ROSES STORES INC
10-Q, 1996-12-10
VARIETY STORES
Previous: RESOURCE AMERICA INC, SC 13D/A, 1996-12-10
Next: SAFECO CORP, SC 13G, 1996-12-10



                                     FORM 10-Q

                        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 October 26, 1996

                                        OR

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

                           Commission File Number 0-631

                                ROSE'S STORES, INC.

                      Incorporated Under the Laws of Delaware

                   I.R.S. Employer Identification No. 56-0382475

                                P. H. Rose Building
                             218 South Garnett Street
                         Henderson, North Carolina  27536
                            Telephone No. 919/430-2600

    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    

    Indicate the number of shares outstanding of each of the issuer's classes
of common stock, as of the latest practical date.

    As of November 25, 1996, of the 10,000,000 shares of common stock
delivered to First Union National Bank of North Carolina ("FUNB"), as Escrow
Agent pursuant to the Modified and Restated First Amended Joint Plan of
Reorganization, 8,459,932 of such shares of common stock are outstanding.  The
remaining 542,941 shares held in escrow will be distributed by FUNB in
satisfaction of disputed Class 3 claims as and when such claims are resolved. 
If all pending claims are resolved adversely to the Company, approximately
8,632,463 shares of common stock will be outstanding.  If all pending claims
are resolved in accordance with the Company's records, approximately 8,602,173
shares of common stock will be outstanding.  The foregoing estimates do not
include any additional shares that may be issued with respect to late-filed
claims which the Bankruptcy Court may allow which have not been filed as of
the date hereof or the effect of negotiated settlements made for amounts in
excess of amounts shown in the Company's records.  To the extent that escrowed
shares of common stock are not used to satisfy claims, they will revert to the
Company and will be retired or held in the treasury of the Company.
<PAGE>
                               ROSE'S STORES, INC.

                          PART I. FINANCIAL INFORMATION

ITEM 1.  Financial Statements
      (Amounts in thousands except per share amounts)

      The following summary of financial information of Rose's Stores, Inc.
(the "Company"), which is unaudited, reflects all adjustments which are, in
the opinion of management, necessary to reflect a fair statement of the
information presented.  Beginning in May 1995, the statements of operations
and cash flows reflect the application of Fresh Start accounting as described
in the Company's annual report on Form 10-K for the year ended January 27,
1996.  The balance sheet reflects the application of Fresh Start accounting
beginning April 1995.
           

 
                                       ROSE'S STORES, INC. 
                               STATEMENTS OF OPERATIONS (Unaudited)
                         (Amounts in Thousands Except Per Share Amounts) 
 
<TABLE>
<CAPTION>
                                                             For the Thirteen Weeks Ended
                                                          October 26, 1996   October 28, 1995 
<S>                                                               <C>                <C>
Revenue: 
  Gross sales                                             $       160,796            162,937 
  Leased department sales                                           4,907              4,995
  Net sales                                                       155,889            157,942
  Leased department income                                          1,124              1,140
    Total revenue                                                 157,013            159,082
Costs and Expenses: 
  Cost of sales                                                   116,813            119,900
  Selling, general and administrative                              37,757 (a)         38,858
  Depreciation and amortization                                      (568)              (857)
  Interest                                                          2,563              1,956
    Total costs and expenses                                      156,565            159,857

Net Earnings (Loss)                                       $           448               (775)
Net Earnings (Loss) Per Share                             $           .05              (0.09)
Weighted Average Shares                                             8,632              8,632
</TABLE>

(a)   Included in 1996 selling, general and administrative costs is a third
      quarter charge of $657 related to the formerly announced merger
      agreement which was terminated on August 20, 1996.


