-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, GPkOK6d4WEEnWkqLl/+Mghov+3tqxzvXSjKP/dGI6+l3LMtPhq3AJWXZ88zEpxQY fruOK3hYA7e2Qx9aaQ90sg== 0000006885-02-000002.txt : 20020413 0000006885-02-000002.hdr.sgml : 20020413 ACCESSION NUMBER: 0000006885-02-000002 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20011204 ITEM INFORMATION: Other events ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20020104 FILER: COMPANY DATA: COMPANY CONFORMED NAME: STAGE STORES INC CENTRAL INDEX KEY: 0000006885 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-FAMILY CLOTHING STORES [5651] IRS NUMBER: 911826900 STATE OF INCORPORATION: NV FISCAL YEAR END: 0130 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-14035 FILM NUMBER: 2501908 BUSINESS ADDRESS: STREET 1: 10201 MAIN ST CITY: HOUSTON STATE: TX ZIP: 77025 BUSINESS PHONE: 7136675601 MAIL ADDRESS: STREET 1: 10201 MAIN STREET CITY: HOUSTON STATE: TX ZIP: 77025 FORMER COMPANY: FORMER CONFORMED NAME: APPAREL RETAILERS INC DATE OF NAME CHANGE: 19930908 FORMER COMPANY: FORMER CONFORMED NAME: TEXTILE DISTRIBUTORS INC DATE OF NAME CHANGE: 19690521 8-K 1 cover8k_120401.htm a:1q_94_q.ari

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 8-K

Current Report Pursuant to Section 13 or 15(d) of

The Securities Exchange Act of 1934

 

December 4, 2001

(Date of Report, date of earliest event reported)

 

Stage Stores, Inc.

(Exact name of registrant as specified in its charter)

 

000-21011

(Commission File Number)

NEVADA

(State or other jurisdiction

of incorporation)

91-1826900

(I.R.S. Employer Identification No.)

   

10201 Main Street, Houston, Texas

(Address of principal executive offices)

77025

(Zip Code)

(713) 667-5601

(Registrant's telephone number, including area code)

Not Applicable

(Former name or former address, if changed since last report)

ITEM 5. Other Events and Regulation FD Disclosure.

On December 28, 2001, the Company's Form 10 Registration Statement became effective and the Company became an Exchange Act reporting company.

On December 4, 2001, the Company issued a news release announcing results for the third quarter and nine months ended November 3, 2001 and sales for the four week November period ended December 1, 2001. A copy of the news release is attached to this Form 8-K as Exhibit 99.1.

ITEM 7. Financial Statements and Exhibits.

    1. Financial statements of business acquired.
    2. Not applicable.

    3. Pro forma financial information.
    4. Not applicable.

    5. Exhibits.

  99.1 News Release dated December 4, 2001 issued by the Company

 

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, hereunto duly authorized.

                                                                 STAGE STORES, INC.

January 4, 2002                                                /s/ Michael E. McCreery

 (Date)                                                         Michael E. McCreery

                                                                 Executive Vice President and Chief

                                                                 Financial Officer

EX-99.1 3 newsrelease120401_qtrlyrpt.htm (a)

 

NEWS RELEASE                      EXHIBIT 99.1

CONTACT:

Bob Aronson

Director of Investor Relations

(800) 579-2302

(baronson@stagestores.com)

FOR IMMEDIATE RELEASE

STAGE STORES ANNOUNCES THIRD QUARTER AND NINE MONTHS RESULTS AND NOVEMBER SALES

HOUSTON, TX, December 4, 2001 -- Stage Stores, Inc. (OTC: STGS) today announced results for the third quarter and nine months ended November 3, 2001 and sales for the four week November period ended December 1, 2001.

Third Quarter Results - As Reported

Comparable store sales for the third quarter ended November 3, 2001 increased 8.8% as compared to the same period last year. Total sales for the third quarter of 2001 were $195.8 million as compared to $216.6 million for the third quarter of 2000. The decrease in total sales reflects the closure of 127 stores since the prior year third quarter associated with the Company's Chapter 11 reorganization efforts.

