STAGE STORES INC
10-Q, 2000-10-13
DEPARTMENT STORES
Previous: ANDERSEN GROUP INC, 10-Q, EX-27, 2000-10-13
Next: STAGE STORES INC, 10-Q, EX-27.1, 2000-10-13




3



                            Form 10-Q

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


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

          For the quarterly period ended July 29, 2000

                               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 number 001-14035


                       Stage Stores, 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)         Identifications No.)

  10201 Main Street, Houston,                 77025
             Texas                          (Zip Code)
(Address of principal executive
           offices)


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


Indicate  by check mark whether the registrant (1) has filed  all
reports  required  to be filed by Section  13  or  15(d)  of  the
Securities  Exchange Act of 1934 during the preceding  12  months
(or  for such shorter period that the registrant was required  to
file  such  reports),  and (2) has been subject  to  such  filing
requirements   for   the   past   90   days.    Yes_X_    No    _

The  number  of  shares  of common stock of  Stage  Stores,  Inc.
outstanding  as  of  October 13, 2000 was  26,850,223  shares  of
Common Stock and 1,250,584 shares of Class B Common Stock.




               PART I  -  FINANCIAL INFORMATION

Item 1.  FINANCIAL STATEMENTS

                      Stage Stores, Inc.
                    (Debtor-in-Possession)
             Consolidated Condensed Balance Sheet
               (in thousands, except par values)



                                           July 29,     January
                                             2000      29, 2000
                ASSETS                   (unaudited)
Cash and cash equivalents                $  22,083     $ 20,179
Undivided interest in accounts
receivable trust                         --            41,600
Accounts receivable, net                 295,616       --
Merchandise inventories, net             235,123       261,104
Prepaid expenses and other current
assets                                   17,447        23,866
      Total current assets               570,269       346,749

Property, equipment and leasehold
improvements, net                        158,152       181,834
Other assets                             16,380        26,104
      Total assets                       $744,801      $554,687

 LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable                         $  71,331     $40,955
Accrued expenses and other current
liabilities                              52,848        72,177
Debtor-in-possession credit facility     245,028       --
Current portion of long-term debt        --            9,830
Long-term debt classified as current     --            492,393
      Total current liabilities          369,207       615,355

Liabilities subject to compromise under
         reorganization proceedings      565,216         --
Other long-term liabilities              6,914         14,299
      Total liabilities                  941,337       629,654

Preferred stock, par value $1.00, non-
voting,
  3 shares authorized, no shares
  issued or outstanding                  --            --
Common stock, par value $0.01, 75,000
shares authorized, 26,850 and 26,834
shares issued and outstanding,
 respectively                            268           268
Class B common stock, par value $0.01,
non-voting, 3,000 shares authorized,
 1,250 shares issued and outstanding     13            13

Additional paid-in capital               267,059       266,590
Accumulated deficit                      (459,538)     (337,500)
Accumulated other comprehensive income   (4,338)       (4,338)
   Stockholders' deficit                 (196,536)     (74,967)
Commitments and contingencies            --            --
      Total liabilities and
stockholders' deficit                    $ 744,801     $554,687


 The accompanying notes are an integral part of this statement.




                           Stage Stores, Inc.
                         (Debtor-in-Possession)
             Consolidated Condensed Statement of Operations
                (in thousands, except per share amounts)
                               (unaudited)

                             Thirteen Weeks Ended     Twenty-six Weeks
                                                            Ended
                             July 29,   July 31,     July 29,   July 31,
                               2000       1999         2000       1999

Net sales                     $215,455   $269,848    $445,807    $532,439
Cost of sales and related
buying, occupancy and
 distribution expenses          176,251    195,827      348,285    388,059
Gross profit                     39,204     74,021       97,522    144,380

Selling, general and
administrative expenses         65,552     66,888      119,573    128,107
Store opening and closure
program costs                   --         15,465       --         16,214
Operating income (loss)        (26,348)    (8,332)     (22,051)         59

Interest, net                    10,529     12,646       23,957     24,757

Loss before reorganization
items, income tax, and
cumulative effect of a
change in accounting
principle                     (36,877)   (20,978)     (46,008)   (24,698)
Reorganization items           (60,935)         --     (75,980)         --
Loss before income tax and
cumulative effect of    a
change in accounting
principle                     (97,812)   (20,978)    (121,988)   (24,698)
Income tax expense
(benefit)                           25    (5,887)           50    (7,338)

Loss before cumulative
effect of a change in
accounting principle          (97,837)   (15,091)    (122,038)   (17,360)
Cumulative effect of a
change in accounting
principle, net of tax -
reporting costs of
    start-up activities           --       --           --        (2,402)
Net loss                     $(97,837)  $(15,091)   $(122,038)  $(19,762)

Basic loss per common share
data:
Basic loss per common share
before cumulative effect of
a change in accounting
principle                    $  (3.48)   $  (0.54)   $   (4.34)  $  (0.62)
Cumulative effect of a
change in accounting
principle, net of tax -
reporting costs of
   start-up activities              --       --            --       (0.09)
Basic loss per common share
                             $  (3.48)  $ (0.54)    $   (4.34)  $ (0.71)
Basic weighted average
common
    shares outstanding           28,100     28,022       28,093     27,990

Diluted loss per common
share data:
Diluted loss per common
share before cumulative
effect of a change in
    accounting principle     $  (3.48)   $  (0.54)   $   (4.34)   $  (0.62)
Cumulative effect of a
change in accounting
principle, net of tax -
reporting costs of
    start-up activities             --         --           --      (0.09)
Diluted loss per common
share                        $ (3.48)   $  (0.54)   $   (4.34)   $  (0.71)
Diluted weighted average
common
shares outstanding               28,100     28,022       28,093      27,990



 The accompanying notes are an integral part of this statement.



                           Stage Stores, Inc.
                         (Debtor-in-Possession)
             Consolidated Condensed Statement of Cash Flows
                             (in thousands)
                               (unaudited)

                                                Twenty-six Weeks Ended
                                                July 29,     July 29,
                                                  2000         1999

 Cash flows from operating activities:
   Net loss                                   $  (122,038)  $  (19,762)
   Adjustments to reconcile net loss to net
cash used in operating
   activities:
     Depreciation and amortization                  25,781       27,578
     Deferred income taxes                              --      (2,120)
     Accretion of discount                           7,780          591
     Amortization of debt issue costs               14,610        1,517
     Cumulative effect of a change in
accounting principle                                    --        2,402
     Change in working capital                   (143,161)     (24,218)
         Total adjustments                        (94,990)        5,750
       Net cash used in operating activities     (217,028)     (14,012)

 Cash flows from investing activities:
   Additions to property, equipment and
leasehold improvements                             (2,350)     (11,045)
       Net cash used in investing activities       (2,350)     (11,045)

 Cash flows from financing activities:
   Proceeds from debtor-in-possession credit
facility                                           245,028           --
   Proceeds from (payments on) pre-petition
working capital facility                          (13,000)       23,300
   Proceeds from issuance of common stock               --          252
   Payments on long-term debt                        (204)       (2,357)
   Additions to debt issue costs                  (10,542)           --
       Net cash provided by financing
activities                                         221,282       21,195

   Net increase (decrease) in cash and cash
equivalents                                          1,904      (3,862)

   Cash and cash equivalents:
     Beginning of period                            20,179       12,832
     End of period                            $     22,083  $    8,970

 Supplemental disclosure of cash flow
information:

   Interest paid                              $    10,983   $   22,311

   Income taxes paid (refunded)               $      (14)   $      162



 The accompanying notes are an integral part of this statement.



                   Stage Stores, Inc.
                 (Debtor-in-Possession)
     Consolidated Statement of Stockholders' Deficit
      For the Twenty-six Weeks Ended July 29, 2000
                     (in thousands)


Shares Outstanding
Shares of common stock
issued:
   Beginning balance                26,834
    Issuance of stock                   16
   Ending balance                   26,850

Shares of Class B stock
issued:
   Beginning balance                 1,250
   Ending balance                    1,250

Stockholders' Deficit
Common stock issued:
   Beginning balance            $      268
    Issuance of stock                   --
   Ending balance                      268

Class B stock issued:
   Beginning balance                    13
   Ending balance                       13

Additional Paid-in Capital:
   Beginning balance               266,590
    Issuance of stock                  469
   Ending balance                  267,059

Accumulated deficit and
accumulated other
   comprehensive income:
   Beginning balance             (341,838)
   Comprehensive loss:
        Net loss                 (122,038)
        Other comprehensive
loss                                    --
   Total comprehensive loss      (122,038)
   Ending balance                (463,876)
Total Stockholders' Deficit     $(196,536)

Accumulated other
comprehensive loss:
   Beginning balance            $  (4,338)
   Ending balance               $  (4,338)






 The accompanying notes are an integral part of this statement.


