FEDERATED DEPARTMENT STORES INC /DE/
10-Q, 1998-12-15
DEPARTMENT STORES
Previous: AMERICAN ENTERTAINMENT PARTNERS LP, 8-K, 1998-12-15
Next: CONSILIUM INC, 4/A, 1998-12-15



                                
                                
                                
                                
                                
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549
                                
                                
                            FORM 10-Q




Quarterly  Report  Pursuant  to  Section  13  or  15(d)  of   the
Securities  Exchange  Act of 1934 for the  fiscal  quarter  ended
October 31, 1998.







                FEDERATED DEPARTMENT STORES, INC.
                      151 West 34th Street
                    New York, New York 10001
                         (212) 494-1602
                               and
                       7 West Seventh St.
                     Cincinnati, Ohio 45202
                         (513) 579-7000




  Delaware                   1-13536                            13-3324058
(State of              (Commission File No.)                (I.R.S. Employer
Incorporation)                                          Identification Number)



The  Registrant  has filed all reports required to  be  filed  by
Section  12,  13  or 15 (d) of the Act during  the  preceding  12
months  and has been subject to such filing requirements for  the
past 90 days.

209,691,872  shares of the Registrant's Common  Stock, $.01 par
value, were outstanding as of November 28, 1998.


                 PART I -- FINANCIAL INFORMATION
                                
                FEDERATED DEPARTMENT STORES, INC.
                                
               Consolidated Statements of  Income
                           (Unaudited)
                                
              (millions, except per share figures)

                              13 Weeks Ended               39 Weeks Ended
                       October 31,      November 1,   October 31,   November 1,
                          1998             1997          1998          1997

Net Sales                $ 3,647          $ 3,746        $10,626       $10,608

Cost of sales              2,229            2,286          6,436         6,472

Selling, general and
    administrative
    expenses               1,161            1,192          3,485         3,508

Operating Income             257              268            705           628

Interest expense             (74)            (101)          (233)         (322)

Interest income                2                9             10            27

Income Before Income  
    Taxes and
    Extraordinary Items      185              176            482           333

Federal, state and local 
    income tax expense       (75)             (71)          (205)         (137)

Income Before
    Extraordinary Items      110              105            277           196

Extraordinary Items -
    loss on early
    extinguishment of
    debt, net of tax
    effect                   (23)               -            (23)          (39)

Net Income               $    87          $   105        $   254       $   157











                                                      (Continued)
                 PART I -- FINANCIAL INFORMATION
                                
                FEDERATED DEPARTMENT STORES, INC.
                                
                Consolidated Statements of Income
                           (Unaudited)
                                
              (millions, except per share figures)

                              13 Weeks Ended               39 Weeks Ended
                       October 31,      November 1,   October 31,   November 1,
                          1998             1997          1998          1997


Basic Earnings per
Share:
 Income before
     extraordinary
     items              $  .53            $  .50         $ 1.32         $  .93
 Extraordinary items      (.11)                -           (.11)          (.18)
 Net income             $  .42            $  .50         $ 1.21         $  .75

Diluted Earnings per
Share:
 Income before
    extraordinary
    items               $  .50            $  .47         $ 1.24         $  .90
 Extraordinary items      (.10)                -           (.10)          (.17)
           Net income   $  .40            $  .47         $ 1.14         $  .73




The accompanying notes are an integral part of these unaudited
Consolidated Financial Statements.


                FEDERATED DEPARTMENT STORES, INC.
                                
                   Consolidated Balance Sheets
                           (Unaudited)
                                
                           (millions)


                               October 31,       January 31,       November 1,
                                  1998              1998              1997
ASSETS:
 Current Assets:
  Cash                           $   164           $   142            $   431
  Accounts receivable              2,107             2,640              2,513
  Merchandise inventories          4,322             3,239              4,288
  Supplies and prepaid expenses      120               115                120
  Deferred income tax assets         105                58                116
   Total Current Assets            6,818             6,194              7,468

 Property and Equipment - net      6,406             6,520              6,423
 Intangible Assets - net             670               690                697
 Other Assets                        323               334                344

   Total Assets                  $14,217           $13,738            $14,932

LIABILITIES AND SHAREHOLDERS'
EQUITY:
 Current Liabilities:
  Short-term debt                $   699           $   556            $ 1,899
  Accounts payable and accrued
    liabilities                    2,998             2,416              3,048
  Income taxes                        22                88                 28
   Total Current Liabilities       3,719             3,060              4,975

 Long-Term Debt                    3,549             3,919              3,683
 Deferred Income Taxes             1,024               939                842
 Other Liabilities                   557               564                561
 Shareholders' Equity              5,368             5,256              4,871

   Total Liabilities and
     Shareholders' Equity        $14,217           $13,738            $14,932



The accompanying notes are an integral part of these unaudited
Consolidated Financial Statements.







                  FEDERATED DEPARTMENT STORES, INC.
                                  