See notes to financial statements.
PAGE
<PAGE>
                                       ROSE'S STORES, INC. 
                               STATEMENTS OF OPERATIONS (Unaudited)
                         (Amounts in Thousands Except Per Share Amounts) 
 
<TABLE>
<CAPTION>
                                                        Successor                  Predecessor 
                                              Thirty-Nine        Twenty-Six         Thirteen
                                              Weeks Ended        Weeks Ended       Weeks Ended
                                            October 26, 1996   October 28, 1995   April 29, 1995
<S>                                               <C>                <C>               <C>
Revenue: 
  Gross sales                               $     481,066            331,425           159,407
  Leased department sales                          14,867             10,759             5,117
  Net sales                                       466,199            320,666           154,290
  Leased department income                          3,364              2,318             1,114
    Total revenue                                 469,563            322,984           155,404
Costs and Expenses: 
  Cost of sales                                   352,942            242,371           116,838
  Selling, general and administrative             114,155 (a)         79,454            35,486
  Depreciation and amortization                    (1,856)            (1,648)            1,812
  Interest                                          5,928              3,674               726
    Total costs and expenses                      471,169            323,851           154,862

Earnings (Loss) Before Reorganization 
   Benefit (Expense)                               (1,606)              (867)              542 
Reorganization Benefit (Expense)                     -                  -               (3,847)
Fresh Start Revaluation                              -                  -              (17,432)
Loss Before Extraordinary Item                     (1,606)              (867)          (20,737)
Extraordinary Item - Gain on Debt Discharge         -                   -               90,924 
Net Earnings (Loss)                         $      (1,606)              (867)           70,187 
Earnings (Loss) Per Share Before
   Extraordinary Item                       $        (.19)             (0.10)            (1.11)
Net Earnings (Loss) Per Share               $        (.19)             (0.10)             3.74 
Weighted Average Shares                             8,632              8,632            18,758
</TABLE>


(a)   Included in 1996 selling, general and administrative costs is a second
      quarter charge of $914 of prepaid bank fees related to the former
      financing agreement; and a third quarter charge of $657 related to the
      formerly announced merger agreement which was terminated on August 20,
      1996.

See notes to financial statements.
PAGE
<PAGE>
                                        ROSE'S STORES, INC.
                                          BALANCE SHEETS
                                      (Amounts in thousands)


<TABLE>
<CAPTION>
                                                           October 26,   January 27,    October 28, 
                                                              1996          1996            1995   
                                                           (Unaudited)    (Audited)     (Unaudited)
<S>                                                          <C>          <C>             <C>
Assets
 Current Assets
   Cash and cash equivalents                              $      582          593             609
   Accounts receivable                                        20,192        7,209          18,867
   Inventories                                               200,054      153,190         200,206
   Other current assets                                        3,774        4,706           3,815
     Total current assets                                    224,602      165,698         223,497
 Property and Equipment, at cost 
   Less accumulated depreciation and amortization              7,638        5,122           3,647
 Other Assets                                                    458          424            -    
                                                          $  232,698      171,244         227,144
Liabilities and Stockholders' Equity 
 Current Liabilities
   Short-term debt                                        $   95,743       33,673          81,657
   Bank drafts outstanding                                     3,657        9,530           5,161
   Accounts payable                                           35,507       23,845          35,441
   Accrued salaries and wages                                  4,879        7,456           4,915
   Pre-petition liabilities                                    4,261        4,632           5,327
   Other current liabilities                                  13,042       11,396          14,388
     Total current liabilities                               157,089       90,532         146,889

 Excess of Net Assets Over Reorganization Value,
   Net of Amortization                                        22,747       25,371          39,073
 Reserve for Income Taxes                                     12,673       12,673            -   
 Deferred Income                                                 533          974           1,143
 Other Liabilities                                               702        1,134           5,906