As previously disclosed, the Company emerged from bankruptcy on August 24, 2001. In conjunction with its Chapter 11 reorganization and emergence efforts, during this year's third quarter, the Company recorded pretax charges of $14.7 million for reorganization related items and $35.2 million related to the adoption of "fresh start" reporting as set forth in the American Institute of Certified Public Accountants Statement of Position 90-7 "Financial Reporting of Entities in Reorganization Under the Bankruptcy Code". With these items included, the Company's reported net loss for the third quarter of this year, before extraordinary item, was $36.1 million, or $1.81 per share on both a basic and diluted basis. This compares to a reported net loss for the prior year period of $15.9 million, or $0.57 per share on both a basic and diluted basis. The prior year's results also include certain charges related to the Company's reorganization efforts. In addition, during this year's third quarter, the Company recorded an extraordinary gain on debt discharge under the Company's Plan of Reorganization, net of taxes, of $266.0 million. Net income as reported after extraordinary item was $229.9 million, or $11.51 per share.

Third Quarter Results - Proforma

As discussed above, reported results for the third quarter include certain charges and expenses related to the Company's Chapter 11 reorganization and emergence efforts. In order to illustrate what the Company's third quarter's results would look like in each period after the elimination of these charges and expenses, proforma results have been included. The proforma presentations of operating results also adjust for the impact of the Company's post-emergence capital structure and associated financing costs, remove the net operating results of stores closed during the reorganization period and back out the adjustment to accrete the yield on repurchased accounts receivable. The actual and proforma results reported in this news release are not intended to be indicative of future period results. Future period results will be subject to certain risks and uncertainties as discussed in the safe harbor paragraph below.

Net income for this year's third quarter, on a proforma basis, was $11.6 million, or $0.58 per share on both a basic and diluted basis, as compared to net income for last year's third quarter, on a proforma basis, of $2.7 million, or $0.14 per share on a comparable share basis.

Nine Months Results - As Reported

Comparable store sales for the nine-month period ended November 3, 2001 increased 16.7% as compared to the same period last year. Total sales for the year-to-date 2001 period were $586.9 million as compared to $662.4 million for last year. The Company's reported net loss for this year before extraordinary item, which includes the charges and expenses as discussed above, was $27.4 million, or $1.37 per share on both a basic and diluted basis, as compared to a reported net loss of $138.0 million, or $4.91 per share, last year. The Company reported net income of $238.6 million, or $11.94 per share, after extraordinary item.

Nine Months Results - Proforma

Proforma net income for the nine-month period, after adjusting for the items discussed above, was $33.4 million, or $1.67 per share this year on both a basic and diluted basis versus proforma net income of $9.7 million, or $0.48 per share on a comparable share basis, a year ago.

November 2001 Sales

Comparable store sales for the four week November period ended December 1, 2001 increased 25.5% as compared to the four week November period ended November 25, 2000. Comparable store sales for November 2001 benefited from the fact that the week after Thanksgiving fell into the November period this year while it fell into the December period last year. Adjusting for the post-Thanksgiving week's calendar shift, comparable store sales during November 2001 increased 9.9%. This calendar shift will have a resultant impact on comparable store sales reported for December 2001. As a point of reference, the following table presents comparable store sales in the fourth quarter of last year which the Company will report against in the current year:

4th Quarter 2000

Comparable Store Sales

($ in Millions)

 

Period

 

Fiscal

Period

Basis

 

 

Calendar

Adjusted

Basis

 

November

 

$60.7

 

 

$69.3

 

December

 

137.7

 

 

125.4

 

January

 

47.2

(5 weeks)

 

38.5

(4 weeks)

Total

 

$245.6

 

 

$233.2

 

Total sales for the fiscal month of November this year were $76.9 million versus total fiscal month sales of $73.0 million last year. The Company operated 342 stores during November of this year compared to 469 stores in the November period last year

Conference Call Information

The Company will host a conference call today at 11:00 a.m. Eastern Time to discuss the third quarter's results. Individual investors and other interested parties can listen to a live webcast of the Company's conference call by logging on to the companyboardroom website, while institutional investors can access the call through the streetevents website.  A replay will be available online at each web site until midnight on December 11, 2001.