                       Stage Stores, Inc.
                     (Debtor-in-Possession)
 Notes to Unaudited Consolidated Condensed Financial Statements

       1.   The  accompanying  Unaudited  Consolidated  Condensed
Financial Statements of Stage Stores, Inc. ("Stage Stores")  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.   Those  adjustments,  which  include   only   normal
recurring  adjustments  that are, in the opinion  of  management,
necessary  for a fair presentation of the results of the  interim
periods,  have  been  made. The results of  operations  for  such
interim periods are not necessarily indicative of the results  of
operations for a full year. The Unaudited Consolidated  Condensed
Financial  Statements  should be read  in  conjunction  with  the
Audited  Consolidated Financial Statements and notes thereto  for
the  year ended January 29, 2000 filed with Stage Stores'  Annual
Report on Form 10-K. The fiscal years discussed herein end on the
Saturday  nearest to January 31 in the following  calendar  year.
For  example,  references to "2000" mean the fiscal  year  ending
February  3, 2001.  Certain reclassifications have been  made  to
prior year balances to conform with the reclassifications of such
amounts in the current period.

      2. Stage Stores conducts its business primarily through its
wholly-owned subsidiary Specialty Retailers, Inc. ("SRI")  which,
as  of  July 29, 2000, operated 506 family apparel stores  in  22
states  located  primarily in the south  central  and  midwestern
United States.  Stage Stores and SRI are collectively referred to
herein as the "Company".

     3.  On June 1, 2000 (the "Petition Date"), Stage Stores, SRI
and  Specialty  Retailer, Inc. (NV) filed  for  protection  under
Chapter  11  of  Title  11 of the United States  Bankruptcy  Code
("Chapter  11")  in the United States Bankruptcy  Court  for  the
Southern District of Texas (the "Court").  Under Chapter 11,  the
Company  is  operating its business as debtor-in-possession  (see
Note  2 to the Company's Consolidated Financial Statements  filed
with  Stage Stores' Annual Report on Form 10-K for the year ended
January 29, 2000).

     The  accompanying Unaudited Consolidated Condensed Financial
Statements  have  been prepared on a going concern  basis,  which
contemplates continuity of operations, realization of assets  and
liquidation  of liabilities in the ordinary course  of  business.
However,  as  a result of the Chapter 11 filing, such realization
of   assets   and  liquidation  of  liabilities  is  subject   to
uncertainty.  Further, a plan of reorganization could  materially
change   the  amounts  reported  in  the  consolidated  financial
statements,  which do not give effect to any adjustments  to  the
carrying value of assets or amounts of liabilities that might  be
necessary  as  a  consequence of a plan  of  reorganization.  The
ability  of  the  Company  to continue  as  a  going  concern  is
dependent  upon, among other things, confirmation of  a  plan  of
reorganization,  future  profitable operations,  the  ability  to
comply  with  debtor-in-possession financing agreements  and  the
ability to generate sufficient cash from operations and financing
sources  to  meet  the Company's obligations.  Additionally,  the
accompanying    Unaudited   Consolidated   Condensed    Financial
Statements do not include any adjustments that would be  required
if  the  Company were in liquidation. Substantially  all  of  the
Company's  pre-petition  liabilities are  subject  to  compromise
under   reorganization   proceedings.    Those   petition    date
liabilities  that  are expected to be paid or comprised  under  a
plan   of  reorganization  are  separately  classified   in   the
accompanying Unaudited Consolidated Condensed Balance Sheet  and,
as of July 29, 2000, include the following items (in thousands):

     Long-term debt                  $ 512,575
     Accounts payable                   20,090
     Accrued expenses and other
     liabilities                        32,551
                                     $ 565,216


     The  Company ceased accruing interest on pre-petition  long-
term  June  1,  2000.   Reported  interest  differs  from  stated
contractual interest by $4.6 million for the thirteen and twenty-
six weeks ended July 29, 2000.

     On  June  2,  2000, the Company entered into a  three  year,
$450.0 million debtor-in-possession financing agreement (the "DIP
Financing  Agreement")  with a lender  to  finance,  among  other
things, the Company's working capital requirements during Chapter
11  reorganization proceedings.  The Court has  entered  a  final
order  approving  the  terms  of  the  DIP  Financing  Agreement.
Borrowings under the DIP Financing Agreement are limited  to  the
availability  under  a  borrowing base  which  includes  eligible
inventory   and   accounts  receivable  and   certain   leasehold
interests.   Borrowings  under the DIP  Financing  Agreement  are
payable upon maturity and the daily interest rates are based upon
a Base rate or Eurodollar rate plus an applicable margin based on
availability as set forth in the DIP Financing Agreement.

     Initial  borrowings under the DIP Financing  Agreement  were
used  to  terminate  the Company's existing  Accounts  Receivable
Program,  retire  the Senior Revolving Credit  Facility  and  for
certain   closing  costs  associated  with  the   DIP   Financing
Agreement.   As  a  result of the termination  of  the  Company's
existing   Accounts   Receivable  Program,  accounts   receivable
generated  under the Company's private label credit card  program
will  no  longer be transferred to a special purpose  trust  (the
"Trust")  but,  rather, will be owned by SRI.  Such  receivables,
along with substantially all of the Company's other assets, serve
as collateral for the DIP Financing Agreement.

      The DIP Financing Agreement contains covenants which, among
other  things,  restrict the (i) incurrence of  additional  debt,
(ii)  incurrence  of capital lease obligations,  (iii)  aggregate
amount of capital expenditures and (iv) transactions with related
parties.   In addition, the DIP Financing Agreement requires  the
Company to maintain compliance with a certain specified level  of
earnings   before  depreciation,  interest,  taxes  and   special
charges.

     On  June  7, 2000, the Company paid the Trust $288.1 million
in  cash  and surrendered its retained interest in the  Trust  in
exchange  for all accounts receivable balances held by the  Trust
on  that  date.  The Trust used the cash proceeds to  retire  all
remaining  certificates and pay other costs associated  with  the
termination  of  the  Trust.   The accounts  receivable  balances
repurchased by the Company have been recorded at $312.3  million,
the  aggregate of the cash paid and the estimated fair  value  of
the  retained  interest surrendered.  The  Company  accretes  the
yield   resulting  from  the  estimated  net  future  cash  flows
associated  with these balances using the interest  method.   The
yield is recorded in selling, general and administrative expenses
in the accompanying financial statements.  Service charge income,
late  fees and estimated bad debt expense related to credit sales
made after June 7, 2000 are also included in selling, general and
administrative expense in the accompanying financial statements.

      During July 2000, the Court approved the Company's plan  to
close  120 stores as part of its restructuring process (the "2000
Store  Closing Plan").  The Company has engaged third parties  to
manage  the  inventory liquidation process in these stores.   The
Company  estimates the 2000 Store Closing Plan will be  completed
within the current fiscal year.

      The  net  expense resulting from the Company's  Chapter  11
filing  and subsequent reorganization efforts (which include  the
2000  Store  Closing  Plan)  has  been  separated  from  ordinary
operations  and  is  classified as reorganization  items  in  the
accompanying  Consolidated  Condensed  Statement  of  Operations.
Components  of reorganization items for the thirteen and  twenty-
six weeks ended July 29, 2000 are as follows (in thousands):

                                               Thirteen     Twenty-
                                                 Weeks        six
                                                 Ended       Weeks
                                               July 29,      Ended
                                                 2000      July 29,
                                                             2000
     Costs associated with the 2000 Store
     Closing Plan (including loss on
     Inventory, lease damages and severance)    $ 28,731    $ 28,731
     Professional fees associated with the
     bankruptcy                                    4,917       4,917
     Write-off of pre-petition debt issue
     costs and original issue discount            17,987      17,987
     Write-off of assets associated with the
     2000 Store Closing Plan and other
     miscellaneous  assets                         3,145      18,190
     Write-down of undivided interest in
     accounts receivable trust                     6,155       6,155
     Total                                      $ 60,935    $ 75,980


      Net  cash  used  in operating activities for reorganization
items  was  approximately  $3.7  million,  related  primarily  to
professional fees and retainers during the twenty-six weeks ended
July 29, 2000.

      4.  Prior  to  the Petition Date, the Company charged  $0.5
million against the store closure accrual it established in  1999
relating  to the store closure program announced during  February
2000.  The accrued balance relating to this store closure program
was  $7.3  million as of July 29, 2000 and has been  included  in
liabilities    subject   to   compromise   under   reorganization
proceedings.

      5.  The  Company  has  provided a full valuation  allowance
against  the net deferred tax assets generated during the twenty-
six  weeks  ended  July  29, 2000. See Note  11  to  the  Audited
Consolidated Financial Statements for the year ended January  29,
2000, included in Stage Stores Annual Report on Form 10-K.

      6.  From time to time the Company and its subsidiaries  are
involved  in  various litigation matters arising in the  ordinary
course of its business.

      Due  to the bankruptcy filing mentioned previously, certain
of  the  cases mentioned below have been stayed pursuant  to  the
automatic  stay of the Court. These cases require Court  approval
or  must  be  specifically exempt for litigation  proceedings  to
continue.

