The original issue discount is being
charged to interest expense over the term to maturity using the effective
interest method. The combination of coupon interest payments and original issue
discount results in an effective interest rate of 13.0%. SRI is required to make
a mandatory sinking fund payment on September 15, 2002 equal to forty percent of
the original aggregate principal amount of the SRI Series D Senior Subordinated
Notes. The SRI Series D Senior Subordinated Notes rank pari passu with the
existing SRI Series B Senior Subordinated Notes (collectively, the "SRI Senior
Subordinated Notes").

         The SRI Senior Notes and SRI Senior Subordinated Notes contain
restrictive covenants which, among other things (i) limit SRI's ability to sell
certain assets, pay dividends, retire its common stock or retire certain debt,
(ii) limit its ability to incur additional debt or issue stock and (iii) limit
certain related party transactions.

         SRI has a revolving credit agreement with a bank (the "Credit
Agreement") under which it may draw up to $25.0 million. Of this amount, up to
$15.0 million may be used to support letters of credit. As of February 3, 1996,
$8.4 million of the total commitment was used to collateralize letters of credit
resulting in available funds of $16.6 million. The Company also has a separate
agreement with the bank under which it may borrow an additional $10.0 million
for seasonal working capital needs (the "Seasonal Credit Agreement" and together
with the Credit Agreement, the "Revolving Credit Agreement"). Funds are
available under the Seasonal Credit Agreement from August 15 through January 15
of each calendar year (the "Seasonal Period"). The Revolving Credit Agreement is
available through February 3, 1998 and provides for a commitment fee of 1/2 of
1% of the average daily unused portion of the commitment amount paid on a
quarterly basis. Interest is charged on outstanding loans at a base rate plus a
specified margin. The base rate is the higher of the bank's prime rate or 1/2 of
1% above the Federal Funds Effective Rate. The specified margin range is 1.25%
to 2.75% based on calculated debt service ratios as defined in the agreement.
During 1995, the availability under the Credit Agreement was never less than
$4.5 million. During the Seasonal Period, the availability under the Revolving
Credit Agreement was never less than $11.5 million. The Revolving Credit
Agreement contains covenants which, among other things, restricts the (i)
incurrance of additional debt, (ii) purchase of certain investments, (iii)
payment of dividends, (iv) formation of certain business combinations, (v)
disposition of certain assets, (vi) acquisition of subordinated debt, (vii) use
of proceeds received under the agreement, (viii) aggregate amount of capital
expenditures (including any expenditures made in connection with any permitted
acquisitions) to $31.0 million during 1995 and (iv) certain transactions with
related parties. The Revolving Credit Agreement also requires that SRI maintain
a debt service ratio above a predetermined level. The Revolving Credit Agreement
is secured by SRI's distribution center located in Jacksonville, Texas,
including equipment located therein, a pledge of SRPC stock and a pledge of the
Company's trademarks. The net book value of the distribution center was
approximately $10.7 million at February 3, 1996.

         The increasing rate 3 Bealls Holding, Inc. ("Bealls Holding")
Subordinated Debentures Due 2002 (the "Bealls Holding Subordinated Debentures")
in aggregate principal amount of approximately $15.0 million bear interest at
10% through 1994, 11% in 1995 and 12% thereafter until maturity. Interest is
payable semi-annually on June 30 and December 31. Original issue discount of
$7.3 million is being charged to interest expense over the term to maturity
using the effective interest method. The combination of coupon interest payments
and original issue discount results in an effective interest rate of 20.9%. The
Bealls Holding Subordinated Debentures may be prepaid, at the Company's option,
at their face value. The Company is required to redeem the Bealls Holding
Subordinated Debentures beginning no later than December 31, 1997, in no more
than six equal annual installments. The Bealls Holding Subordinated Debentures
are subordinated to all debt except the ARI Senior Discount Debentures. SRI is
the primary obligor under these debentures.

                                      F-14

                             APPAREL RETAILERS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


         In connection with the acquisition of Fashion Bar, FB Holdings, Inc.
("FB Holdings") issued approximately $3.6 million aggregate principal amount of
7% FB Holdings Subordinated Notes Due 2000 ("FB Holdings Subordinated Notes") to
former stockholders of Fashion Bar. The FB Holdings Subordinated Notes were
recorded at their estimated fair value at issuance date of $3.1 million. The
difference between the estimated fair value and principal amount of $0.5 million
is being charged to interest expense over the term to maturity using the
effective interest method. The FB Holdings Subordinated Notes are due in two
equal installments on June 30, 1999 and 2000. The FB Holdings Subordinated Notes
may be prepaid at any time in whole or in part at SRI's option. The FB Holdings
Subordinated Notes bear interest at 7% per annum, payable quarterly. The
combination of coupon interest payments and original issue discount results in
an effective interest rate of 9.0%. Prior to and including June 1995, SRI paid
interest in the form of additional FB Holdings Subordinated Notes; thereafter,
interest is being paid in cash. The principal amount of FB Holdings Subordinated
Notes at February 3, 1996 was $4.4 million. The FB Holdings Subordinated Notes
are subordinated to all debt except the ARI Senior Discount Debentures. SRI is
the primary obligor under these debentures.

         In connection with the acquisition of Bealls, Bealls Holding issued the
7% Bealls Holding Junior Subordinated Debentures Due 2003 ("Bealls Holding
Junior Subordinated Debentures") at a face value of approximately $12.5 million,
net of discount of approximately $8.4 million. Such discount is being charged to
interest expense over the term to maturity using the effective interest method.
The Bealls Holding Junior Subordinated Debentures are limited to an aggregate
principal amount of approximately $18.3 million. Interest is payable
semi-annually on June 30 and December 31. The combination of coupon interest
payments and original issue discount results in an effective interest rate of
39.4%. The principal amount of Bealls Holding Junior Subordinated Debentures
outstanding at February 3, 1996 was $14.3 million. The Bealls Holding Junior
Subordinated Debentures are subordinated to all debt except the ARI Senior
Discount Debentures. SRI is the primary obligor under these debentures.

         The Port Arthur Industrial Development Revenue Bond (the "Port Arthur
IDRB") bears interest at 75% of the prime rate payable monthly. The interest
rate applicable to the Port Arthur IDRB at February 3, 1996 was 6.6%. The Port
Arthur IDRB is collateralized by a building with a net book value of
approximately $1.7 million. Under a separate agreement, SRI is required to make
scheduled annual sinking fund payments ranging from $0.1 million to $0.2
million.

         The ARI Senior Discount Debentures were issued with a principal amount
of approximately $149.1 million. The debentures were sold at a discount of
approximately $69.1 million. Substantially all of the net proceeds from the ARI
Senior Discount Debentures were used to make cash payments to the holders of ARI
common stock equal to $5.85 per share. Interest begins to accrue in August 1998
and is payable semi-annually on February 15 and August 15 commencing February
15, 1999. The discount is being charged to interest expense over the term to
maturity using the effective interest method which, together with the coupon
interest, results in a 12.74% effective interest rate. The ARI Senior Discount
Debentures contain restrictions which, among other things, limits (i) the
payment of dividends, (ii) the repurchase of stock and subordinated debt, (iii)
the acquisition of additional debt or the creation of certain liens, (iv)
disposition of certain assets and (v) certain related party and intercompany
transactions. The ARI Senior Discount Debentures are secured by all of the
issued and outstanding common stock of SRI and is subordinated to all debt.

                                      F-15

                             APPAREL RETAILERS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

         Aggregate  maturities  of  long-term  debt for the next five years are:
1996 - $0.3  million;  1997 - $2.1 million;  1998 - $2.1  million;  1999 - $21.7
million and 2000 - $116.6 million.