Stage Stores, Inc. brings nationally recognized brand name apparel, accessories, cosmetics and footwear for the entire family to small towns and communities throughout the south central United States. The company currently operates 342 stores in 13 states under the Stage, Bealls and Palais Royal names.

On the effective date of the Company's Plan of Reorganization, August 24, 2001, Stage Stores, Inc., a Delaware corporation, merged into its wholly-owned subsidiary, Specialty Retailers, Inc. (NV), a Nevada corporation (the "Merger Date"). On the Merger Date, Specialty Retailers, Inc. (NV), the surviving corporation, changed its name to Stage Stores, Inc. For all periods referenced, Stage Stores, Inc. and its predecessor in interest are both referred to above as "Stage Stores" or the "Company".

This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including comments about future period results and expectations regarding comparable store sales during December 2001. The Company intends forward looking terminology such as "believes", "expects", "may", "will", "should", "anticipates", "plans" or similar expressions to identify forward-looking statements. Such statements are subject to certain risks and uncertainties which could cause the Company's actual results to differ materially from those anticipated by the forward-looking statements. These risks and uncertainties include, but are not limited to, those described in the Company's Form 10, as filed with the Securities and Exchange Commission (the "SEC") on October 29, 2001, and other factors as may periodically be described in other Company filings with the SEC.

 

 

(Tables to Follow)

 

Stage Stores, Inc.    
Consolidated Statements of Operations    
(in thousands, except earnings per share)    
(unaudited)    
     
    Actual Thirteen Weeks Ended (1)  
    November 3, 2001 October 28, 2000  
    Amount % to Sales   Amount % to Sales  
               
Net sales   $ 195,808 100.0%   $ 216,582 100.0%  
Cost of sales and related buying, occupancy and distribution expenses   136,028 69.5%   166,427 76.8%  
______________ ______________
Gross profit   59,780 30.5%   50,155 23.2%  
Selling, general and administrative expenses   40,764 20.8%   55,083 25.4%  
Reorganization items and store closure costs   14,710 7.5%   3,166 1.5%  
Fresh-start adjustments   35,249 18.0%   - 0.0%  
Interest, net   1,199 0.6%   7,819 3.6%  
______________ ______________
Income (loss) before income tax and extraordinary item   (32,142) -16.4%   (15,913) -7.3%  
Income tax expense   3,925 2.0%   25 0.0%  
______________ ______________
Income (loss) before extraordinary item   (36,067) -18.4%   (15,938) -7.4%  
Extraordinary item - gain on debt discharge   265,978 135.8%   - 0.0%  
______________ ______________
Net income (loss)   $ 229,911 117.4%   $ (15,938) -7.4%  
============ ============
Basic & Diluted earnings (loss) per common share data:              
Basic & Diluted earnings (loss) per common share before extraordinary item   $ (1.81)     $ (0.57)    
Extraordinary item - gain on debt discharge per common share   13.32     -    
_______ _______
Basic & Diluted earnings (loss) per common share   $ 11.51     $ (0.57)    
===== =====
Basic & Diluted weighted average common shares outstanding   19,973     28,096    
===== =====
               
    Proforma Thirteen Weeks Ended  
    November 3, 2001 October 28, 2000  
    Amount % to Sales   Amount % to Sales  
               
