PETSMART INC
10-Q, 1996-09-09
RETAIL STORES, NEC
Previous: INFINITY MUTUAL FUNDS INC, N-30D, 1996-09-09
Next: CALDWELL & ORKIN FUNDS INC, 497J, 1996-09-09



<PAGE>

                     SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C. 20549

                                FORM 10-Q

(Mark One)

(X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED:

                             JULY 28, 1996

                                  OR

( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
    SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD
    FROM __________ TO ___________


Commission file number: 0-21888

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

           DELAWARE                               94-3024325
(State or other jurisdiction of                (I.R.S. Employer
incorporation or organization)                Identification No.)

                   10000 N. 31ST AVENUE, SUITE C-100
                       PHOENIX, ARIZONA  85051
      (Address of principal executive offices, including Zip Code)

                            (602) 944-7070
           (Registrants telephone number, including area code)

                            NOT APPLICABLE
           (Former name, former address and former fiscal year,
                     if changed since last report)


Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days.

                   (1) Yes (X)           No ( )   
                   (2) Yes (X)           No ( )

Indicate the number of shares outstanding of each of the issuer's classes of 
Common Stock, as of the latest practicable date:

COMMON STOCK, $.0001 PAR VALUE, 105,517,236 SHARES AT AUGUST 26, 1996

                                      1
<PAGE>

                                PETsMART, INC.

                                   INDEX

                                                                  Page

Part I.   Financial Information

          Item 1.   Financial Statements

                    Consolidated Balance Sheets at
                    July 28, 1996 and January 28, 1996              3

                    Consolidated Statements of Operations
                    for the thirteen and twenty-six weeks ended
                    July 28, 1996 and July 30, 1995                 4

                    Consolidated Statements of Cash Flows
                    for the twenty-six weeks ended
                    July 28, 1996 and July 30, 1995                 5

                    Notes to Consolidated Financial Statements      6


          Item 2.   Management's Discussion and Analysis
                    of Financial Condition and Results of
                    Operations                                     10


Part II.  Other Information

          Item 1.   Legal Proceedings                              19

          Item 4.   Submission of Matters to a Vote of
                    Security Holders                               20

          Item 6.   Exhibits and Reports on Form 8-K               21

Signatures                                                         22

Exhibit Index                                                      23

                                      2

<PAGE>

                       PETsMART, INC. AND SUBSIDIARIES
___________________________________________________________________________
                                
                        CONSOLIDATED BALANCE SHEETS
                   (In thousands, except per share data)
                                
                                             July 28,            January 28,
ASSETS                                         1996                 1996
                                            -----------         ------------
                                            (unaudited)

Cash and cash equivalents                     $  54,837           $  74,540
Receivables                                      37,954              31,236
Merchandise inventories                         221,849             201,574
Prepaid expenses and other current assets        21,446              11,898
                                              ---------           ---------
  Total current assets                          336,086             319,248
    
Property held for sale and leaseback                               
Property and equipment, net                       7,175              10,126
Other assets                                    179,750             163,067
                                                 36,953              36,250
                                               --------            --------
  Total assets                                 $559,964            $528,691
                                               --------            --------
                                               
LIABILITIES, PREFERRED STOCK, COMMON STOCK AND OTHER STOCKHOLDERS' EQUITY

Notes payable to bank                          $ 39,525             $22,248
Accounts payable                                100,915             110,678
Accrued payroll and employee benefits            12,598              15,321
Accrued occupancy expense                         9,232               7,546
Accrued merger and nonrecurring charges          12,521               3,962
Other accrued expenses                           14,926              21,084
Current maturities of capital leases              7,836               8,953
                                               --------            --------
  Total current liabilities                     197,553             189,792
                                                                           
Capital lease obligations                        58,502              56,143
Deferred rents                                   11,852              11,316
Other liabilities                                   108               1,227
                                               --------            --------
  Total liabilities                             268,015             258,478
                                               --------            --------

Preferred stock, common stock and other 
 stockholders' equity:
  Preferred stock (Note 7)                          -                 6,510
  Common stock; $.0001 par value; 250,000 
   shares authorized, 104,841 and 101,950 
   shares issued and outstanding                     10                  10
  Additional paid-in capital                    314,704             290,289
  Cumulative foreign currency translation 
   adjustments                                      (42)                (42)
  Accumulated deficit                           (22,723)            (26,554)
                                               --------            --------
  Total preferred stock, common stock and
   other stockholders' equity                   291,949             270,213
                                               --------            --------
  Total liabilities, preferred stock, common 
   stock and other stockholders' equity        $559,964            $528,691
                                               --------            --------

      The accompanying notes are an integral part of these unaudited
                         financial statements.

<PAGE>
                 PETsMART, INC. AND SUBSIDIARIES
_____________________________________________________________________________
                                
              CONSOLIDATED STATEMENTS OF OPERATIONS
              (In thousands, except per share data)
                           (Unaudited)

<TABLE>
<CAPTION>
                                        For the 13 weeks ended      For the 26 weeks ended
                                         July 28,     July 30,       July 28,     July 30,
                                          1996         1995           1996         1995
                                        ---------     --------      ---------     --------
<S>                                     <C>           <C>            <C>         <C>
Net sales                                $321,872     $259,002        $632,072    $510,591
Cost of sales                             230,326      194,492         455,429     383,710
                                          -------      -------         -------     -------
 Gross profit                              91,546       64,510         176,643     126,881
 .
Store operating expenses                   59,984       47,867         122,441      98,719
Store preopening expenses                   2,214        1,311           4,251       1,978
General and administrative
 expenses                                  10,067        7,510          18,754      16,414
Merger and non-recurring costs             12,300       40,729          20,364      40,729
                                          -------      -------         -------     -------
 Operating income                           6,981      (32,907)         10,833     (30,959)

Interest income                                29          451             187         833
Interest expense                           (2,332)      (1,742)         (4,171)     (3,790)
                                          -------      -------         -------     -------
 Income (loss) before income
  taxes                                     4,678      (34,198)          6,849     (33,916)

Income tax expense (benefit)                1,780      (16,971)          3,026     (14,719)
                                          -------      -------         -------     -------
 Net income (loss)                          2,898      (17,227)          3,823     (19,197)

Accretion of redeemable preferred
 stock                                       -            (498)            -          (996)
                                          -------      -------         -------     -------

 Net income (loss) applicable to
  holders of common stock                  $2,898     $(17,725)         $3,823    $(20,193)
                                          -------      -------         -------     -------
Income (loss) per common share
 and common share equivalent                $0.03       $(0.18)          $0.04      $(0.20)
                                          -------      -------         -------     -------

Weighted average number of
 common and common equivalent
  shares outstanding                      109,447      101,068         108,699     100,893
                                          -------      -------         -------     -------
</TABLE>

 The accompanying notes are an integral part of these unaudited
                      financial statements.