 Stockholders' Equity 
   Common Stock, authorized 50,000 shares;
     issued 8,460 at 10/26/96; 8,158 at 1/27/96
     (Note 1)                                                 35,000       35,000          35,000
   Preferred Stock, authorized 10,000 shares; 
     none issued                                                -            -               -   
   Paid-in capital                                             1,159        1,159            -   
   Retained earnings (accumulated deficit)                     2,795        4,401            (867)
     Total stockholders' equity                               38,954       40,560          34,133 
                                                          $  232,698      171,244         227,144
</TABLE>
See notes to financial statements.
PAGE
<PAGE>
                                        ROSE'S STORES, INC.
                                STATEMENT OF CASH FLOWS (Unaudited)
                                      (Amounts in thousands)  
<TABLE>
<CAPTION>
                                                           Successor                 Predecessor 
                                                   Thirty-Nine      Twenty-Six        Thirteen
                                                   Weeks Ended      Weeks Ended      Weeks Ended
                                               October 26, 1996   October 28, 1995  April 29, 1995
<S>                                                   <C>              <C>              <C>
Cash flows from operating activities: 
Net earnings (loss)                               $    (1,606)            (867)          70,187 
Adjustments to reconcile net loss to net cash 
  provided by (used in) operating activities: 
  Depreciation and amortization                        (1,855)          (1,648)           1,812
  (Gain) loss on disposal of property
    and equipment                                          (1)              (2)              (1)
  LIFO expense (credit)                                  -                -                (364)
  Write-off of prepaid bank fees                          914             -                -   
  Write-off of merger costs                               657             -                -   
  Reversal of severance reserve                          (130)            -                -   
  Fresh start revaluation and debt discharge             -                -             (73,492)
Cash provided by (used in) assets and liabilities: 
  (Increase) decrease in accounts receivable          (12,983)         (10,834)            (630)
  (Increase) decrease in inventories                  (46,864)         (15,077)         (40,291)
  (Increase) decrease in other current 
    and non-current assets                               (573)           4,401           (3,620)
  Increase (decrease) in accounts payable              11,662           (2,201)          14,361 
  Increase (decrease) in other liabilities               (712)            (743)          (2,142)
  Net cash increase (decrease) in reserve for 
    store closings                                       (163)          (2,524)          (1,108)
  Increase (decrease) in deferred income                 (441)            (338)            (201)
  Increase (decrease) in accumulated PBO                 (300)              92                7
Net cash provided by (used in) operating 
  activities                                          (52,395)         (29,741)         (35,482)
 
Cash flows from investing activities: 
  Purchases of property and equipment                  (3,219)          (3,327)            (510)
  Proceeds from disposal of property 
    and equipment                                           2                2                5
Net cash provided by (used in) investing 
  activities                                           (3,217)          (3,325)            (505)
 
Cash flows from financing activities: 
  Net activity on lines of credit                      62,070           23,003           58,654 
  Payments of DIP Facility                               -                -                (600)
  Payments on pre-petition secured debt                  -                -             (26,423)
  Payments of unsecured claims                           (371)          (1,768)          (1,593)
  Principal payments on capital lease 
    obligations                                          (225)            (255)            (281)
  Increase (decrease) in bank drafts outstanding       (5,873)            (601)           5,502
  Other                                                  -              12,674             -   
Net cash provided by (used in) financing 
  activities                                           55,601           33,053           35,259 
 
Net decrease in cash                                      (11)             (13)            (728)
Cash and cash equivalents at beginning of period          593              622            1,350
Cash and cash equivalents at end of period        $       582              609              622

  Non cash activities in closed store reserve:
    Retirement of net book value of assets                 -                17              623  
</TABLE>
See notes to financial statements.
<PAGE>
Notes to Financial Statements:

(1)   On September 5, 1993, the Company filed a voluntary Petition for Relief
      under Chapter 11, Title 11 of the United States Code (the "Bankruptcy
      Code") with the United States Bankruptcy Court for the  Eastern District
      of North Carolina (the "Bankruptcy Court").  The Company's Modified and
      Restated First Amended Joint Plan of Reorganization (the "Plan") was
      approved by order of the Bankruptcy Court on April 24, 1995.  On April
      28, 1995 (the "Effective Date"), the Plan became effective.  The periods
      and dates prior to the Company's emergence from Chapter 11 are referred
      to as those of the predecessor company (the "Predecessor") while the
      period and dates subsequent to its emergence are referred to as those of
      the successor company (the "Successor").

