Table of Contents
          PART I

          ITEM 1.  -  Business
          ITEM 2.  -  Properties
          ITEM 3.  -  Legal Proceedings
          ITEM 4.  -  Submission of Matters to a Vote of Security Holders
- -------------------------------------------------------------------------------
          PART II

          ITEM 5.  -  Market for the Registrant's Common Equity and Related
                      Stockholder Matters
          ITEM 6.  -  Selected Financial Data
          ITEM 7.  -  Management's Discussion and Analysis of Financial
                      Condition and Results of Operations
          ITEM 7A. -  Quantitative and Qualitative Disclosure about Market Risk
          ITEM 8.  -  Financial Statements and Supplementary Data
          ITEM 9.  -  Changes In and Disagreements with Accountants on
                      Accounting and Financial Disclosure
          ITEM 9A. -  Controls and Procedures
- -------------------------------------------------------------------------------
          PART III

          ITEM 10. -  Directors and Executive Officers of the Registrant
          ITEM 11. -  Executive Compensation
          ITEM 12. -  Security Ownership of Certain Beneficial Owners and
                      Management
          ITEM 13. -  Certain Relationships and Related Transactions
          ITEM 14. -  Principal Accountant Fees and Services
- -------------------------------------------------------------------------------
          PART IV

          ITEM 15.
          SIGNATURES
          EXHIBIT INDEX

          EX-21 (Subsidiaries of the registrant)

          EX-23 (Consents of experts and counsel)

          EX-31 Certification of Chief Executive Officer and Chief Financial
                Officer)
          EX-32 (Certification of Chief Executive Officer and Chief Financial
                Officer pursuant to 18 U.S.C. Section 1350)


                                       1



                       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 January 29, 2005


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:  None

                               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,  based upon the last  reported sale price on such date by the NASDAQ

                                       2


Stock Market,  Inc. on July 30, 2004, the last business day of the  registrant's
most recently completed second fiscal quarter, was approximately $709 million.

As  of  April  22,  2005,  there  were  39,813,381  shares  outstanding  of  the
Registrant's Class A no par value voting common stock.

As of April 22, 2005, 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 Form 8-K dated July 1, 2004 are  incorporated  by reference into
Part II, Item 9.

Portions of the  Company's  Proxy  Statement  for the 2005  annual  shareholders
meeting,  to be filed within 120 days of the  registrant's  fiscal year end, are
incorporated by reference into Part II, Item 5 and Part III.

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

Other than statements based on historical  facts,  many of the matters discussed
in this Form 10-K relate to events  which we expect or  anticipate  may occur in
the future.  Such statements are defined as  "forward-looking  statements" under
the Private  Securities  Litigation  Reform Act of 1995 (the "Reform  Act"),  15
U.S.C.A.  Sections 77z-2 and 78u-5 (Supp.  1996).  The Reform Act created a safe
harbor to protect  companies from  securities  law liability in connection  with
forward-looking  statements.  Fred's Inc. ("Fred's" or the "Company") intends to
qualify  both its written and oral  forward-looking  statements  for  protection
under the Reform Act and any other similar safe harbor provisions.

The words "believe",  "anticipate",  "project",  "plan",  "expect",  "estimate",
"objective",  "forecast",  "goal",  "intend",  "will  likely  result",  or "will
continue" and similar expressions generally identify forward-looking statements.
All  forward-looking  statements are inherently  uncertain,  and concern matters
that involve risks and other factors which may cause the actual  performance  of
the Company to differ  materially from the  performance  expressed or implied by
these statements.  Therefore,  forward-looking statements should be evaluated in
the context of these uncertainties and risks, including but not limited to:

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

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

- -    Continued availability of capital and financing;

- -    Competitive factors;

- -    Changes in reimbursement practices for pharmaceuticals;

- -    Governmental regulation;

                                       3


- -    Increases in fuel and utility rates;

- -    Other factors affecting business beyond our control.

     Consequently,   all  forward-looking   statements  are  qualified  by  this
     cautionary   statement.   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,  founded in 1947, operates 563 (as of January 29, 2005) 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).  Full service pharmacies
are included in 258 of the Company's stores.  The Company also markets goods and
services to 25  franchised  "Fred's"  stores.  The Company is  headquartered  in
Memphis, Tennessee.

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 15,267 square feet and had average
sales of $2,858,000 in fiscal 2004. No single store accounted for more than 1.0%
of net sales during fiscal 2004.

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 over 12,000 frequently purchased items of general merchandise.
The selection of merchandise is supplemented by seasonal specials, private label
products, and the inclusion of pharmacies in 258 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
daily,  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 33% of the Company's
stores are  freestanding  as opposed to being located in strip  shopping  center

                                       4


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.

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 81 stores in 2004 and closed six stores,  and  anticipates  a net
increase of 60 to 80 new stores in 2005.  The  majority of new stores  opened in
2004 were located in Alabama, Georgia, Florida and South Carolina. The Company's
new  store  prototype  has  16,000  square  feet of  space.  Opening a new store
currently  costs  between  $450,000  and  $575,000  for  inventory,   furniture,
fixtures,  equipment and leasehold improvements.  The Company has 22 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
$400,000.  During 2004, the Company opened four Xpress  locations and closed two
locations.  During 2005, the Company  anticipates  opening five to 10 new Xpress
locations.  It is the Company's  intent to expand these locations into full size
Fred's locations as market conditions permit.

The Company  believes  that its  pharmaceuticals  business will continue to be a
significant growth area. In 2004, the Company added 19 new pharmacies and closed
2 pharmacies.  During 2005, the Company  anticipates  adding 20 to 25 additional
pharmacies.  Approximately 46% of Fred's stores as of January 29, 2005 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.

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

                                                                                     

                                                                 2000     2001     2002     2003    2004
- ---------------------------------------------------------------------------------------------------------

          Stores open at beginning of period                      293      320      353      414     488
          Stores opened/acquired during period                     31       33       62       79      81
          Stores closed during period                              (4)      (0)      (1)      (5)     (6)
                                                                 ----------------------------------------
          Stores open at end of period                            320      353      414      488     563
                                                                 ========================================

         Number of stores with Pharmacies at
           End of period                                          198      202      216      241     258
                                                                 ========================================

         Square feet of selling space at end of
          period (in thousands)                                 4,490    5,072    6,000    7,134   8,270
                                                                =========================================

         Average square feet of selling space
           per store                                           13,342   14,187   14,435   15,166  15,267
                                                               ==========================================

         Franchise stores at end of period                         26       26       26       26      25
                                                               ==========================================


                                       5


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 55 years of operation by the
Company and its predecessors,  enables the Company to compete effectively in its
region.  During  2004,  we tested our  refrigerated  foods  program in 14 of our
stores and based upon its success  will be rolling the program out to a majority
of our Company stores during 2005.

Purchasing

The Company's  primary buying  activities  (other than prescription drug buying)
are  directed  from the  corporate  office by the  General  Merchandise  Manager
through 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 purchases its merchandise from a wide variety of domestic and
import suppliers. Many of the import suppliers generally require long lead times
and orders are placed four to six months in advance of delivery.  These products
are either imported  directly by us or acquired from  distributors  based in the
United States and their purchase price are denominated in United States dollars.
The merchandising department manages all replenishment and forecasting functions
with the Company's  open-to-buy reports generated by proprietary  software.  The
merchandise department develops vendor line reviews, assortment planning and the
testing of new products and programs to continually  improve  overall  inventory
productivity and in-stock positions. The Company has purchased approximately 11%
of the Company's  total purchases for the years 2004, 2003 and 2002 from Procter
and Gamble.  Excluding the purchases made from our pharmaceutical  supplier,  no
other  supplier  accounted for more than 3% of the  Company's  purchases for the
years  2004,  2003 and 2002.  The Company  believes  that  adequate  alternative
sources of products are available for these categories of merchandise.

During  2004,  all of the  Company's  prescription  drugs  were  ordered  by its
pharmacies   individually   and  shipped  direct  from  the  Company's   primary
pharmaceutical  wholesaler  AmerisourceBergen   Corporation  ("Bergen").  Bergen
provides  substantially all of the Company's  prescription  drugs.  During 2004,
2003, and 2002  approximately  38%, 34%, and 34%,  respectively 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 Bergen 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.

                                       6


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 for the preceding  three years was as
follows:


                                                                            
                                                             For the Year Ended
                                       ---------------------------------------------------------------
                                           January 29,          January 31,          February 1,
                                               2005                 2004                2003
                                       ---------------------------------------------------------------

Pharmaceuticals                                32.6%                32.4%                33.2%
Household Goods                                23.7%                23.6%                23.0%
Apparel and Linens                             14.1%                14.2%                13.6%
Food and Tobacco Products                      10.7%                10.2%                 9.6%
Health and Beauty Aids                          8.6%                 8.8%                 9.0%
Paper and Cleaning Supplies                     8.0%                 8.1%                 8.4%
Sales to Franchised Fred's Stores               2.3%                 2.7%                 3.2%
                                       ---------------------------------------------------------------
Total Sales Mix                               100.0%               100.0%               100.0%
                                       ---------------------------------------------------------------


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 2004 the average customer transaction size was approximately $17.98,
and the number of customer  transactions  totaled  approximately 80 million. The
average transaction size was approximately $17.78 in 2003 and $17.17 in 2002.

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 for the years 2004, 2003 and 2002. Private label
products  afford the 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 25 franchised "Fred's" stores.  These sales
during  the  last  three  years  totaled  approximately   $33,253,000  in  2004,
$34,780,000  in 2003, and  $35,261,000 in 2002.  Franchise and other fees earned
totaled approximately  $1,869,000 in 2004, $1,964,000 in 2003, and $2,016,000 in
2002 . These fees  represent  a  reimbursement  for use of the  Fred's  name and
administrative  costs 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  approximately  1.3% of net sales in
2004,  2003,  and 2002. The Company uses direct mail,  television,  radio and 14
major  newspaper-advertising  circulars,  one at the first of each month and two
during the Christmas season.  The Company utilizes 20 page full-color  circulars
coordinated by an internal advertising staff 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

                                       7


to  create  in-store  advertising  displays  and  signage  in order to  increase
customer traffic and impulse  purchases.  Store managers have the flexibility 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 the  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 36
district managers supervise the management and operation of Fred's stores.

Fred's  operates  258  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  in  addition to the 40  merchandise  departments  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.  The Company's  training  program  covers all aspects of the
Company's operation from product knowledge to handling customers with courtesy.

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 stock-keeping unit ("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.  The merchandise
system  uses the data  received  from  the  stores  to  provide  for  integrated
inventory  management,  automated  replenishment,  promotional  planning,  space
management,  and merchandise  planning.  The Company  conducts annual  inventory
counts at all  Fred's  stores  and has  implemented  the use of radio  frequency
devices (RF guns) to conduct  cycle counts to insure  replenishment  accuracy in
the merchandise system.

Distribution

As of January  29,  2005,  the Company  has an 850,000  square foot  centralized
distribution center in Memphis, Tennessee that services 292 stores and a 600,000
square foot distribution center in Dublin, Georgia that services 296 stores (see
"Properties"  below).  Approximately  52% of the merchandise  received by Fred's
stores  in 2004  was  shipped  through  these  distribution  centers,  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.  The warehouse management system provides
complete warehouse functionality such as conveyor control,  picking and put-away
processes by using portable radio-frequency terminals. This system is integrated
with the Company's central  information system to provide  up-to-date  perpetual

                                       8


records  as  well  as  facilitating   merchandise  allocation  and  distribution
decisions.  The Company uses cycle count through out the year to insure accuracy
within the warehouse management system.

Seasonality

The Company's  business is somewhat  seasonal in that the Company's sales volume
is heavier around the 1st of the calendar month. Many of the customers  shopping
at Fred's stores rely on government aid, social  security,  and other means that
are typically  paid at the 1st of the month.  The payment cycle coupled with the
distribution  of our  newspaper-advertising  circular are major  factors in more
sales earlier in the calendar month. Generally,  the highest volume of sales and
net income  occurs in the fourth  fiscal  quarter,  coincident  with the holiday
shopping season. In 2004, 2003, and 2002, the fourth quarter generated 28%, 29%,
and 30% of the  Company's  total  annual  revenue and 37%,  37%,  and 39% of the
Company's net income, respectively.

Employees

At January  29,  2005,  the  Company  had  approximately  10,200  full-time  and
part-time  employees,  comprised  of 1,035  corporate  and  distribution  center
employees and 9,165 store  employees.  The number of employees varies during the
year,  reaching a peak during the  Christmas  selling  season,  which  typically
begins after the Thanksgiving  holiday.  In May of 2002,  certain of our Memphis
distribution  center  employees  voted in an election  conducted by the National
Labor  Relations  Board  ("NLRB")  to decide  whether  or not they  wished to be
represented by the UNITE-HERE  union. The union received a majority of the votes
cast  in  that   election,   and  because  the  Company  felt  that  there  were
irregularities  with the  election,  the  Company  appealed  the  results of the
election by filing  objections  with the NLRB. In late 2003, we received  notice
that the NLRB, which investigated the Company's election objections, had decided
to dismiss the objections and to certify the union as the employee's  collective
bargaining  representative.  Following that certification,  the Company appealed
the NLRB's  decision to the DC Circuit  Court of Appeals,  where it is currently
pending.  Even  though it has  appealed  the NLRB's  decision,  the  Company has
engaged in bargaining  with UNITE-HERE for the past year in hopes of reaching an
agreement  on a  collective  bargaining  agreement,  and  if it  does  reach  an
agreement, it is the Company's intention to withdraw the appeal which is pending
in the federal  appeals  court.  The Company  believes that it continues to have
good relations with all of its other employees and that union  representation in
our  Memphis  distribution  center  will not  have a  material  effect  upon the
Company's results of operations.

GOVERNMENT REGULATION

Each of our locations must comply with regulations  adopted by federal and state
agencies  regarding  licensing,  health,  sanitation,  safety,  fire  and  other
regulations.  In addition, we must comply with the Fair Labors Standards Act and
various state laws governing various matters such as minimum wage,  overtime and
other working  conditions.  We must also comply with provisions of the Americans
with  Disabilities  Act of 1990,  as  amended,  which  requires  generally  that
employers provide  reasonable  accommodation for employees with disabilities and
that our stores be  accessible  to customers  with  disabilities.  The Company's
pharmacy  businesses  are  subject  to  extensive  federal  and  state  laws and
regulations governing, among other things:

Licensure and Regulation of Retail Pharmacies

There are extensive federal and state regulations  applicable to the practice of
pharmacy at the retail level.  Most states have laws and  regulations  governing
the  operation  and  licensing  of   pharmacies,   and  regulate   standards  of
professional practice by pharmacy providers.  These regulations are issued by an
administrative  body in  each  state,  typically  a  pharmacy  board,  which  is
empowered to impose sanctions for non-compliance.

                                       9


Future Legislative Initiatives

Legislative and regulatory  initiatives  pertaining to such  healthcare  related
issues as reimbursement policies,  payment practices,  therapeutic  substitution
programs, and other healthcare cost containment issues are frequently introduced
at both the state and federal level. The Company is unable to predict accurately
whether  or when  legislation  may be  enacted  or  regulations  may be  adopted
relating  to the  Company's  pharmacy  operations  or what  the  effect  of such
legislation or regulations may be.

Substantial Compliance

The Company's management believes the Company is in substantial  compliance with
all existing statutes and regulations material to the operation of the Company's
businesses  and is unaware of any  material  non-compliance  action  against the
Company.

Available Information

Our website address is  http://www.fredsinc.com.  We make available through this
address,  without charge,  our annual report on Form 10-K,  quarterly reports on
Form 10-Q,  current  reports on Form 8-K and amendments to these reports as soon
as reasonably  practicable  after these  materials are  electronically  filed or
furnished to the SEC.

Item 2:  Properties

As of January 29, 2005,  the  geographical  distribution  of the  Company's  563
retail store locations in 14 states was as follows:


                               
State                             Number of Stores
- -----                            ------------------
Mississippi                             98
Georgia                                 91
Tennessee                               85
Alabama                                 76
Arkansas                                65
Louisiana                               36
South Carolina                          36
North Carolina                          18
Florida                                 17
Kentucky                                11
Missouri                                11
Texas                                    9
Illinois                                 8
Indiana                                  2
                                    -------
   Total stores:                       563
                                    =======


The Company owns the real estate and the buildings  for 50  locations,  and owns
the buildings at five locations which are subject to ground leases.  The Company
leases the remaining 508  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.   Three  hundred  and
seventy-five   of  the   locations  are  in  strip  centers  or  adjacent  to  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.

