Exhibit 99.1 Linens 'n Things Announces Third Quarter 2005 Results CLIFTON, N.J.--(BUSINESS WIRE)--Oct. 19, 2005--Linens 'n Things, Inc. (NYSE: LIN), today announced that total net sales decreased approximately 3.8% to $629.3 million for the third quarter ended October 1, 2005, down from $654.2 million for the same period last year. Comparable net sales for the third quarter of 2005 declined approximately 10.2%. Net earnings for the third quarter ended October 1, 2005 were approximately $1.0 million or $0.02 per share on a fully diluted basis. "On September 22nd, we updated our outlook for the third quarter and today we reported results in line with that update," commented Norman Axelrod, Chairman and Chief Executive Officer. "We experienced significant traffic declines throughout the third quarter as the initiatives we had undertaken to emphasize fashion and better price points in our merchandise assortment resulted in a weaker value perception to our guests. Looking to the rest of the year, we have taken what we believe are the appropriate steps to ensure that our value message is clear and consistent in our stores and in our marketing. The launch of the Nate Berkus Collection offered exclusively at Linens 'n Things has been well-received and we are excited about the fresh appeal this brand has and the potential it brings to drive traffic to our stores." Net sales for the thirty-nine week period ended October 1, 2005 decreased 0.7% to $1,773.5 million, down from $1,785.7 million for the same period last year. Comparable net sales for the thirty-nine week period ended October 1, 2005 decreased approximately 7.7%. Net loss for the thirty-nine week period ended October 1, 2005 was approximately $9.0 million or $0.20 per share on a fully diluted basis. For the same period last year, the Company had net earnings of $16.2 million or $0.35 per fully diluted share. During the third quarter, the Company opened fourteen new stores and closed three stores, increasing its total square footage to 17.6 million as compared with opening eight stores and closing two stores during the same period last year. The Company currently expects to open approximately 55 new stores in the United States and Canada in 2005, further expanding its presence as a leading retailer of home furnishings. The Company also announced that given the variability in its results, they will not be providing fourth quarter 2005 guidance at this time. 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 October 1, 2005, the Company was operating 527 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 holiday selling seasons, acceptance of product offerings and fashions and our ability to anticipate and successfully respond to changing consumer tastes and preferences, the impact on consumer discretionary spending as a result of substantially higher gasoline and home heating costs, higher interest rates, inflation fears and other negative economic factors, a highly promotional retail environment, 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, 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 -------------------------------- October 1, 2005 October 2, 2004* --------------- ---------------- Net sales $629,268 $654,196 Cost of sales, including buying and warehousing costs 370,953 385,090 --------------- ---------------- Gross profit 258,315 269,106 Selling, general and administrative expenses 255,508 240,664 --------------- ---------------- Operating income 2,807 28,442 Interest expense, net 1,162 650 --------------- ---------------- Income before provision for income taxes 1,645 27,792 Provision for income taxes 621 10,617 --------------- ---------------- Net income $1,024 $17,175 =============== ================ Per share of common stock: Basic - -------------------------------------- Net income per share $0.02 $0.38 Weighted average shares outstanding 45,309 45,122 Diluted - -------------------------------------- Net income per share $0.02 $0.38 Weighted average shares outstanding 45,710 45,581 * 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 October 2, 2004, initially filed with the SEC on November 12, 2004. Form 10-Q/A was filed to reflect the restatement of the Company's Condensed Consolidated Financial Statements for the thirteen-week and thirty-nine week periods ended October 2, 2004 and October 4, 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) Thirty-Nine Weeks Ended -------------------------------- October 1, 2005 October 2, 2004* --------------- ---------------- Net sales $1,773,531 $1,785,745 Cost of sales, including buying and warehousing costs 1,041,880 1,062,717 --------------- ---------------- Gross profit 731,651 723,028 Selling, general and administrative expenses 743,364 694,427 --------------- ---------------- Operating (loss) income (11,713) 28,601 Interest expense, net 2,623 2,454 --------------- ---------------- (Loss) income before (benefit) provision for income taxes (14,336) 26,147 (Benefit) provision for income taxes (5,354) 9,987 --------------- ---------------- Net (loss) income $(8,982) $16,160 =============== ================ Per share of common stock: Basic - -------------------------------------- Net (loss) income per share $(0.20) $0.36 Weighted average shares outstanding 45,264 45,036 Diluted - -------------------------------------- Net (loss) income per share $(0.20) $0.35 Weighted average shares outstanding 45,668 45,920 * 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 October 2, 2004, initially filed with the SEC on November 12, 2004. Form 10-Q/A was filed to reflect the restatement of the Company's Condensed Consolidated Financial Statements for the thirteen-week and thirty-nine week periods ended October 2, 2004 and October 4, 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) October 1, 2005 October 2, 2004* -------------------------------- Assets (unaudited) Current assets: Cash and cash equivalents $37,608 $54,460 Accounts receivable 50,369 26,494 Inventories 863,100 794,169 Prepaid expenses and other current assets 44,613 34,615 Current deferred taxes 834 472 --------------- ---------------- Total current assets 996,524 910,210 Property and equipment, net 598,235 568,606 Other non-current assets, net 31,277 25,835 --------------- ---------------- Total assets $1,626,036 $1,504,651 =============== ================ Liabilities and Shareholders' Equity Current liabilities: Accounts payable $279,411 $279,169 Accrued expenses and other current liabilities 167,625 140,038 Short-term borrowings 30,000 560 Current deferred taxes 3,917 7,138 --------------- ---------------- Total current liabilities 480,953 426,905 Other long-term liabilities 340,631 315,539 --------------- ---------------- Total liabilities 821,584 742,444 Shareholders' equity 804,452 762,207 --------------- ---------------- Total liabilities and shareholders' equity $1,626,036 $1,504,651 =============== ================ * 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 October 2, 2004, initially filed with the SEC on November 12, 2004. Form 10-Q/A was filed to reflect the restatement of the Company's Condensed Consolidated Financial Statements for the thirteen-week and thirty-nine week periods ended October 2, 2004 and October 4, 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) Thirty-Nine Weeks Ending -------------------------------- October 1, 2005 October 2, 2004* (unaudited) -------------------------------- Cash Flows From Operating Activities Net (loss) income $(8,982) $16,160 Depreciation and amortization 66,216 60,023 Change in working capital (171,129) (78,260) --------------- ---------------- Net cash used in operating activities (113,895) (2,077) --------------- ---------------- Cash Flows From Investing Activities Additions to property and equipment (85,978) (86,916) --------------- ---------------- Cash Flows From Financing Activities Proceeds from common stock issued under stock incentive plans 3,081 6,974 Increase in borrowings 30,000 532 Increase in treasury stock (130) (26) --------------- ---------------- Net cash provided by financing activities 32,951 7,480 --------------- ---------------- Effect of exchange rate changes on cash and cash equivalents 521 (156) --------------- ---------------- Net decrease in cash and cash equivalents (166,401) (81,669) Cash and cash equivalents at beginning of period 204,009 136,129 --------------- ---------------- Cash and cash equivalents at end of period $37,608 $54,460 =============== ================ * 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 October 2, 2004, initially filed with the SEC on November 12, 2004. Form 10-Q/A was filed to reflect the restatement of the Company's Condensed Consolidated Financial Statements for the thirteen-week and thirty-nine week periods ended October 2, 2004 and October 4, 2003 related to its correction for the accounting for leases and other immaterial adjustments and reclassifications. CONTACT: Linens 'n Things William T. Giles, 973-815-2929 www.lnt.com