      On March 30, 1999, a class action lawsuit was filed against
the   Company   and  certain  of  its  officers,  directors   and
stockholders in the United States District Court for the Southern
District  of  Texas  by  John C. Weld,  Jr.,  a  stockholder  who
purchased  125 shares of the Company's common stock on August  3,
1998,  alleging  violations of Sections 10(b) and  20(a)  of  the
Securities  Exchange  Act  of  1934 and  Rule  10b-5  promulgated
thereunder  (the  "Weld Suit").  The Company  believed  that  the
allegations of the Weld Suit are without merit, and on  July  23,
1999,  the  Company  filed a motion to  dismiss.   United  States
District Judge Kenneth Hoyt entered an order on December 8,  1999
dismissing  the  Weld Suit.  The order has been appealed  by  Mr.
Weld.

      On March 28, 2000, the Company filed a lawsuit against Carl
Tooker,  the  Company's former Chairman, Chief Executive  Officer
and President in the District Court of Harris County, Texas.  The
lawsuit  is  an  action  for  damages arising  from  transactions
Mr.  Tooker  engaged in or directed while serving  as  President,
Chief Executive Officer and Chairman of the Board of Directors of
the  Company which transactions benefited him personally or  were
otherwise contrary to his duties as an officer and director. (See
Form  8-K  dated March 9, 2000). The suit also seeks recovery  of
debt  owed  by  Mr. Tooker to the Company pursuant to  loans  and
promissory  notes Mr. Tooker caused the Company to  make  to  him
while  serving in those capacities, and for conversion  of  stock
collateral  pledged  to the Company to secure  his  indebtedness.
The   Company   also  seeks  a  mandatory  injunction   requiring
Mr.  Tooker  to  deposit  into the  registry  of  the  Court  all
remaining  stock  collateral  in  his  possession,  and   for   a
declaratory judgment that Mr. Tooker was properly terminated "for
cause"  under the terms of his employment agreement.  The Company
seeks  to  recover  not  less than an  aggregate  of  $2,755,672,
accrued   interest,  punitive  damages,  costs   and   reasonable
attorneys' fees.

      On  or about April 27, 2000 Mr. Tooker filed an Answer  and
Counterclaim  against  the Company and  a  Third  Party  Petition
against  the Company's Interim President, Chief Executive Officer
and  Chairman  of  the Board, John J. Wiesner,  Martin  Stringer,
counsel to the Special Committee, and the law firm of McKinney  &
Stringer, P.C.  The answer generally denies all allegations  made
by  the  Company.  Mr. Tooker seeks damages from the  Company  of
approximately  $3.9 million, plus attorney's fees, interest,  and
costs  for breach of his employment contract, and a like  amount,
including  punitive damages, from the third-party defendants  for
alleged tortious interference with his employment contract.   Mr.
Tooker  also seeks to impose a constructive trust on the $300,000
in  the Company's possession for certain contractual benefits  he
claims  to  be due under his employment agreement.  The remaining
claims  seek damages against the Company and in part against  the
third-party  defendants,  totaling  $18  million,  plus  punitive
damages,  fees,  interest and costs, on theories  of  defamation,
civil conspiracy, breach of fiduciary duty and breach of duty  of
good  faith  and  fair  dealing.  The  case  is  in  its  initial
development, prior to any discovery.  The Company and the  third-
party defendants dispute his allegations and intend to vigorously
defend all of Mr. Tooker's claims.

      In  March 2000, eleven former employees of SRI d/b/a Palais
Royal,  filed  two separate suits in the United  States  District
Court for the Southern District of Texas against the Company, SRI
and Mary Elizabeth Pena, arising out of alleged conduct occurring
over an unspecified time while the plaintiffs were working at one
or  more  Palais  Royal stores in the Houston, Texas  area.   The
plaintiffs  allege that on separate occasions they  were  falsely
accused  of  stealing merchandise and other company property  and
giving discounts for purchases against company policy.  The suits
accuse   the   defendants  of  defamation,  false   imprisonment,
intentional infliction of mental distress, assault and  violation
of the Racketeer Influenced and Corrupt Organizations (RICO) Act.
The  claims  seek  unspecified damages for mental  anguish,  lost
earnings, exemplary damages, treble damages, interest, attorneys'
fees  and costs.  The Company denies the allegations and  intends
to vigorously defend the claims.

      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,  results of operations or cash flows of the Company  or
its subsidiaries.

      7.  In June 1998, the FASB issued SFAS No. 133, "Accounting
for   Derivative  Instruments  and  Hedging  Activities,"   which
requires that all derivative financial instruments be recorded in
the  financial  statements.  SFAS No. 133 is  effective  for  the
Company in the first quarter of 2001, and the Company is  in  the
process of ascertaining the impact this new standard will have on
its financial statements.

      In  December  1999, the Securities and Exchange  Commission
issued Staff Accounting Bulletin No. 101 ("SAB 101").  SAB 101 is
effective for the Company in the fourth quarter of 2000, and  the
Company  is ascertaining the impact this pronouncement will  have
on its financial statements.

     8. The following Unaudited Consolidating Condensed Financial
Statements for Stage Stores and its wholly-owned subsidiaries  is
presented to satisfy disclosure requirements pursuant to Sections
13  and 15(d) of the Securities Exchange Act of 1934 with respect
to  wholly-owned subsidiaries of Stage Stores.  Stage Stores does
not prepare separate financial statements and related disclosures
for  its  wholly-owned subsidiaries SRI and Specialty  Retailers,
Inc.  (NV), a wholly-owned subsidiary of Stage Stores  which  was
incorporated during June 1997, because management has  determined
that  such information is not material to investors. SRI  is  the
primary  obligor under the 8.5% Senior Notes due 2005 and  the  9%
Senior  Subordinated Notes due 2007 (see Note 6 to the  Company's
Consolidated Financial Statements filed with Stage Stores' Annual
Report on Form 10-K for the year ended January 29, 2000).   Stage
Stores and Specialty Retailers, Inc. (NV) are guarantors of  such
indebtedness.




     The  Consolidating Condensed Financial Statements for  Stage
Stores   and   its  wholly-owned  subsidiaries,   including   all
significant     intercompany    transactions    eliminated     in
consolidation, are presented below.  The results of operations of
SRPC  as  reported  are  not indicative of  the  total  operating
performance of the Company's Accounts Receivable Program.

Consolidating
Condensed      Balance
Sheet
July 29, 2000
(in    thousands,
unaudited)

                   Specialty       SRI          SRI          SRI
                 Retailers,  Receivables  Eliminations Consolidated
                    Inc.     Purchase Co.
    ASSETS
Cash and cash    $     19,898 $  --        $  --        $     19,898
equivalents
Accounts              295,616    --           --             295,616
receivable, net
Merchandise           235,123    --           --             235,123
inventories,
net
Prepaid expenses       17,447    --           --              17,447
and other
current assets
 Total current        568,084    --           --             568,084
assets

Property,             158,152    --           --             158,152
equipment and
leasehold
improvements,
net
Other assets           16,320                 --              16,320
Investment in          37,035    --            (37,035)          --
subsidiaries
 Total assets    $    779,591 $  --        $   (37,035) $    742,556

LIABILITIES AND
 STOCKHOLDERS'
    EQUITY
Accounts payable $     71,331 $  --        $  --        $     71,331
Accrued expenses       52,586    --           --              52,586
and other
current
liabilities
Debtor-in-posses      245,028    --           --             245,028
sion credit
Facility
 Total current
liabilities          368,945    --           --              368,945

Intercompany         231,915     (37,035)     --             194,880
notes/advances
Liabilities          565,216    --           --              565,216
subject to
compromise
under
reorganization
proceedings
Other long-term        6,914     --           --              6,914
liabilities
Investment in       --           --           --           --
subsidiaries
 Total
liabilities        1,172,990     (37,035)     --          1,135,955

Preferred stock     --           --           --           --
Common stock        --           --           --           --
Class B common      --           --           --           --
stock
Additional paid-
in capital             3,317       34,253     (34,253)        3,317
Accumulated
earnings           (392,378)        2,782      (2,782)    (392,378)
(deficit)
Accumulated          (4,338)     --           --            (4,338)
other
comprehensive
income
 Stockholders'
equity             (393,399)       37,035     (37,035)    (393,399)
 Total           $    779,591 $  --        $   (37,035) $    742,556
liabilities and
stockholders'
equity



Consolidating
Condensed      Balance
Sheet
July 29, 2000
(in    thousands,
unaudited)

                     Stage      Specialty   Eliminations Stage Stores
                Stores, Inc.  Retailers,               Consolidated
                              Inc. (NV)
    ASSETS
Cash and cash    $   2              $2,183 $  --        $     22,083
equivalents
Accounts            --           --           --
receivable, net                                             295,616
Merchandise         --           --           --
inventories,                                                235,123
net
Prepaid expenses    --           --           --
and other                                                    17,447
current assets
 Total current       2               2,183    --             570,269
assets

Property,           --           --           --             158,152
equipment and
leasehold
improvements,
net
Other assets        --                  60    --              16,380
Investment in       --           --           --           --
subsidiaries
 Total assets    $    2       $      2,243 $  --        $    744,801