         Management estimates the fair value of its long-term debt to be $325.7
million and $352.3 million at January 28, 1995 and February 3, 1996,
respectively. In developing its estimates, management considered quoted market
prices for each instrument, if available, current market interest rates in
relation to the coupon interest rates of each instrument, the relative
subordination of each instrument and the relative liquidity of the instrument as
indicated by the presence or lack of an active market.


NOTE 6 - MANDATORILY REDEEMABLE PREFERRED STOCK:

         In connection with the Refinancing in 1993 (see Note 5), the Company
redeemed all of the outstanding shares of its 15% cumulative senior redeemable
preferred stock and 14% cumulative junior redeemable preferred stock (8,080 and
2,000 shares, respectively) at the aggregate of their liquidation value plus
accrued and unpaid dividends amounting to $16.0 million and $3.8 million,
respectively.


NOTE 7 - STOCK OPTION PLAN:

         During 1993, the Company adopted the Third Amended and Restated Stock
Option Plan (the "Stock Option Plan") which was designed to provide incentives
to present and future key employees and advisors to the Company (the
"Participants") as selected by the compensation committee of the Board of
Directors (the "Board"). Options to purchase shares of the Company's common
stock may be granted to any Participant at any time, at such price and on such
terms as established by the Board. Options granted under the Stock Option Plan
may be either non-qualified or incentive stock options ("ISOs") within the
meaning of Section 422A of the Internal Revenue Code or in a form consistent
with the Stock Option Plan as the Board may determine. All outstanding options
are non-qualified.

         The number of shares of common stock which may be granted under the
Stock Option Plan shall not exceed 2,000,000 shares. All Options issued as ISOs
under the Stock Option Plan are required to (i) have an exercise price not less
than 100% of the fair value of the common stock at the date of grant, (ii) not
be exercisable more than 10 years after grant date, (iii) be nontransferable and
(iv) be exercisable only during the holder's employment by the Company or a
period not exceeding three months following termination thereof. Options which
are not ISOs may provide that the holder receive cash equal to the excess of the
fair market value per share of common stock at the exercise date over the
exercise price per share, in lieu of issuance of common stock upon exercise of
the option. Upon termination of the Participant's employment with the Company,
the Company may, at its option, repurchase any vested common stock obtained
under the Stock Option Plan at the fair market value of the common stock. Any
unvested common stock obtained under the Stock Option Plan may be repurchased at
the Company's option, at the original issuance cost of the common stock. The
Stock Option Plan also provides that the Company may sell to any Participant
shares of common stock or preferred stock consistent with the Plan and at the
discretion of the Board.

         During 1993, all of SRI's options with an exercise price of $0.10 were
exercised. Additionally, the Board granted active Participants who exercised
such options one ARI option with an exercise price of $2.15 for every ten SRI
options exercised. All of SRI's options with an exercise price of $5.00 remained
outstanding and were exchanged for ARI options with an exercise price of $0.10
and the right to receive a distribution of $0.95 per option which will be paid
as the options vest. This distribution is being recognized as compensation
expense over the vesting period.

                                      F-16


                             APPAREL RETAILERS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

         The range of prices for options exercised during 1995 was $0.10 to
$2.15 per share. The range of prices for options outstanding at the end of 1995
was $0.10 to $5.00 per share.

         A summary of the activity in the Stock Option Plan follows:
<TABLE>
<CAPTION>
                                                                                         Fiscal Year
                                                                          ------------------------------------------
                                                                             1993           1994            1995
                                                                          -----------    -----------     -----------
<S>                                                                          <C>            <C>             <C>
          Options outstanding at beginning of year...................        863,625        571,082         743,012
               Granted...............................................        457,227        197,050         431,880
               Surrendered...........................................        (13,045)       (22,240)         (7,849)
               Exercised.............................................       (736,725)        (2,880)       (105,551)
                                                                          -----------    -----------     -----------
          Options outstanding at end of year.........................        571,082        743,012       1,061,492
                                                                          ===========    ===========     ===========

          Options vested at end of year                                           --        130,570         254,790
                                                                          ===========    ===========     ===========
          Options exercisable at end of year                                      --        130,570         254,790
                                                                          ===========    ===========     ===========
</TABLE>
                                      F-17

                             APPAREL RETAILERS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

NOTE 8 - EMPLOYEE BENEFIT PLANS:

         Pension benefits for employees are provided under the SRI Retirement
Plan (the "Plan"), a qualified benefit plan. Benefits are administered through a
Trust arrangement which provides monthly payments or lump sum distributions. The
Plan covers substantially all employees who have completed one year of service
with one thousand hours of service. Benefits under the plan are based upon a
percentage of the participant's earnings during each year of credited service.

         The following sets forth the funded status of the Plan and the amounts
recognized in the consolidated financial statements (in thousands):
<TABLE>
<CAPTION>
                                                                         January 28, 1995        February 3, 1996
                                                                        -------------------     --------------------

<S>                                                                   <C>                       <C>
          Actuarial present value of benefits:
              Vested benefit obligations..............................  $       (18,590)        $       (24,680)
                                                                           =============           =============
              Accumulated benefit obligations.........................  $       (19,630)        $       (25,790)
                                                                           =============           =============

          Projected benefit obligations...............................  $       (24,530)        $       (32,240)
          Market  value of Plan  assets,  primarily  fixed  income and
              equity securities.......................................           16,320                  20,000
                                                                           -------------           -------------
          Pension obligations in excess of assets.....................           (8,210)                (12,240)
          Unrecognized prior service income...........................              (34)                    (28)
          Unrecognized net loss.......................................            6,078                  10,948
          Adjustment required to recognize minimum liability..........           (1,144)                 (4,470)
                                                                           -------------           -------------
          Accrued pension cost........................................  $        (3,310)        $        (5,790)
                                                                           =============           =============

          Assumptions utilized in determining projected obligations and funding amounts:
          Discount rate...............................................            8.75%                   7.00%
          Rate of increase in compensation levels.....................            4.00%                   4.00%
          Expected long-term rate of return on Plan assets............            9.00%                   9.00%
</TABLE>

         The Company's funding policy for the Plan is to contribute the minimum
amount required by applicable regulations. During 1993, 1994 and 1995, in
accordance with Statement of Financial Accounting Standards No. 87, the Company
recorded adjustments of $1.1 million, $0.2 million and $3.2 million to recognize
the excess of the accumulated benefit obligation over the market value of the
Plan assets, respectively. Accordingly, the Company recorded a charge to
retained earnings of $0.6 million, $0.1 million and $2.1 million, net of
applicable tax and unrecognized prior service cost, for 1993, 1994 and 1995,
respectively.
                                      F-18

         The components of pension cost for the Plan were as follows (in
thousands):
<TABLE>
<CAPTION>
                                                                                       Fiscal Year
                                                                       ---------------------------------------------
                                                                             1993           1994            1995
                                                                          -----------    -----------     -----------

<S>                                                                    <C>            <C>            <C>           
          Service cost...............................................  $         743  $         887  $          771
          Interest cost..............................................          1,861          1,995           2,139
          Actual loss (return) on Plan assets........................         (1,955)           940          (3,377)
          Net amortization and deferral..............................            409         (2,174)          2,292
                                                                          ===========    ===========     ===========
                                                                       $       1,058  $       1,648  $        1,825
                                                                          ===========    ===========     ===========
</TABLE>

         Prior to its acquisition, 3 Beall Brothers 3, Inc. sponsored an
unfunded, nonqualified Benefit Restoration Plan which provided certain key
executives defined pension benefits in excess of limits imposed by federal tax
law. In February 1989, this plan was terminated. The recorded liability for this
plan was $1.3 million at February 3, 1996.