<PAGE>
                  PETsMART, INC. AND SUBSIDIARIES
____________________________________________________________________________
                                
              CONSOLIDATED STATEMENTS OF CASH FLOWS
                         (In thousands)
                           (Unaudited)
                                                      For the 26 weeks ended
                                                      July 28,      July 30,
                                                        1996          1995
                                                      ---------    ---------
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES:
  Net income (loss)                                      $3,823     $(19,197)
  Adjustments to reconcile net income (loss) 
   to net cash from (used in) operating 
   activities:
   Depreciation and amortization                         12,550       11,053
   Loss on disposal of assets                               255        9,155
  Changes in assets and liabilities:
   Receivables                                           (6,717)      (2,346)
   Merchandise inventories                              (20,276)       5,465
   Prepaid expenses and other current assets             (9,548)      (3,813)
   Other assets                                            (703)     (18,310)
   Accounts payable                                      (9,763)      11,687
   Accrued payroll and employee benefits                 (2,723)         (99)
   Accrued occupancy expense                              1,686       (1,757)
   Accrued merger and nonrecurring charges                8,559       15,331
   Other accrued expenses                                (6,158)      (4,507)
   Deferred rents                                           536          952
   Other liabilities                                     (1,119)        (863)
                                                         ------       ------
  Net cash from (used in) operating activities          (29,598)       2,751
                                                         ------       ------
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES:
  Purchases of leaseholds, fixtures and equipment       (23,083)      (8,348)
  Purchases of property held for sale and leaseback      (8,470)         451
  Purchases of investments                                 -           3,326
  Proceeds from sale of property held for sale and 
    leaseback                                            11,421           -
                                                        -------        -----
  Net cash from (used in) investing activities          (20,132)      (4,571)
                                                        -------        -----

CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES:
  Net proceeds from issuance of common stock             11,739        3,553
  Borrowings from bank credit facility                   99,400       17,776
  Payments on bank credit facility                      (82,123)      (8,976)
  Tax benefit resulting from exercise of stock options    6,174          832
  Payment on capital lease obligations                   (5,163)     (10,292)
                                                        -------       ------
  Net cash from (used in) financing activities           30,027        2,893
                                                        -------       ------
FOREIGN CURRENCY TRANSLATION GAINS (LOSSES)                 -             61
                                                        -------       ------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS        (19,703)       1,134

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD         74,540       84,746
                                                        -------       ------
CASH AND CASH EQUIVALENTS AT END OF PERIOD              $54,837      $85,880
                                                        -------       ------

 The accompanying notes are an integral part of these unaudited
                      financial statements.


<PAGE>
                 PETsMART, INC. AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
  THIRTEEN WEEKS AND TWENTY-SIX WEEKS ENDED JULY 28, 1996 AND 
                        JULY 30, 1995
____________________________________________________________________________

NOTE 1 - GENERAL
- ----------------
 The accompanying unaudited consolidated financial statements  of
 PETsMART,  Inc. and Subsidiaries ("PETsMART" or "Company")  have
 been  prepared in accordance with generally accepted  accounting
 principles  for  interim  financial  information.   Accordingly,
 they  do  not  include  all  of the  information  and  footnotes
 required   by  generally  accepted  accounting  principles   for
 financial  statements.   In  the  opinion  of  management,   all
 adjustments  considered necessary for a fair  presentation  have
 been included.

 Because  of  the seasonal nature of the Company's business,  the
 results  of  operations for the thirteen  weeks  and  twenty-six
 weeks  ended July 28, 1996 and July 30, 1995 are not necessarily
 indicative  of  the results to be expected for  the  full  year.
 For  further information, refer to the financial statements  and
 footnotes  thereto for the fiscal year ended January  28,  1996,
 included  in the Company's Annual Report on Form 10-K (File  No.
 0-21888)  filed with the Securities and Exchange  Commission  on
 April 12, 1996.


NOTE 2 - PRINCIPLES OF CONSOLIDATION
- ------------------------------------
 The  accompanying consolidated financial statements include  the
 accounts  of  PETsMART and its wholly-owned  subsidiaries.   All
 significant  intercompany accounts and  transactions  have  been
 eliminated in consolidation.

 Financial   data   for   all  periods  presented   reflect   the
 retroactive  effects of the May 1995 merger  with  Sporting  Dog
 Specialties  Inc., ("Sporting Dog"), the June 1995  merger  with
 Petstuff Inc., ("Petstuff"), the September 1995 merger with  The
 Pet  Food  Giant, Inc. ("Pet Food Giant") and the  January  1996
 merger  with State Line Tack, Inc. ("State Line Tack"),  all  of
 which  have  been  accounted for as poolings of  interest.   The
 consolidated   financial  statements  have  been   prepared   by
 combining  the  historical  financial  statements  of  PETsMART,
 Sporting Dog, Petstuff, Pet Food Giant and State Line Tack.

NOTE 3 - ACCOUNTING CHANGE
- --------------------------
 During  the  quarter  ended  April 30,  1995,  PETsMART  adopted
 Accounting  Standards Executive Committee Statement of  Position
 93-7, "Reporting on Advertising Costs" ("SOP 93-7").  Under  SOP
 93-7  the  Company is required to expense advertising costs  for
 other  than  direct-response advertising either as  incurred  or
 the  first time the advertising takes place.  As a result of the
 adoption  of SOP 93-7, the Company charged to operations  during
 the   quarter   ended   April  30,  1995   previously   deferred
 advertising costs of approximately $450,000.

NOTE 4 - STOCK SPLITS
- ---------------------
 On  July 19, 1996, the Company effected a 2-for-1 split  of  its
 common stock in the form of a stock dividend to stockholders  of
 record on July 8, 1996.  On May 1, 1995, the Company effected  a
 3-for-2  split  of  its common stock in  the  form  of  a  stock
 dividend  to  stockholders of record on  April  17,  1995.   All
 share  and per share data has been restated to reflect the stock
 splits effected in the form of these stock dividends.
                                