Net sales   $ 195,808 100.0%   $ 179,739 100.0% (a)
Cost of sales and related buying, occupancy and distribution expenses   135,491 69.2%   136,930 76.2%  
______________ ______________
Gross profit   60,317 30.8%   42,809 23.8%  
Selling, general and administrative expenses   40,999 20.9%   38,010 21.1% (a),(b)
Reorganization items and store closure costs   - 0.0%   - 0.0% (a)
Fresh-start adjustments   - 0.0%   - 0.0% (c)
Interest, net   356 0.2%   356 0.2% (d)
______________ ______________
Income before income tax and extraordinary item   18,962 9.7%   4,443 2.5%  
Income tax expense   7,395 3.8%   1,733 1.0% (e)
______________ ______________
Income before extraordinary item   11,567 5.9%   2,710 1.5% (a)
Extraordinary item - gain on debt discharge   - 0.0%   - 0.0% (c)
______________ ______________
Net income   $ 11,567 5.9%   $ 2,710 1.5% (a)
               
Basic & Diluted earnings per common share   $ 0.58     $ 0.14    
===== =====
Basic & Diluted weighted average common shares outstanding   19,973     19,973   (f)
===== =====
               
Proforma EBITDA   $ 23,001 11.7%   $ 7,792 4.3% (g)
===== =====

     (1)   Actual results of operations are presented on a combined basis with operations prior to September 1, 2001 reflecting those of the predecessor company. The Company emerged from bankruptcy on August 24, 2001 (the "Effective Date"). For financial reporting purposes, the Effective Date was assumed to be September 1, 2001, the last day of the Company's seventh fiscal period. The adjustments to reflect the consummation of the Company's Plan of Reorganization, including the gain on discharge of pre-petition liabilities and the adjustment to record assets and liabilities at their fair value, were recorded on the Effective Date. Accordingly, the Company's post-reorganization financial statements are not comparable to the pre-reorganization financial statements.

  1. Reported results have been adjusted to eliminate the net expense resulting from the Company's Chapter 11 Proceedings, subsequent reorganization efforts and store closures. This includes the reported sales, cost of sales including occupancy costs and direct operating expenses of the stores included in the 1999 and 2000 Store Closure Programs and the six stores closed during 2001 prior to September 1, 2001, the effective date of emergence from bankruptcy for accounting purposes (the "Effective Date"). Reported depreciation expense prior to the Effective Date is also adjusted for the impact of the basis reduction to recorded property, equipment and leasehold improvements due to fresh-start adjustments. The Company estimates the annual depreciation expense on the adjusted basis of depreciable assets owned as of Effective Date to be approximately $12.0 million annually. Proforma results include depreciation expense of $3.7 million and $3.4 million for the thirteen weeks ended November 3, 2001 and October 28, 2000, respectively.
  2. Securitization interest included in proforma results for each period presented is $2.0 million. Proforma securitization interest consists of (i) proforma interest of $0.7 million for four weeks based on $175.0 million of borrowings (based on outstanding borrowing levels at September 1, 2001) at an interest rate of 3.95% plus unused facility fees and amortization of debt issue costs and (ii) actual securitization interest of $1.3 million for the nine weeks ended November 3, 2001. The adjustment to accrete yield on repurchased receivables of $12.5 million in the thirteen weeks ended October 28, 2000 has been eliminated.

  3. Reported results have been adjusted to eliminate the effect of fresh-start adjustments and the extraordinary item - gain on debt discharge.

  4. Proforma interest expense included for each period presented is based on (i) proforma interest of $0.1 million for four weeks based on fees associated with outstanding letters of credit of $14.1 million, amortization of debt issue costs and no outstanding borrowings and (ii) actual interest expense of $0.2 million for the nine weeks ended November 3, 2001. Reported interest expense related to the debtor-in-possession financing of $1.0 million and $7.8 million in the thirteen weeks ended November 3, 2001 and October 28, 2000, respectively, has been eliminated.

  5. Reported tax expense has been adjusted to reflect a 39% effective rate.

  6. Weighted average shares outstanding represent the shares of new common stock issued under the Plan. All common share equivalents were anti-dilutive during the period.