                Consolidated Statements of Cash Flows
                             (Unaudited)
                                  
                             (millions)

                                       39 Weeks Ended           39 Weeks Ended
                                      October 31, 1998         November 1, 1997
 Cash flows from operating activities:
 Net income                                $     254                  $   157
 Adjustments to reconcile net income
  to net cash provided by operating
  activities:
   Depreciation and amortization of
     property and equipment                      448                      418
   Amortization of intangible assets              20                       21
   Amortization of financing costs                 6                       17
   Amortization of unearned restricted
     stock                                         1                        1
   Loss on early extinguishment of debt           23                       39
   Changes in assets and liabilities:
      Decrease in accounts receivable            335                      322
      Increase in merchandise inventories     (1,083)                  (1,041)
      Increase in supplies and prepaid
        expenses                                  (5)                     (10)
      Increase in other assets not
        separately identified                    (13)                      (9)
      Increase in accounts payable and
        accrued liabilities not
        separately identified                    443                      468
      Increase (decrease) in current
        income taxes                             (51)                      44
      Increase (decrease) in deferred
        income taxes                              38                      (16)
      Decrease in other liabilities not
        separately identified                     (7)                      (3)
       Net cash provided by operating
        activities                               409                      408

Cash flows from investing activities:
 Purchase of property and equipment             (377)                    (411)
 Disposition of property and equipment            28                      120
 Decrease in notes receivable                    200                      200
       Net cash used by investing
         activities                             (149)                     (91)

Cash flows from financing activities:
 Debt issued                                     650                    1,284
 Financing costs                                   -                       (6)
 Debt repaid                                    (563)                  (1,445)
 Increase in outstanding checks                  162                       88
 Acquisition of treasury stock                  (531)                      (2)
 Issuance of common stock                         44                       46
       Net cash used by financing
         activities                             (238)                     (35)




(Continued)
                  FEDERATED DEPARTMENT STORES, INC.
                                  
                Consolidated Statements of Cash Flows
                             (Unaudited)
                                  
                             (millions)

                                       39 Weeks Ended           39 Weeks Ended
                                      October 31, 1998         November 1, 1997

 Net increase in cash                      $     22                    $   282
 Cash at beginning of period                    142                        149

 Cash at end of period                     $    164                    $   431


 Supplemental cash flow information:
  Interest paid                            $    235                    $   310
  Interest received                              13                         29
  Income taxes paid (net of refunds
    received)                                   206                         97
  Schedule of noncash investing and
    financing activities:
   Conversion of long-term debt to
     common stock                               344                          -





The accompanying notes are an integral part of these unaudited
Consolidated Financial Statements.

                   FEDERATED DEPARTMENT STORES, INC.
                                   
              Notes to Consolidated Financial Statements
                              (Unaudited)



1.   Summary of Significant Accounting Policies

  A  description  of the Company's significant accounting  policies  is
  included in the Company's  Annual Report on Form 10-K for the  fiscal
  year  ended  January  31, 1998 (the "1997 10-K").   The  accompanying
  Consolidated Financial Statements should be read in conjunction  with
  the  Consolidated Financial Statements and notes thereto in the  1997
  10-K.

  Because   of  the  seasonal  nature  of   the  general  merchandising
  business,  the  results of operations for the 13 and 39  weeks  ended
  October  31,  1998  and November 1, 1997 (which do  not  include  the
  Christmas  season) are not indicative of such results for the  fiscal
  year.
  
  The  Consolidated Financial Statements for the 13 and 39 weeks  ended
  October  31, 1998 and November 1, 1997, in the opinion of management,
  include   all  adjustments  (consisting  only  of  normal   recurring
  adjustments) considered necessary to present fairly, in all  material
  respects,   the  consolidated  financial  position  and  results   of
  operations of the Company and its subsidiaries.
  
  During  the  first quarter of 1998, the Company adopted Statement  of
  Financial   Accounting   Standards   (SFAS)   No.   130,   "Reporting
  Comprehensive Income," which establishes standards for the  reporting
  and  display  of  comprehensive income and its components.   For  all
  periods presented, comprehensive income is equivalent to net income.
  
  SFAS  No.  133,  "Accounting for Derivative Instruments  and  Hedging
  Activity"  was issued in June 1998 and is effective for all  quarters
  of  all  fiscal years beginning after June 15, 1999.  This  statement
  establishes   accounting  and  reporting  standards  for   derivative
  instruments  and hedging activities and requires recognition  of  all
  derivatives  as  either assets or liabilities on  the  balance  sheet
  using  fair  value measurement.  The accounting for  changes  in  the
  fair  value  of  derivatives  depends on  the  intended  use  of  the
  derivative  and  the  resulting  hedging  designation,  if  any.  The
  Company   is  currently  reviewing  the  impact  of  this  statement;
  however,   based  on  the  Company's  limited  use  of   derivatives,
  management  does  not  anticipate  that  its  adoption  will  have  a
  material  impact  on  the Company's consolidated financial  position,
  results of operations or cash flows.
  
2.   Extraordinary Items

  The  extraordinary  item for the 13 and 39 weeks  ended  October  31,
  1998  represents costs of $23 million, net of income tax  benefit  of
  $15  million,  associated  with  the completion  of  a  tender  offer
  pursuant  to  which  the Company purchased and retired  approximately
  $340  million aggregate principal amount of its 10% Senior Notes  due
  2001.

  The  extraordinary  item  for the 39 weeks  ended  November  1,  1997
  represents  costs of $39 million, net of income tax  benefit  of  $25
  million,  associated  with the prepayment of all amounts  outstanding
  under  the Company's mortgage loan facility, secured promissory note,
  certain  other  mortgages and previous bank credit facility,  all  of
  which were retired and terminated.
  
  
  
  
                   FEDERATED DEPARTMENT STORES, INC.
                                   
