SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

              ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                   For the Fiscal Year Ended February 1, 2003


         Commission File Number 001-14565

                                  FRED'S, INC.
                                  ------------
             (Exact Name of Registrant as Specified in its Charter)

                   TENNESSEE                          62-0634010
         (State or Other Jurisdiction of           (I.R.S. Employer
         Incorporation or Organization)          Identification Number)

                              4300 New Getwell Road
                            MEMPHIS, TENNESSEE 38118
                    (Address of Principal Executive Offices)

         Registrant's telephone number, including area code (901) 365-8880

         Securities Registered Pursuant to Section 12(b) of the Act:  None

         Securities Registered Pursuant to Section 12(g) of the Act:

                               Title of Each Class
                               -------------------
                       Class A Common Stock, no par value

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

                  Yes [X]                        No [ ]

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K [X].

 


     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Exchange Act Rule 12b-2.

                Yes [X]                         No [ ]

     Aggregate  market value of the voting stock held by  non-affiliates  of the
Registrant as of August 2, 2002, was  $691,755,579  based upon the last reported
sale price on such date by the NASDAQ Stock Market, Inc.

     As of April 4,  2003,  there  were  25,731,413  shares  outstanding  of the
Registrant's Class A no par value voting common stock.

     As of April 4, 2003,  there were no shares  outstanding of the Registrant's
Class B no par value non-voting common stock.

                       DOCUMENTS INCORPORATED BY REFERENCE

     Portions  of the 2002  Annual  Report to  Shareholders  for the year  ended
February 1, 2003 are  incorporated  by reference into Part II, Items 5, 6, 7 and
8, and into Part IV, Item 15.

     Portions of the Form 8-K dated May 14, 2002 are  incorporated  by reference
into Part II, Item 9.

     Portions of the Company's Proxy Statement for the 2003 annual  shareholders
meeting are incorporated by reference into Part III, Items 11, 12 and 13.

     With the  exception of those  portions that are  specifically  incorporated
herein by reference,  the aforesaid documents are not to be deemed filed as part
of this report.

Cautionary Statement Regarding Forward-looking Information

     Statements,  other than those based on  historical  facts that we expect or
anticipate  may occur in the future  are  forward-looking  statements  which are
based  upon a  number  of  assumptions  concerning  future  conditions  that may
ultimately  prove to be  inaccurate.  Actual  events and results may  materially
differ from anticipated  results  described in such  statements.  Our ability to
achieve such results is subject to certain risks and uncertainties, including:

                                       2


o    Economic  and  weather  conditions  which  affect  buying  patterns  of our
     customers and supply chain efficiency;

o    Changes in consumer  spending and our ability to anticipate buying patterns
     and implement appropriate inventory strategies;

o    Continued availability of capital and financing;

o    Competitive factors;

o    Changes in reimbursement practices for pharmaceuticals;

o    Governmental regulation;

o    Increases in fuel and utility rates;

o    Timely  completion  and  integration  of the Dublin,  Georgia  distribution
     center; and

o    Other factors affecting business beyond our control.

Consequently,  all of the  forward-looking  statements  are  qualified  by  this
cautionary  statement  and  there  can  be no  assurance  that  the  results  or
developments  anticipated  by us will be  realized  or that  they  will have the
expected effects on our business or operations.  Actual results,  performance or
achievements   can   differ   materially   from   results   suggested   by  this
forward-looking  statement  because of a variety of  factors.  We  undertake  no
obligation  to  update  any  forward-looking  statement  to  reflect  events  or
circumstances arising after the date on which it was made.

                                     PART I

Item 1: Business

General

     Fred's,  Inc.  ("Fred's" or the "Company"),  founded in 1947,  operates 414
discount  general  merchandise  stores  in  fourteen  states  primarily  in  the
southeastern United States.  Fred's stores generally serve low, middle and fixed
income families located in small- to medium- sized towns  (approximately  65% of
Fred's stores are in markets with  populations of 15,000 or fewer  people).  Two
hundred and sixteen of the Company's  stores have full service  pharmacies.  The
Company also markets goods and services to 26 franchised "Fred's" stores.

                                        3


     Fred's stores stock over 12,000  frequently  purchased  items which address
the everyday needs of its customers,  including nationally recognized brand name
products,  proprietary  "Fred's"  label  products  and  lower  priced  off-brand
products.  Fred's  management  believes its  customers  shop Fred's  stores as a
result of their  convenient  locations  and  sizes,  everyday  low prices on key
products and regularly advertised departmental promotions and seasonal specials.
Fred's  stores have average  selling space of 15,086 square feet and had average
sales of $2,878,003 in fiscal 2002. No single store accounted for more than 1.0%
of net sales during fiscal 2002.

Business Strategy

     The  Company's  strategy is to meet the general  merchandise  and  pharmacy
needs of the small- to medium- sized towns it serves by offering a wider variety
of quality  merchandise and a more attractive  price-to-value  relationship than
either  drug  stores or smaller  variety/dollar  stores  and a  shopper-friendly
format which is more convenient than larger sized discount  merchandise  stores.
The major elements of this strategy include:

     Wide variety of frequently  purchased,  basic merchandise - Fred's combines
everyday basic merchandise with certain specialty items to offer its customers a
wide  selection  of  general  merchandise.   The  selection  of  merchandise  is
supplemented by seasonal specials,  private label products, and the inclusion of
pharmacies in 216 of its stores.

     Discount  prices  - The  Company  provides  value  and  low  prices  to its
customers  (i.e., a good  "price-to-value  relationship")  through a coordinated
discount  strategy  and an Everyday  Low Pricing  program that focuses on strong
values  day  in  and  day  out,  while  minimizing  the  Company's  reliance  on
promotional activities.  As part of this strategy,  Fred's maintains low opening
price points and competitive prices on key products across all departments,  and
regularly  offers seasonal  specials and  departmental  promotions  supported by
direct mail, television, radio and newspaper advertising.

     Convenient  shopper-friendly  environment  - Fred's  stores  are  typically
located in convenient  shopping and/or residential  areas.  Approximately 32% of
the  Company's  stores are  freestanding  as  opposed to being  located in strip
shopping  center sites.  Freestanding  sites allow for easier access and shorter
distances to the store entrance. Fred's stores are of a manageable size and have
an understandable store layout, wide aisles and fast checkouts.

                                       4

Expansion Strategy

     The Company expects that expansion will occur primarily  within its present
geographic  area and will be  focused  in small- to  medium-  sized  towns.  The
Company may also enter larger  metropolitan  and urban  markets where it already
has a market presence in the surrounding area.

     Fred's opened 62 stores in 2002 and closed 1 store,  and  anticipates a net
increase of seventy to seventy-five  new stores in 2003. The Company's new store
prototype has 16,000 square feet of space.  Opening a new store  currently costs
between $320,000 and $420,000 for inventory,  furniture, fixtures, equipment and
leasehold  improvements.  The Company has 16 stand-alone  Xpress locations which
sell only  pharmaceuticals  and other  health and beauty  related  items.  These
locations  range in size from 1,000 to 8,000 square feet, and enable the Company
to enter a new market with an initial investment of under $200,000. During 2002,
the Company opened three Xpress locations.  During 2003, the Company anticipates
opening five to ten new Xpress  locations.  It is the Company's intent to expand
these locations into a full size Fred's location as market conditions dictate.

     The Company believes that its pharmaceuticals  business will continue to be
a significant  growth area. In 2002, the Company added a net 14 new  pharmacies.
During 2003, the Company  anticipates adding at least 35 additional  pharmacies.
Approximately  52% of Fred's  stores  contain a pharmacy  and sell  prescription
drugs.  The  Company's  primary  mechanism  for  obtaining   customers  for  new
pharmacies is through the  acquisition of  prescription  files from  independent
pharmacies.  These acquisitions  provide an immediate sales benefit, and in many
cases,  the  independent  pharmacist  will  move to  Fred's,  thereby  providing
continuity in the pharmacist-patient relationship.

                                       5



     The following  tables set forth certain  information with respect to stores
and pharmacies for each of the last five years:



                                                        <c>      <c>        <c>       <c>        <c>

                                                           1998     1999       2000      2001      2002

          Stores open at beginning of period                261      283        293       320       353
          Stores opened/acquired during period               29       20         31        33        62
          Stores closed during period                        (7)     (10)        (4)       (0)       (1)
          Stores open at end of period                      283      293        320       353       414

          Number of stores with Pharmacies at
           End of period                                    180      182        198       202       216

          Square feet of selling space at end of
           period (in thousands)                          3,680    3,968      4,346     4,892     5,785

          Average square feet of selling space
           per store                                     13,925   14,015     14,690    14,517    15,086

          Franchise stores at end of period                  29       26         26        26        26

 

Merchandising and Marketing

     The  business  in which the Company is engaged is highly  competitive.  The
principal  competitive factors include location of stores,  price and quality of
merchandise, in-stock consistency,  merchandise assortment and presentation, and
customer service.  The Company competes for sales and store locations in varying
degrees with national,  regional and local retailing  establishments,  including
department  stores,  discount stores,  variety stores,  dollar stores,  discount
clothing stores, drug stores,  grocery stores,  outlet stores,  warehouse stores
and other  stores.  Many of the largest  retail  merchandising  companies in the
nation have stores in areas in which the Company operates.

     Management believes that Fred's has a distinctive niche in that it offers a
wider variety of merchandise at a more  attractive  price-to-value  relationship
than  either  a  drug  store  or  smaller   variety/dollar  store  and  is  more
shopper-convenient  than a larger  discount  store.  The  variety  and  depth of
merchandise offered at Fred's stores in high traffic departments, such as health
and beauty aids and paper and  cleaning  supplies,  are  comparable  to those of
larger discount  retailers.  Management  believes that its knowledge of regional
and local consumer preferences,  developed in over fifty-five years of operation
by the Company and its predecessors,  enables the Company to compete effectively
in its region.

                                       6

Purchasing

     The Company's primary  non-prescription drug buying activities are directed
from  the  corporate  office  by  three  Vice  Presidents-Merchandising  who are
supported by a staff of 20 buyers and assistants.  The buyers and assistants are
participants in an incentive  compensation program,  which is based upon various
factors  primarily  relating to gross margin returns on inventory  controlled by
each individual buyer. The Company believes that adequate alternative sources of
products are available for these categories of merchandise.

     During 2002, all of the Company's  prescription drugs were purchased by its
pharmacies   individually   and  shipped  direct  from  the  Company's   primary
pharmaceutical  wholesaler  AmerisourceBergen  Corporation  (Bergen).  Bergen is
Fred's primary  pharmaceutical  wholesaler and provides substantially all of the
Company's  prescription drugs.  During 2002,  approximately 34% of the Company's
total   purchases  were  made  from  Bergen.   Although  there  are  alternative
wholesalers that supply  pharmaceutical  products,  the Company operates under a
purchase  and supply  contract  with one  supplier  as its  primary  wholesaler.
Accordingly,  the  unplanned  loss  of this  particular  supplier  could  have a
short-term  gross margin impact on the Company's  business  until an alternative
wholesaler arrangement could be implemented.

Sales Mix

     Sales of merchandise  through Company owned stores and to franchised Fred's
locations are the only  significant  industry  segment of which the Company is a
part.

     The Company's sales mix by major category during 2002 was as follows:

Pharmaceuticals...........................................................33.2%
Household Goods...........................................................23.0%
Apparel and Linens........................................................13.6%
Food and Tobacco Products..................................................9.6%
Health and Beauty Aids.....................................................9.0%
Paper and Cleaning Supplies................................................8.4%
Sales to Franchised Fred's Stores..........................................3.2%

     The sales mix varies  from  store to store  depending  upon local  consumer
preferences  and whether the stores  include  pharmacies  and/or a full-line  of
apparel. In 2002 the average customer transaction size was approximately $17.17,
and the number of customer transactions totaled approximately 62 million.

     The private label program includes household cleaning supplies,  health and
beauty aids,  disposable  diapers,  pet foods,  paper  products and a variety of
beverage  and  other   products.   Private  label   products  sold   constituted
approximately  3% of total  sales in 2002.  Private  label  products  afford the

                                       7

Company  higher than average  gross  margins  while  providing the customer with
lower  priced  products  that are of a quality  comparable  to that of competing
branded  products.  An  independent   laboratory-testing  program  is  used  for
substantially all of the Company's private label products.

     The Company sells merchandise to its 26 franchised  "Fred's" stores.  These
sales during the last three years totaled  $35,261,000  in 2002,  $33,452,000 in
2001,  and  $34,281,000  in 2000,  representing  3.2%,  3.7%,  and 4.4% of total
revenue,  respectively.  Franchise and other fees earned  totaled  $2,016,000 in
2002,  $1,764,000  in 2001,  and  $1,806,000  in 2000.  These fees  represent  a
reimbursement for use of the Fred's name and other  administrative cost incurred
on behalf of the  franchised  stores.  The Company does not intend to expand its
franchise  network,  and therefore,  expects that this category will continue to
decrease as a percentage of the Company's total revenues.

Advertising and Promotions

     Advertising and promotion costs  represented 1.3% of net sales in 2002. The
Company  uses  direct  mail,  television,  radio and  thirteen  major  newspaper
advertising circulars to promote its merchandise, special promotional events and
a discount retail image.

     The Company's  buyers have  discretion to mark down slow moving items.  The
Company runs regular  clearances of seasonal  merchandise and conducts sales and
promotions of particular  items.  The Company also encourages its store managers
to  create  in-store  advertising  displays  and  signage  in order to  increase
customer  traffic and impulse  purchases.  There is certain  flexibility  by the
store managers to tailor the price structure at their  particular  store to meet
competitive conditions within each store's marketing area.

Store Operations

     All Fred's stores are open six days a week (Monday through  Saturday),  and
most stores are open seven days a week (other  than  pharmacy).  Store hours are
generally  from 9:00 a.m. to 9:00 p.m.;  however,  certain  stores are open only
until 6:00 p.m.  Each Fred's store is managed by a full-time  store  manager and
those  stores  with a pharmacy  employ a  full-time  pharmacist.  The  Company's
twenty-three  district managers supervise the management and operation of Fred's
stores.

                                       8

     Fred's operates 216 in-store pharmacies, which offer brand name and generic
pharmaceuticals  and are  staffed  by  licensed  pharmacists.  The  addition  of
acquired  pharmacies  in the  Company's  stores has resulted in increased  store
sales and sales per selling  square  foot.  Management  believes  that  in-store
pharmacies  increase customer traffic and repeat visits and are an integral part
of the store's operation.

     The  Company  has  an  incentive  compensation  plan  for  store  managers,
pharmacists and district managers based on meeting or exceeding  targeted profit
percentage  contributions.   Various  factors  included  in  determining  profit
percentage contribution are gross profits and controllable expenses at the store
level.  Management believes that this incentive compensation plan, together with
the Company's store management training program,  are instrumental in maximizing
store performance.

Inventory Control and Distribution

Inventory Control

     The Company's  computerized central management information system (known as
"AURORA,"  which  stands for  Automation  Utilizing  Replenishment  Ordering and
Receiving  Accuracy)  maintains  a daily SKU level  inventory  and  current  and
historical sales  information for each store and the distribution  center.  This
system is supported by in-store  point-of-sale  ("POS")  cash  registers,  which
capture  SKU and other  data at the time of sale for daily  transmission  to the
Company's central data processing center.  Data received from the stores is used
to automatically  replenish frequently  purchased  merchandise on a weekly basis
and to assist the Company's buyers in their decision making process.

Distribution

     The Company has an 850,000 square foot centralized  distribution  center in
Memphis,   Tennessee  (see  "Properties"   below).   Approximately  57%  of  the
merchandise   received  by  Fred's  stores  in  2002  was  shipped  through  the
distribution  center,  with the remainder  (primarily  pharmaceuticals,  certain
snack food items, greeting cards,  beverages and tobacco products) being shipped
directly to the stores by suppliers.  For  distribution,  the Company uses owned
and leased trailers and tractors, as well as common carriers.

