##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---

(Mark One)

|x | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended: April 29, 2006

or



| ̈ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to

Commission File Number: 1-13113



---

SAKS INCORPORATED

(Exact Name of Registrant as Specified in Its Charter)



---



|                                         |  |                                        
|---------------------------------------- |  | ---------------------------------------
|Tennessee                                |  | 62-0331040                             
|(State of Incorporation)                 |  | (I.R.S. Employer Identification Number)
|                                         | 
|750 Lakeshore Parkway                    |  |                                        
|Birmingham, Alabama                      |  | 35211                                  
|(Address of Principal Executive Offices) |  | (Zip Code)                             

Registrants telephone number, including area code: (205) 940-4000



---

Indicate by check mark if the
registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes  x    No ̈

Indicate by check mark if the registrant is not required to file
reports pursuant to Section 13 or Section 15(d) of the Exchange Act.    Yes ̈No  x

Indicate by check mark if 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 the 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. ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.

Large accelerated filer  x    Accelerated filer ̈Non-accelerated filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    Yes ̈No  x

As of May 31, 2006, the number of shares of the Registrants Common Stock outstanding was 136,902,330



---



---

##### Table of Contents

TABLE OF CONENTS



|                                                                                                       |  |         
|------------------------------------------------------------------------------------------------------ |  | --------
|                                                                                                       |  | Page No.
|PART I. FINANCIAL INFORMATION                                                                          |  |         
|                                                                                                       | 
|Item 1. Financial Statements (Unaudited)                                                               |  |         
|                                                                                                       | 
|Condensed Consolidated Balance Sheets  April 29, 2006, January 28, 2006 and April 30, 2005            |  | 3       
|                                                                                                       | 
|Condensed Consolidated Statements of Income  Three Months Ended April 29, 2006 and April 30, 2005     |  | 4       
|                                                                                                       | 
|Condensed Consolidated Statements of Cash Flows  Three Months ended April 29, 2006 and April 30, 2005 |  | 5       
|                                                                                                       | 
|Notes to Condensed Consolidated Financial Statements                                                   |  | 6       
|                                                                                                       | 
|Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations          |  | 28      
|                                                                                                       | 
|Item 3.
Quantitative and Qualitative Disclosures About Market Risk                                     |  | 40      
|                                                                                                       | 
|Item 4.
Controls and Procedures                                                                        |  | 40      
|                                                                                                       | 
|PART II.
OTHER INFORMATION                                                                             |  |         
|                                                                                                       | 
|Item 1.
Legal Proceedings                                                                              |  | 41      
|                                                                                                       | 
|Item 1A.
Risk Factors                                                                                  |  | 41      
|                                                                                                       | 
|Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds                                    |  | 41      
|                                                                                                       | 
|Item 6.
Exhibits                                                                                       |  | 42      
|                                                                                                       | 
|SIGNATURES                                                                                             |  | 43      



2



---

##### Table of Contents

SAKS INCORPORATED and SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollar amounts in thousands)

(Unaudited)



