Exhibit 99.1 Linens 'n Things Announces Second Quarter 2005 Results in-Line with Current Guidance CLIFTON, N.J.--(BUSINESS WIRE)--July 20, 2005--Linens 'n Things, Inc. (NYSE:LIN), today announced that total net sales decreased approximately 0.9% to $573.3 million for the second quarter ended July 2, 2005, down from $578.7 million for the same period last year. Comparable net sales for the second quarter of 2005 declined 6.8%. Net loss for the second quarter ended July 2, 2005 was approximately $5.9 million or $0.13 per share on a fully diluted basis. "On June 10th, we updated our second quarter guidance and today we reported results in line with that guidance," commented Norman Axelrod, Chairman and Chief Executive Officer. "Traffic remained weak throughout the second quarter, impacted by the magnitude and timing of the unusually high amount of product transitions we were undergoing. Looking to the rest of the year, our Back-to-School assortments are well positioned and we are also excited about the upcoming launch of the Nate Berkus Collection offered exclusively at Linens 'n Things, which presents us with an opportunity to generate excitement in our stores around an important new updated brand for our company." Net sales increased 1.1% to $1,144.3 million for the twenty-six week period ended July 2, 2005, up from $1,131.5 million for the same period last year. Comparable net sales for the twenty-six week period ended July 2, 2005 decreased approximately 6.1%. Net loss for the twenty-six week period ended July 2, 2005 was approximately $10.0 million or $0.22 per share on a fully diluted basis. For the same period last year, the Company had a net loss of $1.0 million or $0.02 per fully diluted share. During the second quarter, the Company opened seventeen new stores, increasing its total square footage to 17.3 million as compared with opening twelve stores during the same period last year. The Company currently expects to open approximately 50 new stores in the United States and Canada in 2005, further expanding its presence as a leading retailer of home furnishings. 2005 Business Outlook This outlook is based on current expectations and includes "forward looking statements" within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act. The Company can give no assurances that such expectations will prove correct. "Based on the changes we are making and continued volatility in performance, it has been increasingly difficult to forecast financial targets," noted William Giles, Executive Vice President and Chief Financial Officer. "Therefore, today we are providing estimates for the back half of the year 2005." For the back half of 2005, sales are expected to grow approximately 6% to 8%. Fully diluted earnings per share for the back half of the year are currently targeted to be in the range of $1.25 to $1.50. Comparable net sales are expected to be negative in the third quarter and positive in the fourth quarter. Capital expenditures are expected to be approximately $125 million for the full year. Linens 'n Things, with 2004 sales of $2.7 billion is one of the leading, national large format retailers of home textiles, housewares and home accessories. As of July 2, 2005, the Company was operating 516 stores in 45 states and five provinces across the United States and Canada. More information about Linens 'n Things can be found online at www.lnt.com. This press release contains forward-looking statements within the meaning of The Private Securities Litigation Reform Act of 1995. The statements are made a number of times and may be identified by such forward-looking terminology as "expect," "believe," "may," "intend," "plan," "target," "outlook," "comfortable with" and similar terms or variations of such terms. All of our information and statements regarding our outlook for the future including future revenues, comparable sales performance, earnings and other future financial condition, impact, results and performance, constitutes forward-looking statements. All our forward-looking statements are based on our current expectations, assumptions, estimates and projections about our Company and involve certain significant risks and uncertainties, including the levels of sales, store traffic, the results and success of our back-to-school and holiday selling seasons, acceptance of product offerings and fashions and our ability to anticipate and successfully respond