                                
<PAGE>
                                
                 PETsMART, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   THIRTEEN WEEKS AND TWENTY-SIX WEEKS ENDED JULY 28, 1996 AND
                         JULY 30, 1995
____________________________________________________________________________

NOTE 5 - 1995 ACQUISITIONS
- --------------------------
 SPORTING DOG SPECIALTIES, INC.

 On  May  16,  1995, the Company acquired all of the  outstanding
 equity  securities  of Sporting Dog Specialties,  Inc.  and  its
 affiliates  ("Sporting Dog") for an aggregate  consideration  of
 3,750,000  shares  of PETsMART Common Stock.   Sporting  Dog,  a
 Rochester,  New  York-based company, is the  leading  world-wide
 catalog  retailer  of pet and animal supplies  and  accessories.
 The  transaction was accounted for by the pooling  of  interests
 method;   therefore,  prior  financial  statements   have   been
 restated to reflect this merger.

 As  a  result of the acquisition, the Company recorded a  merger
 and  related non-recurring charge of $1.8 million in its  fiscal
 quarter  ended  July  30,  1995. This one-time  charge  included
 investment banking, legal and accounting fees,  a provision  for
 the  closure  of  inadequate  facilities  and  other  costs   of
 consolidation.

 PETSTUFF, INC.

 On  June  1,  1995, the Company acquired all of the  outstanding
 equity securities of Petstuff for an aggregate consideration  of
 8,032,178  shares of PETsMART Common Stock, plus  an  additional
 317,538  shares of PETsMART Common Stock reserved  for  issuance
 upon  exercise of Petstuff stock options assumed in the  merger.
 Petstuff was an Atlanta, Georgia-based operator of pet food  and
 supply superstores in the Eastern United States and Canada.  The
 transaction  was  accounted  for by  the  pooling  of  interests
 method;   therefore,  prior  financial  statements   have   been
 restated to reflect this merger.

 As  a  result of the acquisition, the Company recorded a  merger
 and  related non-recurring charge of $38.9 million in its fiscal
 quarter  ended  July  30, 1995.  This one-time  charge  included
 investment  banking, legal and accounting fees, costs associated
 with  reformatting, refixturing and remerchandising the acquired
 superstores  to the format consistent with that  of  a  PETsMART
 superstore,  a provision for the closure of redundant  and  non-
 productive superstores and other costs of integration.

 During  the  second  fiscal quarter ended  July  28,  1996,  the
 Company  recorded  an  additional  $12.3  million  charge  ($7.6
 million  after  its  related tax benefit  or  $0.07  per  share)
 principally  as a result of a change in its accounting  estimate
 of  the  lease termination costs anticipated to be  incurred  in
 connection with the settlement of lease obligations for  the  17
 former   Petstuff  stores  closed  by  the  Company  immediately
 following  the  merger  with Petstuff, along  with  seven  lease
 commitments  for  future  Petstuff locations  that  were  either
 duplicate  or  inadequate facilities, and  therefore,  were  not
 opened.   The  Company  now  believes  lease  settlement   costs
 associated  with  the closed stores, and the leases  related  to
 unopened locations, will require an additional $10.8 million  of
 expenditures.   The  remaining $1.5 million  of  the  additional
 charge is primarily related to Petstuff store conversion costs.

 THE PET FOOD GIANT, INC.

 On   September  18,  1995,  the  Company  acquired  all  of  the
 outstanding  equity  securities  of  Pet  Food  Giant   for   an
 aggregate  consideration of 1,879,342 shares of PETsMART  Common
 Stock, plus 94,032 shares of PETsMART Common Stock reserved  for
 issuance  upon exercise of Pet Food Giant stock options  assumed
 in  the  merger.   Pet Food Giant, based in New Jersey,  was  an
 operator  of pet food and supply superstores in the New  Jersey,
 Long   Island   and   Philadelphia   metropolitan   areas.   The
 transaction  was  accounted  for by  the  pooling  of  interests
 method;   therefore,  prior  financial  statements   have   been
 restated to reflect this merger.



<PAGE>

                 PETsMART, INC. AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   THIRTEEN WEEKS AND TWENTY-SIX WEEKS ENDED JULY 28, 1996 AND
                         JULY 30, 1995
____________________________________________________________________________
                                
 As  a  result of the acquisition, the Company recorded a  merger
 and  related  non-recurring  charge during  its  fiscal  quarter
 ended  October  29, 1995 of $6.4 million.  This one-time  charge
 included    investment   banking,   legal   and    miscellaneous
 transaction costs, costs associated with the integration of  the
 companies'  operations, and termination benefits to be  paid  to
 key employees of Pet Food Giant.


NOTE 6 - 1996 ACQUISITION
- -------------------------
 STATE LINE TACK, INC.

 On  January  30, 1996, the Company acquired all  of  the  equity
 interests  of  State  Line  Tack, a New Hampshire-based  catalog
 retailer  specializing  in  discount  brand  name  tack,  riding
 apparel,  and  equine  supplies, by  issuing  1,200,000  shares,
 including  approximately 76,000 shares reserved for issuance  of
 State  Line  Tack stock options assumed in the  merger,  of  the
 Company's  Common Stock in exchange for all of  the  outstanding
 equity  interests  of  State  Line  Tack.  The  transaction  was
 accounted  for  by  the pooling of interests method;  therefore,
 prior  financial statements have been restated to  reflect  this
 merger.

 As  a  result of the acquisition, the Company recorded a  merger
 and  related non-recurring charge during its quarter ended April
 28,   1996  of  $8.1  million.  This  one-time  charge  included
 investment  banking, legal and miscellaneous  transaction  costs
 ($1.4  million), and costs associated with the consolidation  of
 the  companies'  operations ($6.7 million), including  provision
 for  the  closure of inadequate and duplicative  facilities  and
 systems,  severance and employee relocation costs,  cancellation
 of   certain   contractual  obligations  and  other   costs   of
 consolidation.