              Notes to Consolidated Financial Statements
                              (Unaudited)
                                   
3.   Earnings Per Share

  The  following tables set forth the computation of basic and  diluted
  earnings per share based on income before extraordinary items:
<TABLE>
<CAPTION)
                                                          13 Weeks Ended
                                             October 31, 1998          November 1, 1997
  <S>                                      <C>    <C>    <C>         <C>    <C>     <C>
  (millions, except per share data)       Shares         Income     Shares          Income
  Income before extraordinary item
     and average number of
     shares outstanding                    206.8         $ 110       209.6          $ 105

  Shares to be issued under deferred
     compensation plan                        .4             -          .3              -
                                           207.2         $ 110       209.9          $ 105

        Basic earnings per share                  $ .53                     $ .50

   Effect of dilutive securities:
     Warrants                                6.7                       6.6
     Stock options                           1.9                       2.4
     Convertible notes                       6.6             1        10.2              3
                                           222.4         $ 111       229.1           $108

        Diluted earnings per share                $ .50                     $ .47
  
</TABLE>

<TABLE>
<CAPTION>
                                                           13 Weeks Ended
                                             October 31, 1998          November 1, 1997
  <S>                                      <C>    <C>    <C>         <C>    <C>     <C>
  (millions, except per share data)       Shares         Income     Shares          Income
  Income before extraordinary items
        and average number of
     shares outstanding                    209.2         $ 277       209.0          $ 196

  Shares to be issued under deferred
     compensation plan                        .3             -          .3              -
                                           209.5         $ 277       209.3          $ 196

        Basic earnings per share                  $1.32                     $ .93

   Effect of dilutive securities:
     Warrants                                7.9                       4.9
     Stock options                           2.4                       1.9
     Convertible notes                       9.0             7        10.2              7
                                           228.8         $ 284       226.3          $ 203

        Diluted earnings per share               $1.24                      $ .90

</TABLE>


                   FEDERATED DEPARTMENT STORES, INC.
                                   
              Notes to Consolidated Financial Statements
                              (Unaudited)


   In  addition  to  the warrants and stock options  reflected  in  the
   foregoing  tables,  warrants  and  stock  options  to  purchase  4.5
   million  and  .2  million shares of common stock at  prices  ranging
   from  $44.91  to  $79.44 per share were outstanding at  October  31,
   1998  and  November 1, 1997, respectively, but were not included  in
   the  computation of diluted earnings per share because the  exercise
   price thereof exceeded the average market price and would have  been
   antidilutive.                  








                   FEDERATED DEPARTMENT STORES, INC.
                                   
                 Management's Discussion and Analysis
           of Financial Condition and Results of Operations

  
  For  purposes of the following discussion, all references  to  "third
  quarter of 1998" and "third quarter of 1997" are to the Company's 13-
  week  fiscal  periods ended October 31, 1998 and  November  1,  1997,
  respectively,  and  all references to "1998" and "1997"  are  to  the
  Company's 39-week fiscal periods ended October 31, 1998 and  November
  1, 1997, respectively.

  Results of Operations

  Comparison of the 13 Weeks Ended October 31, 1998 and November 1,
1997
  
  Net  sales  for  the  third quarter of 1998 totaled  $3,647  million,
  compared  to  net  sales of $3,746 million for the third  quarter  of
  1997,  a decrease of 2.7%. On a comparable store basis (i.e., current
  stores  opened on or prior to February 1, 1997),  net sales  for  the
  third  quarter of 1998 decreased 1.3% from the third quarter of 1997.
  Since  February 1, 1997, the Company has opened eight new  department
  stores  and  two new furniture galleries, changed nameplates  on  two
  stores,  closed twenty stores, sold the specialty store division  and
  eliminated certain consumer electronics lines of business.
  
  Cost  of  sales was 61.1% of net sales for the third quarter of  1998
  compared  to  61.0%  for  the third quarter of  1997.   The  increase
  reflects   additional  price  reductions  taken   on   slow   selling
  inventory.  Cost  of  sales  was not impacted  by  the  valuation  of
  merchandise  inventory on the last-in, first-out basis in  the  third
  quarter of 1998 or the third quarter of 1997.
  
  Selling,  general and administrative ("SG&A") expenses were 31.8%  of
  net sales for the third quarter of 1998 and for the third quarter  of
  1997.
  
  Net  interest expense was $72 million for the third quarter of  1998,
  compared  to  $92 million for the third quarter of 1997.   The  lower
  interest expense for the third quarter of 1998 is principally due  to
  lower  levels  of borrowings and lower interest rates resulting  from
  refinancings completed in 1998.
  
  The  Company's  effective income tax rate  of  40.5%  for  the  third
  quarter  of 1998 differs from  the federal income tax statutory  rate
  of  35.0% principally because of the effect of state and local income
  taxes  and  permanent  differences arising from the  amortization  of
  intangible assets and from other non-deductible items.
  
  The  extraordinary item of $23 million in the third quarter  of  1998
  represents  the after-tax expenses associated with the completion  of
  a  tender  offer pursuant to which the Company purchased and  retired
  approximately  $340 million aggregate principal  amount  of  its  10%
  Senior Notes due 2001.
  
   Comparison  of the 39 Weeks Ended October 31, 1998 and  November  1,
1997

  Net  sales for 1998 were $10,626 million compared to $10,608  million
  for  1997,  an  increase of 0.2%. On a comparable  store  basis,  net
  sales for 1998 increased 1.3% over 1997.
  
  
  
                   FEDERATED DEPARTMENT STORES, INC.
                                   