to changing consumer tastes and preferences, our ability to anticipate and control our operating and selling expenses, the success of our new business concepts, seasonal concepts and new brands, the performance of our new stores, substantial competitive pressures from other home furnishings retailers, the success of the Canadian expansion, availability of suitable future store locations, schedule of store expansion and of planned closings, the impact of the bankruptcies and consolidations in our industry, unusual weather patterns, the impact on consumer spending as a result of the slower consumer economy, a highly promotional retail environment, any significant variations between actual amounts and the amounts estimated for those matters identified as our critical accounting estimates as well as other significant accounting estimates made in the preparation of our financial statements and our ability to successfully implement our strategic initiatives. If these or other risks or uncertainties materialize, or if our estimates or underlying assumptions prove inaccurate, actual results could differ materially from any future results, express or implied by our forward-looking statements. These and other important risk factors are included in the "Risk Factors" section of the Company's Registration Statement on Form S-3 as filed with the Securities and Exchange Commission on June 18, 2002 and are contained in our reports filed with the Securities and Exchange Commission, including our Annual Report on Form 10-K and our Quarterly Reports on Form 10-Q. You are urged to consider all such factors. In light of the substantial uncertainty inherent in such forward-looking statements, you should not consider their inclusion to be a representation that such forward-looking matters will be achieved. The Company assumes no obligation for updating any such forward-looking statements to reflect actual results, changes in assumptions or changes in other factors affecting such forward-looking statements, even if such results or changes make it clear that any projected results will not be realized. Our outlook and other forward-looking statements are as of the date of this release only. LINENS 'N THINGS, INC. AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS (in thousands, except per share data) (unaudited) Thirteen Weeks Ended --------------------------- July 2, 2005 July 3,2004(a) ------------ -------------- Net sales $ 573,317 $ 578,749 Cost of sales, including buying and warehousing costs 336,374 346,073 ------------ -------------- Gross profit 236,943 232,676 Selling, general and administrative expenses 245,702 231,475 ------------ -------------- Operating (loss) income (8,759) 1,201 Interest expense, net 738 1,045 ------------ -------------- (Loss) income before (benefit) provision for income taxes (9,497) 156 (Benefit) provision for income taxes (3,565) 59 ------------ -------------- Net (loss) income $ (5,932) $ 97 ============ ============== Per share of common stock: Basic - ----- Net loss per share $ (0.13) $ -- Weighted average shares outstanding 45,265 45,089 Diluted - ------- Net loss per share $ (0.13) $ -- Weighted average shares outstanding 45,585 46,071 (a) On July 1, 2005, the Company filed Amendment No. 1 on Form 10-Q/A ("Form 10-Q/A") to its Quarterly Report on Form 10-Q for the quarterly period ended July 3, 2004, initially filed with the SEC on August 6, 2004. Form 10-Q/A was filed to reflect the restatement of the Company's Condensed Consolidated Financial Statements for the thirteen-week and twenty-six week periods ended July 3, 2004 and July 5, 2003 related to its correction for the accounting for leases and other immaterial adjustments and reclassifications. LINENS 'N THINGS, INC. AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS (in thousands, except per share data) (unaudited) Twenty-six Weeks Ended ----------------------------- July 2, 2005 July 3, 2004(a) ------------- --------------- Net sales $ 1,144,263 $ 1,131,549 Cost of sales, including buying and warehousing costs 670,927 677,627 ------------- --------------- Gross profit 473,336 453,922 Selling, general and administrative expenses 487,856 453,763 ------------- --------------- Operating (loss) income (14,520) 159 Interest expense, net 1,461 1,804 ------------- --------------- Loss before benefit for income taxes (15,981) (1,645) Benefit for income taxes (5,975) (630) ------------- --------------- Net