      Since emergence, distributions of the common stock, no par value, of the
      Company (the "Common Stock") have been made to holders of Allowed Class
      3 Unsecured Claims (as defined in the Plan) in accordance with the
      provisions of the Plan.  As a result of distributions of the Common
      Stock pursuant to the Plan, as of November 25, 1996, the Company had
      8,460 shares of Common Stock outstanding of the 10,000 shares of Common
      Stock which were delivered pursuant to the Plan on the Effective Date to
      First Union National Bank of North Carolina ("FUNB") as escrow agent. 
      In addition, as of November 25, 1996, and pursuant to the provisions of
      the Plan, 997 shares have reverted to the Company from escrow and have
      been retired.

      The remaining 543 shares held in escrow will be distributed by FUNB in
      satisfaction of disputed Class 3 claims as and when such claims are
      resolved.

      The disputed Class 3 claims which remain unresolved at November 25, 1996
      were primarily claims of landlords with respect to leases which were
      rejected during the course of the Chapter 11 proceeding and general
      liability claims being resolved under an alternative dispute resolution
      program established by the Bankruptcy Court.  If all pending claims are
      resolved adversely to the Company, approximately 172 additional shares
      of Common Stock will be issued and outstanding, and there will be a
      total of approximately 8,632 shares of Common Stock issued and
      outstanding.  If all pending claims are resolved in accordance with the
      Company's records and/or position as to such claims, approximately 142
      additional shares of Common Stock will be issued, and there will be a
      total of approximately 8,602 shares of Common Stock issued and
      outstanding.  The foregoing estimates do not include any additional
      shares that may be issued with respect to late-filed claims which the
      Bankruptcy Court may allow which have not been filed as of the date
      hereof or the effect of negotiated settlements made for amounts in
      excess of amounts shown in the Company's records.  To the extent that
      escrowed shares of Common Stock are not used to satisfy claims, they
      will revert to the Company and will be retired or held in the treasury
      of the Company.

      On the Effective Date, all shares of the Company's pre-emergence Voting
      Common Stock and Non-Voting Class B Stock were cancelled and the record
<PAGE>
      owners of such stock as of such date received warrants to purchase the
      new Common Stock of the Company.  One warrant was issued for every 4.377
      shares of pre-emergence Voting Common Stock or Non-Voting Class B Stock
      and allows the holder to purchase one share of the new Common Stock. 
      The warrants may be exercised at any time until they expire on April 28,
      2002.  The initial warrant exercise price of $14.45 was calculated
      pursuant to a formula set forth in the Plan.  The exercise price was
      adjusted to $12.01 on April 28, 1996, the first anniversary of the
      Effective Date, and will be adjusted on the second and third
      anniversaries of the Effective Date to reflect adjustments to the total
      of allowed and disputed claims of the Company's unsecured creditors. 
      The exercise price will be further adjusted on the fourth, fifth and
      sixth anniversaries to reflect 105%, 110% and 115%, respectively, of the
      total of the allowed and disputed claims of the unsecured creditors.    

      Under the New Equity Compensation Plan, nonqualified stock options to
      purchase 296 shares of Common Stock were outstanding on October 26,
      1996.  The option price per share is $2.875 for one half of the shares
      and $5.750 for the remainder of the shares issuable upon the exercise of
      such options.  The options vest over a three year period (unless earlier
      vested by reason of certain acceleration events, including a change of
      control of the Company).  One half of the options expire five years from
      the date of issuance and the remainder seven years from the date of
      issuance.

      The exercise of outstanding stock options and warrants would not result
      in a dilution of earnings per share and are excluded from the
      calculation of earnings per share.

(2)   If the Company had emerged from Chapter 11 at the beginning of fiscal
      1995, the application of Fresh Start accounting would have resulted in
      net earnings on a pro forma basis of approximately $18 for the thirty-
      nine weeks ended October 28, 1995.

(3)   Accounts receivable are net of an allowance for doubtful accounts of
      $320 as of October 26, 1996; $398 as of January 27, 1996 and $3,642 as
      of October 28, 1995.

(4)   The operating results presented herein are not necessarily indicative of
      the operating results for a full year due to seasonal factors, among
      other reasons. 