                 Management's Discussion and Analysis
     of Financial Condition and Results of Operations (Continued)

  
  Cost  of sales was 60.6% of net sales for 1998 compared to 61.0%  for
  1997.   The  0.4%  improvement in the cost  of  sales  rate  reflects
  positive  customer  response to the merchandise  assortments  in  the
  stores during the second quarter of 1998, attributed partially to  an
  improved  merchandise receipt flow.  Cost of sales was  not  impacted
  by  the  valuation of merchandise inventory on the last-in, first-out
  basis in 1998 or 1997.
  
  SG&A expenses were 32.8% of net sales for 1998 compared to 33.1%  for
  1997.    The  0.3%  reduction  in  the  SG&A  expense  rate  reflects
  improvements  in  operations related to  the  Company's  credit  card
  accounts.
  
  Net  interest  expense  was $223 million for 1998  compared  to  $295
  million   for  1997.   The  lower   interest  expense  for  1998   is
  principally  due  to  lower levels of borrowings and  lower  interest
  rates  resulting  from refinancings completed in  1998  and  in  July
  1997.
                                   
  The  Company's  effective income tax rate of 42.5% for  1998  differs
  from  the  federal  income tax statutory rate  of  35.0%  principally
  because  of the effect of state and local income taxes and  permanent
  differences arising from the amortization of  intangible  assets  and
  from other non-deductible items.

  Liquidity and Capital Resources

  The   Company's  principal  sources  of  liquidity  are   cash   from
  operations, cash on hand and certain available credit facilities.
  
  Net  cash  provided by operating activities in 1998 was $409 million,
  compared to the $408 million provided in 1997.

  Net  cash used by investing activities was $149 million in 1998, with
  the  final $200 million installment of a note receivable held by  the
  Company  being  received on May 4, 1998, purchases  of  property  and
  equipment  totaling  $377 million and dispositions  of  property  and
  equipment  totaling $28 million.  The Company opened two  new  stores
  during  the  third  quarter of 1998 and also  opened  two  additional
  stores  in  November, 1998. On  August 1, 1998, the Company completed
  the  sale  of  its specialty store division to a group including  the
  division's  management.  The sale did not have a material  impact  on
  the Company's financial position or results of operations.
  
  Net  cash  used  by  the Company for financing  activities  was  $238
  million  in  1998.   On  February 6, 1998, the  Company  issued  $300
  million of 7.0% Senior Debentures due 2028.  On August 26, 1998,  the
  Company  issued  $350  million of 6 1/8% Term  Enhanced  ReMarketable
  Securities  due  in  2011, puttable to the  Company  in  2001.   Also
  during  1998,  the  Company  renewed a portion  of  the  bank  credit
  agreement  which  provides a $500 million unsecured revolving  credit
  facility with a termination date of July 26, 1999.
  
  During 1998, the Company repaid $340 million of its 10% Senior  Notes
  due  2001 and the remaining $176 million of borrowings under  a  note
  monetization facility.
  
  
  
  
  
                   FEDERATED DEPARTMENT STORES, INC.
                                   
                 Management's Discussion and Analysis
     of Financial Condition and Results of Operations  (Continued)
  
  
  During  October 1998, the Board of Directors authorized an  expansion
  and  extension of the Company's $500 million stock repurchase program
  established in May 1998.  The program now authorizes the  Company  to
  purchase  up  to $1 billion of its common stock through  January  29,
  2000.   Through October 31, 1998, 11.3 million shares of common stock
  at  an  aggregate  cost of $531 million had been acquired  under  the
  repurchase  program.  The Company intends to continue  to  repurchase
  shares  under the repurchase program, depending on prevailing  market
  conditions,  alternate uses of capital and other factors.   Any  such
  purchases may be discontinued or resumed at any time.
  
  In  September  1998, the $350 million aggregate principal  amount  of
  the  Company's  5.0%  Convertible Subordinated  Notes  due  2003  was
  converted into 10.2 million shares of common stock.
  
  Management  believes the department store business will  continue  to
  consolidate.  Accordingly, the Company intends from time to  time  to
  consider  additional  acquisitions  of  department  store  and  other
  complementary assets and companies.
  
  Management of the Company believes that, with respect to its  current
  operations,  cash  on hand and funds from operations,  together  with
  its  credit  facilities, will be sufficient to cover  its  reasonably
  foreseeable  working capital, capital expenditure  and  debt  service
  requirements.  Acquisition transactions, if any, are expected  to  be
  financed  through a combination of cash on hand and  from  operations
  and  the  possible  issuance from time to time of long-term  debt  or
  other  securities.  Depending upon conditions in the capital  markets
  and  other  factors, the Company will from time to time consider  the
  issuance  of  debt  or  other securities, or other  possible  capital
  markets  transactions,  the  proceeds  of  which  could  be  used  to
  refinance current indebtedness or for other corporate purposes.
  
  Year 2000 Matters

  The Year 2000 Issue
  
  Many  existing  computer  programs utilized  globally  use  only  two
  digits to identify a year in the date field.  These programs, if  not
  corrected,  could fail or create erroneous results after the  century
  date  changes on January 1, 2000 or when otherwise dealing with dates
  later than December 31, 1999.  This "Year 2000" issue is believed  to
  affect  virtually  all  companies and  organizations,  including  the
  Company.
  