NOTE 9 - OPERATING LEASES:

         The Company leases stores, service center facilities, the corporate
headquarters and equipment under operating leases. A number of store leases
provide for escalating minimum rent. Rental expense is recognized on a
straight-line basis over the life of such leases. The majority of the Company's
store leases provide for contingent rentals, generally based upon a percentage
of gross sales. The Company has renewal options for most of its store leases;
such leases generally require that the Company pay for utilities, taxes and
maintenance expense. A summary of rental expense associated with operating
leases follows (in thousands):
<TABLE>
<CAPTION>

                                                                                       Fiscal Year
                                                                       ---------------------------------------------
                                                                             1993           1994            1995
                                                                          -----------    -----------     -----------

<S>                                                                    <C>            <C>            <C>
          Minimum rentals............................................  $      22,319  $      22,979  $       26,943
          Contingent rentals.........................................          2,818          2,874           2,618
          Equipment rentals..........................................          1,273            784             593
                                                                          ===========    ===========     ===========
                                                                       $      26,410  $      26,637  $       30,154
                                                                          ===========    ===========     ===========
</TABLE>

                                      F-19


                             APPAREL RETAILERS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

         Minimum rental commitments on long-term operating leases at February 3,
1996, net of sub-leases, are as follows (in thousands):

          Fiscal Year:
                1996.................................  $    28,307
                1997.................................       27,028
                1998.................................       25,146
                1999.................................       23,527
                2000.................................       20,233
               Thereafter............................       84,999
                                                        -----------
                                                       $   209,240
                                                        ===========

         The Company's corporate headquarters and six Palais Royal stores are
leased from a partnership in which a Company director is a general partner. The
lease relating to the corporate headquarters is for a term of fifty years
expiring in 2032 and includes an established minimum annual rate adjusted every
three years for changes in the Consumer Price Index. Three of the Palais Royal
store leases are for terms of twenty years expiring between 1999 and 2000. The
remaining three store leases are for terms of twenty-five years expiring between
2005 and 2010. All of the store leases provide options to extend the term of the
lease and for contingent rentals based on a percentage of gross sales. The
Company recognized rental expense of $1.9 million, $2.0 million and $2.1 during
1993, 1994 and 1995, respectively, for all such leases. Future minimum lease
payments total $44.7 million, $9.6 million of which is payable over the next
five fiscal years for all such leases. The Company believes that the terms of
all such leases are comparable to leases with unaffiliated third parties
covering similar properties.


NOTE 10 - RELATED PARTY TRANSACTIONS:

         The Company's corporate headquarters and six Palais Royal stores are
leased from a partnership in which a Company officer is a general partner (see
Note 9).

         An affiliate of a principal shareholder of the Company received fees
for professional services rendered and expense reimbursements in the amounts of
$1.5 million, $0.6 million and $0.8 million for 1993, 1994 and 1995,
respectively.

         During 1993, the Company entered into an employment agreement with the
President and Chief Executive Officer of the Company. As part of this agreement,
the Company agreed to purchase his former residence for subsequent resale for
$1.2 million and loaned $0.3 million to him. Such loan is due October 2, 1996,
subject to extension, and bears a market rate of interest.

                                      F-20

                             APPAREL RETAILERS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

NOTE 11 - INCOME TAXES:

         All Company operations are domestic. Income tax expense charged to
continuing operations consisted of the following (in thousands):
<TABLE>
<CAPTION>

                                                                                       Fiscal Year
                                                                          ------------------------------------------
                                                                             1993           1994            1995
                                                                          -----------    -----------     -----------

<S>                                                                    <C>            <C>            <C>
          Federal income tax expense (benefit):
               Current...............................................  $       9,989  $       7,154  $        9,772
               Deferred..............................................         (2,362)        (3,794)         (3,630)
                                                                          -----------    -----------     -----------
                                                                               7,627          3,360           6,142
                                                                          -----------    -----------     -----------
          State income tax expense (benefit):
               Current...............................................          1,250            771           1,060
               Deferred..............................................         (1,308)           186            (435)
                                                                          -----------    -----------     -----------
                                                                                 (58)           957             625
                                                                          -----------    -----------     -----------
                                                                       $       7,569  $       4,317  $        6,767
                                                                          ===========    ===========     ===========

         A reconciliation between the federal income tax expense charged to
continuing operations computed at statutory tax rates and the actual income tax
expense recorded follows (in thousands):
                                                                                       Fiscal Year
                                                                       ---------------------------------------------
                                                                             1993           1994            1995
                                                                          -----------    -----------     -----------

          Federal income tax expense at the statutory rate...........  $       7,348  $       3,831  $        6,124
          State income taxes, net....................................            125            797             406
          Permanent differences, net.................................             58           (311)            290
          Other, net.................................................             38             --             (53)
                                                                          -----------    -----------     -----------
                                                                       $       7,569  $       4,317  $        6,767
                                                                          ===========    ===========     ===========
</TABLE>


         The 1993 income tax benefit relating to the extraordinary item of $8.8
million (see Note 5) is comprised of current federal tax benefit ($7.4 million),
deferred federal tax benefit ($1.3 million) and state tax benefit ($0.1
million). The 1994 income tax benefit relating to the extraordinary item
associated with the retirement of the SRI Senior Notes (see Note 5) is comprised
of $0.2 million current federal tax benefit.

                                      F-21
                             APPAREL RETAILERS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

         Deferred tax liabilities (assets) consist of the following (in
thousands):
<TABLE>
<CAPTION>


                                                                         January 28, 1995        February 3, 1996
                                                                        -------------------     --------------------

          Gross deferred tax liabilities:
<S>                                                                     <C>                     <C>
               Depreciation and amortization..........................  $         8,303         $         7,485
               Inventory reserves.....................................            3,175                   1,406
               Gain on sale of accounts receivable....................              822                     800
               Other..................................................            1,310                   1,435
                                                                                                   -------------
                                                                           -------------
                                                                                 13,610                  11,126
                                                                           -------------           -------------
          Gross deferred tax assets:
               Allowance for doubtful accounts........................           (3,174)                 (3,302)
               Accrued consolidation costs............................           (1,968)                 (1,478)
               Net operating loss carryforwards.......................               --                     (82)
               Original issue discount................................           (5,640)                (10,042)
               Accrued expenses.......................................           (1,518)                   (990)
               Prepaid expenses.......................................               --                      --
               Pensions...............................................           (1,404)                 (2,686)
               Escalating leases......................................             (962)                   (962)
               Charitable contribution carryforward...................             (620)                   (113)
               Accrued payroll costs..................................           (1,196)                   (884)
               Accrued store closure costs............................           (2,085)                   (558)
               Other..................................................             (975)                   (780)
                                                                           -------------           -------------
                                                                                (19,542)                (21,877)
                                                                           -------------           -------------

          Deferred tax assets valuation allowance.....................               --                      --
                                                                           -------------           -------------
                                                                        $        (5,932)        $       (10,751)
                                                                           =============           =============

</TABLE>

         The utilization of any carryforwards which originated prior to the
Company's acquisition of Bealls or Fashion Bar are recorded as an adjustment to
goodwill or other intangibles associated with the respective acquisition.


NOTE 12 - COMMITMENTS AND CONTINGENCIES:

         LITIGATION: The Company is subject to claims and litigation arising in
                  the normal course of its business. The Company does not
                  believe that any of these proceedings will have a material
                  adverse effect on its financial position or its results of
                  operations.

         LETTERS OF CREDIT: The Company issues letters of credit to support
                  certain merchandise purchases which are required to be
                  collateralized. The Company had outstanding letters of credit
                  totaling $8.4 million at February 3, 1996, all of which were
                  collateralized by the Revolving Credit Agreement (see Note 5).
                  These letters of credit expire within twelve months of
                  issuance.