 Net  sales  and net loss applicable to holders of  common  stock
 for  PETsMART and the 1996 acquisition for the thirteen week and
 twenty-six week periods ended July 30, 1995 were as follows  (in
 thousands):

 THIRTEEN WEEKS ENDED:              PETsMART   STATE LINE TACK    COMBINED
 --------------------               --------   ---------------    --------


  Net sales                          $244,912          $14,090    $259,002
  Net loss applicable
     to holders of common stock (1)  $(17,360)           $(365)   $(17,725)

 TWENTY-SIX WEEKS ENDED:

  Net sales                          $486,796          $23,795    $510,591
  Net loss applicable
    to  holders of common stock (2)  $(19,323)           $(870)   $(20,193)

 _________________________
   (1)   Includes  accretion of redeemable convertible  preferred
   stock  of  PETsMART  of  $281,000 and accretion  of  preferred
   stock  to  liquidation value of State Line Tack  of  $217,000,
   respectively.
   (2)   Includes  accretion of redeemable convertible  preferred
   stock  of  PETsMART  of  $562,000 and accretion  of  preferred
   stock  to  liquidation value of State Line Tack  of  $434,000,
   respectively.

<PAGE>
                 PETsMART, INC. AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
    THIRTEEN WEEKS AND TWENTY-SIX WEEKS ENDED JULY 28, 1996 AND
                          JULY 30, 1995
____________________________________________________________________________

NOTE 7 - PREFERRED STOCK
- ------------------------
 REDEEMABLE PREFERRED STOCK

 At  December  31,  1995, 3,099,172 shares  of  State  Line  Tack
 Series  A Preferred Stock and 375,000 shares of State Line  Tack
 Series  B  Preferred  Stock were issued  and  outstanding.   The
 Series  A  Preferred  Stock  was subject  to  a  15%  cumulative
 dividend and had a liquidation preference of $0.91963 per  share
 and  the  Series  B  Preferred Stock  was  subject  to  a  8.55%
 cumulative dividend and had a liquidation preference of  $2  per
 share.   All  series of preferred stock were redeemable  at  the
 discretion  of  the  State Line Tack Board  of  Directors.   The
 Series  A  and Series B Preferred Stock were being  accreted  to
 their  liquidation  value through charges to retained  earnings.
 The  carrying value of the Series A and Series B Preferred Stock
 at January 28, 1996 was $6.5 million.

 In  connection  with the merger with the Company (see  Note  6),
 all  shares  of State Line Tack Series A and Series B  Preferred
 Stock  were  included in the conversion into PETsMART equivalent
 common shares.
                                

<PAGE>

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

Except for the historical information contained herein, the following 
discussion contains forward-looking statements that involve risks and 
uncertainties.  The Company's actual results could materially differ from 
those discussed here. Factors that could cause or contribute to such 
differences include, but are not limited to, those discussed in this section, 
as well as in the sections entitled PURCHASING AND DISTRIBUTION, COMPETITION, 
and RISK FACTORS, in the Company's Form 10-K for the year ended January 28, 
1996, and the RISK FACTORS section contained in the Company's Registration 
Statement on Form S-3  (Commission File No. 333-03251) filed with the 
Commission on May 7, 1996.

GENERAL

At July 28, 1996, PETsMART operated 299 superstores in 33 states.  Net sales 
grew 24.3% for the thirteen weeks ended July 28, 1996, compared to the same 
period of 1995, due principally to the opening of new superstores and 
comparable store sales increases of 11.9%.  The Company believes that 
comparable store sales increases have been largely due to increased customer 
traffic and to improvements in its merchandising and marketing activities.  
In view of the increasing maturity of its superstore base, as well as the 
opening of additional superstores in existing markets, the Company 
anticipates that its rate of comparable store sales growth may be lower in 
future periods than previously reported.  The Company also expects that 
future increases in net sales and net income, if any, will be somewhat 
dependent on the opening and profitability of new superstores.  There can be 
no assurance that the Company will be able to achieve its planned expansion 
on a timely and profitable basis or that the combined operations and recent 
mergers with Petstuff, Sporting Dog Specialties, Pet Food Giant and State 
Line Tack will be successful or that there will be no material adverse 
effects from the efforts of to integrate Petstuff, Sporting Dog, Pet Food 
Giant and State Line Tack on the financial results of the Company.

As a result of its expansion plans, the Company anticipates certain costs, 
such as preopening expenses and occupancy, may increase as a percentage of 
sales in the near term.  In addition, the timing of new superstore openings 
and related preopening expenses and the amount of revenue contributed by new 
and existing superstores may cause the Company's quarterly results of 
operations to fluctuate. Since new superstores have higher payroll, 
advertising and other store level expenses as a percentage of sales than 
mature superstores, the level of recent new superstore openings will also 
contribute to lower store operating margins.  The Company anticipates opening 
at least 18 stores over the remainder of fiscal 1996, including ten stores in 
the third fiscal quarter, and eight stores in the fourth fiscal quarter, 
including five stores in Canada. In addition, the Company charges preopening 
costs associated with each new superstore to earnings when the superstore is 
opened.  Therefore, the Company expects that the opening of large numbers of 
new superstores in a given quarter will adversely impact its quarterly 
results of operations for that quarter. 

                                      10

<PAGE>

The Company's business also is subject to some seasonal fluctuation. 
Historically, the Company has realized a higher portion of its net sales 
during the month of December and a lower portion of its net sales during the 
summer months.  PETsMART's superstores typically draw from a large retail 
area and can therefore be impacted by adverse weather and travel conditions.

In May 1995, PETsMART acquired Sporting Dog Specialties, Inc. and affiliates 
(Sporting Dog), a catalog retailer of pet and animal supplies and 
accessories. Although the results of Sporting Dog were not dilutive on 
PETsMART's fiscal 1995 operating results, there can be no assurance that 
Sporting Dog can maintain its profitability.

In June 1995, PETsMART acquired 52 superstores in the Eastern United States 
and four superstores in Canada from Petstuff, Inc. (Petstuff). During the 
second quarter 1995, 15 of the redundant and non-productive superstores, 
including all of the Canadian stores, were closed.  As of July 28, 1996, a 
total of 17 redundant or nonproductive former Petstuff superstores had been 
closed.  The Company has completed the integration of the remaining Petstuff 
superstores, including changing the merchandise mix and operating and 
marketing philosophies. The Petstuff acquisition was dilutive to fiscal 1995 
operating results, but PETsMART expects the acquisition to contribute to 
earnings in fiscal 1996; however, there can be no assurance these superstores 
can achieve their anticipated profitability.