                                       9

     On  March  22,  2002,  the  Company  announced  plans  to  construct  a new
distribution center in Dublin, Laurens County, Georgia. The $35 million, 600,000
square-foot  distribution  center  will  augment  the  capacity  provided by the
Company's  original  Memphis,  Tennessee  center.  Construction  of  the  Dublin
distribution center is currently on plan in regard to budget dollars, completion
date,  and planning/  preparing for  integration  with our current  distribution
system.

Seasonality

     The Company's business is somewhat seasonal.  Generally, the highest volume
of sales and net  income  occurs in the  fourth  fiscal  quarter  and the lowest
volume occurs during the second fiscal quarter.

Employees

     At February 1, 2003,  the Company had  approximately  7,850  full-time  and
part-time  employees,   comprised  of  750  corporate  and  distribution  center
employees and 7,100 store  employees.  The number of employees varies during the
year,  reaching a peak during the Christmas  selling season.  On May 29, 2002, a
portion of the Company's  workers in its Memphis  distribution  center voted for
the Union of  Needletrades,  Industrial and Textile  Employees  ("UNITE") as its
representative.  The election is currently  being appealed to the National Labor
Relations Board.  UNITE would represent  approximately  275 distribution  center
workers,  or roughly 4% of the  Company's  total  workforce  and 5% of its total
payroll.  The Company  believes  that it continues to have good  relations  with
these  and all of its  other  employees.  The  Company  does not  believe  union
representation  will  have a  material  effect  upon the  Company's  results  of
operations.

Available Information

     Our website  address is  www.fredsinc.com.  We make available  through this
address,  without  charge,  our annual report as soon as reasonably  practicable
after it is electronically filed or furnished to the SEC.

Item 2: Properties

     As of February 1, 2003, the geographical  distribution of the Company's 414
locations was as follows:
                                       10


         State                             Number of Stores
         Mississippi                                 91
         Tennessee                                   75
         Arkansas                                    65
         Alabama                                     56
         Georgia                                     42
         Louisiana                                   32
         Kentucky                                    12
         Missouri                                    11
         South Carolina                              11
         Illinois                                     8
         North Carolina                               6
         Indiana                                      2
         Florida                                      2
         Texas                                        1


     The Company owns the real estate and the buildings  for 60  locations,  and
owns the  buildings  at 5  locations  which are  subject to ground  leases.  The
Company leases the remaining 349 locations from third parties pursuant to leases
that provide for monthly rental  payments  primarily at fixed rates  (although a
number of leases provide for additional  rent based on sales).  Store  locations
range in size from 1,000  square  feet to 27,000  square  feet.  Two hundred and
eighty-three  of  the  locations  are  in  strip  centers  or  adjoined  with  a
downtown-shopping district, with the remainder being freestanding.

     It is anticipated that existing  buildings and buildings to be developed by
others will be available for lease to satisfy the Company's expansion program in
the near term. It is  management's  intention to enter into leases of relatively
moderate  length with  renewal  options,  rather than  entering  into  long-term
leases. The Company will thus have maximum relocation flexibility in the future,
since  continued  availability  of  existing  buildings  is  anticipated  in the
Company's market areas.

     The  Company  owns  its  distribution  center  and  corporate  headquarters
situated on approximately 60 acres in Memphis,  Tennessee. The site contains the
distribution center with approximately 850,000 square feet of space, and 250,000
square feet of office and retail space.  Presently,  the Company utilizes 90,000
square feet of office space and 22,000  square feet of retail space at the site.
The retail space is operated as a Fred's store and is used to test new products,
merchandising ideas and technology. The Company is financing the construction of
its Dublin,  Georgia  distribution  center with taxable  industrial  development
revenue  bonds  issued by the City of Dublin and  County of Laurens  Development
Authority.

                                       11

Item 3: Legal Proceedings

     The  Company  is party to  several  pending  legal  proceedings  and claims
arising  in  the  normal  course  of  business.  Although  the  outcome  of  the
proceedings and claims cannot be determined  with  certainty,  management of the
Company is of the opinion that it is unlikely that these  proceedings and claims
will have a material adverse effect on the results of operations, cash flows, or
the financial condition of the Company. However,  litigation involves an element
of uncertainty.  Future developments could cause these actions or claims to have
a material  adverse  effect on the results of  operations,  cash  flows,  or the
financial condition of the Company.

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

     No matters were  submitted to a vote of security  holders during the fourth
quarter of the fiscal year ended February 1, 2003.

                                     PART II

Item 5:  Market  for the  Registrant's  Common  Equity and  Related  Stockholder
Matters

     The information  required by this item is incorporated  herein by reference
to "Stock  Market  Information"(inside  back cover) of the 2002 Annual Report to
Shareholders  for the year  ended  February  1,  2003  (the  "Annual  Report  to
Shareholders").  The Board of Directors regularly reviews the Company's dividend
plans  to  ensure  that  they  are  consistent   with  the  Company's   earnings
performance,  financial condition,  need for capital and other relevant factors.
The Company has paid cash dividends on its common stock since 1993.

Item 6: Selected Financial Data

     The selected  financial data for the five years ended February 1, 2003, are
incorporated herein by reference to the 2002 Annual Report to Shareholders under
the caption "selected financial data".

Item 7: Management's  Discussion and Analysis of Financial Condition and Results
of Operations

     Management's  Discussion and Analysis of financial condition and results of
operations  are  incorporated  herein by reference to the 2002 Annual  Report to
Shareholders under the caption "Management's Discussion and Analysis".

                                       12

Item 7a: Quantitative and Qualitative Disclosure about Market Risk

     The  Company  has  no  holdings  of   derivative   financial  or  commodity
instruments as of February 1, 2003.  The Company is exposed to financial  market
risks,  including  changes in interest rates. All borrowings under the Company's
Revolving  Credit  Agreement  bear  interest  at  1.5%  below  prime  rate  or a
LIBOR-based  rate.  An increase in interest  rates of 100 basis points would not
significantly  affect the Company's  income.  All of the  Company's  business is
transacted in U.S. dollars and, accordingly,  foreign exchange rate fluctuations
have never had a significant impact on the Company, and they are not expected to
in the foreseeable future.

Item 8: Financial Statements and Supplementary Data

     The consolidated  financial statements are incorporated herein by reference
to the 2002 Annual Report to Shareholders.

Item  9:  Changes  In and  Disagreements  With  Accountants  on  Accounting  and
Financial Disclosure

     Incorporated  herein by reference to Form 8-K dated May 14, 2002,  filed on
May 14, 2002.

                                    PART III

Item 10: Directors and Executive Officers of the Registrant

     The  following  information  is  furnished  with  respect  to  each  of the
directors and executive officers of the Registrant:

     Name                      Age      Positions and Offices
     Michael J. Hayes(1)       61       Director, Chairman of the Board,
                                        Chief Executive Officer
     John R. Eisenman(1)       61       Director
     Roger T. Knox(1)          65       Director
     John Reier(1)             63       President  and Director
     Thomas H. Tashjian(1)     48       Director
     John A. Casey             56       Executive Vice President -
                                        Pharmacy Operations
     Jerry A Shore             50       Executive Vice President and Chief
                                        Financial Officer
     Charles S. Vail           60       Corporate Secretary, Vice President -
                                        Legal Services and General Counsel

     (1) Five directors,  constituting the entire Board of Directors,  are to be
elected at the Annual  Meeting to serve one year or until their  successors  are
elected.

                                       13

     Michael J. Hayes was elected a director of the Company in January 1987. Mr.
Hayes has served as Managing  Director of the Company  from  October  1989 until
March  2002  when he was  elected  Chairman  of the  Board.  He has  been  Chief
Executive Officer since October 1989. He was previously  employed by Oppenheimer
& Company,  Inc. in various  capacities  from 1976 to 1985,  including  Managing
Director  and  Executive  Vice  President  -  Corporate  Finance  and  Financial
Services.

     John R. Eisenman is involved in real estate investment and development with
REMAX Island Realty,  Inc., located in Hilton Head Island,  South Carolina.  Mr.
Eisenman has been engaged in commercial and industrial real estate brokerage and
development  since  1983.  Previously,  he founded  and served as  President  of
Sally's,  a chain of fast food  restaurants from 1976 to 1983, and prior thereto
held various management positions in manufacturing and in securities brokerage.

     Roger T. Knox is President  Emeritus of the Memphis  Zoological Society and
was its President and Chief Executive Officer from January 1989 thru March 2003.
Mr. Knox was the President and Chief Operating Officer of Goldsmith's Department
Stores,  Inc. (a full-line  department store in Memphis and Jackson,  Tennessee)
from 1983 to 1987 and its Chairman of the Board and Chief Executive Officer from
1987 to 1989.  Prior  thereto,  Mr. Knox was with Foley's  Department  Stores in
Houston,  Texas for 20 years.  Mr. Knox is also a director  of Hancock  Fabrics,
Inc.

     John D. Reier is President and a Director.  Mr. Reier joined the Company in
May of 1999 as  President  and was  elected a Director  of the Company in August
2000. Prior to joining the company,  Mr. Reier was President and Chief Executive
Officer  of Sunny's  Great  Outdoors  Stores,  Inc.  from 1997 to 1999,  and was
President, Chief Operating Officer, Senior Vice President of Merchandising,  and
General Merchandise Manager at Family Dollar Stores, Inc. from 1987 to 1997.


     Thomas H. Tashjian was elected a director of the Company in March 2001. Mr.
Tashjian is a private  investor.  Mr. Tashjian has served as a managing director
and  consumer  group  leader at Banc of  America  Montgomery  Securities  in San
Francisco. Prior to that, Mr. Tashjian held similar positions at First Manhattan
Company,  Seidler Companies,  and Prudential Securities.  Mr. Tashjian's earlier
retail  operating  experience  was in discount  retailing at the Ayrway  Stores,
which were acquired by Target, and in the restaurant business at Noble Roman's.

                                       14

     John A. Casey has served as Executive Vice President - Pharmacy  Operations
since  February  1997.  Mr.  Casey  joined the Company in 1979 and has served in
various positions in Pharmacy Operations. Mr. Casey is a registered Pharmacist.

     Jerry A. Shore joined the Company in April 2000 as Executive Vice President
and Chief  Financial  Officer.  Prior to  joining  the  Company,  Mr.  Shore was
employed by Wang's International,  a major importing and wholesale  distribution
company as Chief Financial  Officer from 1989 to 2000, and in various  financial
management capacities with IPS Corp., and Caterpillar, Inc. from 1975 to 1989.

     Charles S. Vail has served the Company as General  Counsel  since 1973,  as
Corporate  Secretary  since 1975,  and as Vice President - Legal since 1984. Mr.
Vail joined the Company in 1968.


Item 11: Executive Compensation

     Information  regarding  "executive  compensation" is incorporated herein by
reference  to the  information  under that caption in the  Company's  2003 Proxy
Statement,  which will be filed within 120 days of the registrant's  fiscal year
end.

Item 12: Security Ownership of Certain Beneficial Owners and Management

     Information  regarding "Security Ownership of Certain Beneficial Owners and
Management" is incorporated  herein by reference to the  information  under that
caption in the Company's  2003 Proxy  Statement,  which will be filed within 120
days of the Registrant's fiscal year end.

Item 13: Certain Relationships and Related Transactions

     This  information is incorporated  herein by reference from the information
under the caption "Compensation  Committee Interlocks and Insider Participation"
of the Company's  2003 Proxy  Statement,  which will be filed within 120 days of
the Registrant's fiscal year end.

ITEM 14. CONTROLS AND PROCEDURES

     (a) As of a date within 90 days prior to the filing of this  annual  report
on Form 10-K, the Company,  under the supervision and with the  participation of
the Company's  management,  including the Chief Executive  Officer and the Chief
Financial  Officer,  evaluated the  effectiveness of the design and operation of

                                       15

the Company's  disclosure  controls and procedures (as defined in Rule 13a-14(c)
promulgated under the Securities Exchange Act of 1934, as amended (the "Exchange
Act")). Based on that evaluation, the Company's management,  including the Chief
Executive Officer and the Chief Financial Officer,  concluded that the Company's
disclosure  controls and  procedures are effective for the purposes set forth in
the definition thereof in Exchange Act Rule 13a-14(c).

     (b) There have been no significant  changes  (including  corrective actions
with  regard  to  significant  deficiencies  and  material  weaknesses)  in  the
Company's internal controls or in other factors that could significantly  affect
internal controls subsequent to the date of their most recent evaluation.

                                     PART IV

Item 15: Exhibits, Financial Statement Schedules and Reports on Form 8-K

(a)(1) Consolidated Financial Statements

The following  consolidated  financial  statements  are  incorporated  herein by
reference to the 2002 Annual Report to Shareholders  for the year ended February
1, 2003.

       Report of Independent Auditors - Ernst & Young LLP.

       Report  of   Independent   Accountants - PricewaterhouseCoopers   LLP  -

       Consolidated  Statements of Income for the years ended  February 1, 2003,
       February 2, 2002, and February 3, 2001.

       Consolidated Balance Sheets as of February 1, 2003, and February 2, 2002.

       Consolidated  Statements of Changes in Shareholders' Equity for the years
       ended February 1, 2003, February 2, 2002, and February 3, 2001.

       Consolidated  Statements  of Cash Flows for the years  ended  February 1,
       2003, February 2, 2002, and February 3, 2001.

                                       16

       Notes to Consolidated Financial Statements.

(a)(2) Financial Statement Schedules

       Schedule II - Valuation and Qualifying Accounts

(a)(3) Those exhibits  required to be filed as Exhibits to this Annual Report on
       Form 10-K pursuant to Item 601 of Regulation S-K are as follows:

        3.1   Certificate of Incorporation,  as amended  [incorporated herein by
              reference to Exhibit 3.1 to the registration statement on Form S-8
              as filed with the Securities and Exchange  Commission on March 18,
              2003 (SEC File No. 333-103904) (the "Form S-8")].
        3.2   By-laws, as amended  [incorporated  herein by reference to Exhibit
              3.2 to the Form S-8].
        4.1   Specimen  Common  Stock   Certificate   [incorporated   herein  by
              reference to Exhibit 4.2 to  Pre-Effective  Amendment No. 3 to the
              registration statement on Form S-1 (SEC File No. 33-45637)].
        4.2   Preferred Share Purchase Plan [incorporated herein by reference to
              the  Company's  Report on Form 10-Q for the quarter  ended October
              31, 1998].
       10.1   Form of Fred's, Inc. Franchise Agreement  [incorporated  herein by
              reference to Exhibit 10.8 to the Form S-1].
       10.2   401(k)  Plan  dated as of May 13,  1991  [incorporated  herein  by
              reference to Exhibit 10.9 to the Form S-1].
       10.3   Employee  Stock  Ownership Plan (ESOP) dated as of January 1, 1987
              [incorporated  herein by  reference  to Exhibit  10.10 to the Form
              S-1].
       10.4   Lease  Agreement  by and between  Hogan Motor  Leasing,  Inc.  and
              Fred's,  Inc.  dated  February  5,  1992  for the  lease  of truck
              tractors to Fred's,  Inc. and the servicing of those  vehicles and
              other equipment of Fred's, Inc.  [incorporated herein by reference
              to  Exhibit  10.15 to  Pre-Effective  Amendment  No. 1 to the Form
              S-1].