|                                               |  |               |           |                 |   |               |  |   |          
|---------------------------------------------- |  | ------------- | --------- | --------------- | - | ------------- |  | - | ---------
|                                               |  |               |           |                 |   | Restated     
|                                               |  | April 29,2006 |           | January 28,2006 |   | April 30,2005
|ASSETS                                         |  |               |           |                 |   |               |  |   |          
|                                               |  |               |          
|Current Assets                                 |  |               |           |                 |   |               |  |   |          
|Cash and cash equivalents                      |  | $             | 1,152,216 |                 | $ | 77,312        |  | $ | 287,754  
|Merchandise inventories                        |  |               | 853,929   |                 |   | 807,211       |  |   | 1,380,014
|Other current assets                           |  |               | 177,817   |                 |   | 165,085       |  |   | 154,378  
|Deferred income taxes, net                     |  |               | 37,846    |                 |   | 119,558       |  |   | 168,286  
|Current assets - held for sale                 |  |               |          |                 |   | 475,485       |  |   | 174,489  
|                                               |  |               |           |                 |   |               |  |   |          
|Total current assets                           |  |               | 2,221,808 |                 |   | 1,644,651     |  |   | 2,164,921
|                                               |  |               |          
|Property and Equipment, net                    |  |               | 1,317,551 |                 |   | 1,340,868     |  |   | 1,759,338
|Property and Equipment, net - held for sale    |  |               |          |                 |   | 436,412       |  |   | 266,310  
|Goodwill and Intangibles, net                  |  |               | 4,510     |                 |   | 181,644       |  |   | 323,561  
|Goodwill and Intangibles, net - held for sale  |  |               |          |                 |   | 1,789         |  |   |         
|Deferred Income Taxes, net                     |  |               | 136,238   |                 |   | 191,480       |  |   | 175,936  
|Other Assets                                   |  |               | 42,132    |                 |   | 42,549        |  |   | 85,724   
|Other Assets - held for sale                   |  |               |          |                 |   | 11,332        |  |   |         
|                                               |  |               |           |                 |   |               |  |   |          
|TOTAL ASSETS                                   |  | $             | 3,722,239 |                 | $ | 3,850,725     |  | $ | 4,775,790
|                                               |  |               |           |                 |   |               |  |   |          
|LIABILITIES AND SHAREHOLDERS EQUITY           |  |               |           |                 |   |               |  |   |          
|                                               |  |               |          
|Current Liabilities                            |  |               |           |                 |   |               |  |   |          
|Trade accounts payable                         |  | $             | 250,164   |                 | $ | 190,064       |  | $ | 413,750  
|Accrued expenses and other current liabilities |  |               | 449,211   |                 |   | 448,486       |  |   | 521,745  
|Dividend payable                               |  |               | 547,560   |                 |   | 1,629         |  |   | 2,287    
|Current portion of long-term debt              |  |               | 7,576     |                 |   | 7,803         |  |   | 7,383    
|Current liabilities - held for sale            |  |               |          |                 |   | 197,068       |  |   | 48,155   
|                                               |  |               |           |                 |   |               |  |   |          
|Total current liabilities                      |  |               | 1,254,511 |                 |   | 845,050       |  |   | 993,320  
|                                               |  |               |          
|Long-Term Debt                                 |  |               | 686,335   |                 |   | 688,080       |  |   | 1,343,470
|Long-Term Debt - held for sale                 |  |               |          |                 |   | 34,656        |  |   | 1,049    
|Other Long-Term Liabilities                    |  |               | 188,204   |                 |   | 203,583       |  |   | 335,032  
|Other Long-Term Liabilities - held for sale    |  |               |          |                 |   | 79,973        |  |   | 3,575    
|                                               |  |               |           |                 |   |               |  |   |          
|Total liabilities                              |  |               | 2,129,050 |                 |   | 1,851,342     |  |   | 2,676,446
|                                               |  |               |          
|Commitments and Contingencies                  |  |               |          |                 |   |              |  |   |         
|                                               |  |               |          
|Shareholders Equity                           |  |               | 1,593,189 |                 |   | 1,999,383     |  |   | 2,099,344
|                                               |  |               |           |                 |   |               |  |   |          
|TOTAL LIABILITIES AND SHAREHOLDERS EQUITY     |  | $             | 3,722,239 |                 | $ | 3,850,725     |  | $ | 4,775,790
|                                               |  |               |           |                 |   |               |  |   |          

See notes to condensed consolidated financial statements.



3



---

##### Table of Contents

SAKS INCORPORATED and SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollar amounts in thousands, except per share amounts)

(Unaudited)



|                                                        |  |                    |           |   |               |   |           |  
|------------------------------------------------------- |  | ------------------ | --------- | - | ------------- | - | --------- | -
|                                                        |  | Three Months Ended |          
|                                                        |  | April 29,2006      |           |   | April 30,2005 |  
|NET SALES                                               |  | $                  | 1,039,753 |   |               | $ | 1,550,059 |  
|Cost of sales (excluding depreciation and amortization) |  |                    | 637,540   |   |               |   | 946,662   |  
|                                                        |  |                    |           |   |               |   |           |  
|Gross margin                                            |  |                    | 402,213   |   |               |   | 603,397   |  
|                                                        |  |                   
|Selling, general and administrative expenses            |  |                    | 275,134   |   |               |   | 402,157   |  
|Other operating expenses                                |  |                    | 106,551   |   |               |   | 152,194   |  
|Store pre-opening costs                                 |  |                    | 286       |   |               |   | 260       |  
|Impairments and dispositions                            |  |                    | (200,986  | ) |               |   | (3,249    | )
|                                                        |  |                    |           |   |               |   |           |  
|OPERATING INCOME                                        |  |                    | 221,228   |   |               |   | 52,035    |  
|                                                        |  |                   
|Interest expense                                        |  |                    | (14,115   | ) |               |   | (28,210   | )
|Other income, net                                       |  |                    | 8,819     |   |               |   | 2,258     |  
|                                                        |  |                    |           |   |               |   |           |  
|INCOME BEFORE INCOME TAXES                              |  |                    | 215,932   |   |               |   | 26,083    |  
|                                                        |  |                   
|Provision for income taxes                              |  |                    | 138,034   |   |               |   | 9,912     |  
|                                                        |  |                    |           |   |               |   |           |  
|NET INCOME                                              |  | $                  | 77,898    |   |               | $ | 16,171    |  
|                                                        |  |                    |           |   |               |   |           |  
|Earnings per common share                               |  | $                  | 0.58      |   |               | $ | 0.12      |  
|Diluted earnings per common share                       |  | $                  | 0.57      |   |               | $ | 0.11      |  
|                                                        |  |                   
|Weighted average common shares:                         |  |                    |           |   |               |   |           |  
|Basic                                                   |  |                    | 134,260   |   |               |   | 138,326   |  
|Diluted                                                 |  |                    | 136,097   |   |               |   | 143,739   |  

See notes to condensed consolidated financial statements.