In September 1995, PETsMART acquired The Pet Food Giant, Inc. (Pet Food 
Giant), an operator of 10 pet food and supply superstores in the New Jersey, 
Long Island and Philadelphia metropolitan areas.  As of July 28, 1996, one 
redundant superstore had been closed.  The Company has completed the process 
of integrating the Pet Food Giant stores into the PETsMART format, including 
changing the merchandise mix and operating and marketing philosophies.  
Although PETsMART does not expect the results of Pet Food Giant to be 
dilutive to 1996 operating results, there can be no assurance that Pet Food 
Giant can achieve its anticipated profitability.

                                     11

<PAGE>

On January 30, 1996, PETsMART completed the acquisition of State Line Tack, 
Inc. (State Line Tack), the leading worldwide catalog operator specializing 
in discount brand name tack, riding apparel and equine supplies.  PETsMART 
does not believe the results of this acquisition will be dilutive to fiscal 
1996 operating results. 

The discussion below relates to the results of operations of PETsMART 
reflecting the mergers with Petstuff, Sporting Dog, Pet Food Giant, and State 
Line Tack as if they had taken place from the inception of PETsMART.  All of 
these acquisitions have been accounted for as poolings of interests.  
Additionally, all share and per share data have been restated to reflect the 
Company's 2-for-1 stock split effected in the form of a stock dividend paid 
on July 19, 1996 to stockholders of record on July 8, 1996, and a 3-for-2 
stock split effected in the form of a stock dividend paid on May 1, 1995 to 
stockholders of record on April 17, 1995.

RESULTS OF OPERATIONS

SECOND QUARTER 1996 COMPARED TO SECOND QUARTER 1995

Net sales increased 24.3% to $321.9 million for the thirteen weeks ended July 
28, 1996 ("second quarter 1996") from $259.0 million for the thirteen weeks 
ended July 30, 1995 ("second quarter 1995"). However, sales increased 30.2%, 
after excluding the effect of the closure of certain former Petstuff stores. 
Comparable store sales increased 11.9% in second quarter 1996.  During second 
quarter 1996 the Company opened 16 new superstores and had 299 superstores in 
operation at the end of second quarter 1996 compared to 243 superstores open 
at the end of second quarter 1995, after giving effect to its recent mergers.

Gross profit, defined as net sales less cost of sales, including distribution 
costs and store occupancy costs, increased as a percentage of net sales to 
28.4% for second quarter 1996 as compared to 24.9% for second quarter 1995.  
The increase in margin is principally due to a change in sales mix in retail 
stores, including those stores along the Atlantic coast reflecting the impact 
of the assimilation of the former Petstuff stores acquired in the second 
quarter of last year, and improved margins in catalog operations.

Store operating expenses, which includes payroll and benefits, advertising 
and other store level expenses, were 18.6% of net sales for second quarter 
1996 versus 18.5% for second quarter 1995.

Store preopening expenses as a percentage of net sales increased to 0.7% for 
second quarter 1996 compared to 0.5% for second quarter 1995.  The average 
preopening expenses for the 16 PETsMART superstores opened in second quarter 
1996 increased to $138,000 from $95,000 for the twelve PETsMART-format 
superstores opened during second quarter 1995.  The increase in preopening 
expenses on a per unit basis reflects the opening of five large-format 
superstores in Southern California which required increased planning, store 
setup, and training costs due to their larger size and several new 
merchandising concepts.

                                      12

<PAGE>

General and administrative expenses were 3.1% of net sales for second quarter 
1996 versus 2.9% for second quarter 1995.

During the second quarter ended July 28, 1996, the Company recorded an 
additional $12.3 million merger and non-recurring charge ($7.6 million after 
its related tax benefit or $0.07 per share) principally as a result of a 
change in its accounting estimate of the lease termination costs anticipated 
to be incurred in connection with the settlement of lease obligations for the 
17 former Petstuff stores closed by the Company immediately following the 
merger with Petstuff in June 1995, along with seven lease commitments for 
future Petstuff locations that were either duplicate or inadequate 
facilities, and therefore, were not opened.  The Company now believes lease 
settlement costs associated with the closed stores, and the leases related to 
unopened locations, will require an additional $10.8 million of expenditures. 
The remaining $1.5 million of the current charge is primarily related to 
Petstuff store conversion costs.  No other acquired stores have been closed 
since July 1995.

The Company generated operating income of $7.0 million for second quarter 
1996 compared to an operating loss of $32.9 million in second quarter 1995.  
However, excluding the merger and related non-recurring charge, operating 
income increased $11.5 million to $19.3 million for second quarter 1996 from 
$7.8 million for second quarter 1995.  Excluding the merger and related 
non-recurring charge, operating income as a percentage of sales increased to 
6.0% for second quarter 1996 from 3.0% for second quarter 1995.

Interest income decreased to $29,000 for second quarter 1996 from $451,000 
for second quarter 1995 principally due to the decrease in average cash 
balances in second quarter 1996 compared to second quarter 1995.  Interest 
expense increased to $2.3 million for second quarter 1996 from $1.7 million 
for second quarter 1995 principally due to higher average borrowings 
outstanding during the period.

Income tax expense was $1.8 million for second quarter 1996 compared to a 
benefit of $17.0 million for second quarter 1995. Excluding the effect of 
permanent differences within the merger and non-recurring charges recorded in 
both years, the Company's effective income tax rate for second quarter 1996 
was 38% compared to 35% for second quarter 1995.  This increase was primarily 
due to an increased federal rate due to the absence of targeted job tax 
credits, lower nontaxable interest income, and increased state income taxes.

                                      13

<PAGE>

As a result of the foregoing, the Company reported net income of $2.9 million 
(or $0.03 per share) for second quarter 1996 compared to a net loss, before 
accretion of the Pet Food Giant and State Line Tack preferred stock, of $17.2 
million (or $0.18 per share) for second quarter 1995. Excluding the merger 
and related non-recurring charge and the related tax benefits recorded in 
both periods, net income for second quarter 1996, on a comparable basis, 
increased to $10.5 million (or $0.10 per share), a $6.3 million increase over 
second quarter 1995. 

TWENTY-SIX WEEKS ENDED JULY 28, 1996 COMPARED TO TWENTY-SIX WEEKS ENDED 
JULY 30, 1995

Net sales increased 23.8% to $632.1 million for the twenty-six weeks ended 
July 28, 1996 from $510.6 million for the twenty-six weeks ended July 30, 
1995. However, sales increased 30.0%, after excluding the effect of the 
closure of certain former Petstuff stores.  Comparable store sales increased 
12.0% for the twenty-six week period.  During the period, the Company opened 
39 new superstores and closed two relocated stores. The Company had 299 
superstores in operation at the end of second quarter 1996 compared to 243 
superstores open at the end of second quarter 1995, after giving effect to 
its recent mergers.

