Exhibit 99.1 The Bon-Ton Stores, Inc. Announces Second Quarter Results YORK, Pa.--(BUSINESS WIRE)--Aug. 18, 2005--The Bon-Ton Stores, Inc. (NASDAQ:BONT) today reported results for the second quarter ended July 30, 2005. Income For the second quarter of fiscal 2005, the Company reported a net loss of $1.4 million, or $0.09 per share, which includes an after-tax charge of $0.04 per share associated with the sale of its proprietary credit card operations, compared to a net loss of $388,000, or $0.02 per share, in the prior year period, which included an after-tax charge of $0.07 per share for costs associated with the closing of the Company's Pottstown, Pennsylvania store. For the six months ended July 30, 2005, the Company reported a net loss of $5.9 million, or $0.36 per share, versus a net loss of $5.9 million, or $0.38 per share, reported for the comparable period last year. Sales As previously announced, for the second quarter of fiscal 2005, total sales decreased 3.5% to $274.3 million compared to $284.2 million for the same period last year. Comparable store sales decreased 3.0%. Year-to-date total sales decreased 2.3% to $536.9 million compared to $549.3 million for the same period last year. Comparable store sales decreased 1.8%. Gross Margin In the second quarter, gross margin dollars decreased $5.9 million from the prior year period, primarily due to the lower sales for the current period. The gross margin rate decreased 0.8 percentage point to 36.6% of sales as compared to 37.4% reported last year, reflecting higher markdowns in the second quarter of fiscal 2005. Year-to-date gross margin dollars decreased $6.2 million. Year-to-date gross margin rate decreased by 0.3 percentage point to 36.4% versus 36.7% reported in the prior year period. Selling, General and Administrative Expenses Selling, general and administrative (SG&A) expenses decreased $4.6 million in the second quarter of 2005. The SG&A expense rate decreased 0.4 percentage point to 34.1% of sales, reflecting reduced corporate, store and integration expenses, partially offset by a $1.0 million pre-tax charge associated with the sale of the Company's proprietary credit card, compared to 34.5% for the same period last year, which included a $1.7 million pre-tax charge associated with the closing of the Company's Pottstown, Pennsylvania store. Year-to-date SG&A expenses decreased $6.1 million. The year-to-date SG&A expense rate decreased 0.3 percentage point to 35.0% of sales compared to 35.3% in the prior year period. Depreciation and Amortization Depreciation and amortization expense in the second quarter was comparable with the prior year period. Year-to-date depreciation and amortization expense decreased $0.6 million, reflecting the impact of final purchase price allocation adjustments recorded in fiscal 2004. Interest Interest expense, net increased $0.2 million in the second quarter and $0.3 million in the first six months of fiscal 2005, reflecting the additional borrowings required to fund increased inventory and higher average interest rates for the period. Interest expense was positively impacted by a pay down in long-term debt as a result of applying the proceeds from the credit card sale in early July 2005. Comments James H. Baireuther, Vice Chairman and Chief Administrative Officer, commented, "We did not achieve the second quarter and spring sales results we expected. A major factor for the sales decline in spring 2005 was the sale of 'non-go-forward' merchandise in spring 2004 which reflected the realignment of assortments during the integration of Elder-Beerman. These goods generated non-recurring clearance sales of approximately $27.0 million in the first half of 2004. The replacement of sales from new merchandise did not occur to the degree we had anticipated. Additionally, apparel sales were impacted by unseasonably cool weather in May, but had favorable results with the arrival of warmer weather. Among the weakest areas of business was home, primarily due to a decrease in sales of clearance goods as compared to the prior year. This has greatly affected our business, as home sales represented 19% of total sales last year. We will continue to monitor this and intend to accelerate the recovery of these sales as we move forward into fall season." Mr. Baireuther continued, "We are encouraged by the favorable response from our customers to early fall receipts as we aggressively manage seasonal conversion and levels of inventory. We believe we can attain top line growth in the second half of 2005 by focusing on customer service and offering trend-right and basic assortments, along with compelling marketing. As previously stated in our July sales release, we are reaffirming our earnings guidance for fiscal 2005 of $1.70 to $1.85 per share." The Company's quarterly conference call to discuss the second quarter of 2005 will be broadcast live over the Internet on August 18, 2005 at 10:00 a.m. eastern time. To access the call, please visit the investor relations section of the Company's website at www.bonton.com/investor/home.asp. An online archive of the broadcast will be available within one hour after the conclusion of the call. The Bon-Ton Stores, Inc. operates 139 department stores and two furniture stores in 16 states from the Northeast to the Midwest under the Bon-Ton and Elder-Beerman names. The stores carry a broad assortment of quality brand-name fashion apparel and accessories for women, men and children, as well as distinctive home furnishings. For further information, please visit the investor relations section of the Company's website at www.bonton.com/investor/home.asp. Statements made in this press release, other than statements of historical information, are forward-looking statements and are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements involve risks and uncertainties that may cause results to differ materially from those