loss $ (10,006) $ (1,015) ============= =============== Per share of common stock: Basic - ----- Net loss per share $ (0.22) $ (0.02) Weighted average shares outstanding 45,242 44,993 Diluted - ------- Net loss per share $ (0.22) $ (0.02) Weighted average shares outstanding 45,647 46,089 (a) On July 1, 2005, the Company filed Amendment No. 1 on Form 10-Q/A ("Form 10-Q/A") to its Quarterly Report on Form 10-Q for the quarterly period ended July 3, 2004, initially filed with the SEC on August 6, 2004. Form 10-Q/A was filed to reflect the restatement of the Company's Condensed Consolidated Financial Statements for the thirteen-week and twenty-six week periods ended July 3, 2004 and July 5, 2003 related to its correction for the accounting for leases and other immaterial adjustments and reclassifications. LINENS 'N THINGS, INC. AND SUBSIDIARIES CONSOLIDATED CONDENSED BALANCE SHEETS (in thousands) July 2, 2005 July 3, 2004(a) Assets (unaudited) Current assets: ----------------------------- Cash and cash equivalents $ 22,193 $ 18,990 Accounts receivable 34,250 27,490 Inventories 799,077 763,514 Prepaid expenses and other current assets 41,287 33,146 Current deferred taxes 1,620 404 ------------- --------------- Total current assets 898,427 843,544 Property and equipment, net 584,346 559,676 Other non-current assets, net 31,138 26,042 ------------- --------------- Total assets $ 1,513,911 $ 1,429,262 ============= =============== Liabilities and Shareholders' Equity Current liabilities: Accounts payable $ 244,842 $ 238,142 Accrued expenses and other current liabilities 137,506 122,905 Short-term borrowings -- 6,045 Current deferred taxes -- 11,282 ------------- --------------- Total current liabilities 382,348 378,374 Other long-term liabilities 330,974 306,685 ------------- --------------- Total liabilities 713,322 685,059 Shareholders' equity 800,589 744,203 ------------- --------------- Total liabilities and shareholders' equity $ 1,513,911 $ 1,429,262 ============= =============== (a) On July 1, 2005, the Company filed Amendment No. 1 on Form 10-Q/A ("Form 10-Q/A") to its Quarterly Report on Form 10-Q for the quarterly period ended July 3, 2004, initially filed with the SEC on August 6, 2004. Form 10-Q/A was filed to reflect the restatement of the Company's Condensed Consolidated Financial Statements for the thirteen-week and twenty-six week periods ended July 3, 2004 and July 5, 2003 related to its correction for the accounting for leases and other immaterial adjustments and reclassifications. LINENS 'N THINGS, INC. AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (in thousands) Twenty-six Weeks Ending ----------------------------- July 2, 2005 July 3, 2004(a) (unaudited) ----------------------------- Cash Flows From Operating Activities Net loss $ (10,006) $ (1,015) Depreciation and amortization 43,675 38,989 Change in working capital (166,162) (110,386) ------------- --------------- Net cash used in operating activities (132,493) (72,412) ------------- --------------- Cash Flows From Investing Activities Additions to property and equipment (50,454) (57,437) ------------- --------------- Cash Flows From Financing Activities Proceeds from common stock issued under stock incentive plans 1,769 6,762 Increase in short-term borrowings -- 6,011 (Increase) decrease in treasury stock (97) 102 ------------- --------------- Net cash provided by financing activities 1,672 12,875 ------------- --------------- Effect of exchange rate changes on cash and cash equivalents (541) (165) ------------- --------------- Net decrease in cash and cash equivalents (181,816) (117,139) Cash and cash equivalents at beginning of period 204,009 136,129 ------------- --------------- Cash and cash equivalents at end of period $ 22,193 $ 18,990 ============= =============== (a) On July 1, 2005, the Company filed Amendment No. 1 on Form 10-Q/A ("Form 10-Q/A") to its Quarterly Report on Form 10-Q for the quarterly period ended July 3, 2004, initially filed with the SEC on August 6, 2004. Form 10-Q/A was filed to reflect the restatement of the Company's Condensed Consolidated Financial Statements for the thirteen-week and twenty-six week periods ended July 3, 2004 and July 5, 2003 related to its correction for the accounting for leases and other immaterial adjustments and reclassifications. CONTACT: Linens 'n Things, Inc. William T. Giles, 973-815-2929 www.lnt.com