PRESS RELEASE DOLLAR TREE REPORTS 1999 EARNINGS PER SHARE OF $1.45 EXCLUDING MERGER RELATED CHARGES CHESAPEAKE, VA -- January 25, 2000 -- Dollar Tree Stores, Inc. (Nasdaq: DLTR), the nation's leading $1.00 price point retailer, reported that 1999 pro forma net earnings, excluding merger related charges, increased 32.2% to $98.8 million, resulting in pro forma earnings per share of $1.45 for the year. For the fourth quarter of 1999, net earnings increased to $56.6 million, or $0.83 per share. Net of merger related charges resulting from the merger with Only $One in 1999 and from the merger with Step Ahead in 1998, pro forma earnings per share for the year were $1.44, compared to pro forma earnings per share of $1.04 for the prior year. Sales for the year increased 26.9% to a record $1,198.0 million and sales in comparable stores rose 5.6%. Gross margin for the year, excluding merger related costs, increased to 37.7% of net sales compared to 37.6% for 1998. The slight increase in gross margin is due in part to reductions in merchandise and distribution costs, offset by an increase in freight costs. Operating expenses, excluding depreciation, amortization and merger related expenses, decreased as a percentage of net sales to 21.7% from 22.1% for the prior year, primarily due to leverage on fixed costs and a slight improvement in payroll related costs, also as a result of leverage. Sales for the fourth quarter of 1999 increased 29.9% to $452.3 million and sales at comparable stores increased 8.3%. Gross margin for the quarter declined as a percentage of sales to 39.5% compared to 39.9%, excluding merger related costs recognized in 1998. This decrease is a result of increased freight costs related to seasonal merchandise. Operating expenses, excluding depreciation, amortization and merger related expenses, decreased as a percentage of net sales to 17.3% from 17.8% for the prior year period, primarily due to leverage on fixed costs, including payroll related costs. "We are proud to report another year of strong sales and earnings growth, the result of what was a busy year for Dollar Tree," remarked Macon Brock, President and CEO. "In 1999, we o opened a net 204 stores, 35 of which were in our larger store format; o expanded or remodeled 59 stores; o converted and remodeled the 66 acquired California stores and integrated West Coast operations; o acquired the Only $One stores in central New York; o transitioned to a new, fully-automated distribution center in Olive Branch, Mississippi; and o completed a new distribution center in Stockton, California. "We have already launched the new year by starting operations at our newest distribution facility in Stockton on January 17 and by announcing the construction of a facility in Savannah, Georgia. Our growth plans remain on track with a 23% to 25% square footage growth target." For 2000, Dollar Tree expects to open 225 to 235 stores, of which approximately 40% to 50% will be in the larger store format, averaging approximately 9,000 to 10,000 square feet. The Company also plans to relocate or expand approximately 100 stores during 2000. Dollar Tree Stores, Inc. is the nation's largest $1.00 discount store chain, operating 1,383 stores in 33 states as of December 31, 1999. This press release contains "forward-looking statements" as that term is used in the Private Securities Litigation Reform Act of 1995. Forward-looking statements address future events, developments or results. They include statements preceded by, followed by or including words such as "believe," "anticipate," "expect," "intend," "plan" or "estimate." Our forward-looking statements include statements regarding our anticipated new store openings in 2000 and our growth plans. These forward-looking statements are subject to numerous risks, uncertainties and assumptions potentially affecting Dollar Tree, including the factors described under "Risk Factors" in our latest prospectus filed with the SEC and in Management's Discussion and Analysis of Financial Condition and Results of Operations in our quarterly and annual reports. Our forward-looking statements could turn out to be materially different from those we discuss or imply in this press release. We have no obligation to publicly update or revise our forward-looking statements after the date hereof. CONTACT: Dollar Tree Stores, Inc., Chesapeake Eric Coble or Erica Robb, 757/321-5000 http://www.DollarTree.com DOLLAR TREE STORES, INC. Condensed Consolidated Income Statements For the Three Months and Year Ended December 31 (Amounts in thousands, except per share data) (Unaudited) Fourth Quarter Year-to-Date 1999 1998 1999 1998 Net sales $452,329 $348,307 $1,197,960 $944,123 Cost of Sales 273,435 209,327 746,463 589,081 Merger costs -- 1,301 443 1,301 Gross Profit 178,894 137,679 451,054 353,741 39.5% 39.5% 37.7% 37.5% SGA expenses 78,066 62,010 259,917 208,782 17.3% 17.8% 21.7% 22.1% Merger expenses -- 4,024 607 4,024 Depr./amort. 7,954 6,041 28,117 20,518 Net interest expense 866 1,041 2,805 4,331 Earnings before income taxes 92,008 64,563 159,608 116,086 20.3% 18.5% 13.3% 12.3% Income tax expense* 35,423 25,737 61,595 45,558 Pro forma net earnings* 56,585 38,826 98,013 70,528 12.5% 11.1% 8.2% 7.5% Pro forma earnings per share*: Basic $ 0.91 $ 0.63 $ 1.58 $ 1.15 Weighted average number of shares 62,048 61,342 61,839 61,185 Diluted $ 0.83 $ 0.57 $ 1.44 $ 1.04 Weighted average number of shares 68,384 67,787 68,135 67,626 <FN> * Amounts include a pro forma adjustment for C-corporation income taxes relating to ONLY $ONE of $519 for the fourth quarter of 1998, and $505 and $1,025 for year-to-date 1999 and 1998, respectively. </FN> DOLLAR TREE STORES, INC. Condensed Consolidated Balance Sheets (Amounts in thousands) (Unaudited) Dec. 31, Dec. 31, 1999 1998 Cash and cash equivalents $ 176,514 $ 74,644 Merchandise inventories 174,582 142,706 Other current assets 18,399 14,160 ------ ------ Total current assets 369,495 231,510 ------- ------- Net property and equipment 144,023 122,503 Goodwill, net 42,394 42,551 Other assets, net 15,216 8,623 ------ ----- Total assets 571,128 405,187 ======= ======= Accounts payable 63,170 53,030 Income taxes payable 28,063 21,353 Current portion of long-term debt 26,500 16,500 Other current liabilities 32,217 26,445 ------ ------ Total current liabilities 149,950 117,328 ------- ------- Long-term debt 24,000 30,000 Other liabilities 36,207 9,043 ------ ----- Total liabilities 210,157 156,371 ------- ------- Shareholders' equity 360,971 248,816 ------- ------- Total liabilities and shareholders' equity 571,128 405,187 ======= ======= STORE DATA: Number of stores open at end of period 1,383 1,179 Total gross square footage (in thousands) 6,675 5,376