                                       10


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 financed the construction of its
600,000  square  foot  distribution  center  in  Dublin,  Georgia  with  taxable
industrial  development revenue bonds issued by the City of Dublin and County of
Laurens Development Authority.  Presently, both of distribution centers are able
to serve a total of approximately 750 stores.

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  financial  statements  as a  whole.  However,
litigation  involves an element of  uncertainty.  There can be no assurance that
pending  lawsuits will not consume the time and energies of our  management,  or
that future developments will not cause these actions or claims, individually or
in aggregate, to have a material adverse effect on the financial statements as a
whole. We intend to vigorously defend or prosecute each pending lawsuit.

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 January 29, 2005.

                                     PART II

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

The Company's common stock is traded on the Nasdaq Stock Market under the symbol
"FRED."  The  following  table  sets  forth  the high and low sales  prices,  as
reported in the regular quotation system of NASDAQ, together with cash dividends
paid per share on the  Company's  common  stock  during each quarter in 2004 and
2003. All amounts have been adjusted for a three-for-two  stock split on July 1,
2003.

                                                                                       
- ---------------------------------------------------------------------------------------------------------
     2004                           First                Second              Third                 Fourth
                                  -----------------------------------------------------------------------
                                   Quarter               Quarter            Quarter                Quarter
- ----------------------------------------------------------------------------------------------------------
High                                $28.65                $23.50             $18.82                 $19.86
- ----------------------------------------------------------------------------------------------------------
Low                                 $18.37                $17.28             $13.89                 $15.27
- ----------------------------------------------------------------------------------------------------------
Dividends                            $0.02                 $0.02              $0.02                  $0.02
- ----------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------
     2003                           First                Second              Third                 Fourth
                                  ------------------------------------------------------------------------
                                   Quarter               Quarter            Quarter                Quarter
- ----------------------------------------------------------------------------------------------------------
High                                $22.19                $30.16             $37.80                 $37.99
- ----------------------------------------------------------------------------------------------------------
Low                                 $15.04                $20.60             $28.43                 $27.49
- ----------------------------------------------------------------------------------------------------------
Dividends                            $0.02                 $0.02              $0.02                  $0.02
- ----------------------------------------------------------------------------------------------------------


The  Company's  stock  price at the close of the market on April 22,  2005,  was
$14.31.  There were approximately 21,000 shareholders of record of the Company's
common stock as of April 22, 2005. The Board of Directors  regularly reviews the

                                       11


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.

Information  required by this item regarding the Company's  equity  compensation
plans is  incorporated  herein by reference to the proxy  statement for our 2005
annual meeting.











                                       12


Item 6: Selected Financial Data (dollars in thousands, except per share amounts)

Our selected  financial  data set forth below should be read in connection  with
"Managements  Discussion  and  Analysis of  Financial  Condition  and Results of
Operation" and the consolidated  financial statements and notes thereto included
elsewhere in the Form 10-K.

                                                                                                        
                                                                       ----------------as restated------------------------------

                                                 2004             2003 (5)            2002 (5)           2001 (5)      2000 (1&5)
Statement of Income Data:

Net sales                                   $1,441,781           $1,302,650          $1,103,418          $910,831       $781,249

Operating income                                39,426               49,100              41,487            31,022         25,373

Income before income taxes                      38,633               48,702              41,284            29,411         22,147

Provision for income taxes                      10,681               15,907              13,793            10,226          7,509

Net income                                      27,952               32,795              27,491            19,185         14,638

Net income per share:(2)
Basic                                              .71                  .85                 .72               .54            .44
Diluted                                            .71                  .83                 .70               .53            .43
Cash dividend paid per share(2)                    .08                  .08                 .08               .08            .08

Selected Operating Data:

Operating income as a percentage of sales          2.7%                 3.8%                3.8%              3.4%           3.2%

Increase in comparable store sales (3)             2.2%                 5.7%               11.2%             10.5%           9.2%(4)
Stores open at end of period                       563                  488                 414               353            320

Balance Sheet Data (at period end):

Total assets                                  $465,224             $408,793            $342,785          $281,986       $253,607
Short-term debt (including capital
leases)                                            684                  743                 905             1,240          2,678

Long-term debt (including capital
leases)                                         24,212                7,289               2,510             1,320         31,705

Shareholders' equity                           314,546              286,350             247,433           216,295        157,519


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

(1) Results for 2000 include 53 weeks.
(2) Adjusted for the 5-for-4 stock split effected on June 18, 2001, the 3-for-2
    stock split effected on February 1, 2002 and the 3-for-2 stock split
    effected on July 1, 2003.
(3) A store is first included in teh comparable store sales calculation after
    the end of the twelfth-month following the store's grand opening month.
(4) The increase in comparable store sales for 2000 is computed on the same 53-
    week period as the prior year.
(5) As discussed in Note 2 to the consolidated financial statements,  in fiscal
    2004 we revised our method of  accounting  for leases to conform to GAAP as
    recently  clarified by the Chief Accountant of the SEC in a February letter
    to the AICPA.  A cumulative  non-cash  adjustment  net of taxes was made to
    correct  the  accounting  for  rent  expense  (and  related  deferred  rent
    liability) to include the impact of  escalating  rents for periods in which
    we are  reasonably  assured of exercising  lease options and to reflect the
    accrual of contingent rent expense likely to be paid. We also corrected our
    calculation of depreciation  expense for leasehold  improvements  for those
    leases to not exceed the lesser of the expected  useful life or the initial
    lease term plus reasonably assured renewal terms, as applicable.

                                       13


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

General Accounting Periods

The following  information  contains  references to years 2004,  2003, and 2002,
which represent fiscal years ending or ended January 29, 2005,  January 31, 2004
and  February  1,  2003,  each of which was a 52-week  accounting  period.  This
discussion  and analysis  should be read with,  and is qualified in its entirety
by, the Consolidated  Financial Statements and the notes thereto. Our discussion
contains forward-looking statements based upon current expectations that involve
risks  and  uncertainties  such  as  our  plans,  objectives,  expectations  and
intentions. Actual results and the timing of events could differ materially from
those anticipated in the  forward-looking  statements as a result of a number of
those set forth under  "Cautionary  Note Regarding  Forward-Looking  Statements"
below and elsewhere in this report.


Executive Summary

In 2004, the Company  continued the strategic growth direction to grow its store
base.  We opened 81 new  stores  and 19 new  pharmacies  in 2004.  We closed six
stores and two  pharmacies  during the year.  The  majority of the new store and
pharmacy openings were in Alabama,  Georgia,  Florida,  and South Carolina.  The
Company's second distribution center in Dublin,  Georgia,  which opened in April
2003,  continued  to  service  more  stores.  By the  end of  2004,  the  Dublin
distribution center was providing service to approximately 296 stores.

We  continue  to focus  our  merchandising  and  store  direction  on  improving
productivity of sales and  contribution  margin while  maintaining a competitive
differentiation  within  the $25  shopping  trip.  Our unique  store  format and
strategy combine the attractive elements of a discount dollar store, drug store,
and mass merchant.  Our average customer  transaction was approximately  $18. In
comparison,  the discount  dollar store averages $8 -$9 and chain drugs and mass
merchants average in the range of $40 to $80 per transaction. Our stores operate
equally well in rural and urban  markets.  Our everyday low pricing  strategy is
supplemented  by 14  promotional  circulars  per year.  Our pharmacy  department
enhances the convenience  and assortment of our product  selection and increases
foot traffic.

The  primary   factors  which   historically   have   influenced  the  Company's
profitability  and  success  have been its growth in new stores and  pharmacies,
comparable store sales increases,  and improving operating margin through better
gross margins and leverage of operating  costs.  In 2004,  the Company faced the
challenges of the changing economy and rising fuel costs adversely affecting the
low-to-middle  income  shopper.  We  experienced a product mix shift toward more
basic and  consumable  product  categories,  which  typically  carry lower gross
margins,  and away  from  higher  margin  apparel,  home  furnishings,  and gift
products,  which are more  discretionary to the shopper.  This product mix shift
had an  adverse  effect on sales  growth,  gross  margins  and  store  operating
expenses  throughout  most of the  year.  Through  most of the  year,  inventory
increased  beyond planned  levels in the product  categories  which  experienced
sales  shifts.  In the fourth  quarter,  the Company was  successful in reducing
inventory  to the levels  necessary to support new store  growth.  Additionally,

                                       14


increases in fuel prices negatively affected store supplies and utilities costs,
freight costs of merchandise purchases, and distribution costs.

In  2005,  the  Company  plans  to  open  60 to 80 new  stores  and 20 to 25 new
pharmacies.  The  majority  of the  new  stores  and  pharmacies  will be in the
territory of the Dublin distribution center. Selling square footage will grow in
the range of 12% to 15% in 2005 with the  planned  store  openings.  The Company
will expand its refrigerated foods program in 2005 with capital  expenditures of
approximately $10 million. We anticipate adding between five and 12 cooler doors
in approximately 500 stores by the end of 2005.

Key factors  that will be  critical  to the  Company's  future  success  include
managing  the  growth  strategy  for new stores and  pharmacies,  including  the
ability to open and operate  effectively,  maintain  high  standards of customer
service,  maximizing  efficiencies  in the  supply  chain,  controlling  working
capital needs through improved inventory turnover,  and increasing the operating
margin through improved gross profit margin and leveraging  operating costs, and
generating the adequate cash flow to fund the Company's expansion.

As we expand our chain and build the  infrastructure  necessary  to support  our
planned  growth,  we also have  placed  continued  focus on  refining  our store
prototype and  initiated  programs to enhance the  profitability  of the selling
space in our stores.


Restatement of Financial Statements

On February 7, 2005,  the Office of the Chief  Accountant of the  Securities and
Exchange  Commission  issued a letter to the  American  Institute  of  Certified
Public  Accountants  expressing  its views  regarding  certain  operating  lease
accounting  issues and their  application  under generally  accepted  accounting
principles  ("GAAP").  In  addition,  a number of  companies  within  the retail
industry have announced  adjustments to their  financial  statements  related to
lease accounting issues.

After  discussions  with  its  Audit  Committee  and its  current  and  previous
independent registered public accounting firms, the Company has re-evaluated its
lease accounting  practices.  Like many other retail  companies,  the Company is
correcting the way it accounts for leases,  specifically  the accounting for the
amortization  periods  related to leasehold  improvements,  the  accounting  for
contingent lease payments, and the straight-line accounting of lease payments.

Previously  the  Company  had  amortized  its  leasehold  improvements  over the
estimated  life  of  the  asset.  Management  determined  that  the  appropriate
interpretation  of the  lease  term  under  Statement  of  Financial  Accounting
Standards  No.  13,  "Accounting  for  Leases,"  ("SFAS  13")  provides  for  an
amortization period no longer than the sum of the fixed  noncancellable term and
any options where, at the inception of the lease, renewal is reasonably assured.
Management  determined  that renewal of the majority of lease terms,  associated
with leasehold  improvements whose useful lives included the option period, were
not  reasonably  assured under  paragraph 5 of SFAS 13. For locations  where the
amortization period of leasehold  improvements  exceeded the corresponding lease
term and any reasonably assured renewal,  the Company shortened the amortization
of the  leasehold  improvements  to  coincide  with the end of the lease term as
defined by SFAS 13.  Management  determined that renewal was reasonably  assured
for  lease  terms  following  a  current  term in  which  significant  leasehold
improvements were made. These significant leasehold  improvements were amortized
through  the  following  renewal  period  but not in excess of 120  months.  The
correction required the Company to adjust accumulated  amortization of leasehold
improvements  and retained  earnings in the  consolidated  balance sheets and to
record  additional  amortization  of leasehold  improvement  expense in selling,
general and administrative expenses in the consolidated statements of income.

                                       15


The Company had historically  recorded  contingent rent in the year in which the
amounts were paid.  Management  analyzed Financial  Accounting  Standards,  EITF
98-9,  "Accounting for Contingent  Rent," and determined that the Company should
accrue  payments  which are probable for future  contingent  rents in the period
they become probable.  The correction  required the Company to record additional
deferred rent in current accrued expenses and to adjust retained earnings in the
consolidated balance sheets, as well as restate rent expense in selling, general
and administrative expenses in the consolidated statements of income.

Finally,  the Company had  historically  recognized  rent  holiday  periods on a
straight-line  basis  over the  original  lease term  commencing  on the date of
possession.  During  the  evaluation  it was  noted,  however,  that  there were
additional  leases  with  rent  holidays  that had not been  accounted  for on a
straight-line  basis.  Leases not accounted for on this basis were  corrected to
properly  recognize  rent holiday  periods.  Management  re-evaluated  Financial
Accounting  Standards  Board  Technical  Bulletin  No.  85-3,   "Accounting  for
Operating Leases with Scheduled Rent Increases," and determined that, consistent
with the  letter  issued by the Office of the Chief  Accountant,  the lease term
should  include lease  renewal  options for which the Company would be penalized
for  non-renewal.  The Company  determined that the term penalty under paragraph
5(f)  of SFAS 13 for  non-renewal  includes  factors  such  as the  addition  of
significant leasehold improvements which would be forfeited if a lease term were
not  renewed.  The  majority  of the leases  entered  into by the Company do not
include  a penalty  for  which the  renewal  would be  reasonably  assured.  The
correction  required  the Company to record  additional  deferred  rent in other
accrued expenses and other long-term liabilities and to adjust retained earnings
in the  consolidated  balance  sheets,  as well as to  restate  rent  expense in
selling,  general and administrative  expenses in the consolidated statements of
income.

The cumulative  effect of these  corrections is a reduction to retained earnings
of $4.3  million  (net of taxes of $2.6  million) as of the  beginning of fiscal
2002 and  reductions to retained  earnings of $7.0 million (net of taxes of $4.3
million) and $5.5 million (net of taxes of $3.3  million) as of January 2003 and
2002,  respectively.  These  adjustments  did not have any impact on the overall
cash flows of the Company.

Public Company  Accounting  Oversight  Board ("PCAOB")  Auditing  Standard No. 2
identifies a number of circumstances  that,  because of their likely significant
negative effect on internal control over financial reporting, are to be regarded
as strong indicators that a material weakness in internal control over financial
reporting  exists,  including the  restatement  of previously  issued  financial
statements to reflect the correction of a misstatement. Management has evaluated
the impact of the aforementioned  restatement on the Company's assessment of its
system of internal  control over financial  reporting and has concluded that the
control deficiency that resulted in the incorrect lease accounting represented a
material weakness in internal control over financial reporting as of January 29,
2005.

See Note 2 to the consolidated financial statements for a summary of the effects
of this  restatement on the Company's  consolidated  balance sheet as of January
31, 2004,  as well as the  Company's  consolidated  statement of income and cash
flows for fiscal  2003 and 2002.  The impact on  previously  reported  quarterly
results is discussed in Note 12 to the Consolidated  Financial  Statements.  The
accompanying  discussion in  Management's  Discussion  and Analysis of Financial
Condition and Results of Operations gives effect to these corrections.

                                       16


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 are 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
to the  consolidated  financial  statements  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
("RIM"). Under 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
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.  Based  upon  our  historical
information we have not experienced any significant change in our cost valuation
for the years 2004 and 2003. 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  $35,105,000 and $33,129,000 at January 29, 2005 and January 31, 2004,
respectively,  cost was determined  using the retail LIFO  (last-in,  first-out)
method  in which  inventory  cost are  maintained  using  the RIM  method,  then
adjusted  by  application  of the  Producer  Price Index  published  by the U.S.
Department  of Labor for the  cumulative  annual  periods.  The current  cost of
inventories  exceeded  the LIFO  cost by  $9,720,000  at  January  29,  2005 and
$7,778,000  at January 31,  2004.  The LIFO  reserve  increased  by  $1,942,000,
$1,640,000, and $1,535,000, during 2004, 2003, and 2002, respectively.