(5)   The Fresh Start revaluation of $17,432 reflects the net expense to
      record assets at their fair values and liabilities at their present
      values in accordance with the provisions of Statement of Position 90-7
      ("SOP 90-7"), "Financial Reporting by Entities in Reorganization Under 
      the Bankruptcy Code", and to reduce noncurrent assets below their fair
      values for the excess of the fair values of assets over the
      reorganization value.  The extraordinary gain of $90,924 represents the
      gain on debt discharge for liabilities subject to settlement under the
      Plan.
PAGE
<PAGE>
(6)  LIFO expense (credit) is included as an adjustment to reconcile net loss
      to net cash used in operating activities in the statements of cash flows
      because LIFO expense (credit) is a noncash item included in cost of
      sales to adjust inventories stated on a FIFO basis to a LIFO basis.

(7)   Certain information concerning benefits (expenses) resulting from the
      Company's reorganization are as follows:

<TABLE>
<CAPTION>
                                                          Successor                 Predecessor 
                                                 Thirty-Nine       Twenty-Six         Thirteen
                                                 Weeks Ended       Weeks Ended       Weeks Ended
                                             October 26, 1996  October 28, 1995  April 29, 1995


<S>                                                     <C>               <C>            <C>
DIP financing fees, amortization and expenses    $      -                 -              (1,342)
Estimated professional fees                             -                 -              (2,318)
Other reorganization costs and expenses                 -                 -                (187)
  TOTAL REORGANIZATION EXPENSE                   $      -                 -              (3,847) 
</TABLE>

(8)   Certain reclassifications were made to 1995 balances to conform to the
      1996 presentation.  These reclassifications have no effect on
      stockholders' equity.


ITEM 2.  Management's Discussion and Analysis of Financial Condition and
          Results of Operations (Dollar amounts in thousands)

General

On May 1, 1995, the Company announced that it had satisfied all conditions
required under its plan of reorganization and had emerged from Chapter 11 of
the United States Bankruptcy Code on April 28, 1995 (the "Effective Date"). 
In accordance with SOP 90-7, the Company adopted Fresh Start accounting. 
Under Fresh Start accounting, a new reporting entity was created, and the
Company was required to adjust its assets and liabilities to reflect their
estimated fair market value at the Effective Date, which reduced depreciation
and amortization related to property and equipment and created a deferred
credit, excess of net assets over reorganization value, which is being
amortized over 8 years.

At the same time, the Company made certain reclassifications between gross
margin and expenses and changed the method of accruing certain expenses
between periods.  In addition, as a result of the Company's emergence,
reorganization expense and income taxes recognized by the Company prior to
April 28, 1995 are not comparable to amounts, if any, recognized subsequent to
the Effective Date.

To facilitate a better comparison of the Company's operating results for the
periods presented, the following discussion of the results of operations is 
presented on a pro forma basis (as described below) for the thirty-nine weeks
ended October 28, 1995.  The combined historical statements of operations for
the thirteen weeks ended April 29, 1995 (Predecessor) and twenty-six weeks
<PAGE>
ended October 28, 1995 (Successor) are not included in the discussion due to
the lack of comparability caused by the adoption of Fresh Start accounting at
the end of the first quarter of 1995.  Certain items in the Successor's pro
forma statement of operations are not affected by Fresh Start adjustments and
are comparable to the historical combined results of the Predecessor and the
Successor.

The pro forma statement of operations gives effect to the transactions
occurring in conjunction with the Plan as if the Effective Date had occurred,
and such transactions had been consummated, on January 29, 1995.  The
statement of operations has been adjusted to reflect: the reduction in
depreciation and amortization expense due to the write-off of property and
equipment, and property under capital leases; reclassification of DIP interest
from reorganization costs to interest expense; the elimination of all
reorganization costs; amortization of excess net assets over reorganization
value; the effects of changing to the accrual method for advertising; the
reversal of LIFO credits; the accrual of additional shrinkage; and the
recording of an appropriate income tax expense.