                                       17

    ***10.5   1993 Long  Term  Incentive  Plan  dated as of  January  21,  1993
              [Incorporated  herein by reference to the Company's report on Form
              10-Q for the quarter ended July 31, 1993].
    ***10.6   Term Loan  Agreement  between  Fred's,  Inc.  and  First  American
              National Bank dated as of April 23, 1999  [incorporated  herein by
              reference  to the  Company's  Report on Form 10-Q for the  quarter
              ended May 1, 1999].
    ***10.7   Prime Vendor  Agreement  between Fred's Stores of Tennessee,  Inc.
              and Bergen  Brunswig Drug  Company,  dated as of November 24, 1999
              [incorporated herein by reference to Company's Report on Form 10-Q
              for the quarter ended October 31, 1999].
    ***10.8   Addendum to Leasing  Agreement  and Form of  Schedules 7 through 8
              of Schedule  A, by and  between  Hogan  Motor  Leasing,  Inc.  and
              Fred's, Inc dated September 20, 1999 (modifies the Lease Agreement
              included as Exhibit 10.4) [incorporated herein by reference to the
              Company's  report  on Form  10-K for the year  ended  January  29,
              2000].
    ***10.9   Revolving Loan Agreement  between  Fred's,  Inc.and Union Planters
              Bank,  NA and  Suntrust  Bank  dated  April 3, 2000  [incorporated
              herein by reference to the Company's  report on form 10-K for year
              ended January 29, 2000].
   ***10.10   Loan  modification  agreement  dated May 26, 2000  (modifies the
              Revolving Loan Agreement  included as Exhibit 10.9)  [Incorporated
              herein by reference to the  Company's  report on Form 10-K for the
              year ended January 29, 2000].
   ***10.11   Seasonal  Overline  Agreement  between  Fred's,  Inc.  and Union
              Planters National Bank dated as of October 11, 2000  [incorporated
              herein by reference to the  Company's  Report on Form 10-Q for the
              quarter ended October 28, 2000].
   ***10.12   Second  Loan  modification   agreement  dated  April  30,  2002
              (modifies  The  Revolving  Loan and Credit  Agreement  included as
              exhibit 10.9).  [incorporated herein by reference to the Company's
              Report on Form 10-Q for the quarter ended August 3, 2002].
     **13.1   Annual report to shareholders  for the year ended February 1, 2003
              (to the extent incorporated herein by reference).
                                       18

     **21.1   Subsidiaries of Registrant
     **23.1   Consent of Ernst & Young LLP
     **23.2   Consent of PricewaterhouseCoopers LLP
     **99.1   Certification  of Chief  Executive  Officer pursuant  to 18 U.S.C.
              Section 1350.
     **99.2   Certification  of Chief  Financial  Officer pursuant  to 18 U.S.C.
              Section 1350.


    (b) Reports on Form 8-K

              none

         *    Management Compensatory Plan
         **   Filed herewith
        ***  (SEC  File  No.  under  the  Securities  Exchange  Act of 1934 is
              00-19288)

                                       19


                                   SIGNATURES

       Pursuant  to the  requirements  of Section 13 or 15(d) 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,  on this 10th day of
April, 2003.

                                  FRED'S, INC.
                                  By: /s/ Michael J. Hayes
                                  -----------------------------------------
                                  Michael J. Hayes, Chief Executive Officer

                                  By: /s/ Jerry A. Shore
                                  -----------------------------------------
                                  Jerry A. Shore, Executive Vice
                                  President and Chief Financial Officer
                                  (Principal Accounting and Financial Officer)

       Pursuant to the requirements of the Securities Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities indicated on this 10th day of April, 2003.

             Signature                      Title

         /s/ Michael J. Hayes               Director, Chairman of the Board,
        ---------------------               Chief Executive Officer
         Michael J. Hayes

         /s/ Roger T. Knox                  Director
        ---------------------
         Roger T. Knox

         /s/ John R. Eisenman               Director
        ---------------------
         John R. Eisenman

         /s/ John D. Reier                  President and Director
        ---------------------
         John D. Reier

         /s/ Thomas H. Tashjian             Director
        ---------------------
         Thomas H. Tashjian

                                       20



                    Certification of Chief Executive Officer


I, Michael J. Hayes, certify that:

   1. I have reviewed this annual report on Form 10-K of Fred's, Inc.
   2. Based on my  knowledge,  this  annual  report  does not contain any untrue
      statement of a material fact or omit to state a material fact necessary to
      make the statements made, in light of the  circumstances  under which such
      statements were made, not misleading with respect to the period covered by
      this annual report; and
   3. Based on my  knowledge,  the  financial  statements,  and other  financial
      information included in this annual report, fairly present in all material
      respects the financial condition,  results of operations and cash flows of
      the  registrant  as of, and for,  the  periods  presented  in this  annual
      report.
   4. The  registrant's  other  certifying  officers and I are  responsible  for
      establishing  and  maintaining  disclosure  controls  and  procedures  (as
      defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we
      have:
      a) designed  such  disclosure  controls  and  procedures  to  ensure  that
         material  information   relating  to  the  registrant,   including  its
         consolidated  subsidiaries,  is made known to us by others within those
         entities, particularly during the period in which this annual report is
         being prepared;

      b) evaluated the effectiveness of the registrant's disclosure controls and
         procedures as of a date within 90 days prior to the filing date of this
         annual report (the "Evaluation Date"); and

      c) presented in this annual report our conclusions about the effectiveness
         of the disclosure controls and procedures based on our evaluation as of
         the Evaluation Date;

   5. The registrant's other certifying officers and I have disclosed,  based on
      our most recent  evaluation,  to the  registrant's  auditors and the audit
      committee of  registrant's  board of directors (or persons  performing the
      equivalent  function):
          a)   all  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          b)   any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

                                       21


   6. The registrant's  other  certifying  officers and I have indicated in this
      annual report  whether or not there were  significant  changes in internal
      controls or in other  factors  that could  significantly  affect  internal
      controls  subsequent to the date of our most recent evaluation,  including
      any  corrective  actions  with  regard  to  significant  deficiencies  and
      material weaknesses.

Date: April 10, 2003
                                       /s/Michael J. Hayes
                                       -------------------------------------
                                       Michael J. Hayes
                                       Chief Executive Officer


                    Certification of Chief Financial Officer

I, Jerry A. Shore, certify that:

   1. I have reviewed this annual report on Form 10-K of Fred's, Inc.
   2. Based on my  knowledge,  this  annual  report  does not contain any untrue
      statement of a material fact or omit to state a material fact necessary to
      make the statements made, in light of the  circumstances  under which such
      statements were made, not misleading with respect to the period covered by
      this annual report; and
   3. Based on my  knowledge,  the  financial  statements,  and other  financial
      information included in this annual report, fairly present in all material
      respects the financial condition,  results of operations and cash flows of
      the  registrant  as of, and for,  the  periods  presented  in this  annual
      report.
   4. The  registrant's  other  certifying  officers and I are  responsible  for
      establishing  and  maintaining  disclosure  controls  and  procedures  (as
      defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we
      have:

          a)   designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               annual report is being prepared;

          b)   evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this annual report (the "Evaluation Date"); and

          c)   presented  in  this  annual  report  our  conclusions  about  the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
   most recent evaluation,  to the registrant's auditors and the audit committee
   of  registrant's  board of directors (or persons  performing  the  equivalent
   function):
                                22

      a) all  significant  deficiencies  in the design or  operation of internal
         controls  which  could  adversely  affect the  registrant's  ability to
         record,   process,   summarize  and  report  financial  data  and  have
         identified  for the  registrant's  auditors any material  weaknesses in
         internal controls; and

      b) any fraud,  whether or not material,  that involves management or other
         employees  who have a  significant  role in the  registrant's  internal
         controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
   annual  report  whether or not there  were  significant  changes in  internal
   controls  or in  other  factors  that  could  significantly  affect  internal
   controls subsequent to the date of our most recent evaluation,  including any
   corrective  actions  with regard to  significant  deficiencies  and  material
   weaknesses.

Date: April 10, 2003
                                       /s/Jerry A. Shore
                                       -------------------------------------
                                       Jerry A. Shore
                                       Executive Vice President and
                                       Chief Financial Officer

                                       23



                                                                   Item 15(a)(2)

                 Schedule II - Valuation and Qualifying Accounts

                                Balance at  Charged to               Balance at
                                Beginning   Costs and   Deductions       End
                                of Period   Expenses    Write-offs    of Period

Allowance for doubtful Accounts (in thousands):

Year ended February 3, 2001       $452         $194       $(130)         $516
Year ended February 2, 2002       $516         $809       $(668)         $657
Year ended February 1, 2003       $657         $703       $(385)         $975




                                                                 Exhibit 13.1(a)

FRED'S INC.
Portions of The 2002 Annual Report to Shareholders

MANAGEMENT'S DISCUSSION AND ANALYSIS
FISCAL 2002

Selected Financial Data
(dollars in thousands, except per share amounts)




                                                         2002          2001        2000(1)          1999       1998(2)
                                                                                                
Statement of Income Data:

Net sales                                             $1,103,418     $910,831     $781,249      $665,777       $600,902

Operating income                                          42,677       31,751       25,720        18,943         14,711

Income before income taxes                                42,474       30,140       22,494        16,439         13,605

Provision for income taxes                                14,258       10,511        7,645         5,737          4,775

Net income                                                28,216       19,629       14,849        10,702          8,830

Net income per share:(3)
Basic                                                       1.11          .83          .66           .48            .40
Diluted                                                     1.08          .81          .65           .47            .39

Selected Operating Data:

Operating income as a percentage of sales                   3.9%         3.5%         3.3%          2.9%           2.4%

Increase in comparable store sales (4)                     11.2%        10.5%         9.2%(5)       5.2%           5.6%

Stores open at end of period                                 414          353          320           293            283

Balance Sheet Data (at period end):

Total assets                                            $345,848     $284,059     $254,795      $240,222       $220,757

Short-term debt (including capital leases)                   905        1,240        2,678        30,736         11,914

Long-term debt (including capital leases)                  2,510        1,320       31,705        11,761         11,821

Shareholders' equity                                     250,770      218,907      159,687       145,913        136,983

Cash Dividend Paid Per Share (6)                             .12          .12          .12           .12            .12




1. Results for 2000 include 53 weeks.
2. Results for 1998 include the effect of the 1998 adoption of LIFO for pharmacy
   inventories.
3. Adjusted  for the  5-for-4  stock  split  effected  on June 18, 2001 and the
   3-for-2 stock split effected on February 1, 2002.
4. A store is first included in the comparable store sales calculation after the
   end of the twelfth month following the store's grand opening month.
5. The  increase  in  comparable  store  sales for 2000 is  computed on the same
   53-week period for 1999.
6. Adjusted  for the 5 for 4 stock  split  effected on June 18, 2001 and the 3
   for 2 stock split effected on February 1, 2002. 1




Management's Discussion and Analysis

Critical Accounting Policies

The  preparation  of Fred's  financial  statements  requires  management to make
estimates  and  judgments  in the  reporting of assets,  liabilities,  revenues,
expenses and related  disclosures  of  contingent  assets and  liabilities.  Our
estimates are based on historical  experience and on other  assumptions  that we
believe applicable under the circumstances,  the results of which form the basis
for making  judgments  about the values of assets and  liabilities  that are not
readily  apparent  from  other  sources.  While we believe  that the  historical
experience  and other  factors  considered  provide a  meaningful  basis for the
accounting  policies  applied  in the  consolidated  financial  statements,  the
Company  cannot  guarantee that the estimates and  assumptions  will be accurate
under  different  conditions  and/or  assumptions.  A  summary  of our  critical
accounting policies and related estimates and judgments,  can be found in Note 1
and the most critical accounting policies are as follows:

Inventories

Warehouse  inventories  are stated at the lower of cost or market using the FIFO
(first-in, first-out) method. Retail inventories are stated at the lower of cost
or market  as  determined  by the  retail  inventory  method.  Under the  retail
inventory method ("RIM"), the valuation of inventories at cost and the resulting
gross margin are calculated by applying a calculated cost-to-retail ratio to the
retail value of  inventories.  RIM is an  averaging  method that has been widely
used in the retail industry due to its practicality. Also, it is recognized that
the use of the RIM will result in valuing inventories at lower of cost or market
if  markdowns  are  currently  taken  as a  reduction  of the  retail  value  of
inventories.  Inherent in the RIM calculation are certain significant management
judgments and estimates including, among others, initial markups, markdowns, and
shrinkage,  which significantly impact the ending inventory valuation at cost as

                                       2


well as resulting gross margin.  These significant  estimates,  coupled with the
fact that the RIM is an averaging  process,  can,  under certain  circumstances,
produce  distorted or  inaccurate  cost  figures.  Management  believes that the
Company's RIM provides an inventory valuation which reasonably approximates cost
and results in carrying  inventory at the lower of cost or market.  For pharmacy
inventories,  which are $27,819 and $24,700 at February 1, 2003 and  February 2,
2002,  respectively,  cost was determined  using the LIFO  (last-in,  first-out)
method. The current cost of inventories  exceeded the LIFO cost by approximately
$6,138,000  at February  1, 2003 and  $4,603,000  at February 2, 2002.  The LIFO
reserve  increased by $1,535,  $642,  and $753 at February 1, 2003,  February 2,
2002 and February 3, 2001, respectively.

Property and equipment

Property and equipment are stated at cost,  and  depreciation  is computed using
the straight-line method over their estimated useful lives.  Leasehold costs and
improvements which are included in buildings and improvements are amortized over
the lesser of their estimated useful lives or the remaining lease terms. Average
useful  lives  are as  follows:  buildings  and  improvements  - 8 to 30  years;
furniture,fixtures,and  equipment  - 3 to 10 years.  Amortization  on  equipment
under capital leases is computed on a straight-line  basis over the terms of the
leases. Gains or losses on the sale of assets are recorded at disposal.

Insurance reserves

The Company is largely self-insured for workers compensation,  general liability
and medical insurance.  The Company's liability for self-insurance is determined
based on known claims and  estimates  for incurred but not reported  claims.  If
future claim trends deviate from recent historical patterns,  the Company may be
required  to record  additional  expense or expense  reductions  which  could be
material to the Company's results of operations.

Results of Operations

The following  table provides a comparison of Fred's  financial  results for the
past three years. In this table,  categories of income and expense are expressed
as a percentage of sales.

                                       3



                                             2002       2001        2000

- --------------------------------------------------------------------------------

Net sales                                   100.0%     100.0%      100.0%
 Cost of goods sold                          72.4       72.6        72.5
                                           --------------------------------
 Gross profit                                27.6       27.4        27.5
 Selling, general and
  administrative expenses                    23.7       23.9        24.2
                                           --------------------------------
 Operating income                             3.9        3.5         3.3
 Interest expense, net                        0.0        0.2         0.4
                                           --------------------------------
 Income before taxes                          3.9        3.3         2.9
 Income taxes                                 1.3        1.1         1.0
                                           --------------------------------
Net income                                    2.6%       2.2%        1.9%
                                           --------------------------------

Fiscal 2002 Compared to Fiscal 2001

Sales

Net sales increased 21.1% ($192.6 million) in 2002.  Approximately $95.0 million
of the increase was  attributable  to a net addition of 61 new stores,  upgraded
stores, and a net addition of 14 pharmacies during 2002, together with the sales
of 33 store  locations and 7 pharmacies that were opened or upgraded during 2001
and  contributed a full year of sales in 2002.  During 2002,  the Company closed
one pharmacy location.  Comparable store sales,  consisting of sales from stores
that have been open for more than one year, increased 11.2% in 2002.

The Company's front store  (non-pharmacy)  sales increased  approximately  24.2%
over 2001 front store sales.  Front store sales growth  benefited from the above
mentioned  store  additions  and  improvements,  and solid  sales  increases  in
categories such as ladies and plus size apparel,  ladies accessories,  footwear,
bedding  and  windows,  home  furnishings,   floor  coverings,  giftware,  small
appliances, photo supplies, electronics, tobacco and auto.

Fred's  pharmacy  sales  were  33.3% of total  sales in 2002 from 34.4% of total
sales in 2001 and  continues to rank as the largest  sales  category  within the
Company. The total sales in this department,  including the Company's mail order
operation,  increased  17.1% over  2001,  with third  party  prescription  sales
representing approximately 85% of total pharmacy sales, no change from the prior

                                       4

year. The Company's  pharmacy sales growth  continued to benefit from an ongoing
program of  purchasing  prescription  files  from  independent  pharmacies,  the
addition of pharmacy  departments  in existing  store  locations,  and inflation
caused by drug manufacturer increases.