Property and equipment. Property and equipment are carried at cost. Depreciation
is recorded using the  straight-line  method over the estimated  useful lives of
the  assets.   Improvements   to  leased   premises  are  amortized   using  the
straight-line  method over the  shorter of the initial  term of the lease or the
useful life of the improvement.  Leasehold  improvements added late in the lease
term  are  amortized  over  the  shorter  of the  remaining  term  of the  lease
(including the upcoming renewal option, if the renewal is reasonably assured) or
the useful life of the improvement,  whichever is lesser. Gains or losses on the
sale of assets are recorded at disposal as a component of operating income.  The
following average estimated useful lives are generally applied:

                                      Estimated Useful Lives
                                      ----------------------
Building and building improvements     8 - 30 years
Furniture, fixtures and equipment      3 - 10 years
Leasehold improvements                 3 - 10 years or term of lease, if shorter
Automobiles and vehicles               3 -  5 years
Airplane                                    9 years

                                       17


Assets under  capital  leases are  amortized in  accordance  with the  Company's
normal  depreciation  policy for owned assets or over the lease term (regardless
of renewal  options),  if  shorter,  and the charge to  earnings  is included in
depreciation expense in the consolidated financial statements.

In the fourth  quarter of 2004,  the  Company  changed  the  estimated  lives of
certain store fixtures from five to ten years. Based on the Company's historical
experience,  ten years is a closer  approximation  of the actual  lives of these
assets. The change in estimate is applied prospectively. Expenses for the fourth
quarter of 2004 were favorably  impacted by approximately $1.3 million [$.02 per
diluted  share] as a result of this change.  The Company  expects this change in
estimate to have a positive effect on earnings across all four quarters of 2005.

Vendor  rebates.  The Company  receives  vendor  rebates for  achieving  certain
purchase  or  sales  volume  and  receives  vendor  allowances  to fund  certain
expenses.  The 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") is effective for arrangements  with vendors  initiated on
or after  January  1, 2003.  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. The provisions of this consensus have
been applied  prospectively.  The adoption of EITF 02-16 did not have a material
impact on the Company's financial statements as a whole.

For vendor  funding  arrangements  that were  entered into prior to December 31,
2002 and have not been modified subsequently, the Company recognizes a reduction
to  selling,  general  and  administrative  expenses  or cost of goods sold when
earned. If these arrangements are modified in the future, the provisions of EITF
02-16 will apply and the effect may be material to the financial statements as a
whole.  One  such  arrangement  is  the  Company's  contract  with  our  primary
pharmaceutical  wholesaler   AmerisourceBergen   Corporation  ("Bergen"),  which
presently  expires in 2006.  Should the Company elect to renew the contract with
Bergen prior to its  expiration  date,  there could be a material  impact on the
Company's 2005 financial  statements as a whole,  because rebates  subsequent to
the renewal would initially reduce inventory-carrying values.

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.  Estimates  for future claims
costs would include costs and other factors such as the type of injury or claim,
required services by providers,  healing time, age of claimant,  case management
costs,  location of the claim,  and  governmental  regulations.  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.  Additional  insurance  coverage  exists for
excessive or catastrophic claims.

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

                                       18


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: (in thousands,  except per share
amounts)


                                                                                                   
                                                                          2004              2003 (1)             2002 (1)
                                                                      --------------  ------------------- ----------------------
Net income
   As reported                                                            $27,952       $     32,795        $       27,491
   Less pro forma effect of stock option grants                               838                900                   330
   Pro forma                                                              $27,114       $     31,895        $       27,161

Basic earnings per share
   As reported                                                              $0.71       $       0.85        $         0.72
   Pro forma                                                                 0.69               0.82                  0.71

Diluted earnings per share
   As reported                                                               0.71               0.83                  0.70
   Pro forma                                                                 0.69               0.80                  0.69


(1) (as restated, see Note 2 to the Consolidated Financial Statements)


In December  2004, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement  of Financial  Accounting  Standards  (SFAS) No. 123  (revised  2004),
"Share-Based   Payment."  SFAS  No.  123R  establishes  standards  that  require
companies to record the cost resulting from all share-based payment transactions
using the fair value method.  Transition  under SFAS No. 123R  requires  using a
modified version of prospective  application under which  compensation costs are
recorded  for  all  unvested  share-based  payments  outstanding  or a  modified
retrospective  method under which all prior periods impacted by SFAS No. 123 are
restated.  In  April  2005,  the  Securities  and  Exchange  Commission  ("SEC")
announced  the  adoption of a new rule that delays the  compliance  date for the
adoption of SFAS No. 123R. The SEC's new rule will allow  implementation  at the
beginning of the next fiscal year that begins  after June 15,  2005,  with early
adoption permitted. The Company intends to adopt SFAS No. 123R in 2006.


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
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

                                       19


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  $110,000,  $28,000, and $54,000 in
2004, 2003, and 2002,  respectively.  (See Note 8 to the Consolidated  Financial
Statements for further disclosure relating to stock incentive plans).


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.

                                                                                      
                                                                       2004        2003        2002

- -------------------------------------------------------------------------------------------------------
Net sales                                                             100.0%       100.0%      100.0%
 Cost of goods sold (1)                                                71.9         71.8        72.4
                                                                  --------------------------------------
 Gross profit                                                          28.1         28.2        27.6
 Selling, general and administrative expenses (2)                      25.4         24.5        23.8
                                                                  --------------------------------------
 Operating income                                                       2.7          3.7         3.8
 Interest expense, net                                                  0.1          0.0         0.0
                                                                  --------------------------------------
 Income before taxes                                                    2.6          3.7         3.8
 Income taxes                                                            .7          1.2         1.3
                                                                  --------------------------------------
Net income                                                              1.9%         2.5%        2.5%
                                                                  --------------------------------------



(1) Cost of goods sold  includes  various types of  transportation  and delivery
costs incurred in connection with inventory  purchases and  distribution.  These
costs are  included  as a  component  of the  overall  cost of  inventories  and
recognized as a cost of merchandise sold as inventory is sold.

(2)  Costs  incurred  at  the  Company's  distribution  centers  for  receiving,
warehousing and preparing  product for delivery are expensed as incurred.  These
costs are included in selling, general and administrative expense.

Fiscal 2004 Compared to Fiscal 2003

Sales

Net sales increased 10.7% ($139.1 million) in 2004. Approximately $111.6 million
of the increase was  attributable to a net addition of 81 new stores,  and a net
addition  of 17  pharmacies  during  2004,  together  with the sales of 74 store
locations  and 25  pharmacies  that were  opened  or  upgraded  during  2003 and
contributed  a full year of sales in 2004.  During  2004,  the Company  closed 6
stores and 2 pharmacy  locations.  Comparable  store sales,  consisting of sales
from stores that have been open for more than one year,  increased  2.2% in 2004
which accounted for $ 27.5 million in sales.

The Company's front store  (non-pharmacy)  sales increased  approximately  10.9%
over 2003 front store sales.  Front store sales growth  benefited from the above
mentioned  store  additions  and  improvements,  and sales  increases in certain
apparel categories such as ladies,  girls, and infants & toddler apparel,  food,
beverages,  tobacco,  greeting  cards,  prepaid  products,  pets, lawn & garden,
electronics, automotive, hardware and small appliances.

Fred's  pharmacy  sales  were  32.6% of total  sales in 2004 from 32.4% of total
sales in 2003 and  continues to rank as the largest  sales  category  within the

                                       20


Company. The total sales in this department,  including the Company's mail order
operation,  increased  11.6% over  2003,  with third  party  prescription  sales
representing approximately 89% of total pharmacy sales, an increase from the 86%
as the prior year. The Company's pharmacy sales growth continued to benefit from
an ongoing program of purchasing  prescription files from independent pharmacies
and the addition of pharmacy departments in existing store locations.

Sales to Fred's 25 franchised locations decreased  approximately $1.5 million in
2004 and  represented  2.3% of the Company's total sales, as compared to 2.7% in
2003. The decrease in sales to franchised  locations  results primarily from the
closing of one franchise store. 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  decreased to 28.1% in 2004  compared to
28.2% in 2003. The decrease in gross margin results primarily from a product mix
shift  during the third and fourth  quarters of the year  towards more basic and
consumable  product  categories  which  typically  have lower gross margins than
other more  discretionary  categories  such as  apparel  and home  products.  We
believe a primary  reason  for this  product  mix shift was the impact of rising
fuel prices on our low-to-middle  income shopper. The impact of this product mix
shift on the initial margin was  approximately  .3% for the year. This reduction
was offset by the positive impact of better store shrinkage control.

Selling, General and Administrative Expenses

Selling,  general and  administrative  expenses  were 25.4% of net sales in 2004
compared with 24.5% of net sales in 2003. The increase for the year results from
labor expenses and occupancy costs in the stores, higher corporate  professional
fees associated with our  Sarbanes-Oxley  404 internal control  compliance work,
insurance costs, and fuel price increases  affecting  distribution costs. During
the fourth  quarter the Company  changed the  estimated  lives of certain  store
fixtures from five to ten years. This change resulted in the favorable impact on
expenses by approximately $1.3 million.

Operating Income

Operating income decreased approximately $9.7 million or 19% to $39.4 million in
2004 from $49.1 million in 2003.  Operating  income as a percentage of sales was
2.7% in 2004 from 3.7% in 2003, due primarily to the  above-mentioned  increases
in selling, general and administrative expenses.

Interest Expense, Net

Interest  expense  for 2004  totaled  $.8  million or .1% of sales)  compared to
expense  of $.4  million  (less  than .1% of sales)  in 2003.  The  increase  in
interest expense were attributed to higher inventory levels  throughout the year
and to a lesser extent increases in the bank prime rate.

Income Taxes

The effective income tax rate decreased to 27.6% in 2004 from 32.7% in 2003. The
lower tax rate for 2004  resulted  primarily  from  realization  of  income  tax
credits that  originated in 2003 and 2004 related to the Company's  distribution
center in Dublin,  Georgia.  These  credits  recognized in 2004 amounted to $1.7
million. These tax credits will continue to benefit the Company in future years.

                                       21


State net  operating  loss  carry-forwards  are available to reduce state income
taxes in future years. These  carry-forwards  total  approximately $94.5 million
for state income tax purposes and expire at various times during the period 2005
through 2024. If certain  substantial  changes in the Company's ownership should
occur, there would be an annual limitation on the amount of carry-forwards  that
can be utilized.

The Company's  estimates of income taxes and the significant  items resulting in
the  recognition of deferred tax assets and  liabilities are described in Note 5
to the Consolidated Financial Statements and reflect the Company's assessment of
future  tax  consequences  of  transactions  that  have  been  reflected  in the
Company's financial statements or tax returns for each taxing authority in which
it operates.  Actual income taxes to be paid could vary from these estimates due
to future  changes  in income  tax law or the  outcome  of audits  completed  by
federal  and state  taxing  authorities.  We  maintain  income  tax  contingency
reserves for potential  assessments from the federal or other taxing  authority.
The reserves are  determined  based upon the Company's  judgment of the probable
outcome of the tax contingencies and are adjusted, from time to time, based upon
changing facts and circumstances.  Changes to the tax contingency  reserve could
materially  affect the Company's future  consolidated  operating  results in the
period of change.

Net Income

Net  income  for  2004  was  $28.0  million  (or  $.71  per  diluted  share)  or
approximately  15% lower  than the $32.8  million  (or $.83 per  diluted  share)
reported in 2003.

Fiscal 2003 Compared to Fiscal 2002

Sales

Net sales increased 18.1% ($199.2 million) in 2003. Approximately $138.6 million
of the increase was  attributable  to a net addition of 74 new stores,  upgraded
stores, and a net addition of 25 pharmacies during 2003, together with the sales
of 62 store locations and 14 pharmacies that were opened or upgraded during 2002
and  contributed a full year of sales in 2003.  During 2003,  the Company closed
two pharmacy locations.  Comparable store sales, consisting of sales from stores
that have been open for more than one year, increased 5.7% in 2003.

The Company's front store  (non-pharmacy)  sales increased  approximately  20.5%
over 2002 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,   ladies  accessories,   missy,   footwear,   home
furnishings,  small appliances,  photo supplies,  prepaid products,  stationery,
electronics, and tobacco.

Fred's  pharmacy  sales  were  32.4% of total  sales in 2003 from 33.2% of total
sales in 2002 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  15.0% over  2002,  with third  party  prescription  sales
representing  approximately  85% of total pharmacy sales, the same percentage as
the prior year. The Company's pharmacy sales growth continued to benefit from an
ongoing program of purchasing prescription files from independent pharmacies and
the addition of pharmacy departments in existing store locations.

Sales to Fred's 26 franchised  locations decreased  approximately $.5 million in
2003 and  represented  2.7% of the Company's total sales, as compared to 3.2% in
2002. 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.

                                       22


Gross Margin

Gross margin as a  percentage  of sales  increased to 28.2% in 2003  compared to
27.6% in 2002.  The  increase  in gross  margin is a result  of  higher  initial
markup,  vendor slotting allowances,  other vendor allowances and better control
of shrinkage.

Selling, General and Administrative Expenses

Selling,  general and  administrative  expenses  were 24.5% of net sales in 2003
compared  with  23.8%  of net  sales  in  2002.  The  increase  for the year was
attributed  to  costs  associated  with the  Company's  expansion  of store  and
distribution facilities.

Operating Income

Operating income increased approximately $7.6 million or 19% to $49.1 million in
2003 from $41.5 million in 2002.  Operating  income as a percentage of sales was
3.7% in 2003 from 3.8% in 2002.

Interest Expense, Net

Interest  expense for 2003 totaled $.4 million (less than .1% of sales) compared
to net  interest  expense of $.2 million  (less than .1% of sales) in 2002.  The
increase in interest expense was attributed to the Company's expansion program.

Income Taxes

The  effective  income tax rate  decreased  to 32.7% in 2003 from 33.4% in 2002,
primarily due to  realization of income tax credits in the amount of $.8 million
related to empowerment zone and renewal communities, vesting of restricted stock
previously  granted to  employees  and state  income tax  planning  that allowed
utilization  of $7.2  million of state  operating  losses  that were  previously
reserved.

State net  operating  loss  carry-forwards  are available to reduce state income
taxes in future years. These  carry-forwards  total  approximately $57.5 million
for state income tax purposes and expire at various times during the period 2004
through 2023. If certain  substantial  changes in the Company's ownership should
occur, there would be an annual limitation on the amount of carry-forwards  that
can be utilized.

Net Income

Net  income  for  2003  was  $32.8  million  (or  $.83  per  diluted  share)  or
approximately  19% higher than the $27.5  million  (or $.70 per  diluted  share)
reported in 2002.

Liquidity and Capital Resources

The Company's  principal  capital  requirements  include  funding new stores and
pharmacies, remodeling existing stores and pharmacies, maintenance of stores and
distribution  centers,  and the  ongoing  investment  in  corporate  information
technology.  Fred's primary sources of working capital have  traditionally  been
cash flow from operations and borrowings under its credit facility. In June 2003
the Company raised proceeds of $5.5 million from the offering of 150,000 Company
shares.  In March 2002 the  Company  raised  proceeds of $3.5  million  from the
offering of 98,756  Company  shares.  The Company had working  capital of $203.6
million,  $164.9  million,  and $137.9 million at year-end 2004,  2003 and 2002,
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 2004 increased by approximately $38.7
million from 2003. The increase was primarily  attributed to inventory purchased
for new store  openings  scheduled  for the first  quarter of 2005.  The Company
plans to open 17 new stores  and 6 new  pharmacies  during the first  quarter of
2005.

                                       23


Net cash flow  provided by operating  activities  totaled $21.2 million in 2004,
$36.2 million in 2003, and $43.7 million in 2002.

In fiscal 2004, cash was primarily used to increase inventories by approximately
$37.6  million,  or 15%,  during the fiscal  year.  This  increase is  primarily
attributable  to our  adding a net of 75 new  stores,  upgrading  30 stores  and
adding  a net of 17 new  pharmacies,  as  well as  supporting  the  increase  in
comparable store sales.  Accounts payable and accrued  liabilities  increased by
$2.3 million due  primarily to higher  accrued  expenses.  Income taxes  payable
decreased by approximately $.9 million.

In fiscal 2003, cash was primarily used to increase inventories by approximately
$47.9 million during the fiscal year. This increase is primarily attributable to
our adding a net of 74 new  stores,  upgrading  26 stores and adding a net of 25
new  pharmacies,  as well as  supporting  the improved  comparable  store sales.
Accounts  payable  and  accrued  liabilities  increased  by  $16.4  million  due
primarily  to higher  inventory  purchases.  Income taxes  payable  increased by
approximately $.9 million and the net deferred income tax liability increased by
approximately  $6.0  million  primarily as a result of  first-year  depreciation
allowance for income tax purposes.

