Exhibit 99.1 The Bon-Ton Stores, Inc. Announces Third Quarter Results YORK, Pa.--(BUSINESS WIRE)--Nov. 17, 2005--The Bon-Ton Stores, Inc. (NASDAQ:BONT) today reported results for the third quarter ended October 29, 2005. Income For the third quarter of fiscal 2005, the Company reported a net loss of $6.3 million, or $0.39 per share, which included an after-tax charge of $0.04 per share reflecting expenses associated with the sale of the proprietary credit card operations, compared to a net loss of $0.7 million, or $0.05 per share, in the prior year period. For the nine months ended October 29, 2005, the Company reported a net loss of $12.2 million, or $0.75 per share, which includes an after-tax charge of $0.08 per share associated with the sale of its proprietary credit card operations in the second quarter of 2005, versus a net loss of $6.7 million, or $0.42 per share, reported for the comparable period last year. The results in the second quarter of fiscal 2004 included an after-tax charge of $0.07 per share for costs associated with the closing of the Company's Pottstown, Pennsylvania store. Sales As previously announced, for the third quarter of fiscal 2005, total and comparable store sales decreased 4.1% to $285.7 million compared to $297.8 million for the same period last year. Year-to-date total sales decreased 2.9% to $822.6 million compared to $847.1 million for the same period last year. Comparable store sales decreased 2.6%. Gross Margin In the third quarter, gross margin dollars decreased $15.2 million from the prior year period, reflecting the lower sales and decreased gross margin rate for the current period. The gross margin rate decreased 3.7 percentage points to 33.8% of sales as compared to 37.5% reported last year, reflecting higher markdowns and increased fuel costs in the third quarter of fiscal 2005. Year-to-date gross margin dollars decreased $21.4 million. Year-to-date gross margin rate decreased by 1.5 percentage points to 35.5% versus 37.0% reported in the prior year period. Selling, General and Administrative Expenses Selling, general and administrative (SG&A) expenses decreased $7.5 million in the third quarter of fiscal 2005. The SG&A expense rate decreased 1.1 percentage points to 34.2% of net sales, reflecting reduced corporate, store and integration expenses, compared to 35.3% for the same period last year. Year-to-date SG&A expenses decreased $13.5 million, which includes a $1.2 million pre-tax charge associated with the sale of the Company's proprietary credit card operations in the second quarter of fiscal 2005. The year-to-date SG&A expense rate decreased 0.5 percentage point to 34.8% of sales, compared to 35.3% in the prior year period which included a $1.7 million pre-tax charge associated with the closing of the Company's Pottstown, Pennsylvania store in the second quarter of fiscal 2004. Depreciation and Amortization Depreciation and amortization expense in the third quarter increased $1.4 million, compared to the prior year period, reflecting accelerated depreciation on software associated with our credit operation and a decrease in depreciation expense related to the impact of Elder-Beerman final purchase price allocation adjustments recorded in fiscal 2004. Year-to-date depreciation and amortization expense increased $0.8 million over the prior year period. Interest Interest expense, net decreased $0.7 million in the third quarter and $0.3 million in the first nine months of fiscal 2005, compared to the respective prior year periods. Interest expense was positively impacted by a reduction in long-term debt as a result of applying the proceeds from the credit card sale in early July 2005, partially offset by an increase in interest rates. Comments James H. Baireuther, Vice Chairman and Chief Administrative Officer, commented, "Earnings were negatively impacted by the shortfall in sales and a lower gross margin rate during the third quarter. Factors which contributed to the decrease in sales and the subsequent higher markdowns were the unseasonably warm weather we experienced in our regions and the macro environment reflecting the lack of consumer confidence and the concerns of higher gas and heating costs. Additionally, the cost of procuring goods was affected by higher fuel costs. These concerns prompted us to adjust our expectations for customer spending during the holiday season; therefore, in our press release of November 3, 2005, we revised our earnings guidance to a range of $1.50 to $1.60 per share. Yesterday we announced the closing of our Walden Galleria store in Buffalo, New York which will result in a pre-tax charge of approximately $1.8 million, or an after-tax charge of $0.07 per share; therefore, we have revised our earnings guidance to a range of $1.43 to $1.53 per share. The total estimated one-time pre-tax charges for the closing of the four store locations announced on September 20, 2005 and November 16, 2005 is $2.7 million. We expect the closing of these stores will have a positive impact of approximately $3 million on our fiscal 2006 pre-tax earnings." Mr. Baireuther continued, "Categories that performed better than the Company average for third quarter were women's special size apparel, shoes, intimate, men's sportswear, home and fashion accessories. Among the weakest areas of business were men's furnishings, dresses and coats. We are focused on the holiday season and on maximizing the profitability of the fourth quarter with a full assortment of exciting merchandise, and a compelling marketing