  7. Proforma EBITDA calculated as follows:

 

Thirteen Weeks Ended

 

November 3, 2001

October 28, 2000

Proforma income before income tax and extraordinary item

$18,962

$4,443

Proforma interest expense

356

356

Proforma depreciation expense

3,683

3,372

Proforma EBITDA

$23,001

$8,171

 

======

======

 

Stage Stores, Inc.    
Consolidated Statements of Operations    
(in thousands, except earnings per share)    
(unaudited)    
     
    Actual Thirty-nine Weeks Ended (1)  
    November 3, 2001 October 28, 2000  
    Amount % to Sales   Amount % to Sales  
               
Net sales   $ 586,895 100.0%   $ 662,389 100.0%  
Cost of sales and related buying, occupancy and distribution expenses   408,921 69.7%   514,712 77.7%  
______________ _______________
Gross profit   177,974 30.3%   147,677 22.3%  
Selling, general and administrative expenses   132,192 22.5%   174,656 26.4%  
Reorganization items and store closure costs   23,141 3.9%   79,146 11.9%  
Fresh-start adjustments   35,249 6.0%   - 0.0%  
Interest, net   10,872 1.9%   31,776 4.8%  
______________ _______________
Income (loss) before income tax and extraordinary item   (23,480) -4.0%   (137,901) -20.8%  
Income tax expense   3,935 0.7%   75 0.0%  
______________ _______________
Income (loss) before extraordinary item   (27,415) -4.7%   (137,976) -20.8%  
Extraordinary item - gain on debt discharge   265,978 45.3%   - 0.0%  
______________ _______________
Net income (loss)   $ 238,563 40.6%   $(137,976) -20.8%  
               
Basic & Diluted earnings (loss) per common share data:              
Basic & Diluted earnings (loss) per common share before extraordinary item   $ (1.37)     $ (4.91)    
Extraordinary item - gain on debt discharge per common share   13.32     -    
_______ ________
Basic & Diluted earnings (loss) per common share   $ 11.94     $ (4.91)    
===== ======
               
Basic & Diluted weighted average common shares outstanding   19,973     28,096    
===== ======
               
    Proforma Thirty-nine Weeks Ended  
    November 3, 2001 October 28, 2000  
    Amount % to Sales   Amount % to Sales  
               
Net sales   $ 583,591 100.0%   $ 500,000 100.0% (a)
Cost of sales and related buying, occupancy and distribution expenses   402,987 69.1%   370,044 74.0%  
______________ _______________
Gross profit   180,604 30.9%   129,956 26.0%  
Selling, general and administrative expenses   124,581 21.3%   112,874 22.6% (a),(b)
Reorganization items and store closure costs   - 0.0%   - 0.0% (a)
Fresh-start adjustments   - 0.0%   - 0.0% (c)
Interest, net   1,237 0.2%   1,237 0.2% (d)
______________ _______________
Income before income tax and extraordinary item   54,786 9.4%   15,845 3.2%  
Income tax expense   21,367 3.7%   6,180 1.2% (e)
______________ _______________
Income before extraordinary item   33,419 5.7%   9,665 1.9% (a)
Extraordinary item - gain on debt discharge   - 0.0%   - 0.0% (c)
______________ _______________
Net income   $ 33,419 5.7%   $ 9,665 1.9% (a)
               
Basic & Diluted earnings per common share   $ 1.67     $ 0.48    
===== ======
               
Basic & Diluted weighted average common shares outstanding   19,973     19,973   (f)
===== ======
Proforma EBITDA   $ 65,502 11.2%   $ 26,038 5.2% (g)
===== ======

     (1)   Actual results of operations are presented on a combined basis with operations prior to September 1, 2001 reflecting those of the predecessor company. The Company emerged from bankruptcy on August 24, 2001 (the "Effective Date"). For financial reporting purposes, the Effective Date was assumed to be September 1, 2001, the last day of the Company's seventh fiscal period. The adjustments to reflect the consummation of the Company's Plan of Reorganization, including the gain on discharge of pre-petition liabilities and the adjustment to record assets and liabilities at their fair value, were recorded on the Effective Date. Accordingly, the Company's post-reorganization financial statements are not comparable to the pre-reorganization financial statements.