Capital  expenditures in 2004 totaled $34.6 million  compared with $48.0 million
in 2003 and  $50.8  million  in 2002.  The 2004  capital  expenditures  included
approximately  $25.3  million for new stores and  pharmacies,  $1.8  million for
upgrading existing stores,  $5.0 million for the Memphis and Dublin distribution
center  and  $2.5  million  for   technology,   corporate   and  other   capital
expenditures. The 2003 capital expenditures included approximately $23.2 million
for new stores and pharmacies,  $3.4 million for existing  stores,  $9.0 million
related  to the  completion  of the new  Georgia  distribution  center  that was
completed in April 2004,  $2.2 million for the Memphis  distribution  center and
$10.2 million for technology, corporate and other capital expenditures. The 2002
capital   expenditures   included   approximately  $23.9  million  for  the  new
distribution  center  constructed  in  Dublin,  Georgia.  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. Cash used for investing activities also includes $2 million
in 2004,  $.9 million in 2003,  and $1.8 million in 2002 for the  acquisition of
customer lists and other pharmacy related items.

In 2005, the Company is planning  capital  expenditures  totaling  approximately
$35.7 million. Expenditures are planned totaling $27.5 million for the upgrades,
remodels,  expansion  of our  refrigerated  foods  program,  and new  stores and
pharmacies.  Planned  expenditures also include  approximately  $5.1 million for
technology   upgrades,   approximately  $3.1  million  for  distribution  center
equipment and capital  maintenance.  Technology upgrades in 2005 will be made in
the areas of financial reporting software,  stores POS systems, and pharmacy. In
addition  the Company  also plans  expenditures  of $2.6 million in 2005 for the
acquisition of customer lists and other pharmacy related items.

Cash and cash  equivalents were $5.4 million at the end of 2004 compared to $4.7
million at  year-end  2003.  Short-term  investment  objectives  are to maximize
yields while  minimizing  company risk and maintaining  liquidity.  Accordingly,
limitations  are placed on the amounts and types of investments  the Company can
select.

On July 31, 2004, the Company and Union Planters Bank, N.A.  ("Union  Planters")
entered into a new Revolving  Loan and Credit  Agreement  (the  "Agreement")  to
replace the April 3, 2000 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,

                                       24


the Company is required to maintain  specified  shareholders'  equity (which was
$260,338,000 at January 29, 2005) and net income levels. The Company is required
to pay a  commitment  fee to the bank at a rate per annum  equal to 0.15% on the
unutilized  portion  of the  revolving  line  commitment  over  the  term of the
Agreement.  The term of the Agreement extends to July 31, 2006. There were $23.1
million  and $5.5  million of  borrowings  outstanding  under the  Agreement  at
January 29, 2005 and January 31, 2004, respectively.

On June 28, 2004 the Company and Union  Planters  providing the credit  facility
entered into a Fourth  Modification  Agreement of the Revolving  Loan and Credit
Agreement  to provide a  temporary  increase  in  commitment  of $10 million and
increasing the available  credit line to $50 million.  The term of the agreement
was from June 28,  2004 until  December  28,  2004.  All terms,  conditions  and
covenants remained in place for the Note and credit facility

On October 19, 2004 the Company and Union Planters providing the credit facility
entered into a Fifth  Modification  Agreement of the  Revolving  Loan and Credit
Agreement  to provide a  temporary  increase  of  commitment  of $10 million and
increasing the available  credit line to $60 million.  The term of the agreement
was from October 20, 2004 until December 15, 2004, superseding the expiration of
the Fourth  Modification.  On  December  15,  2004,  the  available  credit line
reverted to $40 million.  All terms,  conditions and covenants remained in place
for the Note and credit facility

On March  6,  2002,  the  Company  filed a  Registration  Statement  on Form S-3
registering 750,000 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 148,134 shares.  On
June 6, 2003, the Company  raised  proceeds of $5.5 million from the offering of
225,000  shares.  On September 3, 2003, the Company sold 75,000 shares in common
stock for $2.6 million with the intention of purchasing an airplane.  Later, the
Company  decided not to purchase the airplane,  whereupon the Company  purchased
and  retired  $2.6  million of common  stock  from the CEO. A Limited  Liability
Company  (LLC) of which the CEO is the sole member  purchased  the  airplane for
$4.7 million.  The Company  entered into a dry lease  agreement with the LLC for
its usage at the  annualized  rate of 2.5%.  On December 30,  2003,  the Company
purchased  the LLC for $4.7  million.  As of January 29,  2005,  the Company has
301,866 shares of Class A common stock  available to be issued from the March 6,
2002 Registration Statement.

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 2004, 2003 and 2002.

Contractual Obligations and Commercial Commitments

As discussed in Note 6 to 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

                                       25


Company  leases  various  equipment  under  noncancelable  operating  leases and
certain transportation equipment under capital leases.

The following table summarizes the Company's significant contractual obligations
as of January 29, 2005, which excludes the effect of imputed interest:

                                                                                                      

(Dollars in thousands)                                                    Payments due by period

Contractual Obligations                                Total            < 1 yr         1-3 yrs        3-5 yrs        >5 yrs

Capital Lease obligations (1)                          $1,957             $814         $1,014           $129             $0
Revolving loan (2)                                     23,098                -         23,098              -              -
Operating leases (3)                                  165,678           37,514         62,537         34,591         31,036
Inventory purchase obligations (4)                    136,513          131,565          4,948              0
Industrial revenue bonds (5)                           34,587                -              -              -         34,587
Miscellaneous financing                                   101               18             44             39              0
                                            --------------------------------------------------------------------------------

Total Contractual Obligations                        $361,934         $169,911        $91,641        $34,759        $65,623
                                            --------------------------------------------------------------------------------


(1) Capital lease obligations include related interest.

(2) Revolving loan represents principle maturity for the Company's revolving
    credit agreement and does not include interest.

(3) Operating leases are described in Note 6 to the Consolidated Financial
    Statements.

(4) Inventory purchase obligations represent open purchase orders and any
    outstanding purchase commitments as of January 29, 2005.

(5) Industrial revenue bonds are described in Note 4 to the Consolidated
    Financial Statements.

As discussed in Note 10 to the consolidated  financial  statements,  the Company
had  commitments  approximating  $12.6  million  at January  29,  2005 on issued
letters of credit, which support purchase orders for merchandise.  Additionally,
the  Company  had  outstanding  letters of credit  aggregating  $9.1  million at
January 29, 2005 utilized as collateral for their risk management programs.

The Company financed 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
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  ($34,587)  against the related  liability and neither is reflected in
the consolidated balance sheet.

Recent Accounting Pronouncements

In December 2004,  the FASB  published  FASB  Statement No. 123 (revised  2004),
"Share-Based  Payment" ("SFAS 123(R)" or the "Statement").  SFAS 123(R) requires
that  the  compensation  cost  relating  to  share-based  payment  transactions,
including  grants  of  employee  stock  options,   be  recognized  in  financial
statements.  That cost will be measured based on the fair value of the equity or
liability  instruments  issued.  SFAS 123(R) covers a wide range of  share-based
compensation  arrangements  including  stock  options,  restricted  share plans,
performance-based awards, share appreciation rights, and employee share purchase
plans.

SFAS 123(R)  specifies  that the fair value of an employee  stock option must be
based on an  observable  market price or, if an  observable  market price is not

                                       26


available,  the fair value must be estimated using a valuation technique meeting
specific criteria established in the statement.

In  accordance  with recent SEC rules,  the  statement is  effective  for public
companies at the beginning of the first annual period  beginning  after June 15,
2005 (the first  quarter of fiscal 2006 for the  Company),  with early  adoption
permitted.  The Statement will have no impact on the Company's overall financial
position. The impact of this Statement on the Company's results of operations in
fiscal  2006 and  beyond  could be  significant  and will  depend  upon  various
factors, among them being future compensation strategies. The impact of adoption
of this  Statement  cannot be  predicted  at this time because it will depend on
levels of share based payments granted in the future. The pro-forma compensation
costs presented in Note 1 to the Consolidated  Financial Statements and in prior
filings  for the  Company  have been  calculated  using a  Black-Scholes  option
pricing  model and may not be  indicative of amounts which should be expected in
future  years.  As of the date of this  filing,  the Company has not  determined
which option-pricing model is most appropriate for future option grants or which
method of adoption the Company will apply.

In November 2004, the FASB issued  Statement of Financial  Accounting  Standards
No. 151,  "Inventory Costs, an Amendment of ARB No. 43, Chapter 4" ("SFAS 151").
The purpose of this statement is to clarify the  accounting of abnormal  amounts
of idle facility expense, freight, handling costs and waste material. ARB No. 43
stated that under some  circumstances  these costs may be so abnormal  that they
are required to be treated as current period costs. SFAS 151 requires that these
costs be treated as current period costs regardless if they meet the criteria of
"so abnormal." The provisions of SFAS 151 shall be effective for inventory costs
incurred during fiscal years beginning after June 15, 2005. Although the Company
will  continue to evaluate  the  application  of SFAS 151,  management  does not
believe  adoption  will have a material  impact on its results of  operations or
financial position.

In December 2004, the FASB issued  Statement of Financial  Accounting  Standards
No. 153,  "Exchanges of Nonmonetary  Assets, an Amendment of APB Opinion No. 29"
("SFAS 153").  SFAS 153 is based on the principle  that exchanges of nonmonetary
assets should be measured based on the fair value of the assets exchanged.  SFAS
153 is effective for  nonmonetary  asset  exchanges  occurring in fiscal periods
beginning after June 15, 2005, with earlier application permitted.  Although the
Company will continue to evaluate the  application of SFAS 153,  management does
not believe adoption will have a material impact on its results of operations or
financial position.

Item 7a: Quantitative and Qualitative Disclosure about Market Risk

The Company has no holdings of derivative financial or commodity  instruments as
of January 29, 2005. 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 Reports of Independent
         Registered Public Accounting Firms

Board of Directors and Stockholders
Fred's, Inc.
Memphis, Tennessee

                                       27


We have audited the accompanying  consolidated  balance sheet of Fred's, Inc. as
of  January  29,  2005  and  the  related  consolidated  statements  of  income,
stockholders'  equity,  and cash  flows  for the year then  ended.  We have also
audited the 2005 schedules  listed in the  accompanying  index.  These financial
statements and schedules are the responsibility of the Company's management. Our
responsibility  is to  express  an opinion  on these  financial  statements  and
schedules based on our audits.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements  and schedule are free of material  misstatement.  An audit  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the financial statements and schedules, assessing the accounting principles used
and significant estimates made by management,  as well as evaluating the overall
presentation  of the financial  statements  and  schedules.  We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the financial  position of Fred's,  Inc. at
January 29, 2005,  and the results of its  operations and its cash flows for the
year then ended, in conformity with accounting  principles generally accepted in
the United States of America.

Also,  in our  opinion,  the 2005  schedules  present  fairly,  in all  material
respects, the information set forth therein.

We also have  audited,  in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States), the effectiveness of Fred's,  Inc.'s
internal  control over  financial  reporting  as of January 29,  2005,  based on
criteria  established in Internal  Control - Integrated  Framework issued by the
Committee of Sponsoring  Organizations of the Treadway Commission (COSO) and our
report dated April 15, 2005 expressed an adverse opinion thereon.



/s/

BDO Seidman, LLP

Memphis, Tennessee

April 15, 2005


                                       28


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

We have audited the accompanying  consolidated balance sheet of Fred's, Inc. and
subsidiaries as of January 31, 2004 and the related  consolidated  statements of
income,  shareholders'  equity,  and cash flows for the years ended  January 31,
2004 and February 1, 2003. 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 audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  We were not engaged to perform an
audit of the Company's  internal  control over  financial  reporting.  Our audit
included  consideration of internal control over financial  reporting as a basis
for designing audit  procedures that are appropriate in the  circumstances,  but
not for the  purpose  of  expressing  an  opinion  on the  effectiveness  of the
Company's internal control over financial  reporting.  Accordingly we express no
such  opinion.  An audit also  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.

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  January  31,  2004  and  the  consolidated  results  of  their
operations  and their  cash  flows  for the years  ended  January  31,  2004 and
February  1,  2003  in  conformity  with  U.S.  generally  accepted   accounting
principles.

As discussed in Note 2 to the accompanying  consolidated  financial  statements,
the Company has restated its 2002 and 2003 financial statements.


                                                  /s/Ernst & Young LLP

Memphis, Tennessee
April 5, 2004,
  except for Note 2 as to which the date is April 29, 2005


                                       29


Fred's, Inc.
Consolidated Balance Sheets
        (in thousands, except for number of shares)
- --------------------------------------------------------------------------------

                                                                                                        
                                                                                         January 29,              January 31,
                                                                                             2005                     2004
                                                                                     ---------------------    ---------------------
ASSETS                                                                                                           (as restated,
- ------                                                                                                            see Note 2)
Current assets:
   Cash and cash equivalents                                                         $              5,365      $             4,741
   Inventories                                                                                    275,365                  239,748
   Receivables, less allowance for doubtful accounts of $629 and
      $1,437, respectively                                                                         19,449                   20,070
   Other non trade receivables                                                                     11,821                    3,861
   Prepaid expenses and other current assets                                                        6,967                    4,094
                                                                                     ---------------------    ---------------------
        Total current assets                                                                      318,967                  272,514

Property and equipment, at depreciated cost                                                       139,302                  130,476
Equipment under capital leases, less accumulated amortization of
   $3,722, and $3,169, respectively                                                                 1,245                    1,798
Other noncurrent assets, net                                                                        5,710                    4,005
                                                                                     ---------------------    ---------------------
        Total assets                                                                 $            465,224      $           408,793
                                                                                     ---------------------    ---------------------

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                                                  $             70,503      $            74,799
   Current portion of indebtedness                                                                     18                       18
   Current portion of capital lease obligations                                                       666                      725
   Accrued expenses and other                                                                      26,708                   20,422
   Deferred income taxes                                                                           17,490                   10,688
   Income taxes payable                                                                                 -                      930
                                                                                     ---------------------    ---------------------
        Total current liabilities                                                                 115,385                  107,582

Long-term portion of indebtedness                                                                  23,181                    5,603
Deferred income taxes                                                                               7,701                    4,397
Long-term portion of capital lease obligations                                                      1,031                    1,686
Other noncurrent liabilities                                                                        3,380                    3,175
                                                                                     ---------------------    ---------------------
        Total liabilities                                                                         150,678                  122,443
                                                                                     ---------------------    ---------------------

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, 39,692,091 shares and 39,105,639 shares
      respectively                                                                                132,511                  126,430
   Common stock, Class B nonvoting, no par value, 11,500,000
      shares authorized, none outstanding                                                               -                        -
   Retained earnings                                                                              184,732                  159,920
   Unearned compensation                                                                           (2,697)                       -
                                                                                     ---------------------    ---------------------
        Total shareholders' equity                                                                314,546                  286,350
                                                                                     ---------------------    ---------------------
                Total liabilities and shareholders' equity                           $            465,224      $           408,793
                                                                                     =====================    =====================


          See accompanying notes to consolidated financial statements.

                                       30


Fred's, Inc.
Consolidated Statements of Income
(in thousands, except  per share amounts)
- --------------------------------------------------------------------------------


                                                                                         

                                                                            For the Years Ended
                                                    --------------------------------------------------------------------
                                                         January 29,          January 31,            February 1,
                                                            2005                 2004                   2003
                                                    ------------------   --------------------    -----------------------
                                                                             (as restated,          (as restated,
                                                                              see Note 2)            see Note 2)

Net sales                                            $      1,441,781        $    1,302,650          $    1,103,418
Cost of goods sold                                          1,036,474               934,665                 798,441
                                                    ------------------   --------------------    -----------------------
        Gross profit                                          405,307               367,985                 304,977

Depreciation and amortization                                  28,148                26,709                  21,897
Selling, general and administrative expenses                  337,733               292,176                 241,593
                                                    ------------------   --------------------    -----------------------
        Operating income                                       39,426                49,100                  41,487

Interest income                                                   (10)                  (45)                   (264)
Interest expense                                                  803                   443                     467
                                                    ------------------   --------------------    -----------------------
        Income before income taxes                             38,633                48,702                  41,284

Income taxes                                                   10,681                15,907                  13,793
                                                    ------------------   --------------------    -----------------------
        Net income                                  $          27,952        $       32,795         $        27,491
                                                    ==================   ====================    =======================

Net income per share

     Basic                                          $             .71        $          .85         $           .72
                                                    ==================   ====================    =======================

     Diluted                                        $             .71        $          .83         $           .70
                                                    ==================   ====================    =======================

Weighted average shares outstanding

   Basic                                                       39,252                38,754                  38,255
                                                    ==================   ====================    =======================

   Diluted                                                     39,532                39,652                  39,251
                                                    ==================   ====================    =======================


          See accompanying notes to consolidated financial statements.