set forth in these statements. Factors that could cause such differences include, but are not limited to, risks related to retail businesses generally, additional competition from existing and new competitors, uncertainties associated with opening new stores or expanding or remodeling existing stores, the ability to attract and retain qualified management, the dependence upon key vendor relationships and the ability to obtain financing for working capital, capital expenditures and general corporate purposes. Additional factors that could cause the Company's actual results to differ from those contained in these forward looking statements are discussed in greater detail in the Company's periodic reports filed with the Securities and Exchange Commission. -tables to follow- THE BON-TON STORES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS THIRTEEN TWENTY-SIX (In thousands except WEEKS ENDED WEEKS ENDED share and per share ----------------------------------------------- data) July 30, July 31, July 30, July 31, (Unaudited) 2005 2004 2005 2004 - ---------------------------------------------------------------------- Net sales $ 274,346 $ 284,198 $ 536,879 $ 549,281 Other income 1,814 2,221 3,972 4,199 - ---------------------------------------------------------------------- 276,160 286,419 540,851 553,480 - ---------------------------------------------------------------------- Costs and expenses: Costs of merchandise sold 174,048 178,009 341,463 347,669 Selling, general and administrative 93,425 98,048 188,089 194,159 Depreciation and amortization 7,584 7,617 14,017 14,586 - ---------------------------------------------------------------------- Income (loss) from operations 1,103 2,745 (2,718) (2,934) Interest expense, net 3,600 3,364 6,906 6,568 - ---------------------------------------------------------------------- Loss before income taxes (2,497) (619) (9,624) (9,502) Income tax benefit (1,052) (231) (3,767) (3,563) - ---------------------------------------------------------------------- Net loss $ (1,445) $ (388) $ (5,857) $ (5,939) - ---------------------------------------------------------------------- Per share amounts - Basic: Net loss $ (0.09) $ (0.02) $ (0.36) $ (0.38) - ---------------------------------------------------------------------- Basic weighted average shares outstanding 16,186,097 15,975,641 16,154,326 15,831,028 Diluted: Net loss $ (0.09) $ (0.02) $ (0.36) $ (0.38) - ---------------------------------------------------------------------- Diluted weighted average shares outstanding 16,186,097 15,975,641 16,154,326 15,831,028 THE BON-TON STORES, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (In thousands except share and per share data) July 30, January 29, (Unaudited) 2005 2005 - ---------------------------------------------------------------------- Assets Current assets: Cash and cash equivalents $ 13,908 $ 25,222 Retained interest in trade receivables and other, net of allowance for doubtful accounts and sales returns of $1,702 and $6,416 at July 30, 2005 and January 29, 2005, respectively 7,344 92,229 Merchandise inventories 306,466 294,152 Prepaid expenses and other current assets 23,561 14,483 Deferred income taxes 4,986 4,819 - ---------------------------------------------------------------------- Total current assets 356,265 430,905 - ---------------------------------------------------------------------- Property, fixtures and equipment at cost, net of accumulated depreciation and amortization of $211,947 and $198,797 at July 30, 2005 and January 29, 2005, respectively 164,824 168,304 Deferred income taxes 25,766 24,908 Goodwill 2,965 2,965 Intangible assets, net of accumulated amortization of $5,780 and $5,364 at July 30, 2005 and January 29, 2005, respectively 8,809 9,400 Other assets 7,502 9,674 - ---------------------------------------------------------------------- Total assets $566,131 $ 646,156 - ---------------------------------------------------------------------- Liabilities and Shareholders' Equity Current liabilities: Accounts payable $ 98,250 $ 101,151 Accrued payroll and benefits 17,103 25,361 Accrued expenses 47,678 46,646 Current maturities of long-term debt 976 869 Current maturities of obligations under capital leases 467 939 Income taxes payable 2,452 4,817 - ---------------------------------------------------------------------- Total current liabilities 166,926 179,783 - ---------------------------------------------------------------------- Long-term debt, less current maturities 100,768 178,257 Obligations under capital leases, less current maturities 62 98 Other long-term liabilities 39,845 25,461 - ---------------------------------------------------------------------- Total liabilities 307,601 383,599 - ---------------------------------------------------------------------- Shareholders' equity Preferred Stock - authorized 5,000,000 shares at $0.01 par value; no shares issued - - Common Stock - authorized 40,000,000 shares at $0.01 par value; issued shares of 14,059,789 and 13,568,977 at July 30, 2005 and January 29, 2005, respectively 141 136 Class A Common Stock - authorized 20,000,000 shares at $0.01 par value; issued and outstanding shares of 2,951,490 at July 30, 2005 and January 29, 2005 30 30 Treasury stock, at cost - shares of 337,800 at July 30, 2005 and January 29, 2005 (1,387) (1,387) Additional paid-in-capital 127,534 119,284 Deferred compensation (6,965) (1,096) Accumulated other comprehensive loss (152) (427) Retained earnings 139,329 146,017 - ---------------------------------------------------------------------- Total shareholders' equity 258,530 262,557 - ---------------------------------------------------------------------- Total liabilities and shareholders' equity $566,131 $ 646,156 - ---------------------------------------------------------------------- CONTACT: The Bon-Ton Stores, Inc. Mary Kerr Vice President Corporate Communications 717-751-3071