LIABILITIES AND
 STOCKHOLDERS'
    EQUITY
Accounts payable $  --        $  --        $  --        $     71,331
Accrued expenses    --           262          --             52,848
and other
current
liabilities
Debtor-in-posses    --           --           --
sion credit                                                 245,028
Facility
 Total current                                --
liabilities               --          262                   369,207

Intercompany                    (194,351)    --           --
notes/advances         (529)
Liabilities                                                 565,216
subject to
compromise
under
reorganization
proceedings
Other long-term    --           --           --               6,914
liabilities
Investment in                    --                        --
subsidiaries         196,067                 (197,067)
 Total                           (194,089)
liabilities          196,538                 (197,067)      941,337

Preferred stock     --           --           --           --
Common stock                      --           --
                         268                                    268
Class B common                    --           --
stock                     13                                     13
Additional paid-
in capital           267,059      160,915    (164,232)      267,059
Accumulated
earnings           (459,538)       35,417      356,961    (459,538)
(deficit)
Accumulated                        --
other                (4,338)                     4,338      (4,338)
comprehensive
income
 Stockholders'
equity             (196,536)      196,332      197,067    (196,536)
 Total
liabilities and
stockholders'
equity
                $          2 $      2,243 $      --    $    744,801



Consolidating Condensed
Balance Sheet
January 29, 2000
(in thousands)

                    Specialty       SRI          SRI          SRI
                  Retailers,  Receivables  Eliminations Consolidated
                     Inc.     Purchase Co.
     ASSETS
Cash and cash     $    18,077  $  --        $    --      $     18,077
equivalents
Undivided                                        --            41,600
interest in          (13,101)       54,701
accounts
receivable trust
Merchandise                       --             --           261,104
inventories, net      261,104
Prepaid expenses                        220      --             7,945
                 7,725
Other current                         8,491      --            15,921
assets                  7,430
 Total current                       63,412    --             344,647
assets                281,235

Property,                               --            --      180,761
equipment and         180,761
leasehold
improvements,
net
Other assets                          2,608      --            26,044
                       23,436
Investment in                     --            (36,690)    --
subsidiaries           36,690
 Total assets     $            $     66,020 $            $    551,452
                 522,122                   (36,690)

LIABILITIES AND
 STOCKHOLDERS'
EQUITY (DEFICIT)
Accounts payable  $     40,955 $  --        $    --      $     40,955
Accrued expenses
and other
current
liabilities            69,385        2,770    --              72,155
Current portion                   --             --             9,830
of long-term     9,830
debt
Long-term debt                    --             --           492,393
classified as         492,393
current
 Total current                        2,770           --      615,333
liabilities           612,563

Long-term debt             --     --             --         --
Other long-term                   --             --            14,299
liabilities            14,299
Intercompany                         26,560    --             187,279
notes/advances        160,719
Investment in              --     --             --         --
subsidiaries
 Total                               29,330           --      816,911
liabilities           787,581

Preferred stock            --     --             --         --
Common stock               --     --             --         --
Class B common             --     --             --         --
stock
Additional paid-
in capital              3,317       33,908     (33,908)        3,317
Accumulated                                      (2,782)    (264,438)
earnings            (264,438) 2,782
(deficit)
Accumulated other                       --            --      (4,338)
comprehensive         (4,338)
income
 Stockholders'                       36,690                 (265,459)
equity (deficit)    (265,459)                  (36,690)
 Total            $    522,122 $    66,020  $            $    551,452
liabilities and                            (36,690)
stockholders'
equity (deficit)



Consolidating Condensed
Balance Sheet
January 29, 2000
(in thousands)

                      Stage      Specialty                Stage Stores
                 Stores, Inc.  Retailers,  Eliminations Consolidated
                               Inc. (NV)
     ASSETS
Cash and cash     $       102  $            $        --  $    20,179
equivalents                   2,000
Undivided                  --            --    --
interest in                                                   41,600
accounts
receivable trust
Merchandise                --            --    --
inventories, net                                             261,104
Prepaid expenses           --            --    --               7,945
Other current              --            --    --
assets                                                        15,921
 Total current            102        2,000     --
assets                                                       346,749

Property,                  --        1,073     --
equipment and                                                181,834
leasehold
improvements,
net
Other assets               --                  --
                              60                              26,104
Investment in              --            --    --                 --
subsidiaries
 Total assets     $       102  $            $        --  $
                              3,133                     554,687

LIABILITIES AND
 STOCKHOLDERS'
EQUITY (DEFICIT)
Accounts payable  $  --        $    --      $        --  $    40,955
Accrued expenses          22            --     --              72,177
and other
current
liabilities
Current portion            --            --    --              9,830
of long-term
debt
Long-term debt             --            --    --
classified as                                                492,393
current
 Total current                           --    --
liabilities      22                                          615,355

Long-term debt             --            --    --                 --
Other long-term            --            --    --
liabilities                                                   14,299
Intercompany               18                  --                 --
notes/advances                   (187,297)
Investment in                       --          (75,029)      --
subsidiaries           75,029
 Total                                          (75,029)
liabilities            75,069    (187,297)                   629,654

Preferred stock            --            --    --                 --
Common stock                             --    --
                 268                                    268
Class B common                           --    --
stock            13                                     13
Additional paid-
in capital            266,590      160,915    (164,232)      266,590
Accumulated                                      234,923
earnings            (337,500)       29,515                 (337,500)
(deficit)
Accumulated other                        --        4,338
comprehensive         (4,338)                                (4,338)
income
 Stockholders'                                    75,029
equity (deficit)     (74,967)      190,430                  (74,967)
 Total            $       102  $             $        -- $    554,687
liabilities and               3,133
stockholders'
equity (deficit)



Consolidating       Condensed
Statement of Operations
Twenty-six Weeks Ended
July 29, 2000
(in thousands,
unaudited)

                 Specialty       SRI          SRI          SRI
                 Retailers,  Receivables  Eliminations Consolidated
                    Inc.     Purchase Co.

Net sales        $    445,807 $ --         $        --  $    445,807
Cost of sales         348,285                                348,285
and related                       --           --
buying,
occupancy and
distribution
expenses
Gross profit           97,522                                 97,522
                                  --           --
Selling, general                   (2,063)
and                  122,102                   --           120,039
administrative
expenses
Operating income
(loss)              (24,580)        2,063           --     (22,517)
Interest
expense, net          29,884        (229)           --       29,655
Income (loss)       (54,464)                               (52,172)
before                              2,292           --
reorganization
items and
income taxes
Reorganization       (73,688)                               (75,980)
items                             (2,292)           --
Income (loss)
before income      (128,152)           --           --    (128,152)
taxes
Income tax              (212)                                  (212)
expense                                --           --
(benefit)
Income (loss)       (127,940)                              (127,940)
before equity                          --           --
in net earnings
of subsidiaries
Equity in net
earnings of               --           --           --           --
subsidiaries
Net income       $  (127,940) $ --         $        --  $  (127,940)
(loss)



Consolidating       Condensed
Statement of Operations
Twenty-six Weeks Ended
July 29, 2000
(in thousands,
unaudited)

                   Stage      Specialty   Eliminations Stage Stores
                Stores, Inc.  Retailers,               Consolidated
                              Inc. (NV)

Net sales        $         -- $         -- $         -- $    445,807
Cost of sales              --                                348,285
and related                            --           --
buying,
occupancy and
distribution
expenses
Gross profit               --                                 97,522
                                       --           --
Selling, general                     (466)                   119,573
and                       --                        --
administrative
expenses
Operating income           --                               (22,051)
(loss)                                466           --
Interest                   --      (5,698)                    23,957
expense, net                                        --
Income (loss)             --                               (46,008)
before                              6,164           --
reorganization
items and
income taxes
Reorganization             --
items                                  --           --     (75,980)
Income (loss)                                              (121,988)
before income             --        6,164           --
taxes
Income tax                 --                                     50
expense                               262           --
(benefit)
Income (loss)              --                              (122,038)
before equity                       5,902           --
in net earnings
of subsidiaries
Equity in net       (131,882)
earnings of                            --      131,882           --
subsidiaries
Net income       $  (131,882) $      5,902 $    131,882 $  (122,038)
(loss)



Consolidating       Condensed
Statement of Operations
    Twenty-six   Weeks
Ended July 31, 1999
(in thousands,
unaudited)

                 Specialty       SRI          SRI          SRI
                 Retailers,  Receivables  Eliminations Consolidated
                    Inc.     Purchase Co.