                                       31


Fred's, Inc.
Consolidated Statements of Changes in Shareholders' Equity
(in thousands, except share data)
- --------------------------------------------------------------------------------

                                                                                                         

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

Balance, February 2, 2002                          38,041,668       $110,508        $108,462         $       (63)         $218,907
   (as previously reported)

Cumulative effect of restatement on
   prior years (see note 2)                                 -               -         (2,612)                  -            (2,612)
                                             ------------------- --------------- ---------------- --------------------- ------------

Balance, February 2, 2002
   (as restated, see note 2)                       38,041,668       $110,508        $105,850         $       (63)         $216,295

Cash dividends paid ($.08 per share)                        -              -          (3,089)                  -            (3,089)
Issuance of restricted stock                            1,125             19               -                 (19)                -
Amortization of unearned compensation                       -              -               -                  54                54
Other issuances                                       151,083          3,592               -                   -             3,592
Exercises of stock options                            316,012          1,684               -                   -             1,684
Income tax benefit on exercise of stock
   options                                                  -          1,406               -                   -             1,406
Net income (as restated, see note 2)                        -              -          27,491                   -            27,491
                                             ------------------- --------------- ---------------- --------------------- ------------
Balance, February 1, 2003                          38,509,888       $117,209        $130,252         $       (28)         $247,433
Cash dividends paid ($.08 per share)                        -              -          (3,127)                  -            (3,127)
Issuance of restricted stock                            1,406              7               -                   -                 7
Amortization of unearned compensation                       -              -               -                  28                28
Other issuances                                       304,167          8,110               -                   -             8,110
Other cancellation                                    (75,000)        (2,646)              -                   -            (2,646)
Exercises of stock options                            365,178          2,276               -                   -             2,276
Income tax benefit on exercise of stock
   options                                                  -          1,474               -                   -             1,474
Net income (as restated, see note 2)                        -              -          32,795                   -            32,795
                                             ---------------------------------------------------------------------------------------
Balance, January 31, 2004                          39,105,639       $126,430        $159,920         $         -          $286,350
Cash dividends paid ($.08 per share)                        -              -          (3,140)                  -            (3,140)
Issuance of restricted stock                          175,969          2,807               -              (2,807)                -
Amortization of unearned compensation                       -              -               -                 110               110
Other cancellation                                        (12)             -               -                   -                 -
Exercises of stock options                            410,495          2,297               -                   -             2,297
Income tax benefit on exercise of stock
   options                                                  -            977               -                   -               977
Net income                                                  -              -          27,952                   -            27,952
                                             ------------------- --------------- ---------------- --------------------- ------------
Balance, January 29, 2005                          39,692,091       $132,511        $184,732         $    (2,697)         $314,546
                                             =================== =============== ================ ===================== ============


          See accompanying notes to consolidated financial statements.

                                       32


Fred's, Inc.
Consolidated Statements of Cash Flows
(in thousands)
- --------------------------------------------------------------------------------


                                                                                                

                                                                                      For the Years Ended
                                                                      January 29,       January 31,         February 1,
                                                                         2005               2004                2003
                                                                   ---------------  ------------------  --------------------
                                                                                       (as restated,       (as restated,
                                                                                        see Note 2)         see Note 2)
Cash flows from operating activities:
   Net income                                                        $   27,952         $   32,795           $   27,491
   Adjustments to reconcile net income to net cash flows
       from operating activities:
        Depreciation and amortization                                    28,148             26,709               21,897
        Provision for uncollectible receivables                            (808)               462                  318
        LIFO reserve increase                                             1,942              1,640                1,535
        Deferred income tax expense                                      10,106              5,992               11,864
        Amortization of unearned compensation                               110                 28                   54
        Income tax benefit upon exercise of stock options                   977              1,474                1,406
        (Increase) decrease in operating assets:
           Receivables                                                   (3,291)            (5,992)              (3,014)
           Inventories                                                  (37,559)           (47,882)             (31,424)
           Other assets                                                  (7,614)             3,668                 (365)
        Increase (decrease) in operating liabilities:
           Accounts payable and accrued expenses                          2,250             16,428               20,323
           Income taxes payable                                            (930)               930               (6,778)
           Other noncurrent liabilities                                     (55)               (14)                 400
                                                                   ---------------   -----------------   ------------------
              Net cash provided by operating activities                  21,228             36,238               43,707
                                                                   ---------------   -----------------   ------------------
Cash flows from investing activities:
   Capital expenditures                                                 (34,619)           (48,020)             (50,835)
   Asset acquisition(primarily intangibles)                              (2,006)              (916)              (1,844)
                                                                   ---------------   -----------------   ------------------
              Net cash used in investing activities                     (36,625)           (48,936)             (52,679)
                                                                   ---------------   -----------------   ------------------
Cash flows from financing activities:
   Payments of indebtedness and capital lease obligations                  (734)              (883)                (855)
   Proceeds from revolving line of credit, net of payments               17,598              5,500                    -
   Proceeds from public offering, net of expenses                             -              8,110                3,535
   Repurchase of shares                                                       -             (2,646)                   -
   Proceeds from exercise of stock options                                2,297              2,276                1,684
   Dividends                                                             (3,140)            (3,127)              (3,089)
                                                                   ---------------   -----------------   ------------------
              Net cash provided by financing activities                  16,021              9,230                1,275
                                                                   ---------------   -----------------   ------------------
Increase (decrease) in cash and cash equivalents                            624             (3,468)              (7,697)
Cash and cash equivalents:
   Beginning of year                                                      4,741              8,209               15,906
                                                                   ---------------   -----------------   ------------------
   End of year                                                     $      5,365         $    4,741           $    8,209
                                                                   ---------------   -----------------   ------------------

Supplemental disclosures of cash flow information:
   Interest paid                                                   $        757         $      417           $      180
   Income taxes paid                                               $      6,400         $    7,600           $    7,300

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


          See accompanying notes to consolidated financial statements.

                                       33


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 retail discount
stores and full service  pharmacies.  In  addition,  the Company  sells  general
merchandise to its 25  franchisees.  As of January 29, 2005, the Company had 563
retail stores and 258 pharmacies located in 14 states mainly in the Southeastern
United States.

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 2004,  2003, and 2002, as used
herein,  refer to the years  ended  January 29,  2005,  January  31,  2004,  and
February 1, 2003, respectively.

Use of estimates.  The  preparation of financial  statements in accordance  with
accounting  principles  generally  accepted  in the  United  States  of  America
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. Included
in accounts payable are outstanding checks in excess of funds on deposit,  which
totaled $17,851 at January 29, 2005 and $25,111 at January 31, 2004.

Allowance for doubtful accounts. The Company is reimbursed for drugs sold by its
pharmacies by many different payors including 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. Senior management reviews accounts receivable on a quarterly
basis to determine if any receivables are potentially uncollectible. The Company
includes  any  accounts   receivable   balances   that  are   determined  to  be
uncollectible in our overall allowance for doubtful accounts. After all attempts
to collect a receivable  have failed,  the receivable is written off against the
allowance account.

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
("RIM"). Under 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

                                       34


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
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 $35,105 and $33,129 at January 29, 2005 and
January 31, 2004, respectively, cost was determined using the RIM LIFO (last-in,
first-out)  method in which inventory  costs are maintained  using the RIM, then
adjusted  by  application  of the  producer  price index  published  by the U.S.
Department  of Labor for the  cumulative  annual  periods.  The current  cost of
pharmacy  inventories  exceeded  the LIFO cost by $9,720 at January 29, 2005 and
$7,778 at January 31, 2004. The LIFO reserve  increased by $1,942,  $1,640,  and
$1,535, during 2004, 2003, and 2002, respectively.

Property and equipment. Property and equipment are carried at cost. Depreciation
is recorded using the  straight-line  method over the estimated  useful lives of
the  assets.   Improvements   to  leased   premises  are  amortized   using  the
straight-line  method over the  shorter of the initial  term of the lease or the
useful life of the improvement.  Leasehold  improvements added late in the lease
term  are  amortized  over  the  shorter  of the  remaining  term  of the  lease
(including the upcoming renewal option, if the renewal is reasonably assured) or
the useful life of the improvement,  whichever is lesser. Gains or losses on the
sale of assets are recorded at disposal.  The following average estimated useful
lives are generally applied:

                                      Estimated Useful Lives
                                      ----------------------
  Building and building improvements   8 - 30 years
  Furniture, fixtures and equipment    3 - 10 years
  Leasehold improvements               3 - 10 years or term of lease, if shorter
  Automobiles and vehicles             3 -  5 years
  Airplane                                  9 years

Assets under  capital  leases are  amortized in  accordance  with the  Company's
normal  depreciation  policy for owned assets or over the lease term (regardless
of renewal  options),  if  shorter,  and the charge to  earnings  is included in
depreciation expense in the consolidated financial statements.

LEASES. Certain operating leases include rent increases during the initial lease
term. For these leases,  the Company  recognizes the related rental expense on a
straight-line  basis over the term of the lease (which  includes the pre-opening
period of  construction,  renovation,  fixturing and merchandise  placement) and
records the  difference  between the amounts  charged to operations  and amounts
paid as a rent liability.  Rent is recognized on a straight-line  basis over the
lease term,  which includes any rent holiday period.  Some of our leases provide
for contingent rent payments.  The company  accrues for contingent  rents in the
period they become probable.

The Company  occasionally  receives  reimbursements  from  landlords  to be used
towards   construction  of  the  store  the  Company   intends  to  lease.   The
reimbursement is primarily for the purpose of performing work required to divide
a much larger location into smaller segments,  one of which the Company will use
for its  store.  This  work  could  include  the  addition  of  demising  walls,
separation of plumbing, utilities, electric work, entrances (front and back) and
other work as required. Leasehold improvements are recorded at their gross costs
including  items  reimbursed  by  landlords.  The  reimbursements  are initially
recorded as a deferred  credit and then amortized as a reduction of rent expense
over the initial lease term (see Note 2).

                                       35


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.  The adjustment is computed as the difference
between  estimated  fair value and net 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 January 29, 2005 and January 31, 2004, no
material adjustments to the carrying value of such assets were necessary.

Vendor rebates and allowances. The Company receives vendor rebates for achieving
certain purchase or sales volume and receives vendor  allowances to fund certain
expenses.  The 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") is effective for arrangements  with vendors  initiated on
or after  January  1, 2003.  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. The provisions of this consensus have
been applied  prospectively.  The adoption of EITF 02-16 did not have a material
impact on the Company's financial statements as a whole.

For vendor  funding  arrangements  that were  entered into prior to December 31,
2002 and have not been modified subsequently, the Company recognizes a reduction
to  selling,  general  and  administrative  expenses  or cost of goods sold when
earned. If these arrangements are modified in the future, the provisions of EITF
02-16 will apply and the effect may be material to the financial statements as a
whole.

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
2004, 2003, and 2002, was $18,084, $16,956, and $14,124, respectively.

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 25 franchised stores as of January 29, 2005. 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 2004,  2003, and 2002 was $1,869,  $1,964,
and $2,016, respectively.

Other  intangible  assets.  Other  identifiable  intangible  assets,  which  are
included  in  other  noncurrent  assets,   primarily  represent  customer  lists
associated  with acquired  pharmacies and are being amortized on a straight-line

                                       36


basis over five years.  During 2002 the Company issued 2,949 shares for pharmacy
acquisitions.  Intangibles,  net of accumulated amortization,  totaled $4,115 at
January 29,  2005,and  $3,913 at January 31, 2004.  Accumulated  amortization at
January  29,  2005  and  at  January  31,  2004  totaled   $10,686  and  $8,882,
respectively. Amortization expense for 2004, 2003, and 2002, was $1,804, $1,664,
and $1,945, respectively.  Estimated amortization expense for each of the next 5
years is as follows:  2005 - $1,630, 2006 - $1,148, 2007 - $761, 2008- $435, and
2009 - $141.

Financial  instruments.  At  January  29,  2005,  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.  Estimates  for future claims
costs would include costs and other factors such as the type of injury or claim,
required services by providers,  healing time, age of claimant,  case management
costs,  location of the claim,  and  governmental  regulations.  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.

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. 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  "Accounting for  Stock-Based  Compensation,"  as
amended by SFAS No. 148,  "Accounting for Stock-Based  Compensation - Transition
and  Disclosure,"  net income and  earnings per share would have been reduced to
the pro forma amounts indicated in the following table.


                                       37



                                                                                        
                                                                2004              2003 (1)                2002 (1)
                                                            --------------  ------------------- ---------------------

Net income
   As reported                                                   $27,952         $   32,795           $    27,491
   Less pro forma effect of stock option grants                      838                900                   330
                                                            --------------  ------------------- ---------------------
   Pro forma                                                     $27,114         $   31,895           $    27,161

Basic earnings per share
   As reported                                                     $0.71         $     0.85           $      0.72
   Pro forma                                                        0.69               0.82                  0.71

Diluted earnings per share
   As reported                                                      0.71                0.83                 0.70
   Pro forma                                                        0.69                0.80                 0.69

(1) (as restated, see Note 2 to the Consolidated Financial Statements)


In December 2004, the FASB issued  Statement of Financial  Accounting  Standards
(SFAS) No. 123 (revised 2004),  "Share-Based Payment." SFAS No. 123R establishes
standards  that  require  companies  to  record  the  cost  resulting  from  all
share-based payment  transactions using the fair value method.  Transition under
SFAS No. 123R requires using a modified version of prospective application under
which  compensation  costs are recorded for all  unvested  share-based  payments
outstanding  or a modified  retrospective  method under which all prior  periods
impacted  by SFAS No.  123 are  restated.  SFAS No.  123R is  effective  for the
Company on January 29, 2006, with early adoption permitted.  The Company intends
to adopt SFAS No. 123R in 2006.

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
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  $110, $28, and $54, in 2004, 2003,
and 2002,  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  operates in a single  reportable  operating
segment.

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 2004 presentation.

Recent  Accounting  Pronouncements.  In December  2004,  the FASB published FASB
Statement No. 123 (revised  2004),  "Share-Based  Payment" ("SFAS 123(R)" or the
"Statement").  SFAS  123(R)  requires  that the  compensation  cost  relating to

                                       38


share-based payment transactions, including grants of employee stock options, be
recognized in financial statements. That cost will be measured based on the fair
value of the equity or liability  instruments  issued. SFAS 123(R) covers a wide
range  of  share-based   compensation   arrangements  including  stock  options,
restricted share plans, performance-based awards, share appreciation rights, and
employee share purchase plans.

SFAS 123(R)  specifies  that the fair value of an employee  stock option must be
based on an  observable  market price or, if an  observable  market price is not
available,  the fair value must be estimated using a valuation technique meeting
specific criteria established in the statement.

In April 2005,  the  Securities and Exchange  Commission  ("SEC")  announced the
adoption of a new rule that delays the compliance  date for the adoption of SFAS
No. 123R. The SEC's new rule will allow  implementation  at the beginning of the
next fiscal year that begins after June 15, 2005, with early adoption permitted.
The Company  intends to adopt SFAS No. 123R in 2006.  The Statement will have no
impact on the Company's overall financial position. The impact of this Statement
on the  Company's  results of  operations  in fiscal  2006 and  beyond  could be
significant  and will  depend  upon  various  factors,  among them being  future
compensation  strategies.  The impact of  adoption of this  Statement  cannot be
predicted at this time because it will depend on levels of share based  payments
granted in the future.  The pro-forma  compensation costs presented in Note 1 to
the Consolidated  Financial Statements and in prior filings for the Company have
been  calculated  using a  Black-Scholes  option  pricing  model  and may not be
indicative of amounts  which should be expected in future years.  As of the date
of this filing,  the Company has not determined  which  option-pricing  model is
most  appropriate  for future  option  grants or which  method of  adoption  the
Company will apply.