  1. Reported results have been adjusted to eliminate the net expense resulting from the Company's Chapter 11 Proceedings, subsequent reorganization efforts and store closures. This includes the reported sales, cost of sales including occupancy costs and direct operating expenses of the stores included in the 1999 and 2000 Store Closure Programs and the six stores closed during 2001 prior to the Effective Date. Reported depreciation expense prior to the Effective Date is also adjusted for the impact of the basis reduction to recorded property, equipment and leasehold improvements due to fresh-start adjustments. The Company estimates the annual depreciation expense on the adjusted basis of depreciable assets owned as of Effective Date will be approximately $12.0 million annually. Proforma results include depreciation expense of $9.5 million and $9.0 million for the thirty-nine weeks periods ended November 3, 2001 and October 28, 2000.
  2. Securitization interest included in proforma results for each period presented is $6.3 million. Proforma securitization interest consists of (i) proforma interest of $5.0 million for thirty weeks based on $175.0 million of borrowings (based on outstanding borrowing levels at September 1, 2001) at an interest rate of 3.95% plus unused facility fees and amortization of debt issue costs and (ii) actual securitization interest of $1.3 million for the nine weeks ended November 3, 2001. Reported securitization interest of $7.5 million in the thirty-nine weeks ended October 28, 2000, has been eliminated. The adjustment to accrete yield on repurchased receivables of $9.0 million and $22.3 million in the thirty-nine weeks ended November 3, 2001 and October 28, 2000, respectively, has been eliminated.

  3. Reported results have been adjusted to eliminate the effect of fresh-start adjustments and the extraordinary item - gain on debt discharge.

  4. Proforma interest expense included for each period presented is based on (i) proforma interest of $1.0 million for thirty weeks based on fees associated with outstanding letters of credit of $14.1 million, amortization of debt issue costs and no outstanding borrowings and (ii) actual interest expense of $0.2 million for the nine weeks ended November 3, 2001. Reported interest expense related to pre-petition debt and debtor-in-possession financing of $10.7 million and $31.8 million in the thirty-nine weeks ended November 3, 2001 and October 28, 2000, respectively, has been eliminated.
  5. Reported tax expense has been adjusted to reflect a 39% effective rate.
  6. Weighted average shares outstanding represent the shares of new common stock issued under the Plan. All common share equivalents were anti-dilutive during the period.
  7. Proforma EBITDA calculated as follows:

 

Thirty-Nine Weeks Ended

 

November 3, 2001

October 28, 2000

Proforma income before income tax and extraordinary item

$54,786

$15,845

Proforma interest expense

1,237

1,237

Proforma depreciation expense

9,479

8,956

Proforma EBITDA

$65,502

$26,038

 

======

======

 

Stage Stores, Inc.
Consolidated Balance Sheets
(in thousands, except par values)
 
  Reorganized     Predecessor
  Company       Company
  November 3, 2001       February 3, 2001
  (Unaudited)        
ASSETS          
Cash and cash equivalents $ 17,870       $ 20,510
Retained interest in receivables sold 76,119       -
Accounts receivable, net 9,726       272,435
Merchandise inventories, net 227,798       218,683
Prepaid expenses and other current assets 9,998       15,577
_____________   ____________
Total current assets 341,511       527,205
           
Property, equipment and leasehold improvements, net 104,425       128,811
Other assets 5,978       9,983
_____________   ____________
Total assets $ 451,914       $ 665,999
==========   =========
           
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)          
Accounts payable $ 77,497       $ 56,224
Accrued expenses and other current liabilities 53,006       46,644
Debtor-in-possession facility -       224,288
Current portion of long-term debt 197       -
_____________   ____________
Total current liabilities 130,700       327,156
           
Long-term debt 873       -
Other long-term liabilities 14,210       4,362
Liabilities subject to compromise under reorganization proceedings -       574,968
_____________   ____________
Total liabilities 145,783       906,486
   _____________        ____________
Commitments and contingencies -       -
           