                                      F-22

                             APPAREL RETAILERS, INC.
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
    
         CONCENTRATION OF CREDIT RISK: Financial instruments which potentially
                  subject the Company to concentrations of credit risk are
                  primarily cash, short-term investments and accounts
                  receivable. The Company's cash management and investment
                  policies restrict investments to low risk, highly-liquid
                  securities and the Company performs periodic evaluations of
                  the relative credit standing of the financial institutions
                  with which it deals. The credit risk associated with the
                  Company's accounts receivable is limited by the large number
                  of customers in the Company's customer base. Substantially all
                  of the Company's customers reside in the central United
                  States.

                                      F-23
                                                                    SCHEDULE III
                             APPAREL RETAILERS, INC.
                             CONDENSED BALANCE SHEET
             (in thousands, except par value and numbers of shares)
<TABLE>
<CAPTION>
                                                                                            January 28, 1995        February 3, 1996
                                                                                            ----------------        ----------------
                ASSETS
<S>                                                                                              <C>                    <C>
Cash and cash equivalents ...............................................................        $     796              $       9
Intercompany advances ...................................................................            6,997                  7,240
Debt issue costs, net of amortization ...................................................            4,588                  4,163
Investment in subsidiary ................................................................           17,750                 35,340
Deferred income taxes ...................................................................            5,640                 10,042
                                                                                                 ---------              ---------
                                                                                                 $  35,771              $  56,794
                                                                                                 =========              =========
LIABILITIES AND STOCKHOLDERS' DEFICIT

Accrued expenses ........................................................................        $   7,294              $   6,369
Intercompany advances ...................................................................             --                     --
Long-term debt ..........................................................................           96,748                109,817
                                                                                                 ---------              ---------
      Total liabilities .................................................................          104,042                116,186
                                                                                                 ---------              ---------
Preferred stock, par value $1.00, non-voting, 2,500 shares authorized, zero
  shares issued and outstanding .........................................................             --                     --
Common Stock, par value $0.01, 15,000,000 shares
  authorized, 11,381,141 and 11,470,902 shares
  issued and outstanding, respectively ..................................................              113                    115
Class B common stock, non-voting, par value $0.01,
  1,500,000 shares authorized, 1,468,750
  shares issued and outstanding .........................................................               15                     15
Additional paid-in capital ..............................................................            3,565                  3,793
Accumulated deficit .....................................................................          (71,964)               (63,315)
                                                                                                 ---------              ---------
Stockholders' deficit ...................................................................          (68,271)               (59,392)
                                                                                                 ---------              ---------
                                                                                                 $  35,771              $  56,794
                                                                                                 =========              =========
</TABLE>
              The accompanying notes are an integral part of this
                        condensed financial information.

                                      S-1
<PAGE>
                                                                    SCHEDULE III

                             APPAREL RETAILERS, INC.
            CONDENSED STATEMENT OF OPERATIONS AND ACCUMULATED DEFICIT
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                            For the
                                                                           Period from                       Fiscal Year
                                                                        August 2, 1993 to         ----------------------------------
                                                                        January 29, 1994              1994                    1995
                                                                       ------------------         ------------          ------------
<S>                                                                          <C>                    <C>                    <C>
Interest income ...............................................              $     18               $     30               $     18

Interest expense ..............................................                (5,471)               (11,954)               (13,511)
                                                                             --------               --------               --------
Loss before income tax and equity in
  earnings of subsidiary ......................................                (5,453)               (11,924)               (13,493)
Income tax benefit ............................................                 1,761                  4,022                  4,550
                                                                             --------               --------               --------
Loss before equity in earnings
  of subsidiary ...............................................                (3,692)                (7,902)                (8,943)
Equity in earnings of subsidiary ..............................                   910                 14,224                 19,673
                                                                             --------               --------               --------
Net income (loss) .............................................                (2,782)                 6,322                 10,730

Accumulated deficit:
  Beginning of period .........................................                  --                  (78,154)               (71,964)
  Dividends on common stock ...................................               (74,804)                  --                     --
  Adjustment for minimum pension
   liability ..................................................                  (568)                  (132)                (2,081)
                                                                             --------               --------               --------
  End of period ...............................................              $(78,154)              $(71,964)              $(63,315)
                                                                             ========               ========               ========
</TABLE>
              The accompanying notes are an integral part of this
                        condensed financial information.

                                       S-2
<PAGE>
                                                                    SCHEDULE III
                             APPAREL RETAILERS, INC.
                        CONDENSED STATEMENT OF CASH FLOWS
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                                            For the
                                                                                          Period from             Fiscal Year
                                                                                        August 2, 1993 to   ------------------------
                                                                                        January 29, 1994      1994           1995
                                                                                        -----------------   --------       --------
<S>                                                                                          <C>            <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss) ...................................................................      $ (2,782)      $  6,322       $ 10,730
                                                                                             --------       --------       --------
  Adjustments to reconcile net income (loss) to net cash provided by (used in)
   operating activities:
    Accretion of discount .............................................................         5,233         11,515         13,070
    Amortization of debt issue costs ..................................................           207            437            438
    Deferred federal income tax .......................................................        (1,761)        (3,879)        (4,402)
    Equity in earnings of subsidiary ..................................................          (910)       (14,224)       (19,673)
    Changes in operating assets and liabilities:
      Increase (decrease) in accrued liabilities ......................................            31          7,116           (641)
      Intercompany advances ...........................................................          --           (7,382)          (243)
                                                                                             --------       --------       --------
        Total adjustments .............................................................         2,800         (6,417)       (11,451)
                                                                                             --------       --------       --------
      Net cash provided by (used in) operating activities .............................            18            (95)          (721)
                                                                                             --------       --------       --------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from:
        Long-term debt ................................................................        80,000           --             --
        Common stock ..................................................................            33             97             68
  Redemption of Common stock ..........................................................          --             --             (122)
  Additions to debt issue cost ........................................................        (4,453)          --              (12)
  Dividends paid ......................................................................       (74,804)          --             --
                                                                                             --------       --------       --------
    Net cash provided by (used in) financing activities ...............................           776             97            (66)
                                                                                             --------       --------       --------
Net increase (decrease) in cash .......................................................           794              2           (787)
Cash and cash equivalents:
    Beginning of period ...............................................................          --              794            796
                                                                                             --------       --------       --------
    End of period .....................................................................      $    794       $    796       $      9
                                                                                             ========       ========       ========
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
 FINANCING ACTIVITIES:

Debt issue costs accrued for by ARI or paid by
 subsidiary ...........................................................................      $    779       $   --         $   --
                                                                                             ========       ========       ========
</TABLE>
                  The accompanying notes are an integral part
                    of this condensed financial information.

                                      S-3

                             APPAREL RETAILERS, INC.
                    NOTES TO CONDENSED FINANCIAL INFORMATION

NOTE 1 - BASIS OF PRESENTATION:

         The accompanying condensed financial statements present the financial
position and results of operations of Apparel Retailers, Inc. (the "Company") on
a separate company basis. The condensed financial statements of the Company have
been prepared in accordance with Rule 10-01 of Regulation S-X and do not include
all the information and footnotes required by generally accepted accounting
principles for complete financial statements. The Company's investment in its
wholly-owned subsidiary is accounted for using the equity method.

         The Company's fiscal year ends on the Saturday nearest to January 31 in
the following calendar year. For example, references to "1995" mean the fiscal
year ended February 3, 1996.

NOTE 2 - HOLDING COMPANY FORMATION:

         The Company was incorporated under the laws of Delaware on June 17,
1993 at the direction of the shareholders of Specialty Retailers, Inc. ("SRI").
On August 2, 1993, the Company acquired all of the common stock of SRI and the
existing stockholders of SRI acquired all of the common stock of the Company.
The Company has no operations of its own and its primary asset is the common
stock of the SRI.

NOTE 3 - INCOME TAXES:

         The Company files a consolidated federal income tax return with its
subsidiaries. The Company's recorded tax benefit represents the impact of its
tax assets and liabilities on the consolidated group.