In November 2004, the FASB issued  Statement of Financial  Accounting  Standards
No. 151,  "Inventory Costs, an Amendment of ARB No. 43, Chapter 4" ("SFAS 151").
The purpose of this statement is to clarify the  accounting of abnormal  amounts
of idle facility expense, freight, handling costs and waste material. ARB No. 43
stated that under some  circumstances  these costs may be so abnormal  that they
are required to be treated as current period costs. SFAS 151 requires that these
costs be treated as current period costs regardless if they meet the criteria of
"so abnormal." The provisions of SFAS 151 shall be effective for inventory costs
incurred during fiscal years beginning after June 15, 2005. Although the Company
will  continue to evaluate  the  application  of SFAS 151,  management  does not
believe  adoption  will have a material  impact on its results of  operations or
financial position.

In December 2004, the FASB issued  Statement of Financial  Accounting  Standards
No. 153,  "Exchanges of Nonmonetary  Assets, an Amendment of APB Opinion No. 29"
("SFAS 153").  SFAS 153 is based on the principle  that exchanges of nonmonetary
assets should be measured based on the fair value of the assets exchanged.  SFAS
153 is effective for  nonmonetary  asset  exchanges  occurring in fiscal periods
beginning after June 15, 2005, with earlier application permitted.  Although the
Company will continue to evaluate the  application of SFAS 153,  management does
not believe adoption will have a material impact on its results of operations or
financial position.

Note 2 - RESTATEMENT OF FINANCIAL STATEMENTS

On February 7, 2005,  the Office of the Chief  Accountant of the  Securities and
Exchange  Commission  issued a letter to the  American  Institute  of  Certified
Public  Accountants  expressing  its views  regarding  certain  operating  lease
accounting  issues and their  application  under generally  accepted  accounting
principles  ("GAAP").  In  addition,  a number of  companies  within  the retail
industry have announced  adjustments to their  financial  statements  related to
lease accounting issues.

After  discussions  with  its  Audit  Committee  and its  current  and  previous
independent registered public accounting firms, the Company has re-evaluated its
lease accounting  practices.  Like many other retail  companies,  the Company is

                                       39


correcting the way it accounts for leases,  specifically  the accounting for the
amortization  periods  related to leasehold  improvements,  the  accounting  for
contingent lease payments, and the straight-line accounting of lease payments.

Previously  the  Company  had  amortized  its  leasehold  improvements  over the
estimated  life  of  the  asset.  Management  determined  that  the  appropriate
interpretation  of the  lease  term  under  Statement  of  Financial  Accounting
Standards  No.  13,  "Accounting  for  Leases,"  ("SFAS  13")  provides  for  an
amortization period no longer than the sum of the fixed  noncancellable term and
any options where, at the inception of the lease, renewal is reasonably assured.
Management  determined  that renewal of the majority of lease terms,  associated
with leasehold  improvements whose useful lives included the option period, were
not  reasonably  assured under  paragraph 5 of SFAS 13. For locations  where the
amortization period of leasehold  improvements  exceeded the corresponding lease
term and any reasonably assured renewal,  the Company shortened the amortization
of the  leasehold  improvements  to  coincide  with the end of the lease term as
defined by SFAS 13.  Management  determined that renewal was reasonably  assured
for  lease  terms  following  a  current  term in  which  significant  leasehold
improvements were made. These significant leasehold  improvements were amortized
through  the  following  renewal  period  but not in excess of 120  months.  The
correction required the Company to adjust accumulated  amortization of leasehold
improvements  and retained  earnings in the  consolidated  balance sheets and to
record  additional  amortization  of leasehold  improvement  expense in selling,
general and administrative expenses in the consolidated statements of income.

The Company had historically  recorded  contingent rent in the year in which the
amounts were paid.  Management  analyzed Financial  Accounting  Standards,  EITF
98-9,  "Accounting for Contingent  Rent," and determined that the Company should
accrue  payments  which are probable for future  contingent  rents in the period
they become probable.  The correction  required the Company to record additional
deferred rent in current accrued expenses and to adjust retained earnings in the
consolidated balance sheets, as well as restate rent expense in selling, general
and administrative expenses in the consolidated statements of income.

Finally,  the Company had  historically  recognized  rent  holiday  periods on a
straight-line  basis  over the  original  lease term  commencing  on the date of
possession.  During  the  evaluation  it was  noted,  however,  that  there were
additional  leases  with  rent  holidays  that had not been  accounted  for on a
straight-line  basis.  Leases not accounted for on this basis were  corrected to
properly  recognize  rent holiday  periods.  Management  re-evaluated  Financial
Accounting  Standards  Board  Technical  Bulletin  No.  85-3,   "Accounting  for
Operating Leases with Scheduled Rent Increases," and determined that, consistent
with the  letter  issued by the Office of the Chief  Accountant,  the lease term
should  include lease  renewal  options for which the Company would be penalized
for  non-renewal.  The Company  determined that the term penalty under paragraph
5(f)  of SFAS 13 for  non-renewal  includes  factors  such  as the  addition  of
significant leasehold improvements which would be forfeited if a lease term were
not  renewed.  The  majority  of the leases  entered  into by the Company do not
include  a penalty  for  which the  renewal  would be  reasonably  assured.  The
correction  required  the Company to record  additional  deferred  rent in other
accrued expenses and other long-term liabilities and to adjust retained earnings
in the  consolidated  balance  sheets,  as well as to  restate  rent  expense in
selling,  general and administrative  expenses in the consolidated statements of
income.

The cumulative  effect of these  corrections is a reduction to retained earnings
of $4.3  million  (net of taxes of $2.6  million) as of the  beginning of fiscal
2002 and  reductions to retained  earnings of $7.0 million (net of taxes of $4.3
million) and $5.5 million (net of taxes of $3.3  million) as of January 2003 and
2002,  respectively.  These  adjustments  did not have any impact on the overall
cash flows of the Company.

                                       40


The following is a summary of the line items impacted by the restatement for the
2003 Consolidated Balance Sheet and the 2003 and 2002 Consolidated Statements of
Income and Shareholders' Equity (in thousands, except per share data):
















                                       41



                                                                                                   
                                                                                        January 31, 2004
                                                                                        ----------------
                                                                      As previously
                                                                      reported            Adjustments       Restated
                                                                      --------            -----------       --------
Property and equipment, net                                           $  135,433          $  (4,957)        $130,476
Total assets                                                             413,750             (4,957)         408,793
Accrued expenses and other                                                19,113              1,309           20,422
Current deferred income taxes                                             11,487               (799)          10,688
Noncurrent deferred income taxes                                           6,335             (1,938)           4,397
Other noncurrent liabilities                                               2,441                734            3,175
Retained earnings                                                        164,183             (4,263)         159,920
Total shareholders' equity                                               290,613             (4,263)         286,350
Total liabilities and shareholders equity                                413,750             (4,957)         408,793

                                                                                        February 1, 2003
                                                                                        ----------------
                                                                      As previously
                                                                      reported            Adjustments       Restated
                                                                      --------            -----------       --------
Total shareholders' equity                                            $  250,770          $  (3,337)        $247,433


                                                                                        February 2, 2002
                                                                                        ----------------
                                                                      As previously
                                                                      reported            Adjustments       Restated
                                                                      --------            -----------       --------
Total shareholders' equity                                            $  218,907          $  (2,612)        $216,295


                                                                                        January 31, 2004
                                                                                        ----------------
                                                                      As previously
                                                                      reported            Adjustments       Restated
                                                                      --------            -----------       --------
Selling, general and administrative expenses                          $  291,693          $     483         $292,176
Depreciation and amortization                                             25,671              1,038           26,709
Income from operations                                                    50,621             (1,521)          49,100
Income tax expense                                                        16,502               (595)          15,907
Net income                                                                33,721               (926)          32,795
Net income per share - basic                                                0.87              (0.02)            0.85
Net income per share - diluted                                              0.85              (0.02)            0.83


                                                                                        February 1, 2003
                                                                                        ----------------
                                                                      As previously
                                                                      reported            Adjustments       Restated
                                                                      --------            -----------       --------
Selling, general and administrative expenses                          $  241,268          $     325         $241,593
Depreciation and amortization                                             21,032                865           21,897
Income from operations                                                    42,677             (1,190)          41,487
Income tax expense                                                        14,258               (465)          13,793
Net income                                                                28,216               (725)          27,491
Net income per share - basic                                                0.74              (0.02)            0.72
Net income per share - diluted                                              0.72              (0.02)            0.70


                                       42


NOTE 3 - Detail of Certain Balance Sheet Accounts



                                                                                     
                                                                            2004                  2003
                                                                     -------------------   --------------------
Property and equipment, at cost:                                                              (as restated,
                                                                                               see Note 2)

Buildings and building improvements                                  $          104,779    $            93,572
Furniture, fixtures and equipment                                               195,997                171,523
                                                                     -------------------   --------------------
                                                                                300,776                265,095
Less accumulated depreciation and amortization                                 (166,321)              (143,642)
                                                                     -------------------   --------------------
                                                                                134,455                121,453
Construction in progress                                                            571                  4,781
Land                                                                              4,276                  4,242
                                                                     -------------------   --------------------
        Total property and equipment, at depreciated cost            $          139,302    $           130,476
                                                                     -------------------   --------------------


Depreciation  expense totaled $25,791,  $24,418, and $19,259, for 2004, 2003 (as
restated), and 2002 (as restated),  respectively. In the fourth quarter of 2004,
the Company  changed the estimated  lives of certain store fixtures from five to
ten years. Based on the Company's historical  experience,  ten years is a closer
approximation  of the actual  lives of these  assets.  The change in estimate is
applied  prospectively.  Expenses for the fourth  quarter of 2004 were favorably
impacted by  approximately  $1.3 million [$.02 per diluted share] as a result of
this  change.  The  Company  expects  this change in estimate to have a positive
effect on earnings across all four quarters of 2005.


                                                                            

                                                                 2004                    2003
                                                          --------------------    --------------------
Other non trade receivables:
Landlord receivables                                      $             1,008      $                -
Vendor receivables                                                      5,309                   3,252
Income tax receivable                                                   4,911                       -
Other                                                                     593                     609
                                                          --------------------    --------------------
        Total non trade receivables                       $            11,821      $            3,861
                                                          --------------------    --------------------





                                                                               

                                                                      2004                  2003
                                                               -------------------   --------------------
Accrued expenses and other:                                                             (as restated,
                                                                                         see Note 2)

Payroll and benefits                                           $            5,821     $            5,729
Sales and use taxes                                                         3,682                  3,439
Insurance                                                                   7,887                  5,145
Other                                                                       9,318                  6,109
                                                               -------------------   --------------------
                Total accrued expenses and other               $           26,708     $           20,422
                                                               -------------------   --------------------


NOTE 4 - INDEBTEDNESS

On July 31, 2004, the Company and Union Planters Bank, N.A.  ("Union  Planters")
entered into a new Revolving  Loan and Credit  Agreement  (the  "Agreement")  to
replace the April 3, 2000 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
$260,338 at January 29, 2005) and net income levels.  The Company is required to
pay a  commitment  fee to the  bank at a rate  per  annum  equal to 0.15% on the
unutilized  portion  of the  revolving  line  commitment  over  the  term of the
Agreement.  The term of the Agreement extends to July 31, 2006. There were $23.1
million  and $5.5  million of  borrowings  outstanding  under the  Agreement  at
January 29, 2005 and January 31, 2004, respectively.

                                       43


On June 28, 2004 the company and Union  Planters  providing the credit  facility
entered into a Fourth  Modification  Agreement of the Revolving  Loan and Credit
Agreement  to provide a  temporary  increase  in  commitment  of $10 million and
increasing the available  credit line to $50 million.  The term of the agreement
was from June 28,  2004 until  December  28,  2004.  All terms,  conditions  and
covenants remained in place for the Note and credit facility

On October 19, 2004 the company and Union Planters providing the credit facility
entered into a Fifth  Modification  Agreement of the  Revolving  Loan and Credit
Agreement  to provide a  temporary  increase  of  commitment  of $10 million and
increasing the available  credit line to $60 million.  The term of the agreement
was from October 20, 2004 until December 15, 2004, superseding the expiration of
the Fourth  Modification.  On  December  15,  2004,  the  available  credit line
reverted to $40 million.  All terms,  conditions and covenants remained in place
for the Note and credit facility

The Company has other miscellaneous  financing  obligations at January 29, 2005,
totaling $101,  which relate primarily to business  acquisitions.  The Company's
indebtedness under miscellaneous  financing matures as follows: 2005 - $18; 2006
- - $21; 2007 - $23; 2008 - $24; and 2009 - $15.

The Company financed 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.  Because a legal right of offset  exists,
the Company has offset the investment in the bonds ($34,587) 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:



                                                                         

                                               2004                2003                 2002
                                          ----------------   ------------------  --------------------
                                                               (as restated,        (as restated,
                                                                see Note 2)          see Note 2)
Current
   Federal                                $        2,399       $        9,960      $           1,929
   State                                          (1,824)                 (45)                     -
                                          ----------------   ------------------  --------------------
                                                     575                9,915                  1,929
                                          ----------------   ------------------  --------------------
Deferred
   Federal                                        11,102                6,222                 12,267
   State                                            (996)                (230)                  (403)
                                          ----------------   ------------------  --------------------
                                                  10,106                5,992                 11,864
                                          ----------------   ------------------  --------------------
                                          $       10,681       $       15,907      $          13,793
                                          ================   ==================  ====================


The income tax effects of temporary  differences  that give rise to  significant
portions of the deferred  income tax assets and deferred  income tax liabilities
are presented below:



                                       44




                                                                              
                                                                       2004               2003
                                                                 -----------------  ------------------
                                                                                      (as restated,
                                                                                       see Note 2)
Deferred income tax assets:
   Accrual for incentive compensation                            $            132    $            187
   Allowance for doubtful accounts                                            344                 659
   Insurance accruals                                                       2,425               1,829
   Prepaid expenses                                                             -                 798
   Net operating loss carryforwards                                         3,940               2,407
   Postretirement benefits other than pensions                                933                 999
   Restructuring costs                                                         32                  45
   Amortization of intangibles                                              2,619               2,365
                                                                 -----------------  ------------------
Total deferred income tax assets                                           10,425               9,289
   Less:  valuation allowance                                                (430)               (580)
                                                                 -----------------  ------------------
Deferred income tax assets, net of valuation allowance                      9,995               8,709
                                                                 -----------------  ------------------


Deferred income tax liabilities:
   Property, plant, and equipment                                         (14,795)             (9,632)
   Inventory valuation                                                    (19,907)            (14,162)
   Prepaid expenses                                                          (484)                  -
                                                                 -----------------  ------------------
Total deferred income tax liability                                       (35,186)            (23,794)
                                                                 -----------------  ------------------

Net deferred income tax liability                                 $       (25,191)     $      (15,085)
                                                                 =================  ==================


The net operating loss  carryforwards are available to reduce state income taxes
in future years. These carryforwards total approximately $94.5 million for state
income tax purposes  and expire at various  times during the period 2005 through
2024.

During 2004,  the  valuation  allowance  decreased  $150,  and during 2003,  the
valuation   allowance   decreased  $120.  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.

A reconciliation  of the statutory  federal income tax rate to the effective tax
rate is as follows:



                                                                                      

                                                           2004                 2003                  2002
                                                    ------------------- ---------------------  -------------------
                                                                           (as restated,         (as restated,
                                                                            see Note 2)           see Note 2)

Income tax provision at statutory rate                         35.0%                 35.0%                35.0%
Tax credits, principally jobs                                  (6.0)                 (1.9)                   -
State income taxes, net of federal benefit                     (1.3)                 (0.1)                 1.2
Permanent differences                                           0.2                  (0.2)                (1.0)
Change in valuation allowance                                  (0.3)                 (0.2)                (2.0)
Other                                                             -                   0.1                  0.2
                                                    ------------------- ---------------------  -------------------
   Effective income tax rate                                   27.6%                 32.7%                33.4%
                                                    ------------------- ---------------------  -------------------


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

                                       45


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  $41,573,  $34,770,  and  $27,169,  for  2004,  2003  (as
restated),  and 2002  (as  restated),  respectively.  Total  contingent  rentals
included in operating leases above was $1,319, $1,253,and $1,165, for 2004, 2003
(as restated),  and 2002 (as restated),  respectively.  Amortization  expense on
assets under capital lease for 2004,  2003,  and 2002 was $553,  $627, and $693,
respectively.