4



---

##### Table of Contents

SAKS INCORPORATED and SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollar amounts in thousands)

(Unaudited)



|                                                                                      |  |                    |           |   |               |   |         |  
|------------------------------------------------------------------------------------- |  | ------------------ | --------- | - | ------------- | - | ------- | -
|                                                                                      |  | Three Months Ended |          
|                                                                                      |  | April 29,2006      |           |   | April 30,2005 |  
|Operating Activities:                                                                 |  |                    |           |   |               |   |         |  
|Net income                                                                            |  | $                  | 77,898    |   |               | $ | 16,171  |  
|Adjustments to reconcile net income to net cash provided by operating activities:     |  |                    |           |   |               |   |         |  
|Depreciation and amortization                                                         |  |                    | 35,765    |   |               |   | 57,638  |  
|Impairments and dispositions                                                          |  |                    | (200,986  | ) |               |   | (3,249  | )
|Equity compensation                                                                   |  |                    | 5,534     |   |               |   | 4,565   |  
|Deferred income taxes                                                                 |  |                    | 112,301   |   |               |   | 5,637   |  
|Excess tax benefit from stock-based compensation                                      |  |                    | (2,310    | ) |               |   |        |  
|Change in operating assets and liabilities, net                                       |  |                    | 16,752    |   |               |   | (31,492 | )
|                                                                                      |  |                    |           |   |               |   |         |  
|Net Cash Provided By Operating Activities                                             |  |                    | 44,954    |   |               |   | 49,270  |  
|                                                                                      |  |                   
|Investing Activities:                                                                 |  |                    |           |   |               |   |         |  
|Purchases of property and equipment                                                   |  |                    | (26,336   | ) |               |   | (41,463 | )
|Proceeds from the sale of property and equipment                                      |  |                    | 133       |   |               |   | 13,213  |  
|Proceeds from the sale of NDSG                                                        |  |                    | 1,040,960 |   |               |   |        |  
|Store cash transferred related to sale of NDSG                                        |  |                    | (3,110    | ) |               |   |        |  
|                                                                                      |  |                    |           |   |               |   |         |  
|Net Cash Provided By (Used In) Investing Activities                                   |  |                    | 1,011,647 |   |               |   | (28,250 | )
|                                                                                      |  |                   
|Financing Activities:                                                                 |  |                    |           |   |               |   |         |  
|Payments on long-term debt and capital lease obligations                              |  |                    | (2,028    | ) |               |   | (1,777  | )
|Cash dividends paid                                                                   |  |                    | (680      | ) |               |   | (137    | )
|Excess tax benefit from stock-based compensation                                      |  |                    | 2,310     |   |               |   |        |  
|Proceeds from issuance of common stock                                                |  |                    | 15,613    |   |               |   | 12,884  |  
|                                                                                      |  |                    |           |   |               |   |         |  
|Net Cash Provided By Financing Activities                                             |  |                    | 15,215    |   |               |   | 10,970  |  
|                                                                                      |  |                   
|Increase In Cash and Cash Equivalents                                                 |  |                    | 1,071,816 |   |               |   | 31,990  |  
|                                                                                      |  |                   
|Cash and cash equivalents at beginning of period                                      |  |                    | 77,312    |   |               |   | 257,104 |  
|Plus: Cash and cash equivalents included in assets held for sale at beginning of year |  |                    | 3,088     |   |               |   |        |  
|Less: Cash and cash equivalents included in assets held for sale at end of year       |  |                    |          |   |               |   | (1,340  | )
|                                                                                      |  |                    |           |   |               |   |         |  
|Cash and cash equivalents at end of period                                            |  | $                  | 1,152,216 |   |               | $ | 287,754 |  
|                                                                                      |  |                    |           |   |               |   |         |  

See notes to condensed consolidated financial statements.



5



---

##### Table of Contents

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Dollar amounts in thousands, except per share amounts)

(Unaudited)

NOTE 1 
GENERAL

BASIS OF PRESENTATION

The accompanying
unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.
Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. These financial statements are unaudited. In the opinion of management, all adjustments
(consisting of normal recurring accruals) considered necessary for a fair statement have been included. Operating results for the three months ended April 29, 2006 are not necessarily indicative of the results that may be expected for the year
ending February 3, 2007. The financial statements include the accounts of Saks Incorporated and its subsidiaries (collectively, the Company). All intercompany amounts and transactions have been eliminated.

The accompanying balance sheet at January 28, 2006 has been derived from the audited financial statements at that date but does not include all disclosures required
by accounting principles generally accepted in the United States of America.

ORGANIZATION

The Company is a retailer currently operating, through its subsidiaries, luxury and traditional department stores. At April 29, 2006, the Company operated Saks Fifth
Avenue Enterprises (SFAE), which consisted of Saks Fifth Avenue stores and Saks Off 5th stores. The Company also operated the Saks Department Store Group (SDSG), which consisted of Parisian and Club Libby Lu specialty stores.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Net
Sales  Net sales include sales of merchandise (net of returns and exclusive of sales taxes), commissions from leased departments and shipping and handling revenues related to merchandise sold. Commissions from leased departments were
$8,377 and $10,253 for the three months ended April 29, 2006 and April 30, 2005, respectively. Leased department sales were $59,163 and $72,543 for the three months ended April 29, 2006 and April 30, 2005, respectively, and were
excluded from net sales.