Net sales        $            $         -- $         -- $    532,439
                532,439
Cost of sales         388,059           --           --      388,059
and related
buying,
occupancy and
distribution
expenses
Gross profit          144,380           --           --      144,380
Selling, general      131,504      (3,298)           --      128,206
and
administrative
expenses
Store opening          16,214           --           --       16,214
and closure
program costs
Operating income      (3,338)        3,298           --         (40)
(loss)
Interest               30,813        2,095           --       32,908
expense, net
Income (loss)        (34,151)        1,203           --     (32,948)
before income
taxes
Income tax           (10,694)          445           --     (10,249)
expense
(benefit)
Income (loss)        (23,457)          758           --     (22,699)
before equity
in net earnings
of subsidiaries
and cumulative
effect of a
change in
accounting
principle
Equity in net
earnings of
subsidiaries           (448)           --          448           --
Income (loss)        (23,905)          758          448     (22,699)
before
cumulative
effect of a
change in
accounting
principle
Cumulative            (1,196)      (1,206)           --      (2,402)
effect of a
change in
accounting
principle, net
of tax -
reporting costs
of start-up
activities
Net income       $   (25,101) $      (448) $        448 $   (25,101)
(loss)



Consolidating       Condensed
Statement of Operations
    Twenty-six   Weeks
Ended July 31, 1999
(in thousands,
unaudited)

                   Stage      Specialty   Eliminations Stage Stores
                Stores, Inc.  Retailers,               Consolidated
                              Inc. (NV)

Net sales        $  --        $ --         $ --         $532,439
Cost of sales       --          --           --          388,059
and related
buying,
occupancy and
distribution
expenses
Gross profit        --          --           --          144,380
Selling, general   69          (168)         --         128,107
and
administrative
expenses
Store opening
and closure
program costs       --           --           --       16,214
Operating income   (69)        168           --           59
(loss)
Interest            --          (8,151)      --          24,757
expense, net
Income (loss)     (69)         8,319         --          (24,698)
before income
taxes
Income tax          --         2,911         --          (7,338)
expense
(benefit)
Income (loss)     (69)         5,408         --          (17,360)
before equity
in net earnings
of subsidiaries
and cumulative
effect of a
change in
accounting
principle
Equity in net     (19,693)      --          19,693        --
earnings of
subsidiaries
Income (loss)     (19,762)     5,408        19,693       (17,360)
before
cumulative
effect of a
change in
accounting
principle
Cumulative          --          --           --          (2,402)
effect of a
change in
accounting
principle, net
of tax -
reporting costs
of start-up
activities
Net income       $ (19,762)   $ 5,408      $ 19,693     $ (19,762)
(loss)



Consolidating       Condensed
Statement of Cash Flows
Twenty-six Weeks Ended
July 29, 2000
(in thousands,
unaudited)

                 Specialty       SRI          SRI          SRI
                 Retailers,  Receivables  Eliminations Consolidated
                    Inc.     Purchase Co.
Cash     flows    from
operating activities:
 Net cash used
in operating                 $    (6,140) $      --    $(217,111)
activities       $(210,971)

Cash     flows    from
investing activities:
Investment in
subsidiary      --           --           --                --
Additions to          (2,350)                                (2,350)
property,                    --           --
equipment and
leasehold
improvements
Proceeds from
the sales of         (6,140)    6,140     --                     --
accounts
receivable, net
 Net cash            (8,490)                                (2,350)
provided by                     6,140               --
(used in)
investing
activities

Cash     flows    from
financing activities:
Proceeds from
debtor-in-           245,028 --           --                245,028
possession
credit facility
Proceeds from
working capital     (13,000) --           --               (13,000)
facility
Proceeds from
issuance of           --           --         --
common stock                                                     --
Payments on long-       (204)       --         --              (204)
term debt
                     (10,542)
Additions to                  --           --               (10,542)
debt issue
costs
 Net cash
provided by          221,282 --           --                221,282
(used in)
    Financing
activities
Net increase
(decrease) in          1,821 --           --                  1,821
cash and cash
equivalents
Cash and cash
equivalents:
 Beginning of
period                18,077 --           --                 18,077
 End of period    $    19,898                           $     19,898
                             --           --



Consolidating       Condensed
Statement of Cash Flows
Twenty-six Weeks Ended
July 29, 2000
(in thousands,
unaudited)

                   Stage      Specialty                Stage Stores
                Stores, Inc.  Retailers,  Eliminations Consolidated
                              Inc. (NV)
Cash     flows    from
operating activities:
 Net cash used  $      (100)
in operating                 $      183   $      --     $(217,028)
activities

Cash     flows    from
investing activities:
Investment in
subsidiary      --           --           --                     --
Additions to
property,
equipment and
leasehold              --           --           --
improvements                                                (2,350)
Proceeds from
the sales of    --           --           --                     --
accounts
receivable, net
 Net cash                                                   (2,350)
provided by     --           --           --
(used in)
investing
activities

Cash     flows    from
financing activities:
Proceeds from
debtor-in-      --           --           --                245,028
possession
credit facility
Proceeds from
working capital --           --           --               (13,000)
facility
Proceeds from
issuance of     --           --           --                --
common stock
Payments on long-       --           --           --           (204)
term debt

Additions to     --           --           --               (10,542)
debt issue
costs
 Net cash
provided by     --           --           --                221,282
(used in)
    Financing
activities
Net increase
(decrease) in          (100) 183          --                  1,904
cash and cash
equivalents
Cash and cash
equivalents:
 Beginning of            102
period                       2,000        --                 20,179
 End of period    $        2  $  2,183            --    $     22,083



Consolidating       Condensed
Statement of Cash Flows
Twenty-six Weeks Ended
July 31, 1999
(in thousands,
unaudited)

                 Specialty       SRI          SRI          SRI
                 Retailers,  Receivables  Eliminations Consolidated
                    Inc.     Purchase Co.
Cash     flows    from
operating activities:
 Net cash       $2,965       $ (16,723)   $  --        $ (13,758)
provided by
(used in)
operating
activities

Cash     flows    from
investing activities:
Investment in       --           --           --          --
subsidiary
Additions to      (11,045)       --           --         (11,045)
property,
equipment and
leasehold
improvements
Proceeds from                  16,723
the sales of     (16,723)
accounts                                  --           --
receivable, net
 Net cash        (27,768)    16,723                 --  (11,045)
provided by
(used in)
investing
activities

Cash     flows    from
financing activities:
Proceeds from    23,300          --           --        23,300
working capital
facility
Proceeds from
issuance of
common stock        --           --           --          --
Proceeds from       --           --           --          --
capital
contribution
Payments on long- (2,357)        --           --         (2,357)
term debt
 Net cash         20,943         --           --         20,943
provided by
(used in)
    financing
activities
Net (decrease)    (3,860)        --           --         (3,860)
in cash and
cash
equivalents
Cash and cash
equivalents:
 Beginning of     10,882         --           --         10,882
period
 End of period   $ 7,022      $  --        $  --        $ 7,022



Consolidating       Condensed
Statement of Cash Flows
Twenty-six Weeks Ended
July 31, 1999
(in thousands,
unaudited)

                   Stage      Specialty                Stage Stores
                Stores, Inc.  Retailers,  Eliminations Consolidated
                              Inc. (NV)
Cash     flows    from
operating activities:
 Net cash       $ --         $(254)       $    --      $(14,012)
provided by
(used in)
operating
activities

Cash     flows    from
investing activities:
Investment in     (252)          --              252       --
subsidiary
Additions to
property,
equipment and
leasehold
improvements           --           --           --      (11,045)
Proceeds from
the sales of
accounts        --           --           --           --
receivable, net
 Net cash        (252)          --              252      (11,045)
provided by
(used in)
investing
activities

Cash     flows    from
financing activities:
Proceeds from       --           --             --      23,300
working capital
facility
Proceeds from      252                               --   252
issuance of
common stock
Proceeds from       --          252              (252)     --
capital
contribution
Payments on long-   --           --             --       (2,357)
term debt
 Net cash          252          252              (252)   21,195
provided by
(used in)
    financing
activities
Net (decrease)      --          (2)             --       (3,862)
in cash and
cash
equivalents
Cash and cash
equivalents:
 Beginning of        2        1,948             --       12,832
period
 End of period   $   2        $1,946       $    --      $ 8,970



Item 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

"Safe  Harbor" Statement under the Private Securities  Litigation
Reform Act of 1995

      Certain items discussed or incorporated by reference herein
contain   forward-looking  statements  that  involve  risks   and
uncertainties  including,  but not limited  to,  the  ability  to
obtain financing on terms reasonably satisfactory to the Company,
the  ability of the Company to obtain normal trade terms from its
vendors,  the ability of the Company to comply with  the  various
covenant  requirements contained in the Company's  DIP  Financing
Agreement and the demand for apparel.  The demand for apparel can
be   affected   by  weather  patterns,  levels  of   competition,
competitors'  marketing strategies, changes  in  fashion  trends,
availability of product on normal payment terms and  the  failure
to  achieve  the expected results of the Company's  merchandising
and  marketing  plans  as well as its store opening  and  closing
plans.   The occurrence of the above has had and can continue  to
have  a  material  and adverse impact on the Company's  operating
results.   See "Risk Factors" below.  Certain information  herein
contains estimates which represent management's best judgment  as
of  the  date  hereof  based on information currently  available;
however,  the Company does not intend to update this  information
to  reflect developments or information obtained after  the  date
hereof and disclaims any legal obligation to the contrary.