Gross profit, defined as net sales less cost of sales, including distribution 
costs and store occupancy costs, increased as a percentage of net sales to 
27.9% for 1996 year to date as compared to 24.8% for the same period of 1995. 
The increase in margin is principally due to a change in sales mix in retail 
stores, including those stores along the Atlantic coast reflecting the impact 
of the assimilation of the former Petstuff stores acquired in the second 
quarter of last year, and improved margins in catalog operations.

Store operating expenses, which includes payroll and benefits, advertising 
and other store level expenses, increased as a percentage of net sales to 
19.4% for the period from 19.3% for the first half of last year.

Store preopening expenses as a percentage of net sales increased to 0.7% for 
1996 compared to 0.4% for 1995, primarily as a result of the large number 
(39) of superstores opened in 1996.  The average preopening expenses for the 
39 PETsMART format superstores opened in 1996 increased to $111,000 from 
$104,000 for the 19 PETsMART-format and Pet Food Giant-format superstores 
opened during 1995. The increase in preopening expenses on a per unit basis 
reflects the opening of  five large-format superstores in Southern California 
which required increased planning, store setup, and training costs due to 
their larger size and several new merchandising concepts.

                                      14

<PAGE>

General and administrative expenses decreased as a percentage of sales to 
3.0% for the year to date 1996 from 3.2% for the comparable period of 1995.  
These expenses reflected continued expense management along with the 
consolidation of the Petstuff and Pet Food Giant administrative activities 
incurred last year. 

Merger and non-recurring charges of $20.4 million related to the State Line 
Tack acquisition and the Petstuff lease settlement costs were recorded during 
the twenty-six weeks ended July 28, 1996.  The State Line Tack one-time 
charge included investment banking, legal and accounting fees ($1.4 million), 
a provision for the closure of duplicate or inadequate facilities and systems 
($5.5 million) and other costs of consolidation, including employee 
severance, relocation costs and early termination fees on bank debt ($1.2 
million).   The Company recorded an additional $12.3 million charge primarily 
related to lease termination costs anticipated to be incurred in connection 
with the settlement of lease obligations for the 17 former Petstuff stores 
closed by the Company immediately following the merger with Petstuff in June 
1995, along with seven lease commitments for future Petstuff locations that 
were either duplicate or inadequate facilities, and therefore, were not 
opened.  The Company now believes lease settlement costs associated with the 
closed stores, and the leases related to unopened locations, will require an 
additional $10.8 million of expenditures. The remaining $1.5 million of the 
charge is primarily related to Petstuff store conversion costs.  No other 
acquired stores have been closed since July 1995.  

Merger and related non-recurring charges recorded in the twenty-six week 
period ended July 30, 1995 were $40.7 million.  Approximately $38.9 million 
of this one-time charge was related to the June 1, 1995 acquisition of 
Petstuff, and included investment banking, legal and accounting fees, costs 
associated with reformatting, refixturing and remerchandising the acquired 
Petstuff superstores to the format consistent with that of a PETsMART 
superstore, a provision for closure of redundant and inadequate Petstuff 
superstores, and other costs of consolidation.  In addition, $1.8 million of 
this one-time charge was related to the May 16, 1995 acquisition of Sporting 
Dog.

The Company generated operating income of $10.8 million for the twenty-six 
weeks ended July 28, 1996 compared to an operating loss of $31.0 million in 
the 1995 comparable period.  However, excluding the merger and related 
non-recurring charges recorded in both years, operating income increased 
$21.4 million to $31.2 million for 1996 from $9.8 million for 1995.  
Excluding the merger and related non-recurring charge, operating income as a 
percentage of sales increased to 4.9% for 1996 from 1.9% for 1995.

Interest income decreased to $187,000 for 1996 from $833,000 for 1995 
principally due to the decrease in average cash balances in 1996 compared to 
1995.  Interest expense increased to $4.2 million for 1996 from $3.8 million 
for 1995 principally due to higher average borrowings during the twenty-six 
weeks ended July 28, 1996.

                                      15
<PAGE>

Income tax expense was $3.0 million for 1996 compared to an income tax 
benefit of $14.7 million for 1995.  Included in the 1996 year to date tax 
provision is the effect of the nondeductibility of certain items included in 
the State Line Tack merger and non-recurring charge.  Excluding the effect of 
permanent differences within the merger and non-recurring charge, the 
Company's effective income tax rate for 1996 was 38% compared to 35% for 
1995.  This increase was primarily due to an increased federal rate due to 
the absence of targeted job tax credits and increased state income taxes.

As a result of the foregoing, the Company reported net income of $3.8 million 
(or $0.04 per share) for the twenty-six weeks ended July 28, 1996 compared to 
a net loss, before accretion of the Pet Food Giant and State Line Tack 
preferred stock, of $19.2 million (or $0.20 per share) for the 1995 
comparable period. Excluding the 1996 merger and related non-recurring 
charges and the related tax benefits, net income for the 1996 period, on a 
comparable basis, increased to $16.9 million (or $0.16 per share), a $12.5 
million increase over the first half of fiscal 1995.

LIQUIDITY AND CAPITAL RESOURCES

The Company has financed its operations and expansion program to date 
principally through the sale of equity securities, raising an aggregate of 
approximately $275 million since the Company's inception, as well as from 
cash flow from operations.  Additional sources of financing include real and 
personal property leases, bank lines of credit and vendor terms on inventory 
purchases.

At July 28, 1996, total assets were $560.0 million, of which $336.1 million 
were current assets.  Cash and cash equivalents were $54.8 million.  The 
principal use of operating cash is the purchase of merchandise inventories.  
This usage is reduced by vendor credit terms that allow the Company to 
finance a portion of its inventory purchases.  Since PETsMART's sales are on 
a cash and carry basis, cash flow generated from operating superstores 
provides a source of liquidity to the Company.  