Cash and Cash Equivalents  Cash and cash equivalents primarily consist of cash on hand in the stores,
deposits with banks and investments with banks and financial institutions that have original maturities of three months or less. Cash equivalents are stated at cost, which approximates fair value. Cash equivalents included $1,135,000 at
April 29, 2006, invested principally in money market funds and time deposits, and $250,000 at April 30, 2005, invested principally in money market funds. Income earned on cash equivalents was $8,644 and $1,888 for



6



---

##### Table of Contents

the three-month periods ended April 29, 2006 and April 30, 2005, respectively, and was reflected in Other
Income.

Income Taxes  The effective income tax rate for the three-month period ended April 29, 2006 increased to 63.9% from 38.0%
in the three-month period ended April 30, 2005. The increase in the effective rate for the three-month period ended April 29, 2006 was primarily the result of the disposition of $176,993 of goodwill in connection with the sale of the
Northern Department Store Group (NDSG) as discussed in Note 4, of which a substantial portion is non-deductible for tax purposes. The increase was partially offset by a benefit recognized to reduce certain tax reserves resulting from the
conclusion of certain state tax examinations. Excluding these items, the Companys effective tax rate was 38.2% for the three-month period ended April 29, 2006.

Components of the Companys income tax expense for the three-month period ended April 29, 2006 were as follows:



|                                                               |  |                                  |         |  
|-------------------------------------------------------------- |  | -------------------------------- | ------- | -
|                                                               |  | Three Months EndedApril 29, 2006 |        
|Expected federal income taxes at 35%                           |  | $                                | 75,201  |  
|State income taxes, net of federal benefit                     |  |                                  | 14,208  |  
|Non-deductible goodwill                                        |  |                                  | 51,192  |  
|Effect of settling tax exams and other tax reserve adjustments |  |                                  | (2,450  | )
|Other items, net                                               |  |                                  | (117    | )
|                                                               |  |                                  |         |  
|Provision for income taxes                                     |  | $                                | 138,034 |  
|                                                               |  |                                  |         |  

NOTE 2  RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS

As discussed in the Companys 2005 Annual Report on Form 10-K, the Company discovered that there was an error in the restatement of the consolidated financial
statements contained in the 2004 Annual Report on Form 10-K. The error resulted from clerical mistakes in the computation, preparation and review of the tax effect of the restatement adjustments to financial statements prior to February 2,
2002. The correction of the error was reported as a restatement of consolidated shareholders equity at February 2, 2002. The error affected the Companys consolidated balance sheets and statements of shareholders equity and had
no effect on the Companys consolidated statements of income, earnings per share or cash flows for any year currently presented.

The Company has made
adjustments to its previously issued consolidated financial statements to correct for this error. The effect of the restatement relating to this error on the Companys Condensed Consolidated Balance Sheet accounts is as follows:



|                                       |  |                    |           |             |   |         |             |  |                |           |  |      |  
|-------------------------------------- |  | ------------------ | --------- | ----------- | - | ------- | ----------- |  | -------------- | --------- |  | ---- | -
|April 30, 2005 (in thousands)          |  | PreviouslyReported |           | Adjustments |   |         | As Restated |  | Percent Change |          
|Current deferred income taxes, net     |  | $                  | 164,887   |             | $ | 3,399   |             |  | $              | 168,286   |  | 2.1  | %
|Non-current deferred income taxes, net |  | $                  | 174,400   |             | $ | 1,536   |             |  | $              | 175,936   |  | 0.9  | %
|Accrued expenses                       |  | $                  | 510,362   |             | $ | 26,934  |             |  | $              | 537,296   |  | 5.3  | %
|Total shareholders equity             |  | $                  | 2,121,343 |             | $ | (21,999 | )           |  | $              | 2,099,344 |  | -1.0 | %



7



---

##### Table of Contents

NOTE 3 - EARNINGS PER COMMON SHARE

Calculations of earnings per common share (EPS) for the three months ended April 29, 2006 and April 30, 2005 are as follows (income and shares in thousands):



|                                 |  |                                          |        |                       |                                          |                 |   |       |        |  |                       |        |                         |         |  |   |       |  
|-------------------------------- |  | ---------------------------------------- | ------ | --------------------- | ---------------------------------------- | --------------- | - | ----- | ------ |  | --------------------- | ------ | ----------------------- | ------- |  | - | ----- | -
|                                 |  | For the Three Months EndedApril 29, 2006 |        |                       | For the Three Months EndedApril 30, 2005 |                
|                                 |  | Income                                   |        | WeightedAverageShares |                                          | Per ShareAmount |   |       | Income |  | WeightedAverageShares |        | RestatedPer ShareAmount |        
|Basic EPS                        |  | $                                        | 77,898 |                       | 134,260                                  |                 | $ | 0.58  |        |  | $                     | 16,171 |                         | 138,326 |  | $ | 0.12  |  
|Effect of dilutive stock options |  |                                          |        |                       | 1,837                                    |                 |   | (0.01 | )      |  |                       |        |                         | 5,413   |  |   | (0.01 | )
|                                 |  |                                          |        |                       |                                          |                 |   |       |        |  |                       |        |                         |         |  |   |       |  
|Diluted EPS                      |  | $                                        | 77,898 |                       | 136,097                                  |                 | $ | 0.57  |        |  | $                     | 16,171 |                         | 143,739 |  | $ | 0.11  |  
|                                 |  |                                          |        |                       |                                          |                 |   |       |        |  |                       |        |                         |         |  |   |       |  