General
     Overview.   The  Company  operates  family  apparel   stores
offering  moderately  priced, nationally  recognized  brand  name
apparel,  accessories, cosmetics and footwear,  the  majority  of
which are located in small towns and communities primarily in the
south  central  and  midwestern United States.  The  Company  has
recognized  the  high  level of brand awareness  and  demand  for
fashionable,  quality apparel by consumers in small  markets  and
has  identified  these markets as a strategically  important  and
under served niche. The Company has developed a franchise focused
on small markets offering a broad range of brand name merchandise
with a high level of customer service in convenient locations.

     Significant Events. On June 1, 2000, Stage Stores,  SRI  and
Specialty Retailers, Inc. (NV) filed for protection under Chapter
11 of Title 11 of the United States Bankruptcy Code in the United
States  Bankruptcy  Court  for the Southern  District  of  Texas.
Under Chapter 11, the Company will operate its business as debtor-
in-possession. Additionally, a creditor committee has been formed
and  will have the right to review and object to any non-ordinary
course   of   business  transactions  and  participate   in   the
formulation of any plan or plans of reorganization.

     As  of  the  Petition Date, actions to collect  pre-petition
indebtedness are stayed and other contractual obligations may not
be  enforced  against the Company.  In addition, the Company  may
reject  executory  contracts and lease obligations,  and  parties
affected  by these rejections may file claims with the  Court  in
accordance  with  the reorganization process.  Substantially  all
liabilities  as  of the Petition Date are subject  to  settlement
under  a  plan of reorganization to be voted upon by all impaired
classes of creditors and equity security holders and approved  by
the Court.

     On  June  2,  2000, the Company entered into a  three  year,
$450.0  million DIP Financing Agreement with a lender to finance,
among  other  things, the Company's working capital  requirements
during  Chapter  11 reorganization proceedings.   The  Court  has
entered  a  final order approving the terms of the DIP  Financing
Agreement.   Borrowings  under the DIP  Financing  Agreement  are
limited to the availability under a borrowing base which includes
eligible  inventory and accounts receivable and certain leasehold
interests.   Borrowings  under the DIP  Financing  Agreement  are
payable upon maturity and the daily interest rates are based upon
a Base rate or Eurodollar rate plus an applicable margin based on
availability as set forth in the DIP Financing Agreement.

     Initial  borrowings under the DIP Financing  Agreement  were
used  to  terminate  the Company's existing  Accounts  Receivable
Program,  retire  the Senior Revolving Credit  Facility  and  for
certain   closing  costs  associated  with  the   DIP   Financing
Agreement.   As  a  result of the termination  of  the  Company's
existing   Accounts   Receivable  Program,  accounts   receivable
generated  under the Company's private label credit card  program
will  no longer be transferred to the Trust but, rather, will  be
owned by SRI.  Such receivables, along with substantially all  of
the  Company's  other  assets, serve as collateral  for  the  DIP
Financing Agreement.

     On  June  7, 2000, the Company paid the Trust $288.1 million
in  cash  and surrendered its retained interest in the  Trust  in
exchange  for all accounts receivable balances held by the  Trust
on  that  date.  The Trust used the cash proceeds to  retire  all
remaining  certificates and pay other costs associated  with  the
termination  of  the  Trust.   The accounts  receivable  balances
repurchased by the Company have been recorded at $312.3  million,
the  aggregate of the cash paid and the estimated fair  value  of
the  retained  interest surrendered.  The  Company  accretes  the
yield   resulting  from  the  estimated  net  future  cash  flows
associated  with these balances using the interest  method.   The
yield is recorded in selling, general and administrative expenses
in the accompanying financial statements.  Service charge income,
late  fees and estimated bad debt expense related to credit sales
made after June 7, 2000 are also included in selling, general and
administrative expense in the accompanying financial statements.

      During  July  2000, the Court approved the  Company's  2000
Store  Closing Plan which consisted of the closure of 120  stores
as  part  of its reorganization process.  The Company has engaged
third  parties to manage the liquidation process in these stores.
In  conjunction  with the 2000 Store Closing  Plan,  the  Company
recorded charges aggregating $43.7 million for the 26 weeks ended
July  29,  2000, comprised of  a $14.4 million loss on inventory,
$13.2  million  of estimated lease damages to be settled  in  the
bankruptcy process, $1.0 million of severance and a $15.1 million
write-off  of  the  fixed assets and prepaid supplies  associated
with  the  120  stores to be closed. This charge is reflected  in
reorganization  items in the accompanying Consolidated  Condensed
Statement of Operations.

     On  August 8, 2000, the Company announced the employment  of
James  Scarborough  as  its  new President  and  Chief  Executive
Officer,  subject to the necessary Court approval.  Jack Wiesner,
who  was  serving as Chairman of the Board and Interim  President
and  Chief  Executive  Officer of the Company  will  continue  as
Chairman  of the Board and will oversee the Company's Chapter  11
proceedings and reorganization process.

     The  financial  information, discussion  and  analysis  that
follow   should  be  read  in  conjunction  with  the   Company's
Consolidated  Financial  Statements  included  in  the  Company's
Annual Report on Form 10-K for the year ended January 29, 2000.

Results of Operations

Thirteen  Weeks  Ended July 29, 2000 Compared to  Thirteen  Weeks
Ended July 31, 1999

     Sales  for  the thirteen weeks ended July 29, 2000 ("current
year  second  quarter") decreased 20.1% to  $215.5  million  from
$269.8 million for the thirteen weeks ended July 31, 1999 ("prior
year  second  quarter").  The decrease in sales for  the  current
year  second  quarter reflects, among other things, (i)  the  net
reduction  of 177 stores since the end of the prior  year  second
quarter  and  (ii)  an  18.0% decline in comparable  store  sales
during  the  period.  Management believes comparable store  sales
were negatively impacted by lower inventory levels throughout the
spring season as a result of a contraction in trade support prior
to the Company's Chapter 11 filing from the Company's vendors and
factors.   The contraction in trade support caused a  significant
disruption in the Company's spring and summer merchandise receipt
flows.

     Gross  profit  decreased  47.0% to  $39.2  million  for  the
current year second quarter from $74.0 million for the prior year
second  quarter.  Gross profit, as a percent of sales,  decreased
to  18.2% for the current year second quarter from 27.4% for  the
prior year second quarter.  The lower gross profit percentage for
the current year second quarter reflects, among other things, (i)
additional  markdowns  taken  to  implement  the  Company's   new
markdown program, (ii) the impact of the liquidation sales during
the  period  from  the stores in the 2000 store  closure  program
which  do  not  generate  any  gross margin  dollars,  (iii)  the
negative  sales  leverage  associated with  the  Company's  fixed
buying, occupancy and distribution expenses which are included in
cost of goods sold and (iv) lower vendor discounts as a result of
reduced inventory purchases.

     Selling,  general and administrative ("SG&A")  expenses  for
the  current year second quarter decreased 2.0% to $65.6  million
from  $66.9 million in the prior year second quarter  and,  as  a
percent of sales, increased to 30.4% from 24.8% in the comparable
period  last  year.   SG&A expenses for the current  year  second
quarter  includes  certain  charges recorded  during  the  period
totaling  $14.2 million.  These charges were comprised  primarily
of (i) $2.6 million of operating costs at the stores which are in
the  process  of being closed, (ii) a $9.7 million  reduction  in
income  from  the  Company's private label  credit  card  program
associated  with the accounting for receivables repurchased  from
the  previously existing Trust and (iii) $1.3 million of employee
severance expense.

     Store opening and closure program costs of $15.5 million for
the  prior year second quarter reflect the costs associated  with
the store closure program which was implemented during the period
which   resulted  in  the  closure  of  approximately  35   under
performing  stores.   There  were no store  opening  and  closure
program costs recorded during the current year second quarter.

     As  a  result of the factors discussed above, the  operating
loss  for  the current year second quarter was $26.3  million  as
compared  to  a  loss of $8.3 million for the prior  year  second
quarter.

     Net  interest  expense for the current year  second  quarter
decreased 16.7% to $10.5 million from $12.6 million for the prior
year  second  quarter due to a lower level of average  borrowings
outstanding  subsequent to the Petition Date as compared  to  the
amount  of  borrowings outstanding on the Petition  Date,  offset
somewhat  by  a  higher interest rate on the  post-Petition  Date
borrowings.   As a result of the Chapter 11 filing, the  interest
accrual  on the borrowings outstanding on the Petition  Date  was
suspended.

     During the current year second quarter, the Company recorded
non-recurring  costs  related  to  its  Chapter  11  filing   and
reorganization  process  totaling  $60.9  million.   This  charge
consisted  of, among other things, (i) charges aggregating  $28.7
million related to the 2000 store closing plan, (ii) $4.9 million
of  professional  fees associated with the bankruptcy,  (iii)  an
$18.0  million  charge related to the write-off  of  pre-petition
debt  issue costs and original issue discount, (iv) a  charge  of
$3.1  million for the impairment of intangible assets and  (v)  a
charge of $6.2 million related to the write-down of the undivided
interest in accounts receivable trust.