Net cash used in operations was $29.6 million for the twenty-six weeks ended 
July 28, 1996, compared to cash provided of $2.8 million for the same period 
of last year.  Approximately $30.0 million of the cash used in operations 
during the twenty-six weeks ended July 28, 1996 related to the timing of 
inventory purchases and payments during the first half of fiscal 1996 for 
inventory balances required for the stores opened in the same period.  
Merchandise accounts payable leveraging (the percentage of merchandise 
inventory financed by vendor credit terms, e.g. accounts payable divided by 
merchandise inventory), decreased to 45.5% at July 28, 1996, compared to 
54.9% at January 28, 1996. Inventory balances were approximately $221.8 
million at July 28, 1996, and $201.6 million at January 29, 1995.  Average 
inventory per open store decreased 2.7% to $742,000 at July 28, 1996, from 
$769,000 at January 28, 1996, due to management's efforts to improve 
inventory turns.

                                      16
<PAGE>

The Company has used cash in investing activities since inception to purchase 
leaseholds, fixtures and equipment for new superstores and, to a lesser 
extent, to purchase equipment and computer software in support of its 
administrative functions.  The Company has also used cash to purchase 
superstores for sale and leaseback.  Net cash used in investing activities 
was $20.1 million for the twenty-six weeks ended July 28, 1996.

Net cash flow from financing activities, primarily borrowings and repayments 
under the Company's bank credit facility, was $30.0 million for the 
twenty-six weeks ended July 28, 1996.

The Company currently has a $100 million revolving bank credit arrangement 
that expires July 6, 1999.  Borrowings under the credit facility are 
unsecured and bear interest, at PETsMART's option, at either the bank's prime 
rate or LIBOR plus 0.875%.  The credit facility contains certain restrictive 
covenants relating to net worth, debt to equity ratios, capital expenditures 
and minimum fixed charge coverage.  The Company expects to meet all existing 
covenants in its credit agreement for the remainder of fiscal 1996.  At July 
28, 1996, $39.5 million was outstanding under the credit facility.

The Company also has several lease arrangements with leasing companies that 
the Company uses to finance certain store and warehouse fixtures and 
equipment, point-of-sale equipment and management information systems.

The Company's primary long-term capital requirement is for opening new 
superstores.  All of the Company's superstores are leased facilities.  The 
Company currently expects to open at least 18 additional superstores in the 
remainder of fiscal 1996, including five stores in Canada.  The Company 
estimates that its net cash requirements to open each superstore, including 
store fixtures and equipment, leasehold improvements, preopening costs and 
inventory will range from $680,000 to $1,240,000.  This amount will include 
from $50,000 to $600,000 for leasehold improvements, depending upon whether 
the superstore site is a build-to-suit or a rehabilitated unit.  Based upon 
the Company's current plan to open at least 18 additional superstores by the 
end of fiscal 1996, between $12.2 million and $22.3 million will be needed to 
finance the Company's new superstore openings in the remainder of fiscal 
1996, of which approximately $6.0 million to $14.0 million will be financed 
through equipment leases.  During the remainder of fiscal 1996, the Company 
plans to remodel/retrofit approximately 15 older PETsMART stores and several 
former Petstuff and Pet Food Giant stores to the current store prototype 
which will require approximately $7.5 million of expenditure. The Company 
also has a new 430,000 square foot distribution center under construction in 
Phoenix, Arizona which will have required total expenditures of approximately 
$17.0 million when complete in the third fiscal quarter of 1996.  The Company 
has obtained a commitment for the sale and leaseback of this distribution 
facility.  The Company may also expend additional funds to take advantage of 
opportunities that arise from time to time for the acquisition of businesses 
or lease rights from tenants occupying retail space that is suitable for a 
PETsMART superstore.

                                      17
<PAGE>

The United States Congress has passed legislation which increases the federal 
minimum wage.  The Company does not believe this legislation will have a 
material adverse effect on its store operating expenses or results of 
operations for the next twelve months.  

The Company does not intend to own the land and buildings for its 
superstores. However, to the extent the Company believes that it is 
advantageous to purchase land for new superstores and to construct new 
superstore buildings itself, it will use its existing financing sources or 
cash to finance construction and, after the superstores are open, complete 
sale/leaseback transactions or attempt to secure other permanent financing.

The Company believes that its current cash balances, together with funds 
available from bank facilities, equipment lease arrangements and from 
operations will be adequate to meet its anticipated working capital and 
capital expenditure requirements for at least the next 12 months.  However, 
numerous factors, such as future acquisition opportunities or a change in 
expansion plans, may cause the Company to change its current plans and seek 
additional funds.  The Company is continually evaluating financing 
possibilities, and it may seek to raise additional funds through a debt or 
equity financing if it believes it would be in the best interests of the 
Company and its stockholders to do so.

The Company has historically had higher short-term cash requirements during 
periods of high store opening activity and during the holiday inventory 
build-up in its third fiscal quarter.

Although the Company cannot accurately anticipate the effect of inflation on 
its operations, it does not believe inflation is likely to have a material 
adverse effect on its net sales or results of operations.

                                      18
<PAGE>

PART II.  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS              

In February 1995, Petstuff Canada, LTD., a wholly-owned subsidiary of 
Petstuff, Inc., was named as a defendant in a complaint filed by a Canadian 
company alleging breach of the Competition Act, injurious falsehood, and 
damages to the trademarks and reputation of the Canadian company, stemming 
from alleged advertising practices.  The suit seeks $20 million (Canadian) in 
damages plus $500,000 (Canadian) for punitive damages plus costs and 
interest.  Petstuff Canada, LTD. has filed counterclaims in this action.  The 
case has not been actively pursued, and the Canadian company has made an 
offer to settle all claims pursuant to the Rules of Civil Procedure for 
$75,000 (Canadian).

In March 1996, and after an exchange of correspondence, the Company filed a 
Statement of Claim in the Federal Court of Canada against Perry's Pet Mart 
(Canada) Inc. ("Perry's") seeking a declaration of the Company's right to use 
the PETsMART name and mark in Canada.  Perry's responded with a Statement of 
Defense and Counterclaim contesting the Company's right to use the name and 
mark in Canada and seeking permanent and interlocutory injunctive relief and 
damages, costs and interest.  In August 1996, the parties entered into a 
letter of intent with respect to settlement of the dispute and are currently 
in the process of attempting to finalize a settlement agreement.  Proceedings 
on Perry's request for an interlocutory injunction have been suspended 
pending the finalization of the settlement agreement.  There can be no 
assurance that a settlement of this matter can be expeditiously reached, and 
the ultimate outcome of this matter cannot presently be determined.