  The  Company  relies  on  computer-based technology  and  utilizes  a
  variety  of  third-party  hardware and  proprietary  and  third-party
  software.   The  Company's  retail  functions,  such  as  merchandise
  procurement   and  distribution,  inventory  control,   point-of-sale
  information  systems and proprietary credit card  account  servicing,
  generally  use proprietary software, with third-party software  being
  used   more  extensively  for  administrative  functions,   such   as
  accounting  and  human  resource management.   In  addition  to  such
  information technology ("IT") systems, the Company's operations  rely
  on  various  non-IT  equipment  and  systems  that  contain  embedded
  computer  technology,  such  as  elevators,  escalators  and   energy
  management  systems.   Third  parties  with  whom  the  Company   has
  commercial  relationships,  including  vendors  of  merchandise   for
  resale  by  the  Company and of products and  services  used  by  the
  Company  in  its operations (such as banking and financial  services,
  data    processing   services,   telecommunications   services    and
  utilities), are also highly reliant on computer-based technology.
  
                   FEDERATED DEPARTMENT STORES, INC.
                                   
                 Management's Discussion and Analysis
     of Financial Condition and Results of Operations  (Continued)
  
  
  In  February  1996,  the  Company  commenced  an  assessment  of  the
  potential  effects of the Year 2000 issue on the Company's  business,
  financial  condition and results of operations.  In conjunction  with
  such   assessment,   the   Company  developed   and   commenced   the
  implementation of the compliance program described below.

  The Company's Compliance Program
  
  Proprietary  IT  Systems.   Pursuant  to  the  Company's  Year   2000
  compliance program, the Company has undertaken an examination of  the
  Company's  proprietary IT systems.  All such systems that  have  been
  identified  as relating to a critical function and as not being  Year
  2000  compliant have been or are being remediated or  replaced.   The
  Company  believes that the remediation of its proprietary IT  systems
  is  substantially  complete, and nearly all  of  the  proprietary  IT
  systems  that  have  been remediated have been installed  and  placed
  into  production.  The Company commenced testing of  such  remediated
  systems  for  Year  2000  compliance in  August  1998  and  presently
  anticipates  completing a comprehensive, integrated test  of  all  of
  its  main-frame  and mid-range IT systems (including third-party  and
  proprietary  hardware, software, network components  and  interfaces)
  by January 31, 1999.
       
  Third-Party  IT Systems.  The strategy instituted by the  Company  to
  identify  and  address  Year  2000 issues  affecting  third-party  IT
  systems  used  by  the  Company includes contacting  all  third-party
  providers  of  computer hardware and software to  secure  appropriate
  representations to the effect that such hardware or  software  is  or
  will  timely be Year 2000 compliant.   The Company has received  Year
  2000  compliant  versions of almost all third-party software  and  is
  currently  engaged  in  testing those third-party  software  programs
  that  have  been  identified  as  being  critical  to  the  Company's
  operations.  The Company is also developing contingency plans  as  to
  third-party hardware and software used by the Company in  respect  of
  which the Company has not received adequate compliance assurances  to
  date.
  
  Non-IT  Systems.  The Company has undertaken a review of  its  non-IT
  systems  and is in the process of implementing a remediation  program
  in  respect  of  such  systems that are within  the  control  of  the
  Company.  The Company expects to complete this remediation effort  by
  April  30, 1999.  In addition, the Company's centralized real  estate
  department   has  communicated  to  the  developers,  landlords   and
  property  managers  of substantially all of the Company's  properties
  the   Company's  expectation  that   the  systems  utilized  in   the
  management and operation of such properties which are not within  the
  Company's  control are or will timely be Year 2000 compliant.   As  a
  further  step,  the  Company  plans to  engage  in  written  or  oral
  communications  with  its  key  developers,  landlords  and  property
  managers  in  order  to  assess  the Year  2000  readiness  of  their
  respective operations.
  
  
  
  
  
                                                      
  
                   FEDERATED DEPARTMENT STORES, INC.
                                   
                 Management's Discussion and Analysis
     of Financial Condition and Results of Operations  (Continued)


  Non-IT  Vendors and Suppliers.  The Company procures its  merchandise
  for  resale and supplies for operational purposes from a vast network
  of  vendors located both within and outside the United States, and is
  not  dependent on any one vendor for more than 5% of its  merchandise
  purchases.   The  Company  procures its  private  label  merchandise,
  which  constitutes  approximately 15% of the Company's  total  sales,
  principally  from  manufacturers located outside the  United  States.
  All  of  the Company's vendors have been notified in writing  of  the
  Company's  expectation  that  the  systems  and  operations  of  such
  vendors  will be Year 2000 compliant before January 31, 1999.   As  a
  part  of  its contingency planning effort, the Company has  commenced
  making  inquiries  as  to  the Year 2000 readiness  of  selected  key
  vendors  and  private label manufacturers in order  to  identify  any
  significant exposures that may exist and establish alternate  sources
  or   strategies   where   necessary.   As  of   October   31,   1998,
  approximately  75%  of  the  selected  key  vendors  contacted   have
  provided  to the Company written or verbal assurances that  they  are
  in  the process of implementing compliance programs that are intended
  to   address   the  Year  2000  issues  affecting  their   respective
  operations.

  Contingency Planning.  The Company's Year 2000 compliance program  is
  directed primarily towards ensuring that the Company will be able  to
  continue to perform three critical functions: (i) effect sales,  (ii)
  order  and  receive  merchandise, and (iii)  pay  its  employees  and
  vendors.   The  Company is currently gathering data in an  effort  to
  assess  the potential effects on these mission critical functions  of
  a  failure of the Company's Year 2000 compliance program to be  fully
  effective  and,  to  the  extent deemed  appropriate,  to  develop  a
  contingency  plan  to address such effects.  The Company  expects  to
  complete its contingency plan by July 31, 1999.