Sales to Fred's 26 franchised locations increased  approximately $1.8 million in
2002 and  represented  3.2% of the Company's total sales, as compared to 3.7% in
2001. It is anticipated  that this category of business will continue to decline
as a percentage  of total Company sales since the Company has not added and does
not intend to add any additional franchisees.

Gross Margin

Gross margin as a  percentage  of sales  increased to 27.6% in 2002  compared to
27.4% in 2001.  The  increase in gross  margin is a result of product mix in the
general merchandise  categories and increased margins in the pharmacy department
due in part to the shift to more generic medications.

Selling, General and Administrative Expenses

Selling,  general and  administrative  expenses  were 23.7% of net sales in 2002
compared with 23.9% of net sales in 2001.  Labor  expenses as a percent of sales
improved in the stores and  pharmacies  as a result of strong sales coupled with
store productivity  initiatives.  Expenses in the stores and pharmacies improved
by .4% as a percent of net sales.  Increases  offsetting these improvements were
in insurance,  distribution and transportation expenses.  Insurance expense rose
in 2002 due to premium increases for insurance  coverage,  as well as increasing
reserves  associated  with  business  growth.  Distribution  and  transportation
expenses  increased  as a percent  of sales  due to the  distances  required  to
service newer stores which opened in the area of the new distribution  center in
Dublin, Georgia which is scheduled to open in 2003.

Operating Income

Operating income increased approximately $10.9 million or 34.4% to $42.7 million
in 2002 from $31.8  million in 2001.  Operating  income as a percentage of sales

                                       5

increased  to  3.9% in  2002  from  3.5%  in  2001,  due to the  above-mentioned
improvements in gross margins and selling,  general and  administrative  expense
control.

Interest Expense, Net

Interest  expense for 2002 totaled $.2 million (less than .1% of sales) compared
to net interest  expense of $1.6 million (.2% of sales) in 2001. The significant
reduction  results from the funds  raised from our public  offering in September
2001 and March 2002 coupled with cash flows from operations,  effective  working
capital management throughout the year and controlling capital expenditures.

Income Taxes

The  effective  income tax rate  decreased  to 33.6% in 2002 from 34.9% in 2001,
primarily  due to state income tax  planning  that  allowed  utilization  of $.8
million of state operating losses that were previously reserved.

As a result of certain changes in methods of accounting for income tax purposes,
net operating loss carryforwards  increased in certain states during 2002. These
state net  operating  loss  carryforwards  are  available to reduce state income
taxes in future years. These carryforwards total approximately $63.7 million for
state  income tax  purposes  and expire at various  times during the period 2003
through 2022. If certain  substantial  changes in the Company's ownership should
occur,  there would be an annual limitation on the amount of carryforwards  that
can be utilized.

Net Income

Net  income  for  2002 was  $28.2  million  (or  $1.08  per  diluted  share)  or
approximately  43.8% higher than the $19.6  million (or $.81 per diluted  share)
reported in 2001.


Fiscal 2001 Compared to Fiscal 2000

Sales

Net sales increased 16.6% ($129.6 million) in 2001.  Approximately $54.0 million
of the increase was  attributable to the addition of 33 new or upgraded  stores,
and 7 pharmacies during 2001,  together with the sales of 31 store locations and

                                       6

16 pharmacies  that were opened or upgraded  during 2000 and  contributed a full
year of sales in 2001.  During 2001,  the Company  closed 3 pharmacy  locations.
Comparable store sales,  consisting of sales from stores that have been open for
more than one year, increased 10.5% in 2001.

The Company's front store  (non-pharmacy)  sales increased  approximately  15.5%
over 2000 front store sales.  Front store sales growth  benefited from the above
mentioned  store  additions  and  improvements,  and solid  sales  increases  in
categories such as home  furnishings,  floor coverings,  bath,  giftware,  small
appliances,  photo finishing,  girl's apparel, missy ready-to-wear,  infants and
toddler apparel, beverages, food and snacks.

Fred's  pharmacy  sales  grew to 34.4% of total  sales in 2001 from 33% of total
sales in 2000 and  continues to rank as the largest  sales  category  within the
Company. The total sales in this department,  including the Company's mail order
operation,  increased  21.2% over  2000,  with third  party  prescription  sales
representing  approximately  85% of total pharmacy  sales,  compared with 83% of
total pharmacy sales in 2000. The Company's  pharmacy sales growth  continued to
benefit  from  an  ongoing  program  of  purchasing   prescription   files  from
independent  pharmacies,  the addition of pharmacy departments in existing store
locations, and inflation caused by drug manufacturer increases.

Sales to Fred's 26 franchised  locations decreased  approximately $.8 million in
2001 and  represented  3.7% of the Company's total sales, as compared to 4.0% in
2000.  It is  anticipated  that this  category  of  business  will  decline as a
percentage  of total  Company sales since the Company has not added and does not
intend to add any additional franchisees.

Gross Margin

Gross  margin as a  percentage  of sales was 27.4% in 2001  compared to 27.5% in
2000.  The  decrease  in gross  margin is a result of  margin  reduction  in the
pharmacy   department   partially  offset  by  margin  improvements  in  general
merchandise departments.


                                       7

Selling, General and Administrative Expenses

Selling,  general and  administrative  expenses  were 23.9% of net sales in 2001
compared with 24.2% of net sales in 2000. Labor expenses  improved in the stores
and  pharmacies as a result of the strong sales coupled with store  productivity
initiatives.  Distribution center labor expense also improved as a percentage of
volume  processed.  Corporate  communications  expense  improved  as a result of
installing new technology that reduced expenses.


Operating Income

Operating income increased  approximately $6.0 million or 23.5% to $31.8 million
in 2001 from $25.7  million in 2000.  Operating  income as a percentage of sales
increased to 3.5% in 2001 from 3.3% in 2000, due to the above-mentioned reasons.

Interest Expense, Net

Interest  expense for 2001 totaled $1.6 million or .2% of sales  compared to net
interest  expense  of $3.2  million  or .4% of sales in  2000.  The  significant
reduction  results from the funds  raised from our public  offering of 1,585,000
company shares in September  2001(unadjusted  for 3-for-2 stock split  completed
February 1, 2002),  lower interest rates,  and improved  inventory  turnover and
expense control.


Income Taxes

The effective income tax rate increased to 34.9% in 2001 from 34.0% in 2000, due
to increased income levels which eliminated the benefit of graduated tax rates.

At February 2, 2002,  the Company has certain net operating  loss  carryforwards
which were  acquired in  reorganizations  and  purchase  transactions  which are
available  to  reduce  income  taxes,   subject  to  usage  limitations.   These
carryforwards  total  approximately $43.9 million for state income tax purposes,
and expire at various times during the period 2003 through 2023.

                                        8

Net Income

Net  income  for  2001  was  $19.6  million  (or $ .81  per  diluted  share)  or
approximately  32.2% higher than the $14.8  million (or $.65 per diluted  share)
reported in 2000.

Liquidity and Capital Resources

Fred's primary sources of working capital have traditionally been cash flow from
operations and borrowings under its credit  facility.  In March 2002 the Company
raised proceeds of $3.5 million from the offering of 98,756 Company  shares.  In
September  2001 the Company  raised  proceeds of $38.2  million from a secondary
offering  of  1,585,000  Company  shares  (unadjusted  for  3-for-2  stock split
completed  February 1, 2002). The Company had working capital of $138.5 million,
$138.4   million,   and  $110.5  million  at  year-end  2002,   2001  and  2000,
respectively. Working capital fluctuates in relation to profitability,  seasonal
inventory levels, net of trade accounts payable, and the level of store openings
and closings.  Working capital at year-end 2002 and 2001 were  approximately the
same  primarily  resulting  from  inventory  purchased  for new  store  openings
scheduled for the first quarter of 2003. The Company plans to open 30 new stores
during the first quarter of 2003.

Net cash flow  provided by operating  activities  totaled $43.7 million in 2002,
$26.4 million in 2001, and $27.1 million in 2000.

In fiscal 2002, cash was primarily used to increase inventories by approximately
$31.4 million during the fiscal year. This increase is primarily attributable to

                                       9

our adding a net of 61 new  stores,  upgrading  30 stores and adding a net of 14
new  pharmacies,  as well as  supporting  the improved  comparable  store sales.
Accounts  payable  and  accrued  liabilities  increased  by  $20.0  million  due
primarily  to higher  inventory  purchases.  Income taxes  payable  decreased by
approximately  $6.8 million and the net deferred  income tax asset  increased by
approximately  $12.3 million  primarily as a result of certain changes in method
of accounting for income tax purposes.  The majority of the adjustment  from the
accounting  method  changes  is due to a change  in  method  of  accounting  for
inventory in retail stores from the retail inventory method to the cost method.

In fiscal 2001, cash was primarily used to increase inventories by approximately
$14.3 million during the fiscal year. This increase is primarily attributable to
our  adding  33 new  stores,  upgrading  six  stores  and  adding a net of 4 new
pharmacies,  as well as supporting the improved comparable store sales. Accounts
payable and accrued  liabilities  increased  by $3.5  million due  primarily  to
higher inventory purchases. Income taxes payable decreased by approximately $2.4
million  as a result of  required  income  tax  payments.  Fiscal  2000 cash was
primarily used to increase inventories by approximately $ 8.7 million during the
fiscal year. Also, accounts  receivable  increased $4.6 million due to increased
pharmacy sales  involving  third party  carriers.  Accounts  payable and accrued
liabilities  increased  by  $5.1  million  due  primarily  to  higher  inventory
purchases.  Income taxes payable  increased as a result of tax strategies put in
place in prior years that had a favorable effect in 2000.

Capital  expenditures in 2002 totaled $50.8 million  compared with $17.4 million
in 2001 and  $15.8  million  in 2000.  The 2002  capital  expenditures  included
approximately $23.9 million for the new distribution center being constructed in
Dublin,  Georgia.  This new  facility is  expected to be opened in April,  2003.
Expenditures totaling approximately $24.2 million were associated with upgraded,
remodeled,  or  new  stores  and  pharmacies.   Approximately  $2.7  million  in
expenditures  related to technology  upgrades,  distribution  center  equipment,
freight  equipment,  and  capital  maintenance.  The 2001  capital  expenditures
included  approximately $13.5 million of expenditures  associated with upgraded,
remodeled,  or new stores  and  pharmacies  and  approximately  $3.9  million in
expenditures  related to technology  upgrades,  distribution  center  equipment,
freight  equipment,  and  capital  maintenance.  The 2000  capital  expenditures
included  approximately $12.2 million of expenditures  associated with upgraded,
remodeled,  or  new  stores  and  pharmacies.   Approximately  $3.6  million  in
expenditures  related to technology  upgrades,  distribution  center  equipment,
freight equipment,  and capital maintenance.  Cash used for investing activities
also  includes $1.8 million in 2002,  $1.0 million in 2001,  and $2.8 million in
2000 for the acquisition of customer lists and other pharmacy related items.

In 2003, the Company is planning capital expenditures totaling approximately $
34.1 million, including $11.1 million remaining on construction of the new
distribution center being constructed in Dublin, Georgia. This new facility is

                                       10

expected to open in April 2003.  Expenditures are planned totaling $20.5 million
for the upgrades,  remodels, or new stores and pharmacies.  Planned expenditures
of $2.5 million relate to technology upgrades, distribution center equipment and
capital maintenance. The Company also plans expenditures of $1.8 million in 2003
for the acquisition of customer lists and other pharmacy related items.

Cash and cash equivalents were $8.2 million at the end of 2002 compared to $15.9
million at  year-end  2001.  Short-term  investment  objectives  are to maximize
yields while  minimizing  company risk and maintaining  liquidity.  Accordingly,
limitations are placed on amounts and types of investments.

In April 2000,  the Company and a bank  entered  into a new  Revolving  Loan and
Credit Agreement. The agreement provides the Company with an unsecured revolving
line of credit  commitment of up to $40 million and bears interest at 1.5% below
the prime rate or a LIBOR-based rate (weighted  average interest rate of 2.9% on
2002  outstanding  borrowings).  The credit  capacity is used to accommodate the
Company's  continued  growth  and  seasonal  inventory  needs.  Under  the  most
restrictive  covenants of the  Agreement,  we are required to maintain  specific
shareholders'  equity and net income levels. We are required to pay a commitment
fee to the bank at a rate per annum equal to .18% on the  unutilized  portion of
the  revolving  line  commitment  over the  term of the  agreement.  The  credit
commitment,  as amended on April 30, 2002 extends to March 31, 2004.  There were
no  borrowings  outstanding  under this  agreement at both  February 1, 2003 and
February 2, 2002.

In April 1999, the Company entered into a four-year  unsecured term loan of $2.3
million to finance the replacement of the Company's  mainframe  computer system.
The Loan  Agreement  bears  interest at 6.15% per annum and matures on April 15,
2003. At year-end 2002, the outstanding  principal  balance on the term loan was
approximately $ .1 million compared with $.7 million at year-end 2001.

On March  6,  2002,  the  Company  filed a  Registration  Statement  on Form S-3
registering 500,000 shares of Class A common stock. The common stock may be used

                                       11

from time to time as  consideration  in the  acquisition  of assets,  goods,  or
services for use or sale in the conduct of our  business.  On March 22, 2002 the
Company raised proceeds of $3.5 million from the offering of 98,756 shares.

The Company believes that sufficient capital resources are available in both the
short-term and long-term through currently available cash, cash generated from
future operations and, if necessary, the ability to obtain additional financing.

Off-Balance Sheet Arrangements

The Company has no off-balance sheet financing arrangements.

Effects of Inflation and Changing  Prices.  The Company  believes that inflation
and/or  deflation had a minimal impact on its overall  operations  during fiscal
years 2002, 2001 and 2000.

Contractual Obligations and Commercial Commitments

As discussed in Note 6 of the  consolidated  financial  statements,  the Company
leases  certain of its store  locations  under  noncancelable  operating  leases
expiring at various  dates through 2029.  Many of these leases  contain  renewal
options and require the Company to pay taxes, maintenance, insurance and certain
other operating expenses applicable to the leased properties.  In addition,  the
Company  leases  various  equipment  under  noncancelable  operating  leases and
certain transportation equipment under capital leases. The future minimum rental
payments  under all  operating  and  capital  leases as of  February 1, 2003 are
$106.3 million and $3.1 million, respectively.




(Dollars in thousands)                                               Payments due by period
Contractual Obligations                Total      2003       2004       2005       2006      2007       >2007

                                                                                    
Term Loans                          $    141    $   141    $     -    $     -   $     -    $     -    $     -

Capital Lease obligations              3,117        728        703        665       543        352        126

Operating leases                     106,269     24,750     21,814     18,879    15,014     10,405     15,407

Financing Obligations                    157         36         17         18        19         21         46
                                    -----------------------------------------------------------------------------

Total Contractual Obligations       $109,684    $25,655    $22,534    $19,562   $15,576    $10,778    $15,579
                                    -----------------------------------------------------------------------------

                                       12

As discussed in Note 10 of the consolidated  financial  statements,  the Company
had  commitments  approximating  $10.4  million  at  February  1, 2003 on issued
letters of credit which support purchase orders for  merchandise.  Additionally,
the  Company  had  outstanding  letters of credit  aggregating  $7.9  million at
February 1, 2003 utilized as collateral for their risk management programs.

The Company is financing the  construction of its Dublin,  Georgia  distribution
center with taxable industrial  development  revenue bonds issued by the city of
Dublin and county of Laurens development  authority.  Subsequently,  the Company
purchased  100% of the bonds and intends to hold them to  maturity,  effectively
financing the  construction  with internal cash flow. The Company has offset the
investment in the bonds ($18,485)  against the related  liability and neither is
reflected on the consolidated balance sheet.

Recent  Accounting   Pronouncements
In June 2001, the Financial  Accounting Standards Board (the "FASB") issued SFAS
No. 142, "Goodwill and Other Intangible  Assets." Under the new rules,  goodwill
and indefinite lived intangible  assets are no longer amortized but are reviewed
annually for impairment. Separable intangible assets that are not deemed to have
an indefinite  life will continue to be amortized  over their useful lives.  The
Company will continue to amortize  intangible assets in accordance with existing
policy  and  accordingly  the  adoption  of SFAS No. 142 did not have a material
impact on the Company's financial position or results of operations.