                                      S-4
<PAGE>
                                                                   SCHEDULE VIII

                             APPAREL RETAILERS, INC.
                               VALUATION ACCOUNTS
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                    Additions
                                                         ------------------------------
                                       Balance at          Charged           Charged                                    Balance
                                        beginning         to costs          to other                                    at end
                                         of year        and expenses         accounts            Deductions             of year
                                      --------------    --------------    --------------        -------------        --------------
              DESCRIPTION
              -----------
<S>                                   <C>               <C>               <C>                   <C>          <C>             <C>
Allowance for Doubtful Accounts: (1)

  Fiscal  Year:
   1993 ..........................    $       7,855     $       6,590     $          --         $     12,501 (2)     $       1,944
                                      ==============    ==============    ==============        =============        ==============
   1994 ..........................    $       1,944     $       3,176     $         486 (3)     $      2,374         $       3,232
                                      ==============    ==============    ==============        =============        ==============
   1995 ..........................    $       3,232     $       4,905     $          --         $      5,377         $       2,760
                                      ==============    ==============    ==============        =============        ==============
Reserve for Shrinkage:

  Fiscal  Year:

   1993 ..........................    $         160     $       4,042     $          --         $      4,004         $         198
                                      ==============    ==============    ==============        =============        ==============
   1994 ..........................    $         198     $       4,459     $          --         $      4,459         $         198
                                      ==============    ==============    ==============        =============        ==============
   1995 ..........................    $         198     $       8,967     $          --         $      8,808         $         357
                                      ==============    ==============    ==============        =============        ==============
</TABLE>
(1)   Includes reserve for uncollectible service charge and late fee income.

(2)   Includes $6.1 million which has been reclassified to accrued liabilities
      as a result of the implementation of the Accounts Receivable Program.

(3)   This represents the initial allowance for doubtful accounts associated
      with the accounts receivable purchased in an acquisition.

                                      S-5

                                  EXHIBIT INDEX

     The following documents are the exhibits to the Form 10-K. For convenient
reference, each exhibit is listed according to the Exhibit Table of Regulation
S-K. The page number, if any, listed opposite an exhibit indicates the page
number in the sequential numbering system in the manually signed original of
this Form 10-K where such exhibit can be found.
                                                                      Sequential
   Exhibit                                                               Page
   Number                           Exhibit                             Number
   -------                          -------                           ----------
     *3.1   Certificate of Incorporation of Apparel Retailers, Inc.       --
            (Incorporated by Reference to Exhibit 3.1 of Registration
            No. 33-68258 on Form S-4).

     *3.2   By-Laws of Apparel Retailers, Inc. (Incorporated by           --
            Reference to Exhibit 3.2 of Registration No. 33-68258 on
            Form S-4).

     *4.1   Form of Indenture between Apparel Retailers, Inc. and The     --
            First National Bank of Boston, as Trustee, relating to the
            12 3/4% Senior Discount Debentures due 2005 of Apparel
            Retailers, Inc. (Incorporated by Reference to Exhibit 4.1
            of Registration No. 33-68258 on Form S-4).

     *4.2   Form of Indenture among Specialty Retailers, Inc., The        --
            First National Bank of Boston, as Trustee, and Palais
            Royal, Inc., as Guarantor, relating to the 10% Senior
            Notes due 2000 of Specialty Retailers, Inc. (including
            form of note) (Incorporated by Reference to Exhibit 4.2 of
            Registration No. 33-68258 on Form S-4).

     *4.3   Form of Indenture among Specialty Retailers, Inc., The        --
            First National Bank of Boston, as Trustee, and Palais
            Royal, Inc., as Guarantor, relating to the 11% Senior
            Subordinated Notes due 2003 of Specialty Retailers, Inc.
            (including form of note) (Incorporated by Reference to
            Exhibit 4.3 on Registration No. 33-68258 on Form S-4).

     *4.4   Form of Indenture between 3 Bealls Holding Corporation and    --
            Bankers Trust Company, as Trustee, relating to 3 Bealls
            Holding Corporation's 9% Subordinated Debentures due 2002
            (Incorporated by Reference to Exhibit 4.2 of Registration
            No. 33-24571 on Form S-4) and First Supplemental Indenture
            dated August 2, 1993 (Incorporated by Reference to Exhibit
            4.4 of Registration No. 33-68258 on Form S-4).

     *4.5   Form of Indenture between 3 Bealls Holding Corporation and    --
            IBJ Schroder Bank and Trust Company, as Trustee, relating
            to 3 Bealls Holding Corporation's 7% Junior Subordinated
            Debentures due 2002 (Incorporated by Reference to Exhibit
            4.3 of Registration No. 33-24571 on Form S-4) and First
            Supplemental Indenture dated August 2, 1993 (Incorporated
            by Reference to Exhibit 4.5 of Registration No. 33-68258
            on Form S-4).

     *4.6   Pooling and Servicing Agreement among SRI Receivables         --
            Purchase Co., Inc., Specialty Retailers, Inc. and Bankers
            Trust (Delaware) (Incorporated by Reference to Exhibit 4.6
            of Registration No. 33-68258 on Form S-4).

     *4.7   Series 1993-1 Supplement among SRI Receivables Purchase       --
            Co., Inc., Specialty Retailers, Inc. and Bankers Trust
            (Delaware) (Incorporated by Reference to Exhibit 4.7 of
            Registration No. 33-68258 on Form S-4).

     *4.8   Series 1993-2 Supplement among SRI Receivables Purchase       --
            Co., Inc., Specialty Retailers, Inc. and Bankers Trust
            (Delaware) (Incorporated by Reference to Exhibit 4.8 of
            Registration No. 33-68258 on Form S-4).

     *4.9   Receivables Purchase Agreement among SRI Receivables          --
            Purchase Co., Inc. and Originators (Incorporated by
            Reference to Exhibit 4.9 of Registration No. 33-68258 on
            Form S-4).

     *4.10  Certificate Purchase Agreements between SRI Receivables       --
            Purchase Co., Inc. and the Purchasers of the Series 1992-1
            Offered Certificates (Incorporated by Reference to Exhibit
            4.10 of Registration No. 33-68258 on Form S-4).

     *4.11  Revolving Certificate Purchase Agreement between SRI          --
            Receivables Purchase Co., Inc., the Facility Agent and the
            Revolving Purchasers with respect to the Class A-R
            Certificates (Incorporated by Reference to Exhibit 4.11 of
            Registration No. 33-68258 on Form S-4).

     *4.12  Revolving Credit Agreement by and among Specialty             --
            Retailers, Inc., Palais Royal, Inc. and the First National
            Bank of Boston, as agent for itself and other financial
            institutions dated January 29, 1994 (Incorporated by
            Reference to Exhibit A of Current Report on Form 8-K of
            Apparel Retailers, Inc. dated February 9, 1994).

     *4.13  First Amendment to Revolving Credit Agreement by and among    --
            Specialty Retailers, Inc., Palais Royal, Inc.and the First
            National Bank of Boston, as agent for itself and other
            financial institutions dated as of July 14, 1994
            (Incorporated by Reference to Exhibit 4.13 on Form 10-K of
            Apparel Retailers, Inc. dated January 28, 1995.)

     *4.14  Second Amendment to Revolving Credit Agreement by and         --
            among Specialty Retailers, Inc., Palais Royal, Inc. and
            the First National Bank of Boston, as agent for itself and
            other financial institutions dated as of October 31, 1994
            (Incorporated by Reference to Exhibit 4.14 on Form 10-K of
            Apparel Retailers, Inc. dated January 28, 1995.)