  Costs
  
  The  Company has incurred to date approximately $21 million of  costs
  to  implement its Year 2000 compliance program and presently  expects
  to  incur  approximately $50 million of costs in  the  aggregate,  of
  which  approximately  25%  represents  capitalized  expenditures  for
  hardware purchases.  All of the Company's Year 2000 compliance  costs
  have  been  or are expected to be funded from the Company's operating
  cash  flow.   The  Company's  Year 2000 compliance  budget  does  not
  include  material  amounts  for  hardware  replacement  because   the
  Company  has historically employed a strategy to continually  upgrade
  its  main-frame and mid-range computer systems and to  install  state
  of  the  art  point-of-sale systems with respect to both pre-existing
  operations  and  in  conjunction with the  acquisitions  and  mergers
  effected   by  the  Company  in  recent  years.   Consequently,   the
  Company's  Year 2000 budget has not required the diversion  of  funds
  from  or  the postponement of the implementation of other planned  IT
  projects.

  Risks Associated With Year 2000 Issues
  
  The  novelty and complexity of the issues presented by the Year  2000
  and  the proposed solutions therefor and the Company's dependence  on
  the technical skills of employees and independent contractors and  on
  the  representations and preparedness of third parties are among  the
  factors  that could cause the Company's Year 2000 compliance  efforts
  to  be less than fully effective.  Moreover, Year 2000 issues present
  a  number  of risks that are beyond the Company's reasonable control,
  such as the failure of utility companies to deliver electricity,  the
  failure  of telecommunications companies to  provide voice  and  data
  services,  the failure of




                   FEDERATED DEPARTMENT STORES, INC.
                                   
                 Management's Discussion and Analysis
     of Financial Condition and Results of Operations  (Continued)
  
  
  financial institutions  to process  transactions and transfer  funds,
  the  failure  of  vendors to deliver merchandise or perform  services
  required by the Company and the collateral effects on the Company  of
  the  effects of Year 2000 issues on the economy in general or on  the
  Company's  business  partners and customers in  particular.  Although
  the  Company  believes  that  its Year  2000  compliance  program  is
  designed  to  appropriately  identify and  address  those  Year  2000
  issues  that  are subject to the Company's reasonable control,  there
  can  be  no assurance that the Company's efforts in this regard  will
  be  fully effective or that Year 2000 issues will not have a material
  adverse  effect  on  the Company's business, financial  condition  or
  results of operations.
  
  
  
                     PART II -- OTHER INFORMATION
                                   
                   FEDERATED DEPARTMENT STORES, INC.


Item 5. Other Information

          This  report  and  other reports, statements and  information
          previously  or  subsequently filed by the  Company  with  the
          Securities and Exchange Commission (the "SEC") contain or may
          contain  forward-looking  statements.   Such  statements  are
          based upon the beliefs and assumptions of, and on information
          available to, the management of the Company at the time  such
          statements  are  made.  The following are or  may  constitute
          forward-looking statements within the meaning of the  Private
          Securities  Litigation  Reform Act of  1995:  (i)  statements
          preceded  by,  followed by or that include the  words  "may,"
          "will,"  "could,"  "should," "believe,"  "expect,"  "future,"
          "potential,"  "anticipate," "intend," "plan," "estimate,"  or
          "continue"  or the negative or other variations  thereof  and
          (ii)  statements  regarding matters that are  not  historical
          facts.   Such  forward-looking  statements  are  subject   to
          various  risks  and uncertainties, including  (i)  risks  and
          uncertainties  relating  to the possible  invalidity  of  the
          underlying beliefs and assumptions, (ii) possible changes  or
          developments   in   social,  economic,  business,   industry,
          market,  legal  and regulatory circumstances and  conditions,
          and   (iii)  actions taken or omitted to be  taken  by  third
          parties,  including customers, suppliers, business  partners,
          competitors and legislative, regulatory, judicial  and  other
          governmental authorities and officials.  In addition  to  any
          risks and uncertainties specifically  identified in the  text
          surrounding  such forward-looking statements, the  statements
          in  the  immediately  preceding sentence and  the  statements
          under   captions   such  as  "Risk  Factors"   and   "Special
          Considerations" in reports, statements and information  filed
          by  the  Company  with the SEC from time to  time  constitute
          cautionary  statements  identifying  important  factors  that
          could cause actual amounts, results, events and circumstances
          to  differ  materially from those reflected in such  forward-
          looking statements.

Item 6.   Exhibits and Reports on Form 8-K

     (a)  Exhibits

          10.1 Tenth Amendment to Amended and Restated Pooling and
               Servicing Agreement, dated as of August 3,1998, by and
               among Prime Receivables Corporation, as Transferor, FDS
               National Bank, as Servicer, and The Chase Manhattan
               Bank, as Trustee.
          
          10.2 Second Supplemental Trust Indenture, dated as of August
               26,1998, between Federated Department Stores, Inc. and
               Citibank, N.A., as Trustee (incorporated by reference to
               Exhibit 2 to the Company's Current Report on Form 8-K
               dated as of August 25, 1998).

          27   Financial Data Schedule
          
     (b)  Reports on Form 8-K
          
          Current  Report on Form 8-K, dated August 25, 1998, reporting
          matters under Items 5 and 7 thereof.
          