In August 2001, the FASB issued SFAS No. 144,  "Accounting for the Impairment or
Disposal of  Long-Lived  Assets."  SFAS No. 144 is  effective  for fiscal  years
beginning  after  December 15,  2001,  and interim  periods  within those fiscal
years.  The Company  adopted this statement on February 3, 2002.  This statement
addresses  financial  accounting and reporting for the impairment or disposal of
long-lived assets. It supersedes SFAS No. 121, "Accounting for the Impairment of
Long-Lived  Assets and for Long-Lived Assets to be Disposed Of." The adoption of
SFAS No. 144 did not have a material impact on the Company's  financial position
or results of operations.

In April 2002, the FASB issued SFAS No. 145,  "Rescission of FASB Statements No.
4, 44, and 64,  Amendment of FASB Statement No. 13, and Technical  Corrections."

                                       13

SFAS No.  145  rescinds  both  SFAS No. 4,  "Reporting  Gains  and  Losses  from
Extinguishment  of  Debt,"  and the  amendment  to SFAS  No.  4,  SFAS  No.  64,
"Extinguishments of Debt Made to Satisfy Sinking-Fund  Requirements." Generally,
under SFAS No. 145, gains and losses from debt extinguishments will no longer be
classified as  extraordinary  items.  The Company adopted the provisions of SFAS
No. 145 on February 2, 2003 and  believes  the adoption of SFAS No. 145 will not
have a  material  effect on the  Company's  financial  position  or  results  of
operations.

In July 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal  Activities."  SFAS No. 146 nullifies EITF Issue No. 94-3,
"Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity  (including  Certain  Costs  Incurred  in a  Restructuring)"
("EITF 94-3"). SFAS No. 146 requires that a liability for a cost associated with
an exit or disposal  activity be  recognized  when the  liability  is  incurred,
whereas EITF 94-3 had recognized the liability at the commitment date to an exit
plan. The Company was required to adopt the provisions of SFAS No. 146 effective
for exit or disposal activities  initiated after December 31, 2002. The adoption
of SFAS No.  146 did not  have a  material  impact  on the  Company's  financial
position or results of operations.

In December  2002,  the FASB issued SFAS No. 148,  "Accounting  for  Stock-Based
Compensation - Transition and Disclosure."  SFAS No. 148 is an amendment of SFAS
No. 123,  "Accounting for Stock-Based  Compensation,"  and provides  alternative
methods of  transition  to SFAS No.  123's fair value method of  accounting  for
stock-based  employee  compensation.  SFAS No. 148 also  amends  the  disclosure
provisions  of  SFAS  No.  123  and  APB  Opinion  No.  28,  "Interim  Financial
Reporting,"  to require  disclosure  in the  summary of  significant  accounting
policies  of the  effects  of an  entity's  accounting  policy  with  respect to
stock-based employee  compensation on reported net income and earnings per share
in annual and interim  financial  statements.  While SFAS No. 148 does not amend
SFAS No. 123 to require  companies to account for employee  stock  options using
the fair value method, the disclosure  provisions of SFAS No. 148 are applicable
to all companies with stock-based employee  compensation,  regardless of whether

                                       14

they account for that  compensation  using the fair value method of SFAS No. 123
or the  intrinsic  value  method of APB  Opinion No. 25,  "Accounting  for Stock
Issued to  Employees."  As allowed by SFAS No.  123,  the Company has elected to
continue to utilize the accounting  method  prescribed by APB Opinion No. 25 and
has adopted the disclosure  requirements of SFAS No. 148 as of February 2, 2003.
The  adoption  of SFAS No. 148 did not have a material  impact on the  Company's
financial position or results of operations.

In November 2002, the Emerging Issues Task Force ("EITF") reached a consensus on
Issue No. 02-16,  "Accounting  by a Customer  (including a Reseller) for Certain
Consideration  Received from a Vendor" ("EITF 02-16").  EITF 02-16 addresses the
accounting and income  statement  classification  for  consideration  given by a
vendor to a retailer in connection with the sale of the vendor's products or for
the promotion of sales of the vendor's  products.  The EITF  concluded that such
consideration  received from vendors should be reflected as a decrease in prices
paid for inventory and  recognized in cost of sales as the related  inventory is
sold,  unless  specific  criteria  are  met  qualifying  the  consideration  for
treatment as  reimbursement  of specific,  identifiable  incremental  costs.  As
clarified by the EITF in January 2003, this issue is effective for  arrangements
with  vendors  initiated on or after  January 1, 2003.  The  provisions  of this
consensus  have been  applied  prospectively.  The adoption of EITF 02-16 is not
expected  to have a  material  impact on the  Company's  financial  position  or
results of operations.

FASB  Interpretation  No. 46,  "Accounting for Variable Interest Entities" ("FIN
46"), expands upon current guidance relating to when a company should include in
its financial  statements the assets,  liabilities  and activities of a variable
interest entity.  The consolidation  requirements of FIN 46 apply immediately to
variable  interest  entities  created after January 31, 2003. The  consolidation
requirements  apply for  "older"  entities  in the first  fiscal year or interim
period  beginning  after  June 15,  2003,  which  would  apply  for the  Company
beginning in the third quarter of 2003. The Company is currently  evaluating the
impact  that the  adoption  of FIN 46 will have on its  financial  position  and
results of operations when adopted in 2003.

                                       15

                                                                 Exhibit 13.1(b)


                         Report of Independent Auditors

To the Board of Directors and Shareholders
of Fred's, Inc., Memphis, Tennessee

We have audited the accompanying  consolidated balance sheet of Fred's, Inc. and
subsidiaries as of February 1, 2003, and the related consolidated  statements of
income,  shareholders'  equity,  and cash flows for the year then  ended.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our  audit.  The  consolidated   financial   statements  of  Fred's,   Inc.  and
subsidiaries  for the years ended  February 2, 2002 and  February 3, 2001,  were
audited by other  auditors  whose  report  dated March 15,  2002,  expressed  an
unqualified opinion on those statements.

We conducted our audit in accordance with auditing standards  generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audit  provides  a
reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the consolidated  financial position of Fred's, Inc. and
subsidiaries  at  February  1,  2003,  and the  consolidated  results  of  their
operations  and their  cash  flows for the year then  ended in  conformity  with
accounting principles generally accepted in the United States.

                                         /s/Ernst & Young, LLP
                                         ---------------------
                                         Ernst & Young LLP

  Memphis, Tennessee
  March 7, 2003



                       Report of Independent Accountants

To the Board of Directors and Shareholders
of Fred's, Inc:


In our  opinion,  the  consolidated  financial  statements  listed  in the index
appearing  under  Item  15(a)(1)  on page 14  present  fairly,  in all  material
respects,  the  financial  position  of Fred's,  Inc.  and its  subsidiaries  at
February 2, 2002,  and the results of their  operations and their cash flows for
each of the two years in the period ended  February 2, 2002 in  conformity  with
accounting  principles  generally  accepted in the United States of America.  In
addition, in our opinion, the financial statement schedules for the two years in
the period ended  February 2, 2002 listed in the index  appearing  under Item 15
(a) (2) on page 15 present fairly, in all material respects, the information set
forth therein when read in conjunction with the related  consolidated  financial
statements. These financial statements and financial statement schedules are the
responsibility of the Company's management;  our responsibility is to express an
opinion on these financial statements and financial statement schedules based on
our audits.  We conducted  our audits of these  statements  in  accordance  with
auditing  standards  generally  accepted in the United States of America,  which
require that we plan and perform the audit to obtain reasonable  assurance about
whether the financial  statements  are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements,  assessing the  accounting  principles
used and  significant  estimates made by management,  and evaluating the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.


PricewaterhouseCoopers LLP

Memphis, Tennessee
March 15, 2002




Consolidated Balance Sheets
(in thousands, except for number of shares)

                                                                           February 1,        February 2,
                                                                              2003               2002
                                                                        ---------------     --------------
                                                                                            
ASSETS
- ------
Current assets:
   Cash and cash equivalents                                              $      8,209       $     15,906
   Receivables, less allowance for
   doubtful accounts of $975 ($657 at February 2, 2002)                         18,400             15,705
   Inventories                                                                 193,506            163,560
   Deferred income taxes                                                             -              1,790
   Other current assets                                                          7,775              2,499
                                                                        ---------------     --------------
        Total current assets                                                   227,890            199,460

Property and equipment, at depreciated cost                                    110,794             78,225
Equipment under capital leases,
   less accumulated amortization of $2,542
   ($1,849 at February 2, 2002)                                                  2,425              1,533
Other noncurrent assets, net                                                     4,739              4,841
                                                                        ---------------     --------------
        Total assets                                                      $    345,848       $    284,059
                                                                        ===============     ==============
                                                                        ---------------     --------------

LIABILITIES AND SHAREHOLDERS' EQUITY
- ------------------------------------
Current liabilities:
   Accounts payable                                                       $     58,489       $     43,747
   Current portion of indebtedness                                                 177                562
   Current portion of capital lease obligations                                    728                678
   Accrued liabilities                                                          19,484             14,228
   Deferred tax liability                                                       10,559                  -
   Income taxes payable                                                              -              1,866
                                                                        ---------------     --------------
        Total current liabilities                                               89,437             61,081

Long-term portion of indebtedness                                                  121                141
Deferred tax liability                                                             676                696
Capital lease obligations                                                        2,389              1,179
Other noncurrent liabilities                                                     2,455              2,055
                                                                        ---------------     --------------
        Total liabilities                                                       95,078             65,152
                                                                        ---------------     --------------

Commitments and contingencies (Notes 6 and 10)

Shareholders' equity:
   Preferred stock, nonvoting, no par value, 10,000,000 shares
     authorized, none outstanding                                                    -                  -
   Preferred stock, Series A junior participating nonvoting,
     no par value, 224,594 shares authorized, none outstanding                       -                  -
   Common stock, Class A voting, no par value, 60,000,000 shares
     authorized, 25,673,259 shares issued and outstanding
     (25,361,112 shares issued and outstanding at
     February 2, 2002)                                                         117,209            110,508
   Common stock, Class B nonvoting, no par value, 11,500,000
     shares authorized, none outstanding                                             -                  -
   Retained earnings                                                           133,589            108,462
   Deferred compensation on restricted stock incentive plan                        (28)               (63)
                                                                        ---------------     --------------
        Total shareholders' equity                                             250,770            218,907
                                                                        ---------------     --------------
               Total liabilities and shareholders' equity                 $    345,848       $    284,059
                                                                        ===============     ==============


          See accompanying notes to consolidated financial statements.


Consolidated Statements of Income
(in thousands, except per share amounts)


                                                                                          For the Years Ended
                                                                  -------------------------------------------------------------
                                                                    February 1,          February 2,            February 3,
                                                                       2003                  2002                   2001
                                                                  --------------       -------------           -------------
                                                                                                              
Net sales                                                          $ 1,103,418          $   910,831              $ 781,249
Cost of goods sold                                                     798,441              661,110                566,115
                                                                  --------------       -------------           -------------
        Gross profit                                                   304,977              249,721                215,134

Selling, general and administrative expenses                           262,300              217,970                189,414
                                                                  --------------       -------------           -------------
        Operating income                                                42,677               31,751                 25,720

Interest expense, net                                                      203                1,611                  3,226
                                                                  --------------       -------------           -------------
        Income before taxes                                             42,474               30,140                 22,494

Income taxes                                                            14,258               10,511                  7,645
                                                                  --------------       -------------           -------------
        Net income                                                 $    28,216          $    19,629              $  14,849
                                                                  ==============       =============           =============

Net income per share

     Basic                                                         $      1.11          $       .83              $     .66
                                                                  ==============       =============           =============

     Diluted                                                       $      1.08          $       .81              $     .65
                                                                  ==============       =============           =============

Weighted average shares outstanding

   Basic                                                                25,503               23,553                 22,382
                                                                  ==============       =============           =============
   Diluted                                                              26,167               24,197                 22,869
                                                                  ==============       =============           =============


          See accompanying notes to consolidated financial statements.




Consolidated Statements of Changes in Shareholders' Equity
(in thousands, except share data)

                                                     Common Stock                 Retained            Deferred
                                           --------------------------------
                                                Shares            Amount          Earnings          Compensation            Total
                                           ---------------     ------------    --------------      --------------      -------------

                                                                                                    
Balance, January 29, 2000                     22,478,017         $ 67,326         $  78,902          $  (315)            $  145,913
Cash dividends paid ($.11 per share)                                                 (2,409)                                 (2,409)
Issuance of restricted stock                       7,125               57                                (57)                     -
Cancellation of restricted stock                 (54,510)            (218)                                15                   (203)
Exercises of stock options                       197,839            1,079                                                     1,079
Amortization of deferred compensation
   on restricted stock incentive plan                                                                    145                    145
Tax benefit on exercise of stock
   options                                                            313                                                       313
Net income                                                                           14,849                                  14,849
                                           ===============     ============    ==============      ==============      =============
Balance, February 3, 2001                     22,628,471         $ 68,557         $  91,342          $  (212)            $  159,687

Proceeds from public offering                  2,377,500           38,156                                                    38,156

Cash dividends paid ($.12 per share)                                                 (2,509)                                 (2,509)

Cancellation of restricted stock                 (15,185)             (63)                                12                    (51)

Other issuances                                   55,980              937                                                       937

Exercises of stock options                       314,346            2,165                                                     2,165

Amortization of deferred compensation
   on restricted stock incentive plan                                                                    137                    137

Tax benefit on exercise of stock options                              756                                                       756

Net income                                                                           19,629                                  19,629
                                           ---------------     ------------    --------------      --------------      -------------
Balance, February 2, 2002                     25,361,112         $110,508         $ 108,462          $   (63)            $  218,907

Cash dividends paid ($.12 per share)                                                 (3,089)                                 (3,089)

Issuance of restricted stock                         750               19                                (19)                     -

Other issuances                                  100,722            3,592                                                     3,592

Exercises of stock options                       210,675            1,684                                                     1,684

Amortization of deferred compensation
   on restricted stock incentive plan                                                                     54                     54

Tax benefit on exercise of stock options                            1,406                                                     1,406

Net income                                                                           28,216                                  28,216
                                           ---------------     ------------    --------------      --------------      -------------
Balance, February 1, 2003                     25,673,259         $117,209         $ 133,589          $   (28)            $  250,770
                                          ===============      ============    ==============      ==============      =============

          See accompanying notes to consolidated financial statements.