     *4.15  Third Amendment to Revolving Credit Agreement by and among    --
            Specialty Retailers, Inc., Palais Royal, Inc. and the
            First National Bank of Boston, as agent for itself and
            other financial institutions dated as of January 5, 1995
            (Incorporated by Reference to Exhibit 4.15 on Form 10-K of
            Apparel Retailers, Inc. dated January 28, 1995.)

     *4.16  Fourth Amendment to Revolving Credit Agreement by and         --
            among Specialty Retailers, Inc., Palais Royal, Inc.and the
            First National Bank of Boston, as agent for itself and
            other financial institutions dated as of March 31, 1995
            (Incorporated by Reference to Exhibit 4.16 on Form 10-K of
            Apparel Retailers, Inc. dated January 28, 1995.)

     *4.17  Seasonal Revolving Credit Agreement by and among Specialty    --
            Retailers, Inc., Palais Royal, Inc. and the First National
            Bank of Boston, as agent for itself and other financial
            institutions dated March 31, 1995 (Incorporated by
            Reference to Exhibit 4.17 on Form 10-K of Apparel
            Retailers, Inc. dated January 28, 1995.)

     *4.18  Fifth Amendment dated July 7, 1995 to Revolving Credit        --
            Agreement by and among Specialty Retailers, Inc., Palais
            Royal, Inc., and the First National Bank of Boston, as
            agent of itself and other financial institutions dated as
            of January 28, 1994 (Incorporated by Reference to Exhibit
            4.2 on Form 10-Q of Apparel Retailers, Inc., dated October
            28, 1995).

     *4.19  Sixth Amendment dated July 27, 1995 to Revolving Credit       --
            Agreement by and among Specialty Retailers, Inc., Palais
            Royal, Inc. and the First National Bank of Boston, as
            agent of itself and other financial institutions dated as
            of January 28, 1994 (Incorporated by Reference to Exhibit
            4.3 on Form 10-Q of Apparel Retailers, Inc., dated October
            28, 1995).

     *4.20  First Amendment dated July 7, 1995 to the seasonal            --
            Revolving Credit Agreement by and among Specialty
            Retailers, Inc., Palais Royal, Inc., and the First
            National Bank of Boston, as agent for itself and other
            financial institutions dated March 31, 1995 (Incorporated
            by Reference to Exhibit 4.4 on Form 10-Q of Apparel
            Retailers, Inc., dated October 28, 1995).

     *4.21  Second Amendment dated July 27, 1995 to the seasonal          --
            Revolving Credit Agreement by and among Specialty
            Retailers, Inc., Palais Royal, Inc., and the First
            National Bank of Boston, as agent for itself and other
            financial institutions dated March 31, 1995 (Incorporated
            by Reference to Exhibit 4.5 on Form 10-Q of Apparel
            Retailers, Inc., dated October 28, 1995).

     *4.22  Indenture by and between Specialty Retailers, Inc. and The    --
            First National Bank of Boston, as Trustee, relating to the
            11% Series C and Series D Senior Subordinated Notes due
            2003 of Specialty Retailers, Inc. dated July 27, 1995
            (including form of note), (Incorporated by Reference to
            Exhibit 4.1 on Form 10-Q of Apparel Retailers, Inc., dated
            October 28, 1995).

     *4.23  Amended and Restated Pooling and Servicing Agreement by       --
            and among SRI Receivables Purchase Co., Inc., Specialty
            Retailers, Inc. and Bankers Trust (Delaware) dated as of
            August 11, 1995 (Incorporated by Reference to Exhibit 4.6
            on Form 10-Q of Apparel Retailers, Inc., dated October 28,
            1995).

     *4.24  Series 1995-1 Supplement by and among SRI Receivables         --
            Purchase Co., Inc., Specialty Retailers, Inc. and Bankers
            Trust (Delaware) on behalf of the Series 1995-1
            Certificateholders dated as of August 11, 1995
            (Incorporated by Reference to Exhibit 4.7 on Form 10-Q of
            Apparel Retailers, Inc., dated October 28, 1995).

     *4.25  Amended and Restated Receivables Purchase Agreement among     --
            SRI Receivables Purchase Co., Inc. and Originators dated
            as of August 11, 1995 (Incorporated by Reference to
            Exhibit 4.8 on Form 10-Q of Apparel Retailers, Inc., dated
            October 28, 1995).

     *4.26  Certificate Purchase Agreement among SRI Receivables          --
            Purchase Co., Inc., Specialty Retailers, Inc. and the
            Certificate Purchaser dated as of August 11, 1995
            (Incorporated by Reference to Exhibit 4.9 on Form 10-Q of
            Apparel Retailers, Inc., dated October 28, 1995).

     *4.27  First Amendment to the Series 1993-2 Supplement and           --
            Revolving Certificate Purchase Agreement by and among
            Specialty Retailers, Inc., SRI Receivables Purchase Co.,
            Inc., Bankers Trust (Delaware) as Trustee for the SRI
            Receivables Master Trust, the financial institutions
            parties thereto and National Westminster Bank Plc, New
            York branch dated as of August 11, 1995 (Incorporated by
            Reference to Exhibit 4.10 on Form 10-Q of Apparel
            Retailers, Inc., dated October 28, 1995).

    *10.1   Purchase Agreement dated July 22, 1993 by and among           --
            Apparel Retailers, Inc., Specialty Retailers, Inc.,
            Donaldson, Lufkin & Jenrette Securities Corporation and
            Bear, Stearns & Co. Inc. relating to the sale of Apparel
            Retailers, Inc. 12 3/4% Senior Discount Debentures due
            2005 (Incorporated by Reference to Exhibit 10.1 of
            Registration No. 33-68258 on Form S-4).

    *10.2   Registration Rights Agreement dated August 2, 1993 by and     --
            among Apparel Retailers, Inc., Donaldson, Lufkin &
            Jenrette Securities Corporation and Bear, Stearns &
            Co.Inc. relating to the sale of Apparel Retailers, Inc.
            12 3/4% Senior Discount Debentures due 2005 (Incorporated
            by Reference to Exhibit 10.2 of Registration No. 33-68258
            on Form S-4).

    *10.3   Senior Management Agreement and Stock Option Agreement        --
            between Specialty Retailers, Inc., Bain Venture Capital,
            Citicorp Venture Capital, Ltd., and Bernard Fuchs, dated
            as of May 26, 1989 (Incorporated by Reference to Exhibit
            10.8 of Registration No. 33-27714 on Form S-1) and
            Amendment to Senior Management Agreement and Stock Option
            Agreement dated February 1, 1993 (Incorporated by
            Reference to Exhibit 10.3 of Registration No. 33-68258 on
            Form S-4).

    *10.4   Equity Stock Purchase Agreement by and among Specialty        --
            Retailers, Inc., Tyler Capital Fund, L.P. Tyler
            Massachusetts, L.P., Tyler International, L.P.-I, Tyler
            International, L.P.-II, Bain Venture Capital, Citicorp
            Capital Investors, Ltd., Acadia Partners, L.P., Drexel
            Burnham Lambert Incorporated, and certain other
            Purchasers, dated as of December 28, 1988 (Incorporated by
            Reference to Exhibit 10.9 of Registration No. 33-27714 on
            Form S-1) and Amendments to Equity Stock Purchase
            Agreement dated September 21, 1992 and August 2, 1993
            (Incorporated by Reference to Exhibit 10.4 of Registration
            No. 33-68258 on Form S-4).

    *10.5   Registration Agreement by and among Specialty Retailers,      --
            Inc., Tyler Capital Fund, L.P. Tyler Massachusetts, L.P.,
            Tyler International, L.P.-I, Tyler International, L.P.-II,
            Bain Venture Capital, Citicorp Capital Investors, Ltd.,
            Acadia Partners, L.P., Drexel Burnham Lambert
            Incorporated, and certain other Purchasers, dated as of
            December 29, 1988 (Incorporated by Reference to Exhibit
            10.10 of Registration No. 33-27714 on Form S-1) and
            Amendment to Registration Agreement dated August 2, 1993
            (Incorporated by Reference to Exhibit 10.5 of Registration
            No. 33-68258 on Form S-4).