Future  minimum  rental  payments  under all operating and capital  leases as of
January 29, 2005 are as follows:



                                                                                                  

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

2005                                                                                $   37,514          $      814
2006                                                                                    33,532                 628
2007                                                                                    29,005                 386
2008                                                                                    21,146                 129
2009                                                                                    13,445                   -
Thereafter                                                                              31,036                   -
                                                                                    ------------------- ------------------
Total minimum lease payments                                                        $  165,678               1,957
                                                                                    ===================

Imputed interest                                                                                              (260)
                                                                                                        ------------------

Present value of net minimum lease payments, including
   $666 classified as current portion of capital lease obligations                                      $    1,697
                                                                                                        ------------------


The gross amount of property and equipment  under capital  leases at January 29,
2005 and January 31, 2004, was $4,967.  Accumulated depreciation on property and
equipment  under  capital  leases at January 29, 2005 and January 31, 2004,  was
$3,722 and $3,169, respectively.

NOTE 7 - SHAREHOLDERS' EQUITY

In 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, in October 2008.

On March  6,  2002,  the  Company  filed a  Registration  Statement  on Form S-3
registering 750,000 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 148,134 shares.  On
June 6, 2003, the Company  raised  proceeds of $5.5 million from the offering of
225,000  shares.  On September 3, 2003, the Company sold 75,000 shares of common
stock for $2.6 million with the intention of purchasing an airplane.  Later, the
Company  decided not to purchase the airplane,  whereupon the Company  purchased
and retired $2.6 million of common stock of the CEO. A Limited Liability Company
(LLC) of which  the CEO is the  sole  member  purchased  the  airplane  for $4.7
million.  The Company  entered into a dry lease  agreement  with the LLC for its
usage  at the  annualized  rate of 2.5%.  On  December  30,  2003,  the  Company
purchased  the LLC for $4.7  million.  As of January 29,  2005,  the Company has
301,866 shares of Class A common stock  available to be issued from the March 6,
2002 Registration Statement.

                                       46


On June 5, 2003, 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 July 1,  2003 to
stockholders  of record  on June 26,  2003.  All  share  and per  share  amounts
included in the accompanying  financial statements have been adjusted to reflect
this stock split.

NOTE 8 - EMPLOYEE BENEFIT PLANS

Incentive  stock option plan.  The Company has a long-term  incentive plan under
which an aggregate of 2,535,902 shares (3,013,652 shares as of January 31, 2004)
as of January 29, 2005 are available to be granted.  These  options  expire five
years to seven and one-half years from the date of grant. Options outstanding at
January 29, 2005 expire in 2005 through 2011.

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 for at least six months,  or
a combination  of cash and shares.  Options have a maximum term of five to seven
and  one-half  years  from the date of  grant.  Options  granted  under the plan
generally become  exercisable ten percent during each of the first four years on
the anniversary date and sixty percent on the fifth  anniversary  date. The plan
also  contains a  provision  that if the  Company  meets or exceeds a  specified
operating income margin during the most recently  completed fiscal year that the
annual vesting percentage will accelerate from ten to twenty percent during that
vesting period. The plan also provides for annual stock grants at the fair value
of the  stock  on the  grant  date  to  non-employee  directors  according  to a
non-discretionary  formula.  The  number of shares  granted  is  dependent  upon
current director compensation levels.

A summary of activity in the plan follows:



                                                                                                      
                                              2004                              2003                              2002
                                 -------------------------------- ---------------------------------  -------------------------------
                                                    Weighted                          Weighted                          Weighted
                                                     Average                           Average                           Average
                                                    Exercise                          Exercise                          Exercise
                                     Options          Price            Options          Price            Options          Price
                                 -------------------------------- ---------------------------------  -------------------------------

Outstanding at beginning
   of year                              1,471,269        $ 12.61          1,207,799        $  7.71          1,386,053        $  5.77

Granted                                   307,315          17.41            669,401          17.69            262,473          13.96

Forfeited/ canceled                       (80,327)          6.86            (40,753)          7.81           (124,715)          5.29

Exercised                                (410,495)          5.60           (365,178)          6.27           (316,012)          5.33
                                 -----------------                ------------------                 -----------------

Outstanding at end of year              1,287,762          16.35          1,471,269          12.61          1,207,799           7.71
                                 -----------------                ------------------                 -----------------

Exercisable at end of year                461,916          13.08            740,568           7.65            658,589           6.83
                                 -----------------                ------------------                 -----------------

                                       47


The weighted average remaining  contractual life of all outstanding  options was
4.4 years at January 29, 2005.

The following table summarizes  information  about stock options  outstanding at
January 29, 2005.



                                                                                                            
                                                     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                January 29, 2005         (in Years)         Price             January 29, 2005          Price
- -------------------------------  ------------------------------------------------------------  -------------------------------------

        $4.09 to $7.95                        108,842                0.9         $    5.33                 108,842         $    5.33

       $8.00 to $17.67                        857,152                4.9         $   15.66                 262,958         $   13.60

       $18.27 to $30.16                       321,768                4.2         $   21.91                  90,116         $   20.94
                                 ---------------------------                                   --------------------------

                                            1,287,762                                                        461,916
                                 ---------------------------                                   --------------------------


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
weighted  average fair value of options granted during 2004,  2003, and 2002 was
$5.61, $6.68, and $6.69, 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:



                                                                       
                                                   2004             2003            2002
                                              ---------------  ---------------  --------------

Average expected life (years)                           5.7              5.0             3.0
Average expected volatility                            41.1%            35.7%           46.1%
Risk-free interest rates                                1.3%             1.1%            2.1%
Dividend yield                                          0.3%             0.3%            0.5%


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 a reliable single measure of the fair
value of its employee stock options.

Restricted  Stock.  During 2004,  2003,  and 2002,  the Company  issued a net of
175,969, 1,406, and 1,125 restricted shares, respectively.  Compensation expense
related  to  the  shares  issued  is  recognized   over  the  period  for  which
restrictions apply.

                                       48


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 376,812  shares of Company  stock.  All
shares are  included in shares  outstanding  for  computation  of net income per
share.

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 six years of service. The Company's  contributions for 2004, 2003,
and 2002 were $175, $207, and $176, respectively.

Postretirement  benefits.  The Company  provides certain health care benefits to
its full-time employees that retire between the ages of 58 (effective January 1,
2004 this was changed to 62) 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:



                                                                                 

                                                               -----------------------------------------
                                                                   January 29,         January 31,
                                                                       2005               2004
                                                               ----------------------------------------

Benefit obligation at beginning of year                        $                759         $    2,501
Service cost                                                                     28                 36
Interest cost                                                                    34                 45
Plan admendments                                                               (195)                 -
Actuarial gain                                                                  (11)            (1,782)
Benefits paid                                                                   (32)               (41)
                                                               ----------------------------------------
Benefit obligation at end of year                              $                583         $      759
                                                               ----------------------------------------


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



                                                                              
                                                                  January 29,         January 31,
                                                                      2005               2004
                                                               ------------------- ------------------

Funded status                                                  $            (583)      $       (759)
Unrecognized net actuarial gain                                           (1,586)            (1,678)
Unrecognized prior service cost                                             (185)                (4)
                                                               ------------------- ------------------
Accrued benefit costs                                          $          (2,354)      $     (2,441)
                                                               ------------------- ------------------


The  medical  care cost  trend  used in  determining  this  obligation  is 10.0%
effective December 1, 2003, decreasing annually before leveling at 5.0% in 2014.
To illustrate  the trend rate used,  increasing the health care cost trend by 1%
would  increase the effect on the total of service cost and interest  cost by $7
and the accumulated  postretirement  benefit  obligation by $53.  Decreasing the
health care cost trend by 1% would  decrease  the effect on the total of service
cost  and  interest  cost  by $6  and  the  accumulated  postretirement  benefit
obligation ("APBO") by $48. The discount rate used in calculating the obligation
was 5.75% in 2004 and 6.25% in 2003. The net periodic  benefit cost decreased in
2004 due to changes in actuarial assumptions  regarding turnover,  participation

                                       49


in the  plan,  the  medical  inflation  rate  and the  rate of  contribution  by
participants.  The  reduction  in APBO  related to benefits  attributed  to past
service  was  $115  and  the  effect  on the  measurement  of the  net  periodic
postretirement benefit cost was $13 as of January 29, 2005.

The annual net postretirement cost is as follows:



                                                                                      
                                                                         For the Year Ended
                                                        -----------------------------------------------------
                                                           January 29,      January 31,       February 1,
                                                              2005             2004              2003
                                                        -----------------------------------------------------

Service cost                                            $             28     $      36         $     213
Interest cost                                                         34            45               152
Amortization of prior service cost                                   (14)           (1)                -
Amortization of unrecognized prior service cost                     (103)         (107)                1
                                                        -----------------------------------------------------
Net periodic postretirement benefit cost                $            (55)    $     (27)        $     366
                                                        -----------------------------------------------------


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

Information  about the expected cash flows for the  postretirement  medical plan
follows:



                                       
  Expected Benefit Payments               Postretirement
(net of retiree contributions)            Medical Plan
                2005                      $       45,747
                2006                              36,684
                2007                              40,760
                2008                              46,794
                2009                              49,255
            2010 - 2014                          304,564


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
dilution  that could occur if  securities  to issue common stock were  exercised
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
                            --------------------------------------------------------------------------------------------------------
                                      January 29, 2005                 January 31, 2004                       February 1, 2003
                            ------------------------------- -------------------------------------- ---------------------------------
                                                                   (as restated, see note 2)              (as restated, see note 2)
                                               Per                                    Per                                    Per
                                              Share                                  Share                                  Share
                    Income       Shares      Amount        Income       Shares      Amount        Income       Shares      Amount
- ------------------------------------------------------------------------------------------------------------------------------------
Basic EPS            $27,952       39,252     $ .71        $32,795        38,754      $ .85        $27,491     38,255    $  .72

Effect of Dilutive
Securities                            280                                    898                                  996

                 ------------- ----------- ------------ ------------- ----------- ------------ ------------- ----------- -----------
Diluted EPS          $27,952       39,532     $ .71        $32,795        39,652      $ .83        $27,491     39,251    $  .70
                 ------------- ----------- ------------ ------------- ----------- ------------ ------------- ----------- -----------

                                       50


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  no  such  options
outstanding  at the end of fiscal  2003 and there were  94,028  and 84,938  such
options outstanding at January 29, 2005 and February 1, 2003, respectively.

NOTE 10 - COMMITMENTS AND CONTINGENCIES

Commitments.  The Company had commitments approximating $12.6 million at January
29,  2005 and $11.1  million at January  31,  2004 on issued  letters of credit,
which support  purchase orders for  merchandise.  Additionally,  the Company had
outstanding letters of credit aggregating approximately $10.8 million at January
29, 2005 and $8.5  million at January 31, 2004  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  financial  statements  as a whole.
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 the financial statements as a whole.

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 January 29,
2005, all of the Company's operations were located within the United States.

The  Company's  sales  mix by major  category  during  the  last 3 years  was as
follows:



                                                                           
                                                          For the Year Ended
                                      ---------------------------------------------------------------
                                          January 29,          January 31,          February 1,
                                              2005                 2004                2003
                                      ---------------------------------------------------------------

Pharmaceuticals                              32.6%                32.4%                33.2%
Household Goods                              23.7%                23.6%                23.0%
Apparel and Linens                           14.1%                14.2%                13.6%
Food and Tobacco Products                    10.7%                10.2%                 9.6%
Health and Beauty Aids                        8.6%                 8.8%                 9.0%
Paper and Cleaning Supplies                   8.0%                 8.1%                 8.4%
Sales to Franchised Fred's Stores             2.3%                 2.7%                 3.2%
                                      ---------------------------------------------------------------
Total Sales Mix                             100.0%               100.0%               100.0%
                                      ---------------------------------------------------------------


                                       51


Note 12 - QUARTERLY FINANCIAL DATA (UNAUDITED)


                                                                                       
                                             First            Second               Third                Fourth
                                            Quarter           Quarter             Quarter              Quarter
                                        --------------- -------------------- -------------------- --------------------

Year Ended January 29, 2005

Net sales                               $     341,486         $     340,850        $     349,139         $     410,306
Gross profit                                   96,794                93,970              101,249               113,294
Net income, as reported                         7,424                 3,094                7,521                10,412
Net income, as adjusted (see note 2)            7,202                 2,922                7,416                10,412

Net income per share, as reported
    Basic                                        0.19                  0.08                 0.19                  0.27
    Diluted                                      0.19                  0.08                 0.19                  0.27
Net income per share, as adjusted
    Basic                                        0.18                  0.07                 0.19                  0.27
    Diluted                                      0.18                  0.07                 0.19                  0.27
Cash dividends paid per share                    0.02                  0.02                 0.02                  0.02


Year Ended January 31, 2004

Net sales                               $     310,689         $     302,270        $     311,668         $     378,023
Gross profit                                   87,948                84,944               91,191               103,902
Net income, as reported                         7,857                 4,385                9,028                12,451
Net income, as adjusted (see note 2)            7,648                 4,179                8,797                12,171

Net income per share, as reported
    Basic                                        0.21                  0.11                 0.23                  0.32
    Diluted                                      0.20                  0.11                 0.23                  0.31
Net income per share, as adjusted
    Basic                                        0.20                  0.11                 0.23                  0.31
    Diluted                                      0.19                  0.11                 0.22                  0.31
Cash dividends paid per share                    0.02                  0.02                 0.02                  0.02


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

The  information  required by this item is  incorporated  herein by reference to
Form 8-K/A dated July 1, 2004, filed on July 30, 2004.

                                       52


ITEM 9A.   CONTROLS AND PROCEDURES

(a)  Conclusion   Regarding  the   Effectiveness  of  Disclosure   Controls  and
Procedures.  As of the end of the period  covered by this  report,  the  Company
carried out an evaluation,  under the supervision and with the  participation of
our Chief Executive Officer and Chief Financial Officer, of the effectiveness of
the Company's  disclosure controls and procedures (as defined in Rules 13a-15(e)
under the  Securities  Exchange Act of 1934, as amended (the  "Exchange  Act")).
Based on that  evaluation,  the Chief Executive  Officer and the Chief Financial
Officer,  concluded  that,  as of the date of their  evaluation,  the  Company's
disclosure  controls and  procedures  are  effective in timely  alerting them to
material  information  required  to be included in the  Company's  periodic  SEC
reports,  subject to the  effectiveness  of the Company's  internal control over
financial  reporting.  Consistent  with the  suggestion  of the  Securities  and
Exchange Commission, the Company has formed a Disclosure Committee consisting of
key Company  personnel  designed to review the accuracy and  completeness of all
disclosures made by the Company.

                                       53


(b) Management's Annual Report on Internal Control Over Financial Reporting. The
management of Fred's,  Inc. is  responsible  for  establishing  and  maintaining
adequate  internal  control over  financial  reporting.  Fred's,  Inc.  internal
control  system was designed to provide  reasonable  assurance to the  company's
management  and board of directors  regarding the fair and reliable  preparation
and presentation of the consolidated financial statements.

All  internal  control  systems,  no matter  how well  designed,  have  inherent
limitations.  Therefore,  even those  systems  determined  to be  effective  can
provide  only   reasonable   assurance  with  respect  to  financial   statement
preparation and presentation.

The  management  of Fred's,  Inc.  assessed the  effectiveness  of the company's
internal control over financial  reporting as of January 29, 2005. In making its
assessment,  the Company used  criteria set forth by the Committee of Sponsoring
Organizations of the Treadway Commission (COSO) in Internal Control - Integrated
Framework.  This  assessment  identified  two matters  considered to be material
weaknesses  in the  Company's  internal  control  over  financial  reporting.  A
material weakness is a significant  deficiency,  or aggregation of deficiencies,
that results in more than a remote  likelihood  that a misstatement  having more
than an  inconsequential  effect on the financial  statements  could occur.  The
material weaknesses identified were as follows:

- -    A lack of  internal  controls  related  to the  accounting  for  leases and
     leasehold   improvements,   more   specifically,    controls   related   to
     straight-line rent and depreciable lives of leasehold  improvements.  While
     the Company's  accounting in these areas was consistent with prior industry
     practice,  correspondence  from the SEC to the AICPA in  February  2005 led
     management  to  believe  that a  detailed  review of lease  accounting  was
     necessary.  Upon completion of the detailed  review,  management  concluded
     that its  prior  lease  accounting  was not in  accordance  with  Generally
     Accepted  Accounting  Principles,  as  defined  in the  SEC  correspondence
     mentioned above,  that a material  weakness in internal control existed and
     that  a  restatement  of  its  previously  issued  consolidated   financial
     statements  was  necessary.  See  Note  2  to  the  consolidated  financial
     statements  for the effects of these changes to the Company's  consolidated
     balance  sheet  as  of  February  2,  2002  as  well  as on  the  Company's
     consolidated  statements  of income and cash flows for fiscal  years  ended
     February 1, 2003 and January 31, 2004.