Additionally, the Company had 3,386 and 6,610 share awards of potentially dilutive common stock outstanding at
April 29, 2006 and April 30, 2005, respectively, that were not included in the computation of diluted EPS because the exercise prices of the options were greater than the average market price of the common shares for the period, or
contingent conditions had not been satisfied. There were also 12,307 of potentially exercisable shares under convertible notes at April 29, 2006 and April 30, 2005 that were not included in the computation of diluted EPS because the market
price was less than the conversion price. Subsequent to quarter end, on May 2, 2006, the number of shares potentially exercisable under the convertible notes was increased to 15,413 due to the one-time cash dividend to shareholders of $4.00 per
common share.

The Emerging Issues Task Force (EITF) recently reached a consensus, EITF 04-08, The Effect of Contingently Convertible Instruments on
Diluted Earnings Per Share, whereby the contingent conversion provisions should be ignored and therefore an issuer should apply the if-converted method in calculating dilutive earnings per share. This consensus became effective for periods
ending after December 15, 2004, and requires retroactive application to all periods presented. Furthermore, the Financial Accounting Standards Board (FASB) is contemplating an amendment to SFAS No. 128, Earnings Per Share, that
would require the Company to ignore the cash presumption of net share settlement and to assume share settlement for purposes of calculating diluted earnings per share. Although the Company is now required to ignore the contingent



8



---

##### Table of Contents

conversion provision on its convertible notes under EITF 04-08, it can still presume that it will satisfy the net share
settlement upon conversion of the notes in cash, and thus exclude the effect of the conversion of the notes in its calculation of dilutive earnings per share.

NOTE 4  SALE OF BUSINESSES

On July 5, 2005, Belk, Inc. (Belk) acquired from the Company for approximately $623,000
in cash substantially all of the assets directly involved in the Companys Proffitts and McRaes business operations (hereafter described as Proffitts), plus the assumption of approximately $1,000 in capitalized
lease obligations and the assumption of certain other ordinary course liabilities associated with the acquired assets. The assets sold included the real and personal property and inventory associated with 22 Proffitts stores and 25
McRaes stores that generated fiscal 2004 revenues of approximately $700,000. The assets and liabilities associated with Proffitts were classified as held for sale at April 30, 2005 in the accompanying Condensed Consolidated Balance
Sheet.

Upon the closing of the transaction, Belk entered into a Transition Services Agreement (Belk TSA) whereby the Company continued to
provide certain back office services related to the Proffitts operations, which were substantially complete at the end of the first quarter of 2006. Such operations include certain information technology, telecommunications, credit, store
planning and distribution services, among others. The services provided will cease as Belk becomes able to absorb the operations within its back office infrastructure. The Belk TSA qualifies as continuing involvement in accordance with Statement of
Financial Accounting Standards (SFAS) No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, and therefore, precludes the presentation of the sold business as discontinued operations within the accompanying
Condensed Consolidated financial statements.

After considering the assets and liabilities sold, liabilities settled, transaction fees and severance, the
Company realized a net gain of $155,497 on the sale. Asset impairments (gains), transaction fees and other costs are included in Impairments and Dispositions, and severance costs are included in Selling, General & Administrative Expenses in
the accompanying Condensed Consolidated Statements of Income.

The following table provides details of the disposed operations of Proffitts, had it
operated on a stand-alone basis, that are included the accompanying Condensed Consolidated Balance Sheet at April 30, 2005 and the Condensed Consolidated Statement of Income for the three-month period ended April 30, 2005.



9



---

##### Table of Contents

|                                              |  |                                  |        
|--------------------------------------------- |  | -------------------------------- | -------
|                                              |  | April 30, 2005                  
|Merchandise inventory                         |  | $                                | 169,770
|Property and equipment                        |  | $                                | 266,310
|Goodwill                                      |  | $                                | 88,000 
|Other current assets                          |  | $                                | 4,719  
|                                              | 
|Accounts payable and other current liablities |  | $                                | 48,155 
|Other long-term liabilities                   |  | $                                | 4,624  
|                                              | 
|                                              |  | Three Months EndedApril 30, 2005
|Net sales                                     |  | $                                | 162,555
|Net income                                    |  | $                                | 2,906  
|Diluted earnings per share                    |  | $                                | 0.02   

Additionally, on March 6, 2006, the Company sold to The Bon-Ton Stores, Inc. (Bon-Ton) all
outstanding equity interests of certain of the Companys subsidiaries that owned NDSG (operating under the nameplates of Bergners, Boston Store, Carson Pirie Scott, Herbergers and Younkers), either directly or indirectly. The
consideration received consisted of approximately $1,115,000 in cash (reduced as described below based on changes in working capital), plus the assumption by Bon-Ton of approximately $35,000 of unfunded benefits liabilities and approximately $35,000
of capital leases. A working capital adjustment based on working capital as of the effective time of the transaction reduced the amount of cash proceeds by approximately $75,000 resulting in net cash proceeds to the Company of approximately
$1,040,000. The disposition included NDSGs operations consisting of, among other things, the real and personal property, operating leases and inventory associated with 142 NDSG units (31 Carson Pirie Scott stores, 14 Bergners stores, 10
Boston Store stores, 40 Herbergers stores, and 47 Younkers stores); the administrative/headquarters facilities in Milwaukee, Wisconsin; and distribution centers located in Rockford, Illinois, Naperville, Illinois, Green Bay, Wisconsin, and
Ankeny, Iowa. NDSG stores generated fiscal 2005 revenues of approximately $2,200,000. The assets and liabilities associated with NDSG were classified as held for sale at January 28, 2006 in the accompanying Condensed Consolidated Balance Sheet.