    *10.6   Lease Agreement between PR Investments and Palais Royal,      --
            Inc., dated as of August 2, 1982 (Incorporated by
            Reference to Exhibit 10.11 of Registration No. 33-27714 on
            Form S-1).

    *10.7   Lease Agreement between PR Investments and Palais Royal,      --
            Inc., dated as of March 15, 1979, as amended (Incorporated
            by Reference to Exhibit 10.12 of Registration No. 33-27714
            on Form S-1).

    *10.8   Lease Agreement between PR Investments and Palais Royal,      --
            Inc., dated as of November 7, 1978, as amended
            (Incorporated by Reference to Exhibit 10.13 of
            Registration No. 33-27714 on Form S-1).

    *10.9   Lease Agreement between PR Investments and Palais Royal,      --
            Inc., dated October 4, 1983, as amended (Incorporated by
            Reference to Exhibit 10.14 of Registration No. 33-27714 on
            Form S-1).

    *10.10  Lease Agreement between PR Investments and Palais Royal,      --
            Inc., dated as of December 21, 1983, as amended
            (Incorporated by Reference to Exhibit 10.15 of
            Registration No. 33-27714 on Form S-1).

    *10.11  Lease Agreement between PR Investments and Palais Royal,      --
            Inc., dated as of March 21, 1985, as amended (Incorporated
            by Reference to Exhibit 10.16 of Registration No. 33-27714
            on Form S-1).

    *10.12  Lease Agreement between PR Investments and Palais Royal,      --
            Inc., dated as of November 22, 1985, as amended
            (Incorporated by Reference to Exhibit 10.17 of
            Registration No. 33-27714 on Form S-1).

    *10.13  Apparel Retailers, Inc. Stock Option Plan (Incorporated       --
            by Reference to Exhibit 10.13 to Registration No. 33-68258
            on Form S-4).

    *10.14  Form of Stock Option Agreement between Apparel Retailers,
            Inc. and Executive to be named therein (Incorporated by
            Reference to Exhibit 10.14 to Registration No. 33-68258       --
            on Form S-4).

    *10.15  Form of Management Agreement by and among Specialty           --
            Retailers, Inc., the Bain Entities, Citicorp Venture
            Capital, Ltd. and Executive to be named therein
            (Incorporated by Reference to Exhibit 10.22 of
            Registration No. 33-32045 on Form S-1) and Form of First
            Amendment (Incorporated by Reference to Exhibit 10.15 to
            Registration No. 33-68258 on Form S-4).

    *10.16  Professional Services Agreement between Specialty             --
            Retailers, Inc. and Bain Capital Partners (Incorporated by
            Reference to Exhibit 10.21 of Registration No. 33-54504 on
            Form S-1).

    *10.17  Employment Agreement between Specialty Retailers, Inc.        --
            and Carl E. Tooker dated June 9, 1993 (Incorporated by
            Reference to Exhibit 10.17 to Registration No. 33-68258 on
            Form S-4).

    *10.18  Stock Option Agreement between Specialty Retailers, Inc.      --
            and Carl E. Tooker dated June 9, 1993 (Incorporated by
            Reference to Exhibit 10.18 to Registration No. 33-68258 on
            Form S-4).

    *10.19  Purchase agreement dated September 2, 1994 by and among       --
            Palais Royal, Inc. and Beall-Ladymon Corporation relating
            to the sale of certain assets of Beall-Ladymon Corporation
            (Incorporated by Reference to Exhibit 10.1 on Form 10-Q of
            Apparel Retailers, Inc., dated July 30, 1994).

    *10.20  Purchase Agreement dated July 20, 1995 by and among           --
            Specialty Retailers, Inc., Donaldson, Lufkin & Jenrette
            Securities Corporation, relating to the sale of the
            Company's 11% Series C Senior Subordinated Notes due 2003
            (Incorporated by Reference to Exhibit 10.1 on Form 10-Q of
            Apparel Retailers, Inc., dated October 28, 1995).

    *10.21  Registration Rights Agreement dated July 27, 1995 by and      --
            between Specialty Retailers, Inc. and Donaldson, Lufkin &
            Jenrette Securities Corporation, relating to the sale of
            the Company's 11% Series C Senior Subordinated Notes due
            2003 (Incorporated by Reference to Exhibit 10.2 on Form
            10-Q of Apparel Retailers, Inc., dated October 28, 1995).

    *10.22  Employment Agreement between Mark Shulman and Specialty       --
            Retailers, Inc., dated as of January 8, 1994 (Incorporated
            by Reference to Exhibit 10.1 on Form 10-Q of Apparel
            Retailers, Inc., dated April 29, 1995).

    *10.23  Stock Option Agreement between Mark Shulman and Apparel       --
            Retailers, Inc., dated as of January 31, 1994
            (Incorporated by Reference to Exhibit 10.2 on Form 10-Q of
            Apparel Retailers, Inc., dated April 29, 1995).

    *10.24  Employment Agreement between James Marcum and Specialty       --
            Retailers, Inc., dated as of May 15, 1995 (Incorporated by
            Reference to Exhibit 10.3 on Form 10-Q of Apparel
            Retailers, Inc., dated April 29, 1995).

    *10.25  Employment Agreement between Stephen Lovell and Specialty     --
            Retailers, Inc., dated as of May 19, 1995 (Incorporated by
            Reference to Exhibit 10.4 on Form 10-Q of Apparel
            Retailers, Inc., dated April 29, 1995).

   **10.26  Agency Agreement between Specialty Retailers, Inc. and        --
            Palais Royal, Inc. dated January 29, 1995.

   **12.1   Statement Regarding Computation of Ratio of Earnings to       --
            Fixed Charges.

    *21.1   List of Registrant's Subsidiaries (Incorporated by            --
            Reference to Exhibit 21.1 to Registration No. 33-68258 on
            Form S-4).
- ------------
*    Previously Filed
**   Filed Herewith


                                                                 EXHIBIT 10.26
                                AGENCY AGREEMENT

         Agreement made as of the 29th day of January, 1995 by and between
Specialty Retailers, Inc., a Delaware corporation ("SRI") and Palais Royal,
Inc., a Texas corporation ("PRI").

                                   WITNESSETH:

         WHEREAS, PRI operates specialty retail stores; and

         WHEREAS, SRI has the capability to provide certain administrative
services and to act as agent (including purchasing agent and construction agent)
and business consultant for PRI in connection with such services; and

         WHEREAS, PRI desires to engage the services of SRI as hereinafter set
forth;

         NOW, THEREFORE, in consideration of the premises and the mutual
covenants herein contained, the parties agree as follows:

         1.       APPOINTMENT.  PRI hereby appoints SRI to provide
administrative services and to act as agent (including purchasing agent and
construction agent) and business consultant for PRI, and SRI hereby agrees to
act in such capacities, all in accordance with the terms and conditions of this
Agreement.

         2.       ADMINISTRATIVE SERVICES.  SRI shall provide all administrative
services required by the business of PRI (the "Administrative Services"),
including but not limited to the following:

               (i)         purchasing, as purchasing agent, all merchandise to
                           be sold at PRI's retail stores;

              (ii)         searching for and selecting appropriate sites for
                           additional retail stores for PRI;

             (iii)         arranging for all construction and other
                           improvements, the purchase of all fixtures and
                           furniture and other fixed assets in connection with
                           the opening and continuation of retail stores of PRI;

              (iv)         providing warehousing and distribution services to
                           all PRI retail stores;

               (v)         arranging all promotion and advertising activities
                           for PRI's retail stores;

              (vi)         preparation and maintenance of accounting records;

             (vii)         tax planning and return preparation;

            (viii)         data processing and information management services;
                           and
              (ix)         cash management and treasury functions.