     As a result of the foregoing, the Company's net loss for the
current  year second quarter was $97.8 million as compared  to  a
net loss for the prior year second quarter of $15.1 million.

Twenty-six Weeks Ended July 29, 2000 Compared to Twenty-six Weeks
Ended July 31, 1999

     Sales for the twenty-six weeks ended July 29, 2000 ("current
year ") decreased 16.2% to $445.8 million from $532.4 million for
the  twenty-six  weeks ended July 31, 1999 ("prior  year").   The
decrease  in  sales  for the current year reflects,  among  other
things,  (i) the impact of fewer stores in operation  during  the
first  two quarters of the current year as compared to the number
of stores in operation during the first two quarters of the prior
year  and  (ii) a 14.3% decline in comparable store sales  during
the  period.   Management believes comparable  store  sales  were
negatively  impacted  by lower inventory  levels  throughout  the
spring season as a result of a contraction in trade support prior
to the Company's Chapter 11 filing from the Company's vendors and
factors.   The contraction in trade support caused a  significant
disruption in the Company's spring and summer merchandise receipt
flows.

     Gross  profit  decreased  32.4% to  $97.5  million  for  the
current  year  from  $144.4 million for the  prior  year.   Gross
profit, as a percent of sales, decreased to 21.8% for the current
year  from  27.1% for the prior year second quarter.   The  lower
gross  profit  percentage for the current  year  reflects,  among
other   things,  (i)  the  impact  of  the  increased  level   of
promotional and liquidation activity utilized during the  current
year  first quarter, (ii) additional mark downs taken during  the
current  year  second  quarter  to implement  the  Company's  new
markdown program, (ii) the impact of the liquidation sales during
the  current  year  from  the stores in the  2000  store  closure
program which do not generate any gross margin dollars, (iii) the
negative  sales  leverage  associated with  the  Company's  fixed
buying, occupancy and distribution expenses which are included in
cost of goods sold and (iv) lower vendor discounts as a result of
reduced inventory purchases.

     Selling,  general and administrative ("SG&A")  expenses  for
the  current  year decreased 6.7% to $119.6 million  from  $128.1
million  in the prior year and, as a percent of sales,  increased
to  26.8%  from 24.0% in the comparable period last  year.   SG&A
expenses  for the current year includes certain charges  recorded
during  the  period totaling $16.3 million.  These  charges  were
comprised primarily of (i) $4.6 million of operating costs at the
stores  which  are in the process of being closed,  (ii)  a  $9.7
million  reduction  in  income from the Company's  private  label
credit   card   program  associated  with  the   accounting   for
receivables  repurchased from the previously existing  Trust  and
(iii) $1.3 million of employee severance expense.

     Store opening and closure program costs of $16.2 million for
the  prior year reflect the costs associated with the opening  of
10  new stores during the prior year first quarter ($0.7 million)
as  well  as the costs associated with the store closure  program
which was implemented during the prior year second quarter ($15.5
million) which resulted in the closure of approximately 35  under
performing stores.

     As  a  result of the factors discussed above, the  operating
loss  for  the  current  year was $22.1 million  as  compared  to
operating income of $0.1 million for the prior year.

     Net interest expense for the current year decreased 3.2%  to
$24.0 million from $24.8 million for the prior year.  The current
year   benefited  from  a  lower  level  of  average   borrowings
outstanding  subsequent to the Petition Date as compared  to  the
amount  of  borrowings outstanding on the Petition  Date,  offset
somewhat  by  a  higher interest rate on the  post-Petition  Date
borrowings.   As a result of the Chapter 11 filing, the  interest
accrual  on the borrowings outstanding on the Petition  Date  was
suspended.

     During  the current year, the Company recorded non-recurring
costs related to its Chapter 11 filing and reorganization process
totaling  $76.0  million.  This charge, which  is  classified  as
reorganization items in the Consolidated Condensed  Statement  of
Operations,  consisted  of,  among  other  things,  (i)   charges
aggregating $43.7 million related to the 2000 store closing plan,
(ii)  $4.9  million  of  professional fees  associated  with  the
bankruptcy, (iii) an $18 million charge related to the  write-off
of  pre-petition  debt issue costs and original  issue  discount,
(iv)  a  charge of $3.1 million for the impairment of  intangible
assets and (v) a charge of $6.2 million related to the write-down
of the undivided interest in accounts receivable trust..

     As a result of the foregoing, the Company's net loss for the
current year was $122.0 million as compared to a net loss for the
prior  year  of $17.4 million before the cumulative effect  of  a
change in accounting principal.

     In connection with the adoption of SOP 98-5, the Company
recorded the cumulative effect of change in accounting principle,
net of tax, of $2.4 million during the prior year first quarter.
The charge reflects the write-off of the unamortized
organizational costs associated with the Company's accounts
receivable trust and credit card bank.

Seasonality and Inflation

     The  Company's  business is seasonal and annual  results  of
operations  are  highly  dependent upon  the  fourth  quarter  as
quarterly  sales and profits are traditionally lower  during  the
first three quarters (February through October) and higher during
the  fourth  quarter  (November through  January).  In  addition,
working  capital  requirements  fluctuate  throughout  the  year,
increasing   substantially  in  October  and  November   due   to
requirements  for  significantly  higher  inventory   levels   in
anticipation of the holiday season.

     The   following  table  shows  certain  unaudited  financial
information for the Company by quarter (dollars in thousands):

                   2000                         1999
               Q1       Q2        Q1        Q2       Q3         Q4

Net sales   $230,352 $215,455  $262,591  $269,848   $264,327   $324,801
Gross
profit        58,318   39,204    70,359    74,021   77,203      2,867
Operating
income
(loss)         4,252 (26,348)     8,391   (8,332)   12,560  (220,971)
Quarters'
operating
Income  as
a  percent
of total        N/A       N/A       N/A       N/A      N/A        N/A
Income
(loss)
before
cumulative
effect of
a change
in
accounting
principle   (24,201) (97,837)   (2,269)  (15,091)      224  (260,067)
Net income
(loss)      (24,201) (97,837)   (4,671)  (15,091)      224  (262,352)




      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

     Total  working capital increased to $201.1 million  at  July
29,  2000  from a deficit of $268.6 million at January 29,  2000.
During  the period, accounts receivable increased $254.0  million
due  to  the  termination  of  the Accounts  Receivable  Program,
merchandise  inventories decreased $26.0 million as a  result  of
the  disruption in the flow of merchandise during the period  and
current  debt  decreased  $257.2  million  as  a  result  of  the
reclassification   of  the  Petition  Date  debt   to   long-term
liabilities.

     On  June  2,  2000, the Company entered into a  three  year,
$450.0  million DIP Financing Agreement with a lender to finance,
among  other  things, the Company's working capital  requirements
during  Chapter 11 reorganization proceedings. On June 26,  2000,
the  Company  was  given  full and  final  approval  of  the  DIP
Financing  Agreement  by  the Court.  Borrowings  under  the  DIP
Financing  Agreement  are  limited to the  availability  under  a
borrowing  base  which includes eligible inventory  and  accounts
receivable and certain leasehold interest. Borrowings  under  the
DIP  Financing Agreement are payable upon maturity and the  daily
interest rates are based upon a Base rate or Eurodollar rate plus
an  applicable margin based on availability as set forth  in  the
DIP Financing Agreement.

     Initial  borrowings under the DIP Financing  Agreement  were
used  to  terminate  the Company's existing  Accounts  Receivable
Program, retire the Senior Revolving Credit Facility and  to  pay
closing costs associated with the DIP Financing Agreement.  As  a
result  of  the  retirement  of the Company's  existing  Accounts
Receivable  Program,  accounts  receivable  generated  under  the
Company's  private label credit card program will  no  longer  be
transferred to the Trust but, rather, will be owned by SRI.  Such
receivables, along with substantially all of the Company's  other
assets,  serve  as  collateral for the DIP  Financing  Agreement.
Borrowings outstanding under the DIP Financing Agreement at  July
29,  2000  totaled $245.0 million.  Availability  under  the  DIP
Financing Agreement at July 29, 2000 was $136.6 million.

     The  DIP Financing Agreement contains covenants which, among
other  things,  restrict the (i) incurrence of  additional  debt,
(ii)  incurrence  of capital lease obligations,  (iii)  aggregate
amount of capital expenditures and (iv) transactions with related
parties.   In addition, the DIP Financing Agreement requires  the
Company to maintain compliance with a certain specified level  of
earnings   before  depreciation,  interest,  taxes  and   special
charges.

     The  Company's primary capital requirements are for  working
capital,   debt  service  under  the  DIP  Financing   Agreement,
professional fees during the reorganization process  and  capital
expenditures.   Management believes cash interest payments  under
the  DIP  Financing Agreement will be approximately $21.0 million
for  the  remainder of 2000. Capital expenditures  for  2000  are
expected  to  be  $10.0 million primarily reflecting  maintenance
expenditures   at   the  Company's  stores   and   infrastructure
investment.  Management believes that there should be  sufficient
liquidity under the DIP Financing Agreement to fund the Company's
working    capital   requirements   during   the   reorganization
proceedings.