Bon-Ton entered into a Transition Service Agreement with the Company (Bon-Ton TSA), whereby the Company will continue to provide, for varying
transition periods, back office services related to the NDSG operations. The back-office services include certain information technology, telecommunications, credit, accounting and store planning services, among others. Bon-Ton will compensate the
Company for these services provided, as outlined in the Bon-Ton TSA. The Bon-Ton TSA qualifies as continuing involvement in accordance with Statement of Financial Accounting Standards (SFAS) No. 144, Accounting for the Impairment or
Disposal of



10



---

##### Table of Contents

Long-Lived Assets, and therefore, precludes the presentation of the sold business as discontinued operations within
the accompanying consolidated financial statements.

The following table provides details of the disposed operations of NDSG, had it operated on a
stand-alone basis, that are included within the accompanying Condensed Consolidated Balance Sheets at January 28, 2006 and April 30, 2005 and the Condensed Consolidated Statement of Income for the three-month period ended April 29,
2006 and April 30, 2005.



|                                               |  |                    |         |   |               |   |        
|---------------------------------------------- |  | ------------------ | ------- | - | ------------- | - | -------
|                                               |  | January 28,2006    |         |   | April 30,2005
|Merchandise inventory                          |  | $                  | 453,858 |   |               | $ | 484,072
|Property and equipment                         |  | $                  | 436,412 |   |               | $ | 435,474
|Goodwill and intangibles                       |  | $                  | 173,789 |   |               | $ | 172,000
|Other current assets                           |  | $                  | 32,767  |   |               | $ | 113,810
|                                               |  |                   
|Accounts payable and other current liabilities |  | $                  | 256,499 |   |               | $ | 237,047
|Other long-term liabilities                    |  | $                  | 114,618 |   |               | $ | 125,175
|                                               | 
|                                               |  | Three Months Ended
|                                               |  | April 29,2006      |         |   | April 30,2005
|Net sales                                      |  | $                  | 181,725 |   |               | $ | 492,274
|Net income                                     |  | $                  | (1,857  | ) |               | $ | 9,575  
|Diluted earnings per share                     |  | $                  | (0.01   | ) |               | $ | 0.07   

After considering the basis of the business sold, transaction fees and other costs, the Company realized a net
gain of $205,443 on the sale. Asset impairments (gains), transaction fees and other costs are included in Impairments and Dispositions. The components of these 2006 charges/gains are as follows:



|                                 |  |                     |          |   |                         |   |           |                     |  |   |          |  
|-------------------------------- |  | ------------------- | -------- | - | ----------------------- | - | --------- | ------------------- |  | - | -------- | -
|                                 |  | 2006Charges/(Gains) |          |   | Cash(Proceeds)/Payments |   |           | Basis ofAssets Sold | 
|Asset Impairments (Gains)        |  | $                   | (226,695 | ) |                         | $ | 1,040,960 |                     |  | $ | (814,265 | )
|Transaction Fees and Other Costs |  |                     | 21,252   |   |                         |   | (20,068   | )                   |  |   | (1,184   | )
|                                 |  |                     |          |   |                         |   |           |                     |  |   |          |  
|                                 |  | $                   | (205,443 | ) |                         | $ | 1,020,892 |                     |  | $ | (815,449 | )
|                                 |  |                     |          |   |                         |   |           |                     |  |   |          |  

The Company announced on January 9, 2006 that it was exploring strategic alternatives for its Parisian
specialty department store business (Parisian) (which generated fiscal 2005 revenues of approximately $723,000). The strategic alternatives could include the sale of Parisian.



11



---

##### Table of Contents

NOTE 5 - DEBT AND SHARE ACTIVITY

During the three months ended April 29, 2006 the Company did not purchase any shares of Saks common stock. At April 29, 2006, there were 37,830 shares remaining available for repurchase under the
Companys existing share repurchase program.