          Current  Report  on  Form  8-K,  dated  September  2,   1998,
          reporting matters under Items 5 and 7 thereof.


                   FEDERATED DEPARTMENT STORES, INC.
                                   
                                   
                               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 thereunder duly authorized.





                                        FEDERATED DEPARTMENT STORES, INC.



Date  December 15, 1998                       /s/ Dennis J. Broderick
                                                  Dennis J. Broderick
                                         Senior Vice President, General Counsel
                                                       and Secretary




                                              /s/ Joel A. Belsky
                                                  Joel A. Belsky
                                         Vice President and Controller
                                         (Principal Accounting Officer)













                       TENTH AMENDMENT TO
      AMENDED AND RESTATED POOLING AND SERVICING AGREEMENT


          This Tenth Amendment to Amended and Restated Pooling
and Servicing Agreement, made as of August 3, 1998 (this
"Amendment"), is among Prime Receivables Corporation (the
"Transferor"), FDS National Bank (successor servicer to Federated
Departments Stores, Inc.), as servicer (in such capacity, the
"Servicer"), and The Chase Manhattan Bank (successor to Chemical
Bank), as trustee (in such capacity, the "Trustee").  Capitalized
terms used in this Amendment and not otherwise defined have the
meanings assigned to such terms in the Pooling and Servicing
Agreement (as defined below).

                    PRELIMINARY STATEMENTS:

          1.   The Purchaser, the Servicer and the Trustee are
parties to the Amended and Restated Pooling and Servicing
Agreement dated as of December 15, 1992 (as amended, restated,
supplemented or otherwise modified from time to time, the
"Pooling and Servicing Agreement").

          2.   The Transferor, the Servicer and the Trustee
desire to amend the Pooling and Servicing Agreement more
accurately to reflect the calculation of finance changes
thereunder.

          3.   Section 13.01 of the Pooling and Servicing
Agreement permits the amendment of the Pooling and Servicing
Agreement subject to certain conditions.

                           AGREEMENT:

          The Transferor, the Servicer and the Trustee agree to
the following terms and conditions:

          1.   Amendment. On the date of this Amendment,
Section 1.01 of the Pooling and Servicing Agreement is amended as
follows:

     (a)  The definition of "Default Amount" set forth in such
Section 1.01 is amended and restated in its entirety as follows:

               "Default Amount" shall mean, on any
          Business Day, (x) the aggregate Outstanding
          Balance of Receivables in Accounts that
          became Defaulted Accounts on such Business
          Day that do not constitute finance charges,
          late fees, or any other fee or charge minus
          (y) the portion of the Ineligible Default
          Amount that does not constitute finance
          charges, late fees, or any other fee or
          charge.

          2.   Conditions Precedent.  (A) Attached to this
Amendment as Exhibit A is an Officer's Certificate of the
Servicer stating that the amendment to the Pooling and Servicing
Agreement effected by this Amendment does not adversely effect in
any material respect the interests of any of the
Certificateholders.  Such Officer's Certificate is required to be
delivered under Section 13.01 of the Pooling and Servicing
Agreement.

               (B)  Attached to this Amendment as Exhibit B is an
Opinion of Counsel stating that the amendment to the Pooling and
Servicing Agreement effected by this Amendment will not cause the
Trust to be characterized for Federal income tax purposes as an
association taxable as a corporation or otherwise have any
material adverse effect on the Federal income taxation of any
outstanding Series of Investor Certificates or any Certificate
Owner.  Such Opinion of Counsel is required to be delivered under
Section 13.01 of the Pooling and Servicing Agreement.

               (C)  Attached to this Amendment as Exhibit C are
written confirmations from the Rating Agencies to the effect the
current rating of any Series or any class of any Series will not
be reduced or withdrawn as a result of the amendment to the
Pooling and Servicing Agreement effected by Amendment.  Such
confirmations are required to be delivered under Section 13.01 of
the Pooling and Servicing Agreement.  The Servicer provided
written notice to each Rating Agency of the amount to the Pooling
and Servicing Agreement effected by this Amendment at least ten
Business Days prior to the date of this Amendment.

          3.   Continuing Agreement.  The Pooling and Servicing
Agreement, as amended by this Amendment, continues in full force
and effect among the Transferor, the Servicer and the Trustee.


          Delivered as of the day and year above first written.


                                   PRIME RECEIVABLES CORPORATION


                                   By:/s/  Susan P. Storer
                                      Title:  President


                                   FDS NATIONAL BANK, as Servicer


                                   By:/s/  Susan R. Robinson
                                      Title:  Treasurer


                                   THE CHASE MANHATTAN BANK,
                                   as Trustee


                                   By:/s/ Trust Officer
                                      Title:  Trust Officer


                           EXHIBIT A


                       FDS NATIONAL BANK

                     OFFICER'S CERTIFICATE


          Reference is made to the Amended and Restated Pooling
and Servicing Agreement dated as of December 15, 1992 (as
amended, restated, supplemented or otherwise modified from time
to time, the "Pooling and Servicing Agreement"), among Prime
Receivables Corporation, as transferor, FDS National Bank
(successor to Federated Department Stores, Inc.), as servicer
(the "Servicer"), and Chase Manhattan Bank (successor to Chemical
Bank), as trustee.  Capitalized terms used in this officer's
certificate and not otherwise defined have the meanings set forth
for such terms in the Pooling and Servicing Agreement.