Pro Forma Results of Operations (Unaudited)

The following table sets forth the results of operations for the thirteen and
thirty-nine weeks ended October 26, 1996, and October 28, 1995:

(Dollar amounts in thousands,
except per share amounts.)
<TABLE>
<CAPTION>
                                          Thirteen Weeks Ended       Thirty-nine Weeks Ended
                                        October 26,   October 28,    October 26,   October 28, 
                                           1996          1995           1996         1995     
                                        Historical    Pro Forma      Historical    Pro Forma  
<S>                                      <C>            <C>            <C>          <C>     
Revenue:
 Gross sales                          $  160,796        162,937        481,066      490,832 (b)
 Leased department sales                   4,907          4,995         14,867       15,876 (b)
 Net sales                               155,889        157,942        466,199      474,956 (b)
 Leased department income                  1,124          1,140          3,364        3,432 (b)
   Total revenue                         157,013        159,082        469,563      478,388

Costs and Expenses:
 Cost of sales                           116,813 (a)    119,900        352,942 (a)  357,978
 Selling, general and administrative      37,757         38,858        114,155      117,458
 Depreciation and amortization              (568)          (857)        (1,856)      (2,447)
 Interest                                  2,563          1,956          5,928        5,370 
   Total costs and expenses              156,565        159,857        471,169      478,359

Earnings (Loss) Before Income Taxes          448           (775)        (1,606)          29 
 Income taxes                               -              (295)          -              11
Net Earnings (Loss)                          448           (480)        (1,606)          18 
Earnings (Loss) Per Share                   0.05 (c)      (0.06)(c)       0.19 (c)      -   (c) 
Weighted Average Shares                    8,632 (c)      8,632 (c)      8,632 (c)    8,632 (c)  
</TABLE>
 
PAGE
<PAGE>
(a)   Included in 1996 selling, general and administrative costs is a second
      quarter charge of $914 of prepaid bank fees related to the former
      financing agreement; and a third quarter charge of $657 related to the
      formerly announced merger agreement which was terminated on August 20,
      1996.
     
(b)   The pro forma amounts represent the combination of the Successor's
      historical amounts with the Predecessor's historical amounts.  See
      statements of operations included in the historical financial
      statements.  

(c)   The number of shares used in the earnings (loss) per share calculations
      is 8,632, the number of shares that will be issued and outstanding if
      all pending claims are resolved adversely to the Company.  If all
      pending claims are resolved in accordance with the Company's records,
      8,602 shares will be issued and outstanding.  Currently, 8,460 shares
      are outstanding.  The foregoing estimates do not include any additional
      shares that may be issued with respect to late-filed claims which the
      Bankruptcy Court may allow which have not been filed as of the date
      hereof or the effect of negotiated settlements made for amounts in
      excess of amounts shown in the Company's records.  To the extent that
      escrowed shares of Common Stock are not used to satisfy claims, they
      will revert to the Company and will be retired or held in the treasury
      of the Company.

Revenue

The Company reported sales for the third quarter of 1996 of $160,796, a
decrease of $2,141, or 1.3%, from the third quarter of 1995, and year-to-date
sales were $481,066, a decrease of $9,766, or 2.0%, from the comparable period
of the prior year.  The decline in sales was due primarily to a decline in
sales on a comparable store basis of .8% for the quarter and 1.2% year-to-
date, together with the decrease in the number of stores (105 in 1996 as
compared to 106 in 1995).

Costs and Expenses

Cost of sales as a percent of net sales was 74.9% for the third quarter and
75.9% for the comparable period of the prior year.  Year-to-date cost of sales
as a percent of net sales was 75.7% for 1996 and 75.4% (pro forma) for the
comparable period of the prior year.  The decrease in the cost of sales as a
percent of net sales for the quarter of 1.0% was due primarily to an increase
in the initial markon (1.0%).  For the third quarter, higher markdowns were
offset by lower shrinkage.  The increase in the year-to-date cost of sales as
a percent of net sales of .3% was due to an increase in promotional markdowns
(.7%) which was reduced by a higher initial markon (.4%).