         3. AGENCY. SRI shall act as the agent of PRI in the performance of the
Administrative Services and, in connection therewith, shall have full authority
to enter into on behalf of PRI contracts, agreements, leases, purchase orders
and other instruments, and otherwise to deal with third parties on behalf of PRI
and to hold itself out to third parties as PRI's agent.

         4.       BUSINESS CONSULTING.  SRI shall also render from time to time
such business consulting services as may be requested by PRI, or as may be
necessary to fully perform the Administrative Services.

         5.       FEES. PRI shall reimburse SRI for all out-of-pocket costs
incurred by SRI pursuant to this Agreement, including the cost of supplies or
services purchased on behalf of PRI. In addition, as compensation for providing
the Administrative Services and acting as agent and business consultant, SRI
shall be paid by PRI all of its direct and allocated expenses in performing the
Administrative Services and acting as agent and business consultant, plus 10% of
such expenses (such additional 10%, the "Mark-Up Amount"). Such expenses shall
include 100% of all payroll and related employee benefits and all other expenses
associated with employees whose time is spent entirely on providing
Administrative Services to PRI, and an allocable portion, based on SRI's normal
accounting practices, of such expenses associated with employees (including
management) whose time is spent partially in providing Administrative Services
to PRI.

         6.       INTERCOMPANY ACCOUNT; PAYMENT OF FEES. (a) SRI shall maintain
records of all cash flows to and from SRI on behalf of PRI, including cash flows
resulting from transactions between SRI and PRI, whether pursuant to this
Agreement or otherwise.

                                       2

Out-of-pocket costs, direct expenses and cash receipts shall be recorded as
incurred, as received, or in accordance with SRI's accounting procedures, and
allocated costs shall be recorded at such time as the allocation is made in
accordance with SRI's normal accounting practices. The net amount of such cash
flows (the "Average Account Balance") shall at any given time constitute a loan
that is payable upon the demand of the party in whose favor the Average Account
Balance stands at such time. Notwithstanding the foregoing, the Average Account
Balance shall not include (i) the Mark-Up Amount and (ii) interest charged on
the Average Account Balance as provided below.

         (b) The Average Account Balance shall bear interest at an annual rate
equal to SRI's current alternate base rate as defined in the Series 1993-2
Supplement to the Accounts Receivable Pooling and Servicing Agreement. Interest
and the Mark-Up Amount shall be paid quarterly in arrears on the last day of
each calendar quarter. Any amounts due with respect to periods prior to the
execution hereof shall be paid as soon as practicable following the execution
hereof.

         7.       INDEMNIFICATION. As an inducement to SRI's rendering services
hereunder, PRI agrees that SRI shall not be liable for any actions or omissions
in connection with the Agreement, unless resulting from the gross negligence or
willful misconduct of SRI. PRI shall indemnify and hold harmless SRI, its
subsidiaries, affiliates, directors, officers and employees from any claims,
liabilities, costs and expenses incurred in connection with the Administrative
Services or this Agreement or the operations of PRI.

         8.       EFFECTIVE DATE; TERM. This Agreement shall be effective as of
the date hereof. The term of this Agreement shall initially consist of two
fiscal years of PRI and shall thereafter automatically be renewed for each
subsequent fiscal year of PRI, unless either party gives notice of termination
no later than three months prior to the end of such initial two-fiscal year term
or the end of any such subsequent fiscal year, as the case may be.

                                       3

         9.       MISCELLANEOUS.  This Agreement sets forth the entire agreement
between the parties with respect to the subject matter hereof and supersedes all
prior agreements, written and oral. This Agreement may be amended or modified
only by a written instrument signed by the parties hereto.

         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed as of the day and year first mentioned above.

                                                     SPECIALTY RETAILERS, INC.

                                                     By: /s/ JAMES A. MARCUM


                                                     PALAIS ROYAL, INC.

                                                     By: /s/ JERRY C. IVIE

                                       4


                                                                    EXHIBIT 12.1

                             APPAREL RETAILERS, INC.
                       RATIO OF EARNINGS TO FIXED CHARGES
                             (dollars in thousands)
<TABLE>
<CAPTION>
                                                                                     Fiscal Year
                                                                 -------------------------------------------------------------------
                                                                   1991           1992           1993           1994           1995
                                                                 -------        -------        -------        -------        -------
<S>                                                              <C>            <C>            <C>            <C>            <C>    
 Income before extraordinary income .....................        $ 3,961        $12,235        $13,426        $ 6,630        $10,730
 Minority interest in Bealls Holding ....................            749           --             --             --             --
 Income tax expense .....................................          3,993          8,340          7,569          4,317          6,767
                                                                 -------        -------        -------        -------        -------
Income before income tax, minority interest
    and extraordinary item ..............................          8,703         20,575         20,995         10,947         17,497
                                                                 -------        -------        -------        -------        -------
 Fixed charges charged to expense:
    Rental expense (1) ..................................          7,275          7,575          8,803          8,879         10,051
    Interest expense ....................................         33,928         32,384         37,607         41,694         44,770
    Dividend and accretion on redeemable
       preferred stock of subsidiary ....................            749           --             --             --             --
                                                                 -------        -------        -------        -------        -------
    Total fixed charges charged to expense ..............         41,952         39,959         46,410         50,573         54,821
                                                                 -------        -------        -------        -------        -------
 Income before income tax, minority interest,
    extraordinary item and fixed charges
    charged to expense ..................................        $50,655        $60,534        $67,405        $61,520        $72,318
                                                                 =======        =======        =======        =======        =======
 Fixed charges charged to accruals:
    Rental expense (1) ..................................        $   898        $   803        $   298        $   446        $ 1,516
    Interest expense ....................................            667            381           --             --             --
                                                                 -------        -------        -------        -------        -------
    Total fixed charges charged to accruals .............          1,565          1,184            298            446          1,516
                                                                 -------        -------        -------        -------        -------
 Total fixed charges ....................................        $43,517        $41,143        $46,708        $51,019        $56,337
                                                                 =======        =======        =======        =======        =======
 Ratio of earnings to fixed charges .....................           1.16           1.47           1.44           1.21           1.28
                                                                 =======        =======        =======        =======        =======
</TABLE>
- ------------ 

(1)  Rental expense comprises one-third of all rental expenses incurred during
     the period. This is deemed by management to be representative of the
     interest factor of rental payments


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THE FINANCIAL DATA SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
FROM THE APPAREL RETAILERS, INC. CONSOLIDATED FINANCIAL STATEMENTS AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                     1,000
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          FEB-03-1996
<PERIOD-END>                               FEB-03-1996
<CASH>                                          20,273
<SECURITIES>                                         0
<RECEIVABLES>                                   68,500
<ALLOWANCES>                                     2,760
<INVENTORY>                                    150,032
<CURRENT-ASSETS>                               260,502
<PP&E>                                         157,471
<DEPRECIATION>                                  64,353
<TOTAL-ASSETS>                                 412,333
<CURRENT-LIABILITIES>                           90,394
<BONDS>                                        380,039
                                0
                                          0
<COMMON>                                           130
<OTHER-SE>                                    (72,444)
<TOTAL-LIABILITY-AND-EQUITY>                   412,333
<SALES>                                        682,624
<TOTAL-REVENUES>                               682,624
<CGS>                                          468,347
<TOTAL-COSTS>                                  163,314
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                 4,905
<INTEREST-EXPENSE>                              44,770
<INCOME-PRETAX>                                 17,497
<INCOME-TAX>                                     6,767
<INCOME-CONTINUING>                             10,730
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    10,730
<EPS-PRIMARY>                                     0.81
<EPS-DILUTED>                                        0

</TABLE>


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