Recent Accounting Pronouncements

      In June 1998, the FASB issued SFAS No. 133, "Accounting for
Derivative  Instruments and Hedging Activities,"  which  requires
that  all  derivative financial instruments be  recorded  in  the
financial statements.  SFAS No. 133 is effective for the  Company
in  the  first quarter of 2001, and the Company is in the process
of  ascertaining the impact this new standard will  have  on  its
financial statements.

      In  December  1999, the Securities and Exchange  Commission
issued Staff Accounting Bulletin No. 101 ("SAB 101").  SAB 101 is
effective for the Company in the fourth quarter of 2000, and  the
Company  is ascertaining the impact this pronouncement will  have
on its financial statements.

                  PART II  -  OTHER INFORMATION

Item 1. Legal Proceedings

      From  time  to  time the Company and its  subsidiaries  are
involved  in  various litigation matters arising in the  ordinary
course of its business.

      Due  to the bankruptcy filing mentioned previously, certain
of  the  cases mentioned below have been stayed pursuant  to  the
automatic  stay of the Court. These cases require Court  approval
or  must  be  specifically exempt for litigation  proceedings  to
continue.

      On March 30, 1999, a class action lawsuit was filed against
the   Company   and  certain  of  its  officers,  directors   and
stockholders in the United States District Court for the Southern
District  of  Texas  by  John C. Weld,  Jr.,  a  stockholder  who
purchased  125 shares of the Company's common stock on August  3,
1998,  alleging  violations of Sections 10(b) and  20(a)  of  the
Securities  Exchange  Act  of  1934 and  Rule  10b-5  promulgated
thereunder  (the  "Weld Suit").  The Company  believed  that  the
allegations of the Weld Suit are without merit, and on  July  23,
1999,  the  Company  filed a motion to  dismiss.   United  States
District Judge Kenneth Hoyt entered an order on December 8,  1999
dismissing  the  Weld Suit.  The order has been appealed  by  Mr.
Weld.

      On March 28, 2000, the Company filed a lawsuit against Carl
Tooker,  the  Company's former Chairman, Chief Executive  Officer
and President in the District Court of Harris County, Texas.  The
lawsuit  is  an  action  for  damages arising  from  transactions
Mr.  Tooker  engaged in or directed while serving  as  President,
Chief Executive Officer and Chairman of the Board of Directors of
the  Company which transactions benefited him personally or  were
otherwise contrary to his duties as an officer and director. (See
Form  8-K  dated March 9, 2000). The suit also seeks recovery  of
debt  owed  by  Mr. Tooker to the Company pursuant to  loans  and
promissory  notes Mr. Tooker caused the Company to  make  to  him
while  serving in those capacities, and for conversion  of  stock
collateral  pledged  to the Company to secure  his  indebtedness.
The   Company   also  seeks  a  mandatory  injunction   requiring
Mr.  Tooker  to  deposit  into the  registry  of  the  Court  all
remaining  stock  collateral  in  his  possession,  and   for   a
declaratory judgment that Mr. Tooker was properly terminated "for
cause"  under the terms of his employment agreement.  The Company
seeks  to  recover  not  less than an  aggregate  of  $2,755,672,
accrued   interest,  punitive  damages,  costs   and   reasonable
attorneys' fees.

      On  or about April 27, 2000 Mr. Tooker filed an Answer  and
Counterclaim  against  the Company and  a  Third  Party  Petition
against  the Company's Interim President, Chief Executive Officer
and  Chairman  of  the Board, John J. Wiesner,  Martin  Stringer,
counsel to the Special Committee, and the law firm of McKinney  &
Stringer, P.C.  The answer generally denies all allegations  made
by  the  Company.  Mr. Tooker seeks damages from the  Company  of
approximately  $3.9 million, plus attorney's fees, interest,  and
costs  for breach of his employment contract, and a like  amount,
including  punitive damages, from the third-party defendants  for
alleged tortious interference with his employment contract.   Mr.
Tooker  also seeks to impose a constructive trust on the $300,000
in  the Company's possession for certain contractual benefits  he
claims  to  be due under his employment agreement.  The remaining
claims  seek damages against the Company and in part against  the
third-party  defendants,  totaling  $18  million,  plus  punitive
damages,  fees,  interest and costs, on theories  of  defamation,
civil conspiracy, breach of fiduciary duty and breach of duty  of
good  faith  and  fair  dealing.  The  case  is  in  its  initial
development, prior to any discovery.  The Company and the  third-
party defendants dispute his allegations and intend to vigorously
defend all of Mr. Tooker's claims.

      In  March 2000, eleven former employees of SRI d/b/a Palais
Royal,  filed  two separate suits in the United  States  District
Court for the Southern District of Texas against the Company, SRI
and Mary Elizabeth Pena, arising out of alleged conduct occurring
over an unspecified time while the plaintiffs were working at one
or  more  Palais  Royal stores in the Houston, Texas  area.   The
plaintiffs  allege that on separate occasions they  were  falsely
accused  of  stealing merchandise and other company property  and
giving discounts for purchases against company policy.  The suits
accuse   the   defendants  of  defamation,  false   imprisonment,
intentional infliction of mental distress, assault and  violation
of the Racketeer Influenced and Corrupt Organizations (RICO) Act.
The  claims  seek  unspecified damages for mental  anguish,  lost
earnings, exemplary damages, treble damages, interest, attorneys'
fees  and costs.  The Company denies the allegations and  intends
to vigorously defend the claims.

      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,  results of operations or cash flows of the Company  or
its subsidiaries.

Item 2. Changes in Securities

     None.

Item 3. Defaults Upon Senior Securities

      Substantially all of the Company's liabilities are  subject
to  settlement  under reorganization proceedings.  The  Company's
debt  to banks and bondholders is in default of the terms of  the
applicable loan agreements, notes and debentures.  For  financial
reporting  purposes, those liabilities and obligations have  been
classified   as   liabilities   subject   to   compromise   under
reorganization  proceedings.  The ultimate adequacy  of  security
for   any  secured  debt  obligations  and  settlement   of   all
liabilities and obligations cannot be determined until a plan  of
reorganization is confirmed.

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

     None.

Item 5. Other Information

      On  June 6, 2000, the New York Stock Exchange informed  the
Company  that  the  trading  of  the  Company's  stock  would  be
suspended immediately.  Following the suspension, application was
made  by  the  New  York  Stock Exchange to  the  Securities  and
Exchange Commission to delist the Company's stock.  The Company's
stock  is currently being quoted on the OTC Bulletin Board  under
the symbol SGEEQ.

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

  (a)  Exhibits

     27.1      Financial Data Schedule.

  (b)  Reports on Form 8-K



          The  Company filed a News Release on Form 8-K dated May
          1,  2000  related to Stage Stores Inc.  announcing  the
          departure  of  the  Company's Vice Chairman  and  Chief
          Financial Officer.

          The Company filed a News Release on Form 8-K dated June
          1, 2000 related to Stage Stores Inc. announcing a major
          restructuring  under Chapter 11 of  the  United  States
          Bankruptcy  Code and commencement of its reorganization
          proceedings  in the United States Bankruptcy  Court  in
          Houston, Texas.

          The  Company  filed a News Release on  Form  8-K  dated
          June  1,  2000 related to Stage Stores Inc.  announcing
          the  $450 million debtor-in-possession credit agreement
          and announcing that on June 6, 2000, the New York Stock
          Exchange informed the Company that the trading  of  the
          Company's stock will be suspended immediately.

          The Company filed a News Release on Form 8-K dated June
          27, 2000 related to Stage Stores Inc. announcing the
          final Court approval of its $450 million debtor-in-
          possession credit agreement.

          The Company filed a News Release on Form 8-K dated July
          18, 2000 related to Stage Stores Inc. announcing Court
          approval of its plan to close 120 under performing
          stores as part of its reorganization process.

          The Company filed a News Release on Form 8-K dated
          August 8, 2000 related to Stage Stores Inc. announcing
          the employment of its new President and Chief Executive
          Officer.


          The  Company  filed a News Release on  Form  8-K  dated
          September   8,  2000  related  to  Stage  Stores   Inc.
          announcing  Court approval of the Company's request  to
          extend  the  exclusivity period until March  31,  2001.
          The  Company also announced the resignation of  Richard
          Jolosky  from  the  Company's Board  of  Directors  for
          personal reasons.



                           SIGNATURES

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

                                        STAGE STORES, INC.

October 13, 2000                        /s/ James Scarborough
 (Date)                                 James Scarborough
                                        President and Chief Executive
                                        Officer


October 13, 2000                        /s/ Charles M. Sledge
 (Date)                                 Charles M. Sledge
                                        Senior VP Finance, Treasurer
                                        and Corporate Secretary





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