NOTE 6  EMPLOYEE BENEFIT PLANS

The Company sponsors defined benefit cash balance pension plans for many employees of Carsons and SFAE. In conjunction with the sale of NDSG, the Company sold to
Bon-Ton the assets of and Bon-Ton assumed the liabilities of the Carson cash balance pension plan. The Company generally funds pension costs currently, subject to regulatory funding requirements. The components of net periodic pension expense for
the three months ended April 29, 2006 and April 30, 2005 were as follows:



|                                                   |  |                    |        |   |               |   |        |  
|-------------------------------------------------- |  | ------------------ | ------ | - | ------------- | - | ------ | -
|                                                   |  | Three Months Ended |       
|                                                   |  | April 29,2006      |        |   | April 30,2005 |  
|Service cost                                       |  | $                  | 1,506  |   |               | $ | 1,913  |  
|Interest cost                                      |  |                    | 3,378  |   |               |   | 5,442  |  
|Expected return on plan assets                     |  |                    | (3,595 | ) |               |   | (5,761 | )
|Net amortization of losses and prior service costs |  |                    | 1,645  |   |               |   | 2,599  |  
|                                                   |  |                    |        |   |               |   |        |  
|Net periodic pension expense                       |  | $                  | 2,934  |   |               | $ | 4,193  |  
|                                                   |  |                    |        |   |               |   |        |  

The Company expects minimal funding requirements in 2006 and 2007.

NOTE 7  SHAREHOLDERS EQUITY

On March 6, 2006, the
Companys Board of Directors declared a special one-time cash dividend of $4.00 per common share to shareholders of record as of April 14, 2006 and reduced shareholders equity for the $546,611 dividend. Approximately $539,000 was
paid out on May 1, 2006. The remaining portion of the dividend will be paid prospectively as restricted shares vest.

As a result of the special
one-time dividend, the anti-dilution provisions of the employee stock plans prompted the exercise price and number of stock options to be adjusted pro-rata for the change in the share price on the ex-dividend date (May 2, 2006). The effect of this
anti-dilution adjustment is presented below:



|                                 |  |                            |       |                       |   |       |  |   |      
|-------------------------------- |  | -------------------------- | ----- | --------------------- | - | ----- |  | - | -----
|                                 |  | As of the ex-dividend date |       | As of January 28,2006
|                                 |  | Prior toAdjustment         |       | AfterAdjustment       |  
|Options outstanding              |  |                            | 7,148 |                       |   | 8,845 |  |   | 8,400
|Options exercisable              |  |                            | 6,870 |                       |   | 8,501 |  |   | 8,032
|Weighted average exercise price: |  |                            |       |                       |   |       |  |   |      
|Options outstanding              |  | $                          | 16.58 |                       | $ | 13.40 |  | $ | 15.84
|Options exercisable              |  | $                          | 16.82 |                       | $ | 13.59 |  | $ | 16.08



12



---

##### Table of Contents

The following table summarizes the changes in shareholders equity for the three months ended April 29, 2006:



|                                                   |  |                   |   |  |                   |        |   |                          |   |           |                  |  |   |                                   |   |  |                          |         |   |  |   |           |  
|-------------------------------------------------- |  | ----------------- | - |  | ----------------- | ------ | - | ------------------------ | - | --------- | ---------------- |  | - | --------------------------------- | - |  | ------------------------ | ------- | - |  | - | --------- | -
|                                                   |  | CommonStockShares |   |  | CommonStockAmount |        |   | AdditionalPaid-InCapital |   |           | RetainedEarnings |  |   | AccumulatedOtherComprehensiveLoss |   |  | TotalShareholdersEquity |        
|Balance at January 28, 2006                        |  | 136,005           |   |  | $                 | 13,601 |   |                          | $ | 1,994,979 |                  |  | $ | 63,270                            |   |  | $                        | (72,467 | ) |  | $ | 1,999,383 |  
|Net income                                         |  |                   |   |  |                   |        |   |                          |   |           |                  |  |   | 77,898                            |   |  |                          |         |   |  |   | 77,898    |  
|Dividend declared ($4.00 per share)                |  |                   |   |  |                   |        |   |                          |   | (442,222  | )                |  |   | (104,389                          | ) |  |                          |         |   |  |   | (546,611  | )
|Elimination of NDSG minimum pension liability      |  |                   |   |  |                   |        |   |                          |   |           |                  |  |   |                                   |   |  |                          | 39,381  |   |  |   | 39,381    |  
|Issuance of common stock                           |  | 1,271             |   |  |                   | 127    |   |                          |   | 15,484    |                  |  |   |                                   |   |  |                          |         |   |  |   | 15,611    |  
|Income tax benefit related to employee stock plans |  |                   |   |  |                   |        |   |                          |   | 3,679     |                  |  |   |                                   |   |  |                          |         |   |  |   | 3,679     |  
|Net activity under deferred compensation plans     |  | (394              | ) |  |                   | (39    | ) |                          |   | (1,647    | )                |  |   |                                   |   |  |                          |         |   |  |   | (1,686    | )
|Net activity under stock compensation plans        |  |                   |   |  |                   |        |   |                          |   | 5,534     |                  |  |   |                                   |   |  |                          |         |   |  |   | 5,534     |  
|                                                   |  |                   |   |  |                   |       
|Balance at April 29, 2006                          |  | 136,882           |   |  | $                 | 13,689 |   |                          | $ | 1,575,807 |                  |  | $ | 36,779                            |   |  | $                        | (33,086 | ) |  | $ | 1,593,189 |  
|                                                   |  |                   |   |  |                   |        |   |                          |   |           |                  |  |   |                                   |   |  |                          |         |   |  |   |           |  

NOTE 8  STOCK-BASED COMPENSATION

The Company maintains stock plans for the granting of options, stock appreciation rights and restricted shares to employees and directors. Options granted generally vest over a four-year period after issue and have an
exercise term of seven to ten years from the grant date. Restricted shares generally vest one to ten years after the grant date and in some cases with accelerated vesting at the discretion of the Companys Board of Directors.