          The undersigned the duly elected, qualified and acting
Treasurer of the Servicer, does hereby certify, pursuant to
Section 13.01 of the Pooling and Servicing Agreement, that the
Tenth Amendment to the Pooling and Servicing Agreement does not
adversely effect in any material respect the interests of any of
the Certificates.

          IN WITNESS WHEREOF, the undersigned has hereunto set
his or her hand this third day of August, 1998.


                              FDS NATIONAL BANK



                              By:/s/ Susan R. Robinson
                                 Title:  Treasurer



                           EXHIBIT B



                         August 3, 1998



The Chase Manhattan Bank, as Trustee
450 West 33rd Street
New York, NY 10001



     Re:  Prime Receivables, Inc. Amended and Restated Pooling &
          Servicing Agreement dated as of December 15,1992 (as
          amended, the "Agreement")

Ladies and Gentlemen:

          As General Counsel of Federated Department Stores,
Inc., a Delaware corporation, the ultimate parent of Prime
Receivables Corporation, a Delaware corporation ("Prime"), I have
acted as counsel to Prime in connection with the Tenth Amendment
to the Agreement and the modification of the definition of
"Defaulted Amount" thereunder.

          I have examined such documents, records and matters of
law as I have deemed necessary for purposes of this opinion.
Based thereon, I am of the opinion that the Tenth Amendment to
the Agreement and the modification of the definition of
"Defaulted Amount" as described in such Tenth Amendment will not,
in accordance with Section 13.01 of the Agreement, cause the
Trust to be characterized for Federal income tax purposes as an
association taxable as a corporation or otherwise have any
material adverse effect on the Federal income taxation of any
outstanding Series of Investor Certificates or any Certificate
Owner (capitalized terms used herein and not otherwise defined
have the meanings set forth for such terms in this Agreement).

                              Very truly yours,



                              Dennis J. Broderick
                              

                           EXHIBIT C



                         August 3, 1998



Ms. Susan Storer
President
Prime Receivables Corporation
9111 Duke Boulevard
Mason, Ohio  45040



Re:  Tenth Amendment to the Amended and Restated Pooling and
Servicing Agreement:

Dear Ms. Storer:

Standard and Poor's has reviewed the following amendment and has
concluded that such an amendment will not result in a reduction
or withdrawal of the rating on any class or series of Prime
Credit Card Master Trust investor certificates currently rated by
Standard and Poor's.
          
          Tenth Amendment, dated as of August 3, 1998 to the
          Amended and Restated Pooling and Servicing Agreement
          dated as of December 15, 1992 by and among Prime
          Receivables Corporation (the Transferor), FDS National
          Bank (the Servicer), and The Chase Manhattan Bank (the
          Trustee).
          
Standard & Poor's affirmation of the ratings contained in this
letter only addresses the effect of the proposed changes on the
last rating assigned by Standard & Poor's to the securities
referenced above.  Ratings affirmation does not address the
effect of such changes on the rights or interests of the holders
of the securities under the documents or whether such changes are
permitted by the terms of the documents.
          
We are pleased to have been of assistance to you in this matter.
If you have any questions, or if we may be of further help,
please do not hesitate to contact us.
          
                         Very truly yours,
          
          
          
                         Joseph F. Sheridan
                         Managing Director



                         August 3, 1998



Chase Manhattan Bank, as Trustee
450 West 33 Street
New York, NY 10001



     Re:  Prime Credit Card Master Trust
          Amendment No. 10 to the Restated Pooling and Servicing
          Agreement dated August 3, 1998

Ladies and Gentlemen:

We have reviewed Amendment No. 10 dated as of August 3, 1998, to
the Restated Pooling and Servicing Agreement dated as of December
15, 1992, among Prime Receivables Corporation, FDS National Bank
of servicer, and The Chase Manhattan Bank as trustee.  Please be
advised that Amendment No. 10, will not result in the reduction
or withdrawal of our rating of any of the outstanding series
issued from Prime Credit Card Master Trust.

Thank you for using our services.

                         Sincerely,



                         Latonia D. Dukes
                         Assistant Vice President
                         Analyst




<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          JAN-30-1999
<PERIOD-START>                             AUG-02-1998
<PERIOD-END>                               OCT-31-1998
<CASH>                                             164
<SECURITIES>                                         0
<RECEIVABLES>                                    2,107
<ALLOWANCES>                                         0
<INVENTORY>                                      4,322
<CURRENT-ASSETS>                                 6,818<F1>
<PP&E>                                           6,406
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                  14,217<F2>
<CURRENT-LIABILITIES>                            3,719
<BONDS>                                          3,549
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                    14,217<F3>
<SALES>                                          3,647
<TOTAL-REVENUES>                                     0
<CGS>                                                0
<TOTAL-COSTS>                                    2,229
<OTHER-EXPENSES>                                 1,161
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                  74
<INCOME-PRETAX>                                    185<F4>
<INCOME-TAX>                                        75
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                   (23)
<CHANGES>                                            0
<NET-INCOME>                                        87
<EPS-PRIMARY>                                     0.42
<EPS-DILUTED>                                     0.40
<FN>
<F1>Includes the following:
     Supplies and prepaid expenses                 120
     Deferred income tax assets                    105
<F2>Includes the following:
     Intangible assets - net                       670
     Other assets                                  323
<F3>Includes the following:
     Deferred income taxes                       1,024
     Other liabilities                             557
     Shareholders' Equity                        5,368
<F4>Includes the following:
     Interest Income                                 2
</FN>
        

</TABLE>


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