Selling, general and administrative expenses ("SG&A") as a percent of net
sales for the third quarter were 24.2% in 1996 and 24.6% for the comparable
quarter of the prior year. Year-to-date SG&A expenses as a percentage of sales
were 24.5% in 1996 and 24.7% in 1995 (pro forma).  The decrease was due
primarily to additional realignment of corporate and administrative costs
during the first quarter of 1996, which were offset by a second quarter charge
<PAGE>
of $914 related to a former financing facility and a third quarter charge of
$657 related to the formerly announced merger agreement which was terminated
on August 20, 1996 (See "Liquidity and Capital Resources").  In addition,
income of $130 was recognized in the third quarter from the reversal of the
unused portion of a severance reserve.  The Company had accrued a severance
reserve of $1,170 as of January 27, 1996, for the costs associated with a
downsizing completed in the first quarter of 1996.

On a pro forma basis, reorganization costs for 1995 would not have been
incurred.  The actual reorganization costs in the first quarter of $3,847
included professional fees, DIP fees and expense amortizations, and other
expenditures related to the Chapter 11 filing.  No reorganization costs have
been incurred subsequent to the first quarter of 1995.

The fresh start revaluation of $17,432 reflected the net expense to record
assets at their fair values and liabilities at their present values in
accordance with the provisions of SOP 90-7 and to reduce noncurrent assets
below their fair values for the excess of the fair values of assets over the
reorganization value.  The extraordinary gain of $90,924 represented the gain
on debt discharge for liabilities subject to settlement under reorganization
proceedings.

Liquidity and Capital Resources

On May 23, 1996, the Company entered into a new financing arrangement with
Foothill Capital, Inc. and PPM Finance, Inc., as co-agents.  The financing is
a $120,000 three-year revolving credit facility (the "Credit Facility") with a
letter of credit sublimit in the aggregate principal amount of $40,000.  The
Credit Facility is secured by a perfected first priority lien and security
interest in all of the assets of the Company and replaced the Company's former
revolving credit agreement which would have expired in two years.  As a result
of closing the Credit Facility, $914 of prepaid bank fees related to the
former financing agreement were written off in the second quarter of 1996 and
included in SG&A.

The interest rate on the direct borrowings under the Credit Facility is the
prime rate plus 1.375%, with a minimum rate of 7% payable monthly. The fee on
outstanding letters of credit is 1.5% payable monthly.  Although there are no
compensating balances required, the Company is required to pay a fee of .375%
per annum on the average unused portion of the Credit Facility.  Borrowing
availability is based  upon certain eligible inventory times a borrowing base
percentage that varies by month.  Under the Credit Facility, trade suppliers
which extend credit to the Company will continue to be supported by a $5,000
letter of credit and a subordinated lien of $15,000 in the real estate
properties of the Company, which letter of credit and lien expire April 29,
1997.

The Credit Facility includes certain financial covenants and financial
maintenance tests, including those related to minimum working capital and
current ratios, capital expenditures limitations, maximum total liabilities to
tangible net worth, and minimum tangible net worth which are measured
quarterly.  In addition, there is a requirement that cumulative net losses
after May 31, 1996 shall not exceed $10,000.  The Credit Facility also
<PAGE>
includes restrictions on the incurrence of additional liens and indebtedness,
a prohibition on paying dividends, and, except under certain conditions,
prepayment penalties.  The Company is in compliance with these covenants.

As of November 30, 1996, under the Credit Facility, the Company had $88,299
outstanding in short-term borrowings, $11,389 in outstanding letters of credit
and unused availability of $12,931.  The Company's management believes that
the Company's current financing arrangement and cash flows are adequate to
meet its liquidity needs.

The Company invested $880 in cash for property and equipment in the third
quarter of 1996 compared to $1,752 invested in the third quarter of 1995. 
Year-to-date cash investment in property and equipment was $3,219 in 1996
compared to $3,837 in 1995 (combined Successor and Predecessor).  The 1996
expenditures were primarily for store remodeling and new computer software. 
The 1995 expenditures were primarily for store improvements, new apparel
fixtures, and new computer software. 
 