Consolidated Statements of Cash Flows
(in thousands)

                                                                                             For the Years Ended
                                                                               February 1,        February 2,      February 3,
                                                                                  2003               2002             2001
                                                                              -------------     ------------     --------------
                                                                                                              
Cash flows from operating activities:
   Net income                                                                 $   28,216        $   19,629        $    14,849
   Adjustments to reconcile net income to net cash flows
      from operating activities:
        Depreciation and amortization                                             21,032            17,846             14,277
        Provision for uncollectible receivables                                      318               142                 64
        LIFO Reserve                                                               1,535               642                753
        Deferred income taxes                                                     12,329             1,026              1,747
        Amortization of deferred compensation on restricted
          stock incentive plan                                                        54               137                145
        Issuance (net of cancellation) of restricted stock                             -              (52)               (203)
        Tax benefit upon exercise of stock options                                 1,406               756                313
        (Increase) decrease in assets:
          Receivables                                                             (3,014)             (416)            (4,583)
          Inventories                                                            (31,424)          (14,291)            (8,743)
          Other assets                                                              (365)             (194)              (444)
        Increase (decrease) in liabilities:
          Accounts payable and accrued liabilities                                19,998             3,532              5,110
          Income taxes payable                                                    (6,778)           (2,411)             3,628
          Other noncurrent liabilities                                               400                52                174
                                                                              -------------     ------------     --------------
             Net cash provided by operating activities                            43,707            26,398             27,087
                                                                              =============     ============     ==============
Cash flows from investing activities:
   Capital expenditures                                                          (50,835)          (17,372)           (15,801)
   Proceeds from dispositions of property and equipment                                -                 -                493
   Asset acquisition, net of cash acquired (primarily intangibles)                (1,844)             (986)            (2,807)
                                                                              -------------     ------------     --------------
             Net cash used in investing activities                               (52,679)          (18,358)           (18,115)
                                                                              =============     ============     ==============
Cash flows from financing activities:
   Reduction of indebtedness and capital lease obligations                          (855)           (9,892)            (2,495)
   Proceeds from revolving line of credit, net of payments                             -           (22,623)            (5,617)
   Proceeds from public offering, net of expenses                                  3,535            38,156                  -
   Proceeds from exercise of options                                               1,684             2,165              1,079
   Payment of cash for dividends and fractional shares                            (3,089)           (2,509)            (2,406)
                                                                              -------------     ------------     --------------
             Net cash provided by (used in) financing activities                   1,275             5,297             (9,439)
                                                                              =============     ============     ==============
Increase (decrease) in cash and cash equivalents                                  (7,697)           13,337               (467)
Cash and cash equivalents:
   Beginning of year                                                              15,906             2,569              3,036
                                                                              -------------     ------------     --------------
   End of year                                                                $    8,209        $   15,906        $     2,569
                                                                              =============     ============     ==============

Supplemental disclosures of cash flow information:
   Interest paid                                                              $      180        $    1,775        $     3,332
   Income taxes paid                                                          $    7,300        $   11,000        $     2,000

Non cash investing and financing activities:
   Assets acquired through capital lease obligations                          $    1,585        $      691        $         -
   Common stock issued for acquisition                                        $       57        $      937        $         -


          See accompanying notes to consolidated financial statements.


Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================
NOTE 1 - DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Description of business.  The primary business of Fred's,  Inc. and subsidiaries
(the  "Company")  is the sale of  general  merchandise  through  its 414  retail
discount  stores located in fourteen states in the  Southeastern  United States.
Two hundred and sixteen of the Company's stores have full service pharmacies. In
addition, the Company sells general merchandise to its 26 franchisees.

Consolidated financial statements. The consolidated financial statements include
the accounts of the Company and its subsidiaries.  All significant  intercompany
accounts and transactions are eliminated.

Fiscal year. The Company utilizes a 52 - 53 week accounting period which ends on
the Saturday  closest to January 31.  Fiscal years 2002,  2001 and 2000, as used
herein,  refer to the years  ended  February  1, 2003,  February  2,  2002,  and
February 3, 2001, respectively. Results for 2000 include 53 weeks.

Use of estimates.  The  preparation of financial  statements in accordance  with
accounting   principles   generally  accepted  in  the  United  States  requires
management to make estimates and assumptions that affect the reported amounts of
assets and  liabilities  and disclosure of contingent  assets and liabilities at
the date of the financial  statements  and the reported  amounts of revenues and
expenses  during the reported  period.  Actual  results  could differ from those
estimates and such differences could be material to the financial statements.

Cash and cash equivalents. Cash on hand and in banks, together with other highly
liquid investments which are subject to market  fluctuations and having original
maturities of three months or less, are classified as cash equivalents.

Allowance for doubtful accounts. The Company is reimbursed for drugs sold by its
pharmacies by many different payors including the insurance companies,  Medicare
and various state Medicaid  programs.  The Company  estimates the allowance on a
payor-specific  basis,  given  its  interpretation  of  the  contract  terms  or
applicable  regulations.  However,  the reimbursement rates are often subject to
interpretations  that could  result in payments  that differ from the  Company's
estimates.  Additionally,  updated  regulations and contract  negotiations occur
frequently,  necessitating the Company's  continual review and assessment of the
estimation process.

Inventories.  Warehouse  inventories  are  stated at the lower of cost or market
using the FIFO (first-in,  first-out)  method.  Retail inventories are stated at
the lower of cost or market as determined by the retail inventory method.  Under
the retail  inventory  method ("RIM"),  the valuation of inventories at cost and
the   resulting   gross   margin  are   calculated   by  applying  a  calculated
cost-to-retail  ratio to the retail  value of  inventories.  RIM is an averaging
method that has been widely used in the retail industry due to its practicality.
Also,  it is  recognized  that  the  use of  the  RIM  will  result  in  valuing
inventories  at lower of cost or market if markdowns  are  currently  taken as a
reduction of the retail value of  inventories.  Inherent in the RIM  calculation
are certain  significant  management  judgments and estimates  including,  among

                                       1

Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================
others, initial markups,  markdowns,  and shrinkage,  which significantly impact
the ending inventory valuation at cost as well as resulting gross margin.  These
significant  estimates,  coupled  with  the fact  that  the RIM is an  averaging
process, can, under certain circumstances,  produce distorted or inaccurate cost
figures.  Management  believes  that the  Company's  RIM  provides an  inventory
valuation which reasonably  approximates cost and results in carrying  inventory
at the lower of cost or market. For pharmacy inventories,  which are $27,819 and
$24,700  at  February  1, 2003 and  February  2,  2002,  respectively,  cost was
determined  using the LIFO  (last-in,  first-out)  method.  The current  cost of
inventories  exceeded  the LIFO cost by $6,138 at February 1, 2003 and $4,603 at
February 2, 2002.  The LIFO reserve  increased by $1,535,  $642, and $753 during
2002, 2001, and 2000, respectively.

Property  and  equipment.  Property  and  equipment  are  stated  at  cost,  and
depreciation  is computed using the  straight-line  method over their  estimated
useful lives.  Leasehold costs and improvements  which are included in buildings
and  improvements  are amortized over the lesser of their estimated useful lives
or the remaining lease terms. Average useful lives are as follows: buildings and
improvements - 8 to 30 years; furniture, fixtures and equipment - 3 to 10 years.
Amortization  on equipment  under capital leases is computed on a  straight-line
basis  over the terms of the  leases.  Gains or losses on the sale of assets are
recorded at disposal.

Impairment of Long-lived  assets. The Company's policy is to review the carrying
value of all long-lived  assets annually and whenever events or changes indicate
that the carrying amount of an asset may not be recoverable. The Company adjusts
the net book value of the underlying  assets if the sum of expected  future cash
flows is less than the book value.  Assets to be disposed of are adjusted to the
fair  value  less the cost to sell if less than the book  value.  Based upon the
Company's  review as of  February  1, 2003 and  February  2, 2002,  no  material
adjustments to the carrying value of such assets were necessary.

Vendor  rebates.  The Company  records vendor rebates for new store  allowances,
when  realized,  as a  reduction  of cost  associated  with new  stores  and/ or
remodeled  stores.  The Company records volume purchase  rebates and allowances,
when realized,  as a reduction to inventory  purchases,  at cost,  which has the
effect of reducing cost of goods sold,  as  prescribed  by Emerging  Issues Task
Force ("EITF") Issue No. 02-16,  Accounting by a Customer (including a Reseller)
for Certain Consideration Received from a Vendor" ("EITF 02-16").

Selling,  general and  administrative  expenses.  The Company  includes  buying,
warehousing, distribution,  depreciation and occupancy costs in selling, general
and administrative expenses.

Advertising.  The Company charges  advertising,  including  production costs, to
expense on the first day of the  advertising  period.  Advertising  expense  for
2002, 2001, and 2000 was $14,124, $12,079 and $10,166 respectively.

                                       2

Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================
Preopening  costs.  The Company  charges to expense the preopening  costs of new
stores  as  incurred.  These  costs  are  primarily  labor to stock  the  store,
preopening advertising, store supplies and other expendable items.

Revenue  Recognition.  The Company  markets goods and services  through  Company
owned stores and 26 franchised  stores.  Net sales includes sales of merchandise
from Company owned stores, net of returns and exclusive of sales taxes. Sales to
franchised  stores  are  recorded  when  the  merchandise  is  shipped  from the
Company's  warehouse.  Revenues  resulting  from layaway sales are recorded upon
delivery of the  merchandise to the customer.  In addition,  the Company charges
the  franchised  stores a fee based on a percentage of their  purchases from the
Company.  These fees  represent a  reimbursement  for use of the Fred's name and
other  administrative  costs incurred on behalf of the franchised stores and are
therefore netted against selling,  general and  administrative  expenses.  Total
franchise  income  for 2002,  2001,  and 2000 was  $2,016,  $1,764,  and  $1,806
respectively.

Other  intangible  assets.  Other  identifiable  intangible  assets,  which  are
included in other noncurrent assets, primarily represent amounts associated with
acquired  pharmacies and are being amortized on a straight-line  basis over five
years.  During the year ended February 1, 2003 and February 2, 2002, the Company
issued  1,966  and  55,980  shares  for  pharmacy  acquisitions,   respectively.
Intangibles,  net of  accumulated  amortization,  totaled  $4,661 at February 1,
2003, and $4,778 at February 2, 2002. Accumulated amortization for 2002 and 2001
totaled $7,218 and $5,272,  respectively.  Amortization  expense for 2002, 2001,
and 2000 was $1,945,  $1,795, and $1,421,  respectively.  Estimated amortization
expense  for each of the  next 5 years  is as  follows:  2003 -  $1,546,  2004 -
$1,325, 2005 - $970, 2006 - $485, and 2007 - $165.

Financial  instruments.  At  February  1,  2003,  the  Company  did not have any
outstanding  derivative  instruments.   The  recorded  value  of  the  Company's
financial  instruments,  which include cash and cash  equivalents,  receivables,
accounts  payable  and  indebtedness,  approximates  fair value.  The  following
methods  and  assumptions  were used to  estimate  fair  value of each  class of
financial instrument: (1) the carrying amounts of current assets and liabilities
approximate  fair value because of the short maturity of those  instruments  and
(2) the fair  value of the  Company's  indebtedness  is  estimated  based on the
current  borrowing  rates  available  to the Company for bank loans with similar
terms and average maturities.

Insurance   reserves.   The   Company  is  largely   self-insured   for  workers
compensation,  general liability and medical insurance.  The Company's liability
for  self-insurance is determined based on known claims and estimates for future
claims cost and incurred but not reported claims. If future claim trends deviate
from  recent  historical  patterns,  the  Company  may  be  required  to  record
additional  expense  or  expense  reductions  which  could  be  material  to the
Company's results of operations.

Deferred rent. The Company records rental expense on a straight-line  basis over
the base,  non-cancelable  lease term.  Any  differences  between the calculated
expense and the amounts  actually  paid are  reflected as a liability in accrued

                                       3

Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================
liabilities  in  the  accompanying   consolidated   balance  sheet  and  totaled
approximately  $714  and  $494  at  February  1,  2003  and  February  2,  2002,
respectively.

Stock-based compensation. The Company grants stock options having a fixed number
of shares and an exercise price equal to the fair value of the stock on the date
of grant to certain executive officers, directors and key employees. The Company
accounts for stock option grants in accordance with Accounting  Principles Board
Opinion No. 25,  "Accounting for Stock Issued to Employees"  ("APB No. 25"), and
related  interpretations because the Company believes the alternative fair value
accounting  provided  for  under  SFAS  No.  123,  "Accounting  for  Stock-Based
Compensation,"  as  amended  by  SFAS  No.  148,   "Accounting  for  Stock-Based
Compensation - Transition and Disclosure,"  requires the use of option valuation
models that were not developed for use in valuing employee stock options.  Under
APB No. 25, compensation  expense is generally not recognized for plans in which
the  exercise  price  of the  stock  options  equals  the  market  price  of the
underlying  stock on the date of grant  and the  number  of  shares  subject  to
exercise  is  fixed.  Had  compensation  cost  for  the  Company's   stock-based
compensation plans been determined based on the fair value at the grant date for
awards under these plans  consistent with the methodology  prescribed under SFAS
No. 123,  net income and  earnings  per share would have been reduced to the pro
forma amounts indicated in the following table.

(Amounts in thousands except
  per share data)                         2002           2001            2000

Net income - as reported                 $28,216        $19,629         $14,849
Less pro forma effect of stock
 option grants                               456            567             589

Net income - pro forma                   $27,760        $19,062         $14,260
- --------------------------------------------------------------------------------
Earnings per share - as reported

Basic                                      $1.11          $0.83           $0.66

Diluted                                    $1.08          $0.81           $0.65
Earnings per share - pro forma

Basic                                      $1.09          $0.81           $0.63

Diluted                                    $1.06          $0.79           $0.62
- --------------------------------------------------------------------------------

The Company also  periodically  awards restricted stock having a fixed number of
shares at a purchase  price  that is set by the  Compensation  Committee  of the
Company's  Board of  Directors,  which  purchase  price  may be set at zero,  to
certain  executive  officers,  directors  and key  employees.  The Company  also
accounts for restricted  stock grants in accordance  with APB No. 25 and related
interpretations.  Under APB No. 25, the Company calculates  compensation expense

                                       4

Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================
as the difference  between the market price of the underlying  stock on the date
of grant  and the  purchase  price,  if any,  and  recognizes  such  amount on a
straight-line  basis  over the  period in which the  restricted  stock  award is
earned by the recipient. The Company recognized compensation expense relating to
its restricted stock awards of approximately  $54, $137, and $145 in 2002, 2001,
and 2000,  respectively.  (See Note 8 for further  disclosure  relating to stock
incentive plans).

Income taxes.  The Company reports income taxes in accordance with SFAS No. 109,
"Accounting  for Income  Taxes."  Under SFAS No.  109,  the asset and  liability
method is used for computing  future income tax  consequences  of events,  which
have been  recognized  in the  Company's  consolidated  financial  statements or
income tax  returns.  Deferred  income tax  expense or benefit is the net change
during the year in the Company's deferred income tax assets and liabilities.

Business segments.  The Company's only reportable  operating segment is its sale
of  merchandise  through  its  Company  owned  stores and to  franchised  Fred's
locations.

Comprehensive income. Comprehensive income does not differ from the consolidated
net income presented in the consolidated statements of income.

Reclassifications.  Certain prior year amounts have been reclassified to conform
to the 2002 presentation.

Recent  Accounting  Pronouncements.  In  June  2001,  the  Financial  Accounting
Standards Board (the "FASB") issued SFAS No. 142, "Goodwill and Other Intangible
Assets." Under the new rules,  goodwill and indefinite lived  intangible  assets
are no longer  amortized  but are reviewed  annually for  impairment.  Separable
intangible  assets that are not deemed to have an indefinite  life will continue
to be amortized  over their useful lives.  The Company will continue to amortize
intangible  assets in  accordance  with  existing  policy  and  accordingly  the
adoption  of SFAS  No.  142 did not  have a  material  impact  on the  Company's
financial position or results of operations.

In August 2001, the FASB issued SFAS No. 144,  "Accounting for the Impairment or
Disposal of  Long-Lived  Assets."  SFAS No. 144 is  effective  for fiscal  years
beginning  after  December 15,  2001,  and interim  periods  within those fiscal
years.  The Company  adopted this statement on February 3, 2002.  This statement
addresses  financial  accounting and reporting for the impairment or disposal of
long-lived assets. It supersedes SFAS No. 121, "Accounting for the Impairment of
Long-Lived  Assets and for Long-Lived Assets to be Disposed Of." The adoption of
SFAS No. 144 did not have a material impact on the Company's  financial position
or results of operations.

In April 2002, the FASB issued SFAS No. 145,  "Rescission of FASB Statements No.
4, 44, and 64,  Amendment of FASB Statement No. 13, and Technical  Corrections."
SFAS No.  145  rescinds  both  SFAS No. 4,  "Reporting  Gains  and  Losses  from
Extinguishment  of  Debt,"  and the  amendment  to SFAS  No.  4,  SFAS  No.  64,
"Extinguishments of Debt Made to Satisfy Sinking-Fund  Requirements." Generally,

                                       5

Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================
under SFAS No. 145, gains and losses from debt extinguishments will no longer be
classified as  extraordinary  items.  The Company adopted the provisions of SFAS
No. 145 on February 2, 2003 and  believes  the adoption of SFAS No. 145 will not
have a  material  effect on the  Company's  financial  position  or  results  of
operations.