- -    A failure of  internal  controls  related to the  year-end  close  process.
     Certain  controls  related  to  reconciliation,   review  and  analysis  of
     information  contained in the  consolidated  financial  statements  failed.
     These  control  failures  caused  management  to conclude that the year-end
     close  process was not  sufficient,  and  therefore  resulted in a material
     weakness in the Company's system of internal control.

Management  intends to respond to these  material  weaknesses  by  strengthening
pertinent controls and making staffing changes, as follows:

- -    Implement procedures to ensure that lease terms and leasehold  improvements
     are  accounted  for  in  accordance  with  Generally  Accepted   Accounting
     Principles.

- -    Add additional staff with responsibility for completing the close process.

- -    Strengthen  procedures  surrounding the close process,  including,  but not
     limited to reconciliation of all major accounts.

- -    Improve cut-off  procedures to ensure that transactions are recorded in the
     proper period.

These changes will act to remediate the material weaknesses discussed above, and
will be  conducted  throughout  the first and second  quarters  of fiscal  2005.

                                       54


However,  we do not believe that all changes will be in effect at the end of the
first  quarter  of  2005,  and  therefore,  will  likely  report  that  material
weaknesses in internal control continue to exist in our Quarterly Report on Form
10-Q for the first quarter of fiscal 2005.

Our assessment of the effectiveness of internal control over financial reporting
as of January 29, 2005 has been  audited by BDO Seidman,  LLP,  the  independent
registered  public  accounting firm who also audited our consolidated  financial
statements.  BDO  Seidman's  attestation  report on  management's  assessment of
internal control over financial reporting is included herein.


Report of Independent Registered Public Accounting Firm on Internal Control Over
Financial Reporting

Report of Independent Public Accounting Firm


Board of Directors and Stockholders
Fred's Inc.
Memphis, Tennessee

We  have  audited   management's   assessment,   included  in  the  accompanying
Management's  Report on Internal  Control Over Financial  Reporting that Fred's,
Inc.  and  subsidiaries  (the  "Company")  did not maintain  effective  internal
control over financial  reporting as of January 29, 2005,  because of the effect
of the two material weaknesses identified in management's  assessment,  based on
criteria  identified in Internal  Control - Integrated  Framework  issued by the
Committee  of  Sponsoring  Organizations  of the Treadway  Commission  (the COSO
criteria).  The Company's  management is responsible for  maintaining  effective
internal control over financial  reporting.  Our responsibility is to express an
opinion on management's  assessment and an opinion on the  effectiveness  of the
Company's internal control over financial reporting based on our audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain  reasonable  assurance  about whether  effective
internal  control  over  financial  reporting  was  maintained  in all  material
aspects.  Our audit included obtaining an understanding of internal control over
financial reporting,  evaluating management's assessment, testing and evaluating
the design and operating  effectiveness of internal control, and performing such
other  procedures as we considered  necessary in the  circumstances.  We believe
that our audit provides a reasonable basis for our opinion.

A company's  internal control over financial  reporting is a process designed to
provide reasonable  assurance  regarding the reliability of financial  reporting
and the preparation of financial  statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions  of the assets of the Company;  (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the Company are
being made only in accordance with authorizations of management and directors of
the Company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the Company's
assets that could have a material effect on the financial statements.

Because of its inherent  limitations,  internal control over financial reporting
may not prevent or detect misstatements.  Also, projections of any evaluation of
the  effectiveness  of future  periods are subject to the risk that controls may
become  inadequate  because  of  changes  in  conditions,  or that the degree of
compliance with the policies or procedures may deteriorate.


A  material  weakness  is  a  control  deficiency,  or  combination  of  control
deficiencies,  that  results  in more than a remote  likelihood  that a material
misstatement of the annual or interim financial statements will not be prevented
or detected. The following material weaknesses have been identified and included
in management's  assessment as of January 29, 2005:

1.   Deficiencies related to the selection, monitoring and review of assumptions
     and  factors  related to  accounting  for  operating  leases and  leasehold
     improvements,  more specifically,  controls related to straight-line  rent,
     provisions  for  probable  contingent  rent  liabilities  and  selection of
     depreciable lives for leasehold improvements. This weakness resulted in the
     restatement of previously issued consolidated financial statements.

2.   Deficiencies  related to the financial  statement  close process,  included
     insufficient  controls to ensure that transactions and account analysis and
     reconciliations  performed in connection with the financial statement close
     process have been  adequately  performed  and  reviewed.  This  weakness in
     controls  related to  reconciliation,  review and  analysis of  information
     contained in the consolidated financial statements could result in an error
     not being detected.

These material weaknesses were considered in determining the nature, timing, and
extent of audit test applied in our audit of the  financial  statements  for the
year ended  January 29,  2005,  and this report does not affect our report dated
April 15, 2005 on those financial statements.

In our  opinion,  management's  assessment  that the  Company  did not  maintain
effective internal control over accounting for leases and leasehold improvements
and  financial  reporting  as of January  29,  2005,  is fairly  stated,  in all
material  respects,  based on the COSO control  criteria.  Also, in our opinion,
because  of the  effect  of  the  material  weaknesses  described  above  on the
achievement  of the  objectives  of the  control  criteria,  the Company has not
maintained effective internal control over financial reporting as of January 29,
2005, based on the COSO control criteria.

We have also  audited,  in accordance  with the standards of the Public  Company
Accounting   Oversight  Board  (United  States),   the  consolidated   financial
statements of the Company as of and for the year ended January 29, 2005, and our
report dated April 15, 2005 expressed an unqualified  opinion on those financial
statements.





Memphis, Tennessee

April 15, 2005

                                    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 Company:

                              

     Name                  Age      Positions and Offices
     ----------------------------------------------------
     Michael J. Hayes (1)  63       Director, Chairman of the Board, Chief Executive Officer
     John R. Eisenman (1)  63       Director
     Roger T. Knox (1)     67       Director
     John Reier (1)        65       President and Director
     Thomas H. Tashjian(1) 50       Director
     Jerry A Shore         52       Executive Vice President and Chief Financial Officer
     James R. Fennema      55       Executive Vice-President - General Merchandise Manager
     Dennis K Curtis       45       Executive Vice-President - Store Operation
     John A. Casey         58       Executive Vice President - Pharmacy Acquisitions
     Rick A Chambers       41       Senior Vice President - Pharmacy Operations
     Charles S. Vail       62       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.

     Michael J. Hayes was elected a director of the Company in January 1987. Mr.
Hayes  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

                                       55


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 through 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.

     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.

     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.

                                       56


     James  R.  Fennema  joined  the  Company  in  December  2004  as  Executive
Vice-President - General Merchandise Manager.  Prior to joining the Company, Mr.
Fennema was employed by Duckwall-Alco  Stores, Inc. as Senior Vice-President and
General  Merchandise  Manager  from  1993 to  2004,  and in  various  management
positions with Sears, Caldor, Fisher's Big Wheel, Shopko and Richman-Gordon from
1973 to 1993.

     Dennis K. Curtis was  promoted to  Executive  Vice-President  in July 2003.
Prior to this  position,  Mr.  Curtis joined the Company in 1980 as a management
trainee in store operations. Mr. Curtis was recently held the position of Senior
Vice-President - Divisional Merchandising Manager of Hardlines.

     John A. Casey was named Executive Vice President - Pharmacy Acquisitions in
June of 2004 and was previously  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.

     Rick A. Chambers was named Senior Vice  President - Pharmacy  Operations in
June of 2004. Mr.  Chambers joined the Company in July of 1992 and has served in
various  positions  in  Pharmacy  Operations.  Mr.  Chambers  earned a Doctor of
Pharmacy Degree in 1992.

     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.

The remainder of the information required by this item is incorporated herein by
reference to the proxy statement for our 2004 annual meeting.

Item 11: Executive Compensation

     Information  required by this item is  incorporated  herein by reference to
the proxy statement for our 2005 annual meeting.

Item 12: Security Ownership of Certain Beneficial Owners and Management

     Information  required by this item is  incorporated  herein by reference to
the proxy statement for our 2005 annual meeting.

Item 13: Certain Relationships and Related Transactions

     Information  required by this item is  incorporated  herein by reference to
the proxy statement for our 2005 annual meeting.

ITEM 14. Principal Accountants Fees and Services

     Information  required by this item is  incorporated  herein by reference to
the proxy statement for our 2005 annual meeting.

                                     PART IV

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

(a)(1) Consolidated Financial Statements (See Item 8)

                                       57


Report of Independent Registered Public Accounting Firm - BDO Seidman, LLP.
Report of Independent Registered Public Accounting Firm - Ernst & Young, LLP.

(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 ("SEC")
               on March 18, 2003 (SEC File No.  333-103904)  (such  registration
               statement, 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) (such
               Registration Statement, the "Form S-1")].
       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].
      *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].

                                       58


    ***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  Over line  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].
      10.15    Third loan  modification  agreement dated July 31, 2003 (modified
               the  Revolving  Loan and Credit  Agreement  dated April 3, 2000.)
               [incorporated herein by reference to the Company's Report on Form
               10-Q for the quarter ended August 2, 2003].
      10.16    Fourth  modification  agreement dated June 28, 2004 modifying the
               Revolving  Loan and Credit  Agreement  to grant a temporary  over
               line.  [incorporated  herein by reference to the Company's Report
               on Form 10-Q for the quarter ended October 30, 2004].
      10.17    Fifth modification agreement dated October 19, 2004 modifying the
               Revolving  Loan and Credit  Agreement  to grant a temporary  over
               line.  [incorporated  herein by reference to the Company's Report
               on Form 10-Q for the quarter ended October 30, 2004].
     **21.1    Subsidiaries of Registrant
     **23.1    Consent of BDO Seidman, LLP
     **23.2    Consent of Ernst & Young LLP
     **31.1    Certification  of Chief  Executive  Officer  pursuant to Exchange
               Rule 13a-14(a) of the Securities Exchange Act.
     **31.2    Certification  of Chief  Financial  Officer  pursuant to Exchange
               Rule 13a-14(a) of the Securities Exchange Act.
     **32.     Certification  of Chief  Financial  Officer  and 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)

                                       59


Exhibit 23.1

            CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


Fred's, Inc.
Memphis, TN 38118

We  hereby  consent  to the  incorporation  by  reference  in  the  Registration
Statements  on Form S-3 (No.  33-68479 and No.  333-83918)  and on Form S-8 (No.
33-48380,  No. 33-67606 and No. 333-103904) of Fred's, Inc. of our reports dated
April 15, 2005, relating to the consolidated  financial statements and financial
statement  schedules,  and the effectiveness of Fred's,  Inc.'s internal control
over  financial  reporting,  which  appears in this Form 10-K for the year ended
January 29, 2005. Our report dated April 15, 2005 on management's  assessment of
the  effectiveness  of  internal  control  over  financial   reporting  and  the
effectiveness  of internal  control over  financial  reporting as of January 29,
2005, expresses our opinion that the Company did not maintain effective internal
control over financial reporting as of January 29, 2005 because of the effect of
material  weaknesses  on the  achievement  of  the  objectives  of  the  control
criteria.


/s/ BDO Seidman, LLP
Memphis, Tennessee


April 28, 2005







                                       60


                                                                  Exhibit 23.2

            CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

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 April 5, 2004, except for Note 2
as to  which  the date is April  28,  2005,  with  respect  to the  consolidated
financial  statements of Fred's, Inc. included in this Annual Report (Form 10-K)
for the year ended January 29, 2005.

Our audit also included the financial  statement schedule of Fred's, Inc. listed
in Item 15(a) for the years ended  January 31, 2004 and  February 1, 2003.  This
schedule is the responsibility of the Company's  management.  Our responsibility
is to express an opinion  based on our audits.  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  for the years  ended  January 31, 2004 and
February 1, 2003.



/s/ Ernst & Young LLP
Memphis, Tennessee
April 28, 2005


                                       61



                                                             
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 1, 2003            $657      $318       $   -           $975
Year ended January 31, 2004            $975      $462       $   -         $1,437
Year ended January 29, 2005          $1,437      $ -        $  808          $629














                                       62


                                   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 28th day of
April, 2005.

                                       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 28th day of April, 2005.

             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


                                       63




                                                                    Exhibit 31.1

                    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  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 report;

   3.     Based on my knowledge,  the financial statements,  and other financial
          information  included in this 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
          report;

   4.     The registrant's  other  certifying  officer and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange Act Rules  13a-15(e) and  15d-15(e))  and internal
          control  over  financial  reporting  (as defined in Exchange Act Rules
          13a-15(f) and 15d-15(f) for the registrant and have:

          a)   Designed such disclosure controls and procedures,  or caused such
               disclosure  controls and  procedures to be  designated  under our
               supervision,  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 report is being prepared;

          b)   Designated  such internal  control over financial  reporting,  or
               caused such  internal  control  over  financial  reporting  to be
               designed under our supervision,  to provide reasonable  assurance
               regarding  the   reliability  of  financial   reporting  and  the
               preparation  of financial  statements  for  external  purposes in
               accordance with generally accepted accounting principles;

          c)   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               report based on such evaluation; and

          d)   Disclosed in this report any change in the registrant's  internal
               control  over  financial   reporting  that  occurred  during  the
               registrant's  most  recent  fiscal  quarter  that has  materially
               affected,  or is  reasonably  likely to  materially  affect,  the
               registrant's internal control over financial reporting; and

   5.     The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation  of  internal  control  over  financial
          reporting,  to the  registrant's  auditors and the audit  committee of
          registrant's board of directors:

          a)   All  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal control over financial  reporting
               which are reasonably  likely to adversely affect the registrant's
               ability  to  record,  process,  summarize  and  report  financial
               information; and

          b)   Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal control over financial reporting.

Date: April 28, 2005                    /s/ Michael J. Hayes
                                       -------------------------------------
                                          Michael J. Hayes
                                          Chief Executive Officer

                                       64


                                                                   Exhibit 31.2

                    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  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 report;

   3.     Based on my knowledge,  the financial statements,  and other financial
          information  included  in  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
          report;

   4.     The registrant's  other  certifying  officer and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange Act Rules  13a-15(e) and  15d-15(e))  and internal
          control  over  financial  reporting  (as defined in Exchange Act Rules
          13a-15(f) and 15d-15(f) for the registrant and have:

          a)   Designed such disclosure controls and procedures,  or caused such
               disclosure  controls and  procedures to be  designated  under our
               supervision,  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 report is being prepared;

          b)   Designated  such internal  control over financial  reporting,  or
               caused such  internal  control  over  financial  reporting  to be
               designed under our supervision,  to provide reasonable  assurance
               regarding  the   reliability  of  financial   reporting  and  the
               preparation  of financial  statements  for  external  purposes in
               accordance with generally accepted accounting principles;

          c)   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               report based on such evaluation; and

          d)   Disclosed in this report any changes in the registrant's internal
               control  over  financial   reporting  that  occurred  during  the
               registrant's  most  recent  fiscal  quarter  that has  materially
               affected,  or is  reasonably  likely to  materially  affect,  the
               registrant's internal control over financial reporting; and

   5.     The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation  of  internal  control  over  financial
          reporting,  to the  registrant's  auditors and the audit  committee of
          registrant's board of directors:

          a)   All  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal control over financial  reporting
               which are reasonably  likely to adversely affect the registrant's
               ability  to  record,  process,  summarize  and  report  financial
               information; and

          b)   Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal control over financial reporting.

Date: April 28, 2005                          /s/ Jerry A. Shore
                                             ---------------------------------
                                              Jerry A. Shore
                                              Executive Vice President and
                                              Chief Financial Officer

                                       65



                                                                    Exhibit 32

      CERTIFICATION OF CHIEF EXECUTIVE OFFICER AND 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. each of the
undersigned,  Michael J. Hayes and Jerry A Shore, certifies, 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 28, 2005                   /s/ Michael J. Hayes
                                      ----------------------------------------
                                        Michael J. Hayes
                                        Chief Executive Officer


                                        /s/ Jerry A. Shore
                                      ----------------------------------------
                                        Jerry A Shore
                                        Executive Vice President and
                                        Chief Financial Officer



                                       66


                                                                  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.
       National Equipment Management and Leasing, Inc.
       Fred's Capital Finance, Inc.
       Insurance Value Protection Group, LTD









                                       67