Preferred stock, par value $1.00, non-voting,          
3 shares authorized, no shares          
issued or outstanding -       -
Common stock, par value $0.01, 50,000 shares authorized,          
19,973 shares issued and outstanding 200       -
Common stock, par value $0.01, 75,000 shares          
authorized, 26,846 shares issued          
and outstanding -       268
Class B common stock, par value $0.01, non-voting,          
3,000 shares authorized, 1,250 shares          
issued and outstanding -       13
Additional paid-in capital 299,800       267,002
Accumulated earnings (deficit) 6,131       (499,715)
Accumulated other comprehensive income (loss) -       (8,055)
_____________   ____________
Stockholders' equity (deficit) 306,131       (240,487)
_____________   ____________
Total liabilities and stockholders' equity (deficit) $ 451,914       $ 665,999
==========   =========

Stage Stores, Inc.
Consolidated Statements of Cash Flows
(in thousands, except earnings per share)
(unaudited)
 
  Reorganized   Predecessor
  Company   Company
  Nine Weeks       Thirty Weeks   Thirty Nine Weeks
  Ended       Ended   Ended
  November 3, 2001       September 1, 2001   October 28, 2000
               
               
Cash flows from operating activities:              
Net income (loss) 6,131       $ 232,432   $ (137,976)
Adjustments to reconcile net income (loss) to net cash              
provided by (used in) operating activities:              
Depreciation and amortization 2,732       13,165   16,585
Accretion of discount -       -   436
Amortization of debt issue costs 229       2,882   5,242
Provision for bad debts 112       12,606   10,488
Adjustment to accrete yield on repurchased accounts receivable -       9,000   22,165
Write-off of property, equipment and leasehold improvements              
and other assets associated with closed stores -       1,931   15,000
Fresh-start adjustments -       35,249   -
Gain on debt discharge -       (265,978)   -
Write-off of pre-petition debt issue costs and original issue discount -       -   17,987
Write-off of goodwill and other intangibles -       -   3,130
Write-down of undivided interest in account receivable trust -       -   6,155
Changes in operating assets and liabilities:              
Decrease (increase) in accounts receivable (217)       (255)   12,918
Increase in retained interest in receivables sold (4,061)       -   -
Decrease (increase) in merchandise inventories (45,959)       26,988   (10,199)
Decrease in other assets 2,947       858   7,384
Increase (decrease) in accounts payable and other liabilities 24,682       (2,547)   73,557
______________   ______________ _______________
Total adjustments (19,535)       (166,101)   180,848
______________   ______________ _______________
Net cash (used in) provided by operating activities (13,404)       66,331   42,872
______________   ______________ _______________
Cash flows from investing activities:              
Additions to property, equipment and leasehold improvements (6,833)       (6,318)   (3,848)
Proceeds from retirement of fixtures and equipment -       355   567
______________   ______________ _______________
Net cash used in investing activities (6,833)       (5,963)   (3,281)
______________   ______________ _______________
Cash flows from financing activities:              
Proceeds from (payments on):              
Debtor-in-possession credit facility -       (224,288)   265,453
Pre-petition working capital facility -       832   (13,000)
Net proceeds from securitization trust certificates 10,000       175,000   -
Long-term debt -       (185)   (204)
Addition to debt issue costs -       (4,130)   (10,605)
Repurchase of accounts receivable from accounts receivable trust -       -   (286,503)
______________   ______________ _______________
Net cash provided by (used in) financing activities 10,000       (52,771)   (44,859)
______________   ______________ _______________
Net increase (decrease) in cash and cash equivalents (10,237)       7,597   (5,268)
Cash and cash equivalents:              
Beginning of period 28,107       20,510   20,179
______________   ______________ _______________
End of period 17,870       $ 28,107   $ 14,911
==========   =========== ===========
Supplemental disclosures:              
Cash flow information:              
Interest paid $ 109       $ 11,053   $ 12,905
==========   =========== ===========
Income taxes paid $ -       $ -   $ 7
==========   =========== ===========

 

 

 

 

 

 

 

 

-----END PRIVACY-ENHANCED MESSAGE-----