In July 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal  Activities."  SFAS No. 146 nullifies EITF Issue No. 94-3,
"Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity  (including  Certain  Costs  Incurred  in a  Restructuring)"
("EITF 94-3"). SFAS No. 146 requires that a liability for a cost associated with
an exit or disposal  activity be  recognized  when the  liability  is  incurred,
whereas EITF 94-3 had recognized the liability at the commitment date to an exit
plan. The Company was required to adopt the provisions of SFAS No. 146 effective
for exit or disposal activities  initiated after December 31, 2002. The adoption
of SFAS No.  146 did not  have a  material  impact  on the  Company's  financial
position or results of operations.

In December  2002,  the FASB issued SFAS No. 148,  "Accounting  for  Stock-Based
Compensation - Transition and Disclosure."  SFAS No. 148 is an amendment of SFAS
No. 123,  "Accounting for Stock-Based  Compensation,"  and provides  alternative
methods of  transition  to SFAS No.  123's fair value method of  accounting  for
stock-based  employee  compensation.  SFAS No. 148 also  amends  the  disclosure
provisions  of  SFAS  No.  123  and  APB  Opinion  No.  28,  "Interim  Financial
Reporting,"  to require  disclosure  in the  summary of  significant  accounting
policies  of the  effects  of an  entity's  accounting  policy  with  respect to
stock-based employee  compensation on reported net income and earnings per share
in annual and interim  financial  statements.  While SFAS No. 148 does not amend
SFAS No. 123 to require  companies to account for employee  stock  options using
the fair value method, the disclosure  provisions of SFAS No. 148 are applicable
to all companies with stock-based employee  compensation,  regardless of whether
they account for that  compensation  using the fair value method of SFAS No. 123
or the  intrinsic  value  method of APB  Opinion No. 25,  "Accounting  for Stock
Issued to  Employees."  As allowed by SFAS No.  123,  the Company has elected to
continue to utilize the accounting  method  prescribed by APB Opinion No. 25 and
has adopted the disclosure  requirements of SFAS No. 148 as of February 1, 2003.
The  adoption  of SFAS No. 148 did not have a material  impact on the  Company's
financial position or results of operations.

In November 2002, the Emerging Issues Task Force ("EITF") reached a consensus on
Issue No. 02-16,  "Accounting  by a Customer  (including a Reseller) for Certain
Consideration  Received from a Vendor" ("EITF 02-16").  EITF 02-16 addresses the
accounting and income  statement  classification  for  consideration  given by a
vendor to a retailer in connection with the sale of the vendor's products or for
the promotion of sales of the vendor's  products.  The EITF  concluded that such
consideration  received from vendors should be reflected as a decrease in prices
paid for inventory and  recognized in cost of sales as the related  inventory is
sold,  unless  specific  criteria  are  met  qualifying  the  consideration  for
treatment as  reimbursement  of specific,  identifiable  incremental  costs.  As

                                       6

Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================
clarified by the EITF in January 2003, this issue is effective for  arrangements
with  vendors  initiated on or after  January 1, 2003.  The  provisions  of this
consensus  have been  applied  prospectively.  The adoption of EITF 02-16 is not
expected  to have a  material  impact on the  Company's  financial  position  or
results of operations.

FASB  Interpretation  No. 46,  "Accounting for Variable Interest Entities" ("FIN
46"), expands upon current guidance relating to when a company should include in
its financial  statements the assets,  liabilities  and activities of a variable
interest entity.  The consolidation  requirements of FIN 46 apply immediately to
variable  interest  entities  created after January 31, 2003. The  consolidation
requirements  apply for  "older"  entities  in the first  fiscal year or interim
period  beginning  after  June 15,  2003,  which  would  apply  for the  Company
beginning in the third quarter of 2003. The Company believes the adoption of FIN
46 in 2003 will not have a material effect on the Company's  financial  position
or results of operations.

NOTE 2 - PROPERTY AND EQUIPMENT

Property and equipment, at cost, consist of the following:



                                                                                             2002             2001
                                                                                      ---------------  ----------------

                                                                                                     
Buildings and improvements                                                                $   75,779       $    68,922
Furniture, fixtures and equipment                                                            125,723           102,075
                                                                                      ---------------  ----------------
                                                                                             201,502           170,997
Less accumulated depreciation and amortization                                              (117,312)          (99,121)
                                                                                      ---------------  ----------------
                                                                                              84,190            71,876
Construction in progress                                                                      22,308             2,109
Land                                                                                           4,296             4,240
                                                                                      ---------------  ----------------
        Total property and equipment, at depreciated cost                                 $  110,794       $    78,225
                                                                                      ---------------  ----------------

Depreciation  expense totaled $18,394,  $15,507, and $12,407, for 2002, 2001 and
2000, respectively.

NOTE 3 - ACCRUED LIABILITIES

The components of accrued liabilities are as follows:

                                                 2002            2001
                                          --------------    ---------------

Payroll and benefits                         $    6,900      $     6,727
Sales and use taxes                               3,320            2,694
Insurance                                         5,036            1,753
Other                                             4,228            3,054
                                          --------------  ---------------
     Total accrued liabilities               $   19,484      $    14,228
                                          --------------  ---------------

NOTE 4 -  INDEBTEDNESS
On April 3, 2000,  the Company and a bank entered into a new Revolving  Loan and
Credit  Agreement (the  "Agreement")  to replace the May 15, 1992 Revolving Loan
and Credit  Agreement,  as amended.  The Agreement  provides the Company with an
unsecured  revolving  line of credit  commitment  of up to $40 million and bears
interest  at 1.5% below the prime  rate or a  LIBOR-based  rate.  Under the most
restrictive  covenants  of the  Agreement,  the  Company is required to maintain
specified  shareholders' equity (which was $187,731 at February 1, 2003) and net
income levels.  The Company is required to pay a commitment fee to the bank at a

                                       7

Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================
rate per annum equal to 0.18% on the  unutilized  portion of the revolving  line
commitment over the term of the Agreement.  The term of the Agreement extends to
March 31, 2004.  There were no  borrowings  outstanding  under the  Agreement at
February 1, 2003 and February 2, 2002.

On April 23, 1999,  the Company and a bank entered  into a Loan  Agreement  (the
"Loan  Agreement").  The Loan  Agreement  provided  the Company with a four-year
unsecured term loan of $2.3 million to finance the  replacement of the Company's
mainframe  computer system. The Loan Agreement bears interest of 6.15% per annum
and matures on April 15, 2003. Under the most restrictive  covenants of the Loan
Agreement,  the Company is required to maintain  specified debt service  levels.
There were $141 and $703  borrowings  outstanding  under the loan  Agreement  at
February 1, 2003 and February 2, 2002, respectively.

The Company has other miscellaneous  financing  obligations totaling $157, which
relate  primarily to business  acquisitions.  The Company's  indebtedness  under
miscellaneous  financing matures as follows: 2003 - $36; 2004 - $17; 2005 - $18;
2006 - $19; 2007 - $21; and $46 thereafter.

The Company is financing the  construction of its Dublin,  Georgia  distribution
center with taxable industrial  development  revenue bonds issued by the City of
Dublin and County of Laurens Development  Authority.  The Company purchased 100%
of the issued bonds and intends to hold them to maturity,  effectively financing
the construction  with internal cash flow. The Company has offset the investment
in the bonds ($18,485) against the related liability and neither is reflected on
the consolidated balance sheet.

NOTE 5 - INCOME TAXES
The provision for income taxes consists of the following:

                           2002         2001        2000
                       ----------  -----------  -----------
Current
   Federal              $  1,929     $  9,485     $  5,642
                       ----------  -----------  -----------
Deferred
   Federal                12,824          907        1,679
   State                   (495)          119          324
                       ----------  -----------  -----------
                          12,329        1,026        2,003
                       ----------  -----------  -----------
                        $ 14,258     $ 10,511     $  7,645
                       ==========  ===========  ===========

                                       8

Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================
The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities are presented below:

                                                          2002          2001
                                                    -------------    -----------
Deferred tax assets:
   Accrual for inventory shrinkage                      $    235      $  1,060
   Allowance for doubtful accounts                           333           357
   Insurance accruals                                      1,467           933
   Net operating loss carryforwards                        2,474         1,532
   Postretirement benefits other than pensions               960           799
   Restructuring costs                                        59            73
   Amortization of intangibles                             2,209         1,768
   Other                                                       -            76
                                                    -------------    -----------
Total deferred tax assets                                  7,737         6,598
   Less:  valuation allowance                            (700)        (1,532)
                                                    -------------    -----------
Deferred tax assets, net of valuation allowance            7,037         5,066
                                                    -------------    -----------


Deferred tax liabilities:
   Property, plant, and equipment                        (5,939)        (3,598)
   Inventory valuation                                  (12,305)          (347)
   Other                                                    (28)           (27)
                                                    -------------    -----------
Total deferred tax liability                            (18,272)        (3,972)
                                                    -------------    -----------

Net deferred tax asset (liability)                    $ (11,235)      $ 1,094
                                                    =============    ===========


A net current  deferred tax liability in the amount of $10.6  million  primarily
resulted  from a change in method of  accounting  for inventory in retail stores
from the retail inventory method to the cost method for income tax purposes.

The net operating loss  carryforwards are available to reduce state income taxes
in future years. These carryforwards total approximately $63.7 million for state
income tax purposes  and expire at various  times during the period 2003 through
2022.

During 2002,  the  valuation  allowance  decreased  $832,  and during 2001,  the
valuation allowance decreased $24. Based upon expected future income, management
believes  that it is more likely than not that the  results of  operations  will
generate  sufficient  taxable  income to realize  the  deferred  tax asset after
giving consideration to the valuation allowance.

                                       9

Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================
A reconciliation  of the statutory  federal income tax rate to the effective tax
rate is as follows:

                                                   2002       2001         2000
                                                ---------  ----------   -------

Income tax provision at statutory rate              35.0%      35.0%      35.0%
State income taxes, net of federal benefit           1.4        0.1        0.9
Permanent differences                               (1.0)         -          -
Change in valuation allowance                       (2.0)      (0.1)         -
Other                                                0.2       (0.1)      (1.9)
                                                ---------  ----------   --------
                                                    33.6%      34.9%      34.0%
                                                ---------  ----------   --------

NOTE 6 - LONG-TERM LEASES

The Company leases certain of its store locations under noncancelable  operating
leases that require monthly rental payments primarily at fixed rates (although a
number of the leases provide for additional  rent based upon sales)  expiring at
various dates through 2029.  Many of these leases  contain  renewal  options and
require  the Company to pay taxes,  maintenance,  insurance  and  certain  other
operating expenses applicable to the leased properties. In addition, the Company
leases  various  equipment  under  noncancelable  operating  leases and  certain
transportation   equipment  under  capital  leases.  Total  rent  expense  under
operating leases was $26,844,  $22,207,  and $17,465,  for 2002, 2001, and 2000,
respectively.  Total  contingent  rentals included in operating leases above was
$786,  $409, and $370,  for 2002,  2001,  and 2000,  respectively.  Amortization
expense on assets under capital lease for 2002,  2001, and 2000 was $693,  $544,
and $449, respectively.

Future  minimum  rental  payments  under all operating and capital  leases as of
February 1, 2003 are as follows:

                                                 Operating          Capital
                                                   Leases             Leases
- ------------------------------------------------------------------------------

2003                                           $   24,750         $    1,020
2004                                               21,814                917
2005                                               18,879                808
2006                                               15,014                626
2007                                               10,405                385
Thereafter                                         15,407                129
                                             ---------------      ------------
Total minimum lease payments                   $  106,269              3,885
                                             ===============

Imputed interest                                                        (768)
                                                                  ------------

Present value of net minimum lease
  payments, including $728 classified
  as current portion of capital lease
  obligations                                                     $    3,117
                                                                  ------------

NOTE 7 - SHAREHOLDERS'  EQUITY Effective  October 12, 1998 the Company adopted a
Shareholders  Rights  Plan  which  granted a  dividend  of one  preferred  share
purchase right (a "Right") for each common share  outstanding at that date. Each
Right  represents the right to purchase  one-hundredth  of a preferred  share of
stock  at a  preset  price  to be  exercised  when  any  one  individual,  firm,
corporation or other entity acquires 15% or more of the Company's  common stock.
The Rights will become  dilutive at the time of  exercise  and will  expire,  if
unexercised, on October 12, 2008.

                                       10

Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================
On May 24, 2001, the Company announced a five-for-four stock split of its common
stock,  Class A voting,  no par value. The new shares,  one additional share for
each four  shares held by  stockholders,  were  distributed  on June 18, 2001 to
stockholders of record on June 4, 2001. All share and per share amounts included
in the  accompanying  financial  statements  have been  adjusted to reflect this
stock split.

In October 2001, the Company  completed a secondary  stock offering of 1,585,000
company  shares  (unadjusted  for 3-for-2  stock split  completed on February 1,
2002) raising net proceeds to the Company of $38.2 million dollars.

On January 15, 2002, the Company  announced a  three-for-two  stock split of its
common stock, Class A voting, no par value. The new shares, one additional share
for each two shares held by  stockholders,  were distributed on February 1, 2002
to  stockholders  of record on January 25, 2002. All share and per share amounts
included in the accompanying  financial statements have been adjusted to reflect
this stock split.

On March  6,  2002,  the  Company  filed a  Registration  Statement  on Form S-3
registering 500,000 shares of Class A common stock. The common stock may be used
from time to time as  consideration  in the  acquisition  of assets,  goods,  or
services for use or sale in the conduct of our  business.  On March 22, 2002 the
Company raised proceeds of $3.5 million from the offering of 98,756 shares.

NOTE 8 - EMPLOYEE BENEFIT PLANS

Incentive  stock option plan.  The Company has a long-term  incentive plan under
which an aggregate of 2,430,651 shares may be granted. These options expire five
years from the date of grant.  Options outstanding at February 1, 2003 expire in
2003 through 2007.

Under  the  plan,  stock  option  grants  are  made to key  employees  including
executive  officers,   as  well  as  other  employees,   as  prescribed  by  the
Compensation  Committee (the "Committee") of the Board of Directors.  The number
of options  granted is directly  linked to the  employee's  job  classification.
Options,  which include non-qualified stock options and incentive stock options,
are rights to purchase a specified  number of shares of Fred's Common Stock at a
price fixed by the Committee.  The exercise price for stock options issued under
the plan that qualify as incentive  stock options  within the meaning of Section
422(b) of the Code  shall not be less than 100% of the fair value as of the date
of grant.  The option  exercise  price may be satisfied in cash or by exchanging
shares of Fred's  Common Stock owned by the optionee,  or a combination  of cash

                                       11

Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================
and  shares.  Options  have a maximum  term of ten years from the date of grant.
Options  granted under the plan generally  become  exercisable  one-third on the
first  anniversary,  one-third on the second  anniversary,  and one-third on the
third   anniversary.   The  plan  also  provides  for  annual  stock  grants  to
non-employee  directors according to a non-discretionary  formula. The number of
shares granted is dependent  upon current  director  compensation  levels at the
fair value of the stock on the grant date.


A summary of activity in the plan follows:



                                               2002                              2001                              2000
                                  -------------------------------- ---------------------------------  ------------------------------
                                                      Weighted                         Weighted                          Weighted
                                                      Average                           Average                          Average
                                                      Exercise                         Exercise                          Exercise
                                      Options          Price            Options          Price            Options         Price
                                  -------------------------------- ---------------------------------  ------------------------------

                                                                                                          
Outstanding at beginning
   of year                            924,035         $  8.65         1,242,415        $  8.16           1,056,475      $  7.01

Granted                               174,982           20.94           288,219           9.39             647,824         8.03

Forfeited/ canceled                  (83,143)            7.93          (292,253)          9.22            (264,046)        5.88

Exercised                           (210,675)            7.99          (314,346)          6.82            (197,838)        4.63
                                  ------------                       -----------                       -------------

Outstanding at end of year            805,199           11.57           924,035           8.65           1,242,415         8.16
                                  ============                       ===========                       =============

Exercisable at end of year            439,059           10.24            356,068          8.32             288,871         5.67
                                  ============                       ===========                       =============


The weighted average remaining  contractual life of all outstanding  options was
2.3 years at February 1, 2003.