                                      19

<PAGE>

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

The Registrant's Annual Meeting of Stockholders (Annual Meeting) was held on 
June 21, 1996.  At the Annual Meeting, the stockholders of the registrant (i) 
elected each of the persons listed below to serve as a director of the 
Registrant until the 1999 Annual Meeting of Stockholders or until his 
successor is elected; (ii) approved an amendment to the Company's Restated 
Certificate of Incorporation to increase the authorized number of shares of 
Common Stock from 75,000,000 to 250,000,000; (iii) approved the amendment and 
restatement of the Company's 1992 Non-Employee Directors' Stock Option Plan 
in the form of the 1996 Non-Employee Directors' Stock Option Plan; and (iv) 
ratified the selection of Price Waterhouse LLP as the Registrant's 
Independent Accountants for the fiscal year ending February 2, 1997.

The registrant had 51,707,060 shares of Common Stock outstanding as of May 1, 
1996, the record date for the Annual Meeting.  At the Annual Meeting, holders 
of a total of 44,416,599 shares of Common Stock were present in person or 
represented by Proxy.  The following sets forth information regarding the 
results of the voting at the Annual Meeting:

PROPOSAL 1 - ELECTION OF DIRECTORS

                                   
Director                           
- --------

Denis L. Defforey                  
Lawrence S. Phillips               
Mark S. Hansen 

Votes in Favor      44,167,729                    
Votes Against          248,870                    
Abstentions                  0               

PROPOSAL 2 - APPROVAL OF AMENDMENT TO THE
COMPANY'S RESTATED CERTIFICATE OF INCORPORATION
TO INCREASE THE AUTHORIZED NUMBER OF SHARES OF 
COMMON STOCK TO 250,000,000

Votes in Favor      33,277,451                    
Votes Against       10,669,168               
Abstentions             17,786               
Broker no-vote         452,194  

                                      20

<PAGE>

PROPOSAL 3 - APPROVAL OF AMENDMENT AND
RESTATEMENT OF 1992 NON-EMPLOYEE DIRECTORS'
STOCK OPTION PLAN IN THE FORM OF THE 
1996 NON-EMPLOYEE DIRECTORS' STOCK OPTION PLAN


Votes in Favor      35,419,223                    
Votes Against        7,313,980               
Abstentions          1,171,022               
Broker no-vote         512,374                    


PROPOSAL 4 - RATIFICATION OF SELECTION OF 
INDEPENDENT ACCOUNTANTS

Votes in Favor      44,378,312                    
Votes Against           24,231               
Abstentions             14,056                    

          

ITEM 6.  EXHIBITS AND REPORTS OF FORM 8-K

(a) Exhibits
     
          Exhibit 11.1   Computation of Per Share Earnings

          
(b) Reports on Form 8-K

          During the thirteen weeks ended July 28, 1996, the Company 
          filed no reports on Form 8-K or Form 8-K/A.

                                      21

<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.

                                         PETsMART, INC.
                                          (Registrant)


Date: September 9, 1996        /s/ C. DONALD DORSEY
                               --------------------
                               C. Donald Dorsey
                               Executive Vice President and Chief 
                               Financial Officer (Duly Authorized       
                               Officer and Principal Financial and
                               Accounting Officer)

                                      22

<PAGE>

                             PETsMART, INC.

                             EXHIBIT INDEX



Exhibit
Number              Description
- -------             -----------

11.1                Computation of Per Share Earnings.


                                      23


<PAGE>
                                                                  EXHIBIT 11.1

                      PETsMART, Inc. and Subsidiaries
                     Statement of Computation of Common
                      and Common Equivalent Shares and
                             Earnings per Share

                    (in thousands, except per share data)

<TABLE>
<CAPTION>
                                                          For the 13  Weeks Ended      For the 26  Weeks Ended
                                                           July 28,     July 30,        July 28,     July 30,
                                                             1996         1995            1996         1995
                                                          ----------  -----------      ----------  -----------
<S>                                                       <C>         <C>              <C>         <C>
PRIMARY (1)
- ----------- 
Weighted average common shares outstanding                  104,211      101,068         103,666      100,893

Incremental common equivalents from options and warrants      5,235            -           5,033   
                                                           --------     --------        --------     --------
Weighted average shares outstanding                         109,447      101,068         108,699      100,893
                                                           --------     --------        --------     --------
                                                           --------     --------        --------     --------

Net income (loss)                                          $  2,898     $(17,227)       $  3,823     $(19,997)

Accretion of redeemable convertible preferred stock               -         (498)              -         (996)
                                                           --------     --------        --------     --------
Net income (loss) applicable to holders of common stock       2,898      (17,725)       $  3,823     $(20,993)
                                                           --------     --------        --------     --------
                                                           --------     --------        --------     --------
Net income (loss) per share applicable to holders of
 common stock                                                 $0.03       $(0.18)          $0.04       $(0.20)
                                                           --------     --------        --------     --------
                                                           --------     --------        --------     --------

</TABLE>

_____________
(1) Primary and Fully Diluted earnings are the same for all periods presented.


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEETS AND CONSOLIDATED STATEMENTS OF OPERATIONS FOUND ON
PAGES 3 AND 4 OF THE COMPANY'S FORM 10-Q FOR THE YEAR TO DATE AND IS QUALIFIED
IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          FEB-02-1997
<PERIOD-START>                             JAN-30-1996
<PERIOD-END>                               JUL-28-1996
<CASH>                                          54,837
<SECURITIES>                                         0
<RECEIVABLES>                                   37,954
<ALLOWANCES>                                         0
<INVENTORY>                                    221,849
<CURRENT-ASSETS>                               336,086
<PP&E>                                         246,911
<DEPRECIATION>                                  67,161
<TOTAL-ASSETS>                                 559,964
<CURRENT-LIABILITIES>                          197,553
<BONDS>                                         58,502
                                0
                                          0
<COMMON>                                             5
<OTHER-SE>                                     291,944
<TOTAL-LIABILITY-AND-EQUITY>                   559,964
<SALES>                                        632,072
<TOTAL-REVENUES>                               632,072
<CGS>                                          455,429
<TOTAL-COSTS>                                  455,429
<OTHER-EXPENSES>                               165,810<F1>
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               4,171
<INCOME-PRETAX>                                  6,849
<INCOME-TAX>                                     3,026
<INCOME-CONTINUING>                              3,823
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     3,823
<EPS-PRIMARY>                                     0.04
<EPS-DILUTED>                                     0.04
<FN>
<F1>Includes merger and nonrecurring charges of $20,364.
</FN>
        

</TABLE>


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