and advertising program, showcasing values our customers will recognize." The Company's quarterly conference call to discuss the third quarter of 2005 will be broadcast live over the Internet on November 17, 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 two hours 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, risks related to the Company's pending acquisition of the approximate 142 stores comprising the Northern Department Store Group of Saks Incorporated, 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. THE BON-TON STORES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS THIRTEEN THIRTY-NINE (In thousands except WEEKS ENDED WEEKS ENDED share and per share ----------------------------------------------- data) October 29, October 30, October 29, October 30, (Unaudited) 2005 2004 2005 2004 - ---------------------------------------------------------------------- Net sales $ 285,676 $ 297,798 $ 822,555 $ 847,079 Other income 2,126 2,012 6,098 6,211 - ---------------------------------------------------------------------- 287,802 299,810 828,653 853,290 - ---------------------------------------------------------------------- Costs and expenses: Costs of merchandise sold 189,229 186,180 530,692 533,849 Selling, general and administrative 97,759 105,232 285,848 299,391 Depreciation and amortization 7,508 6,101 21,525 20,687 - ---------------------------------------------------------------------- Income (loss) from operations (6,694) 2,297 (9,412) (637) Interest expense, net 2,804 3,489 9,710 10,057 - ---------------------------------------------------------------------- Loss before income taxes (9,498) (1,192) (19,122) (10,694) Income tax benefit (3,198) (447) (6,965) (4,010) - ---------------------------------------------------------------------- Net loss $ (6,300) $ (745) $ (12,157) $ (6,684) - ---------------------------------------------------------------------- Per share amounts - Basic: Net loss $ (0.39) $ (0.05) $ (0.75) $ (0.42) - ---------------------------------------------------------------------- Basic weighted average shares outstanding 16,218,717 15,999,908 16,175,790 15,887,321 Diluted: Net loss $ (0.39) $ (0.05) $ (0.75) $ (0.42) - ---------------------------------------------------------------------- Diluted weighted average shares outstanding 16,218,717 15,999,908 16,175,790 15,887,321 THE BON-TON STORES, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (In thousands except share and per share data) Oct. 29, Jan. 29, (Unaudited) 2005 2005 - ---------------------------------------------------------------------- Assets Current assets: Cash and cash equivalents $ 14,445 $ 22,908 Retained interest in trade receivables, net of allowance for doubtful accounts and sales returns of $6,172 at January 29, 2005 - 82,576 Other receivables, net of allowance for doubtful accounts of $1,577 and $244 at October 29, 2005 and January 29, 2005, respectively 10,908 11,967 Merchandise inventories 418,355 296,382 Prepaid expenses and other current assets 19,488 12,253 Deferred income taxes 7,977 4,819 - ---------------------------------------------------------------------- Total current assets 471,173 430,905 - ---------------------------------------------------------------------- Property, fixtures and equipment at cost, net of accumulated depreciation and amortization of $212,813 and $198,797 at October 29, 2005 and January 29, 2005, respectively 166,217 168,304 Deferred income taxes 32,892 24,908 Goodwill 2,965 2,965 Intangible assets, net of accumulated amortization of $6,117 and $5,364 at October 29, 2005 and January 29, 2005, respectively 8,510 9,400 Other assets 7,013 9,674 - ---------------------------------------------------------------------- Total assets $688,770 $646,156 - ---------------------------------------------------------------------- Liabilities and Shareholders' Equity Current liabilities: Accounts payable $174,032 $101,151 Accrued payroll and benefits 18,156 25,361 Accrued expenses 46,327 46,646 Current maturities of long-term debt 937 869 Current maturities of obligations under capital leases 246 939 Income taxes payable 2,452 4,817 - ---------------------------------------------------------------------- Total current liabilities 242,150 179,783 - ---------------------------------------------------------------------- Long-term debt, less current maturities 154,191 178,257 Obligations under capital leases, less current maturities 46 98 Other long-term liabilities 39,787 25,461 - ---------------------------------------------------------------------- Total liabilities 436,174 383,599 - ---------------------------------------------------------------------- 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 14,065,289 and 13,568,977 at October 29, 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 October 29, 2005 and January 29, 2005 30 30 Treasury stock, at cost - shares of 337,800 at October 29, 2005 and January 29, 2005 (1,387) (1,387) Additional paid-in-capital 127,687 119,284 Deferred compensation (6,422) (1,096) Accumulated other comprehensive loss (65) (427) Retained earnings 132,612 146,017 - ---------------------------------------------------------------------- Total shareholders' equity 252,596 262,557 - ---------------------------------------------------------------------- Total liabilities and shareholders' equity $688,770 $646,156 - ---------------------------------------------------------------------- CONTACT: The Bon-Ton Stores, Inc. Mary Kerr Vice President Corporate Communications (717) 751-3071