The following table summarizes  information  about stock options  outstanding at
February 1, 2003:




                                                   Options Outstanding                              Options Exercisable
                                   --------------------------------------------------    ---------------------------------------
                                                         Weighted
                                                         Average
                                                         Remaining        Weighted                              Weighted
                                         Number         Contractual       Average               Number               Average
          Range of                   Outstanding at        Life           Exercise          Exercisable at          Exercise
      Exercise Prices               February 1, 2003    (in Years)         Price           February 1, 2003           Price
- -----------------------------      --------------------------------------------------    ---------------------------------------

                                                                                                        
       $3.84 to $8.47                  551,103              1.9         $    7.62           326,320                 $  7.35

      $10.61 to $18.53                 184,721              2.8         $   16.85            89,273                 $ 15.62

      $20.91 to $37.05                  69,375              4.5         $   28.89            23,466                 $ 30.03
                                     ------------                                        --------------

                                       805,199                                              439,059
                                     ------------                                        --------------


Pro forma information  regarding net income and earnings per share, as disclosed
in Note 1, has been  determined as if the Company had accounted for its employee
stock-based  compensation plans under the fair value method of SFAS No. 123. The
fair value of options granted during 2002, 2001, and 2000 was $10.03,  $6.90 and
$2.08, respectively.  The fair value of each stock option grant was estimated on
the  date of  grant  using  the  Black-Scholes  option  pricing  model  with the
following assumptions:

                                       12

Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================

                                       2002             2001            2000
                                  ---------------  ---------------  ------------

Average expected life (years)           3.0              3.0            3.0
Average expected volatility            46.1%            41.9%          39.0%
Risk-free interest rates                2.1%             2.6%           5.6%
Dividend yield                          0.5%             1.6%           1.3%

The  Black-Scholes  option model was developed  for use in  estimating  the fair
value of  traded  options,  which  have no  vesting  restrictions  and are fully
transferable.  In addition,  option valuation models require the input of highly
subjective  assumptions  including the expected  stock  volatility.  Because the
Company's employee stock options have  characteristics  significantly  different
from those of traded options, and because changes in the subjective  assumptions
can materially  affect the fair value  estimate,  in management's  opinion,  the
existing models do not necessarily  provide  reliable single measure of the fair
value of its employee stock options.

Restricted  Stock.  During 2002, 2001, and 2000, the Company issued  (forfeited/
cancelled) a net of 750, (15,185), and (47,385) restricted shares, respectively.
Compensation  expense related to the shares issued is recognized over the period
for which restrictions apply.

Employee stock ownership plan. The Company has a non-contributory employee stock
ownership  plan for the benefit of qualifying  employees who have  completed one
year of service  and  attained  the age of 18.  Benefits  are fully  vested upon
completion of seven years of service. The Company has not made any contributions
to the plan since 1996 and the plan owns 242,023 shares of Company stock.

Salary  reduction  profit sharing plan.  The Company has a defined  contribution
profit  sharing plan for the benefit of qualifying  employees who have completed
one year of service and attained the age of 21.  Participants  may elect to make
contributions to the plan up to a maximum of 15% of their compensation.  Company
contributions  are made at the  discretion of the Company's  Board of Directors.
Participants  are 100%  vested  in their  contributions  and  earnings  thereon.
Contributions  by the  Company  and  earnings  thereon  are  fully  vested  upon
completion of seven years of service. The Company's contributions for 2002,2001,
and 2000 were $176, $117, and $100, respectively.

Postretirement  benefits.  The Company  provides certain health care benefits to
its full-time  employees  that retire between the ages of 58 and 65 with certain
specified levels of credited service.  Health care coverage options for retirees
under  the plan  are the  same as  those  available  to  active  employees.  The
Company's change in benefit  obligation based upon an actuarial  valuation is as
follows:

                                       13

Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================

                                                --------------------------------
                                                    February 1,    February 2,
                                                       2003           2002
                                                ---------------   -------------

Benefit obligation at beginning of year         $    1,786        $ 1,617
Service cost                                           213            140
Interest cost                                          152            123
Participant contributions                                -              1
Actuarial (gain) loss                                  378            (74)
Benefits paid                                          (28)           (21)
                                                ---------------   -------------
Benefit obligation at end of year               $    2,501         $1,786
                                                ===============   ==============

A reconciliation of the Plan's funded status to accrued benefit cost follows:

                                               --------------------------------
                                                    February 1,    February 2,
                                                       2003           2002
                                                ---------------   -------------

Funded status                                  $   (2,501)        $(1,786)
Unrecognized net actuarial gain                        (2)           (380)
Unrecognized prior service cost                        (4)             (5)
Other                                                  52             116
                                               ----------------   --------------
Accrued benefit costs                          $   (2,455)        $(2,055)
                                               ----------------   --------------


The  medical  care cost  trend  used in  determining  this  obligation  is 11.0%
effective December 1, 2001, decreasing annually before leveling at 5.0% in 2011.
This trend rate has a significant effect on the amounts reported. To illustrate,
increasing  the health  care cost  trend by 1% would  increase  the  accumulated
postretirement benefit obligation by $343. The discount rate used in calculating
the obligation was 7.0% in 2002 and 7.25% in 2001.

The annual net postretirement cost is as follows:



                                                                                            For the Year Ended
                                                                            ----------------------------------------------------
                                                                              February 1,       February 2,      February 3,
                                                                                  2003             2002             2001
                                                                            -------------  -----------------  ------------------
                                                                                                           
Service cost                                                                $     213        $     140            $ 132
Interest cost                                                                     152              123              116
Amortization of net gain from prior periods                                         -              (17)             (17)
Amortization of unrecognized prior service cost                                     1                1                1
                                                                            -------------  --------------     ------------------
Net periodic postretirement benefit cost                                    $     366        $     247            $ 232
                                                                            -------------  --------------     ------------------

The Company's policy is to fund claims as incurred.

NOTE 9 - NET INCOME PER SHARE

Basic  earnings per share excludes  dilution and is computed by dividing  income
available to common stockholders by the weighted-average number of common shares
outstanding  for the period.  Diluted  earnings per share reflects the potential

                                       14

Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================
dilution that could occur if securities or other contracts to issue common stock
were  exercised  or  converted  into common stock or resulted in the issuance of
common stock that then shared in the earnings of the entity. Restricted stock is
considered  contingently  issuable and is excluded from the computation of basic
earnings per share.

A reconciliation of basic earnings per share to diluted earnings per share
follows:



                                                                                Year Ended
                            ----------------------------------------------------------------------------------------
                                      February 1, 2003         February 2, 2002              February 3, 2001
                            ----------------------------  ---------------------------- -----------------------------
                                                   Per                          Per                        Per
                                                  Share                        Share                      Share
                               Income   Shares   Amount    Income     Shares   Amount   Income    Shares   Amount
- --------------------------------------------------------------------------------------------------------------------
                                                                                
Basic EPS                     $28,216   25,503    $1.11    $19,629    23,553   $ .83    $14,849   22,382   $  .66

Effect of Dilutive
  Securities                               664                           644                         487

                             --------- -------- --------  ---------  -------- -------  --------- -------  ---------
Diluted EPS                   $28,216   26,167   $ 1.08    $19,629    24,197   $ .81    $14,849   22,869   $  .65
                             ========= ======== ========  =========  ======== =======  ========= =======  ========-



Options to purchase  shares of common stock that were  outstanding at the end of
the  respective  fiscal  year were not  included in the  computation  of diluted
earnings  per share when the  options'  exercise  prices were  greater  than the
average  market  price of the common  shares.  There were  56,625  such  options
outstanding  at February 1, 2003 and there were no such options  outstanding  at
February 2, 2002.

NOTE 10 - COMMITMENTS AND CONTINGENCIES

Commitments.  The Company had commitments  approximating  $10,434 at February 1,
2003 and $9,133 at February 2, 2002 on issued  letters of credit,  which support
purchase  orders for  merchandise.  Additionally,  the Company  had  outstanding
letters of credit  aggregating $7,871 at February 1, 2003 and $6,838 at February
2, 2002 utilized as collateral for its risk management programs.

Litigation.  The Company is a party to several  pending  legal  proceedings  and
claims  arising in the normal  course of  business.  Although the outcome of the
proceedings and claims cannot be determined  with  certainty,  management of the
Company is of the opinion that it is unlikely that these  proceedings and claims
will have a material adverse effect on the results of operations, cash flows, or
the financial condition of the Company. However,  litigation involves an element
of uncertainty.  Future developments could cause these actions or claims to have
a material  adverse  effect on the results of  operations,  cash  flows,  or the
financial condition of the Company.

Note 11 - Sales Mix

The Company  manages its business on the basis of one  reportable  segment.  See
Note 1 for a brief  description  of the  Company's  business.  As of February 1,
2003, all of the Company's operations were located within the United States. The
following data is presented in accordance with SFAS No. 131,  "Disclosures about
Segments of an Enterprise and Related Information."

                                       15

Freds, Inc.
Notes to Consolidated  Financial Statements (in thousands,  except share and per
share amounts)
================================================================================
The Company's sales mix by major category during the last 3 years was as
follows:
                                                 2002   2001   2000
         Pharmaceuticals.........................33.2%  34.4%  32.7%
         Household Goods.........................23.0%  22.4%  20.4%
         Apparel and Linens......................13.6%  12.3%  13.8%
         Food and Tobacco Products................9.6%   9.5%   9.4%
         Health and Beauty Aids...................9.0%   9.4%  11.0%
         Paper and Cleaning Supplies..............8.4%   8.3%   8.3%
         Sales to Franchised Fred's Stores........3.2%   3.7%   4.4%
                                                ------ ------ ------
                            Totals              100.0% 100.0% 100.0%
                                                ====== ====== ======

Note 12 - QUARTERLY FINANCIAL DATA (UNAUDITED)




                                                                    First            Second           Third            Fourth
                                                                   Quarter          Quarter          Quarter          Quarter
                                                               ----------------  ---------------  ---------------  ---------------
                                                                                                       
Year Ended February 1, 2003
- ---------------------------

Net sales                                                      $  258,427        $ 256,470        $ 263,197        $ 325,324
Gross profit                                                       69,425           69,638           75,994           89,920
Net income                                                          6,275            3,667            7,408           10,866


Net income per share
    Basic                                                            0.25             0.14             0.29             0.42
    Diluted                                                          0.24             0.14             0.28             0.42
Cash dividends paid per share                                        0.03             0.03             0.03             0.03


Year Ended February 2, 2002
- ---------------------------
Net sales                                                      $  207,359        $ 210,278        $ 219,242        $ 273,952
Gross profit                                                       57,758           56,781           62,038           73,144
Net income                                                          4,159            2,114            5,128            8,228

Net income per share
    Basic                                                            0.18             0.09             0.22             0.34
    Diluted                                                          0.18             0.09             0.22             0.32
Cash dividends paid per share                                        0.03             0.03             0.03             0.03



                                       16


                                                                 Exhibit 15.1(c)

Stock Market Information

The  Company's  common  stock trades on the Nasdaq Stock Market under the symbol
FRED (CUSIP No. 356108-10-0).

The table  below sets forth the high and low stock  prices,  together  with cash
dividends paid per share,  for each fiscal quarter in the past two fiscal years.
All amounts have been adjusted for a  five-for-four  stock split  distributed in
June 2001 and a three-for-two stock split distributed in February 2002.

                       2001                           2002
           -------------------------        ------------------------
                           Dividends                        Dividends
             High    Low   Per Share          High    Low   Per Share
             ----    ---   ---------          ----    ---   ---------


First      $13.89   $10.87   $0.03           $27.39  $40.10   $0.03
Second     $17.20   $12.91   $0.03           $26.25  $39.05   $0.03
Third      $22.70   $15.99   $0.03           $26.10  $35.00   $0.03
Fourth     $28.73   $20.77   $0.03           $23.23  $30.22   $0.03




                                                                    Exhibit 21.1

FRED'S, INC.

SUBSIDIARIES OF REGISTRANT

Fred's, Inc. has the following subsidiaries, all of which are 100% owned:

     Fred's Stores of Tennessee, Inc.
     Fred's Capital Management Company, Inc.
     Fred's Equipment Management and Leasing, Inc.
     Fred's Capital Finance, Inc.
     Insurance Value Protection Group, LTD






                                                                    Exhibit 23.1

                         CONSENT OF INDEPENDENT AUDITORS

We consent to the incorporation by reference in this Annual Report (Form 10-K)
of Fred's Inc. of our report dated March 7, 2003, included in the 2002 Annual
Report to Shareholders of Fred's Inc. for the year ended February 1, 2003.

We consent to the  incorporation  by  reference in the  Registration  Statements
(Form S-8 Nos. 33-48380,  33-67606,  333-103904, and Form S-3 Nos. 333-68478 and
333-83918)  of Fred's,  Inc. of our report dated March 7, 2003,  with respect to
the consolidated  financial statements of Fred's, Inc. incorporated by reference
in the Annual Report (Form 10-K) for the year ended February 1, 2003.

Our audit also included the financial  statement schedule of Fred's, Inc. listed
in Item 15(a) as of February 1, 2003 and for the year then ended.  This schedule
is the  responsibility  of the Company's  management.  Our  responsibility is to
express an opinion based on our audit. In our opinion,  the financial  statement
schedule  referred to above,  when considered in relation to the basic financial
statements  taken as a whole,  presents  fairly  in all  material  respects  the
information set forth therein.

                                             /s/ Ernst & Young LLP
                                             --------------------------
                                             Ernst & Young LLP

April 9, 2003
Memphis, Tennessee






                                                                    Exhibit 23.2

                       CONSENT OF INDEPENDENT ACCOUNTANTS


We  hereby  consent  to the  incorporation  by  reference  in  the  Registration
Statements  on Form  S-3  (No.  33-68478  and No.  333-83918)  and Form S-8 (No.
33-48380,  No. 33-67606 and No. 333-103904) of Fred's,  Inc. of our report dated
March 15, 2002 relating to the financial statements, which appears in the Annual
Report to  Shareholders,  which is  incorporated  in this Annual  Report on Form
10-K.  We also  consent to the  incorporation  by  reference of our report dated
March 15, 2002 relating to the financial statement  schedules,  which appears in
this Form 10-K.


PricewaterhouseCoopers LLP

Memphis, Tennessee
April 10, 2003




                                                                    Exhibit 99.1

                    Certification of Chief Executive Officer
                   Pursuant to Section 18 U.S.C. Section 1350


In connection with this annual report on Form 10-K of Fred's, Inc. I, Michael J.
Hayes, Chief Executive Officer of Fred's, Inc., certify,  pursuant to Section 18
U.S.C. Section 1350, that:
     1.   The report fully  complies with the  requirements  of Section 13(a) or
          15(d) of the Securities Exchange Act of 1934; and
     2.   The  information  contained  in this report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of Fred's, Inc.

Date: April 10, 2003                         /s/Michael J. Hayes
                                             -------------------------------
                                             Michael J. Hayes
                                             Chief Executive Officer


                                                                    Exhibit 99.2

                    Certification of Chief Financial Officer
                   Pursuant to Section 18 U.S.C. Section 1350


In connection  with this annual report on Form 10-K of Fred's,  Inc. I, Jerry A.
Shore,  Executive Vice President and Chief  Financial  Officer of Fred's,  Inc.,
certify, pursuant to Section 18 U.S.C. Section 1350, that:
     1.   The report fully  complies with the  requirements  of Section 13(a) or
          15(d) of the Securities Exchange Act of 1934; and
     2.   The  information  contained  in this report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of Fred's, Inc.

Date: April 10, 2003                         /s/Jerry A. Shore
                                             -----------------------------------
                                             Jerry A. Shore
                                             Executive Vice President and Chief
                                             Financial Officer