Cash used in operating activities, primarily to fund inventory levels, was
$31,273 in the third quarter of 1996, and $52,395 year-to-date.  Cash used in
operating activities during 1995 was $21,693 in the third quarter and $65,223
year-to-date (combined Successor and Predecessor).

Other

On August 20, 1996, the Company and Fred's, Inc. announced that the previously
announced merger agreement providing for the acquisition of the Company by
Fred's, Inc., had been terminated.  As a result of such termination, prepaid
costs relating to the proposed merger of $657 were written-off during the
Company's third quarter.
PAGE
<PAGE>
                          PART II.  OTHER INFORMATION

ITEM 4:  Submission of Matters to a Vote of Security Holders

Certain resolutions relating to a proposed acquisition of the Company by
Fred's, Inc. were submitted to a vote of stockholders during the fiscal
quarter ended October 26, 1996.  On August 20, 1996, the Company and Fred's,
Inc. announced the termination of the merger agreement providing for the
acquisition.  As a result of the termination of the merger agreement, Rose's
special stockholders' meeting, which had been called to consider the merger
agreement, was canceled.

The Company's Annual Meeting of Stockholders was held on November 20, 1996. 
At the meeting, the following matters were approved:

      (1)   All nominees for directors listed in the proxy statement, relating
            to such meeting were elected by a vote in favor of such elections
            of at least 4,833,189.

      (2)   The resolution to confirm the appointment of KPMG Peat Marwick LLP
            as the Company's independent certified public accountants for the
            current year was approved by a vote of 4,839,379 shares voting in
            favor of, and 28,373 shares voting against the resolution.

The total number of shares of the common stock, no par value, of the Company
which were issued, outstanding and entitled to vote at the meeting was
8,437,987.

ITEM 6:  Exhibits and Reports on Form 8-K

       (a)  10.1  Termination Agreement dated as of August 20, 1996 between
                  the Company, Fred's, Inc., and FR Acquisition Corp.

       (b)  The Company filed the following current reports on Form 8-K
            during the quarter covered by this report:

                  (i)    Report on Form 8-K dated August 20, 1996, reporting
                         under Item 5 the termination of the merger agreement
                         providing for the acquisition of the Company by
                         Fred's, Inc.
PAGE
<PAGE>

                                   SIGNATURES


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


                                           ROSE'S STORES, INC.


Date:  December 10, 1996                   By                               
                                              R. Edward Anderson 
                                              President,
                                              Chief Executive Officer





Date:  December 10, 1996                   By                               
                                              Jeanette R. Peters 
                                              Senior Vice President, 
                                              Chief Financial Officer


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from Rose's
Stores, Inc., Form 10-Q for the quarter ended October 26, 1996, and is qualified
in its entirety by reference to such financial statements.
</LEGEND>
<CIK> 0000085149
<NAME> ROSE'S STORES, INC.
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          JAN-25-1997
<PERIOD-END>                               OCT-26-1996
<CASH>                                             582
<SECURITIES>                                         0
<RECEIVABLES>                                   20,512
<ALLOWANCES>                                       320
<INVENTORY>                                    200,054
<CURRENT-ASSETS>                               224,602
<PP&E>                                           8,562
<DEPRECIATION>                                     924
<TOTAL-ASSETS>                                 232,698
<CURRENT-LIABILITIES>                          157,089
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        35,000
<OTHER-SE>                                       3,954
<TOTAL-LIABILITY-AND-EQUITY>                   232,698
<SALES>                                        466,199
<TOTAL-REVENUES>                               469,563
<CGS>                                          352,942
<TOTAL-COSTS>                                  352,942
<OTHER-EXPENSES>                                (1,856)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               5,928
<INCOME-PRETAX>                                 (1,606)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             (1,606)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    (1,606)
<EPS-PRIMARY>                                     (.19)
<EPS-DILUTED>                                     (.19)
        

</TABLE>


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