The Company recorded compensation expense for all stock-based compensation plan issuances prior to 2003 using the intrinsic value method. Compensation expense, if any,
was measured as the excess of the market price of the stock over the exercise price of the award on the measurement date. In 2003, the Company began expensing the fair value of all stock-based grants over the vesting period on a prospective basis
utilizing the Black-Scholes model.

In December 2004, the FASB issued SFAS No.123 (revised 2004), Share-Based Payment. This statement, referred
to as SFAS No. 123R, revised SFAS No. 123, Accounting for Stock-Based compensation, and requires companies to expense the value of employee stock options and similar awards. Effective the beginning of the first
quarter 2006, the Company adopted SFAS No.123R, and recognized stock-based compensation expense in the condensed consolidated financial statements for stock options granted on and subsequent to 2003 and the portion vesting in the first fiscal
quarter 2006 for options granted prior to, but not vested as of February 1, 2003, based on the grant date fair value in accordance with the original provisions of SFAS No. 123. The adoption of this standard had an immaterial effect of less
than $400 on the Companys first quarter of 2006 condensed consolidated financial statements. Total stock-based compensation expense, net of related tax effects, for the three-month period ended April 29, 2006 was approximately $2,933.



13



---

##### Table of Contents

Prior to the adoption of SFAS No. 123R, the Company presented all tax benefits resulting from the exercise of stock
options as operating cash inflows in the consolidated statements of cash flows, in accordance with the provisions of the Emerging Issues Task Force (EITF) Issue No 00-15, Classification in the Statements of Cash Flows of the Income
Tax Benefit Received by a Company upon Exercise of a Nonqualified Employee Stock Option. SFAS No. 123R requires the benefits of tax deductions in excess of the compensation cost recognized for those options to be classified as financing
cash inflows rather than operating cash inflows, on a prospective basis. This amount is shown as Excess tax benefit from stock-based compensation.

Had compensation cost for the Companys stock-based compensation plan issuances prior to 2003 been determined under the fair value method, the Companys net income and earnings per share would have been reduced to the pro forma
amounts indicated below.



|                                                                                               |  |                                  |        |  
|---------------------------------------------------------------------------------------------- |  | -------------------------------- | ------ | -
|                                                                                               |  | Three Months EndedApril 30, 2005 |       
|Net income as reported                                                                         |  | $                                | 16,171 |  
|                                                                                               | 
|Add: Stock-based compensation expense included in net income, net of related tax effects       |  |                                  | 1,745  |  
|                                                                                               | 
|Deduct: Total stock-based employee compensation expense determined under the fair value method |  |                                  | (2,743 | )
|                                                                                               |  |                                  |        |  
|Pro forma net income                                                                           |  | $                                | 15,173 |  
|                                                                                               |  |                                  |        |  
|Basic earnings per common share                                                                |  |                                  |        |  
|As reported                                                                                    |  | $                                | 0.12   |  
|Pro forma                                                                                      |  | $                                | 0.11   |  
|                                                                                               | 
|Diluted earnings per common share                                                              |  |                                  |        |  
|As reported                                                                                    |  | $                                | 0.11   |  
|Pro forma                                                                                      |  | $                                | 0.11   |  



The following table summarizes stock options
outstanding at April 29, 2006 and changes during the quarter then ended:



|                                |  |        |   |  |   |                             
|------------------------------- |  | ------ | - |  | - | ----------------------------
|                                |  | Shares |   |  |   | WeightedAverageExercisePrice
|                                |  |        |   |  |   |                             
|Outstanding at January 29, 2006 |  | 8,400  |   |  | $ | 15.84                       
|Granted                         |  |       |   |  |   |                            
|Exercised                       |  | (1,218 | ) |  |   | 11.65                       
|Forfeited                       |  | (34    | ) |  |   | 12.97                       
|                                |  |        |   |  |   |                             
|Outstanding at April 29, 20006  |  | 7,148  |   |  | $ | 16.58                       
|                                |  |        |   |  |   |                             
|Exercisable at April 29, 2006   |  | 6,870  |   |  | $ | 16.82                       
|                                |  |        |   |  |   |                             

The total intrinsic value of stock options exercised during the three months ended April 29, 2006 was $9,208.



The following table summarizes information regarding stock options outstanding at
April 29, 2006:



|                         |  |                     |  |                     |  |   |          |  |              |  |   |         
|------------------------ |  | ------------------- |  | ------------------- |  | - | -------- |  | ------------ |  | - | --------
|                         |  | Options Outstanding |  | Options Exercisable
|                         |  |                     |  | Weighted            |  |   |          |  |              |  |   |         
|                         |  | Number              |  | Average             |  |   | Weighted |  | Number       |  |   | Weighted
|                         |  | Outstanding         |  | Remaining           |  |   | Average  |  | Exercisable  |  |   | Average 
|                         |  | at April 29,        |  | Contractual         |  |   | Exercise |  | at April 29, |  |   | Exercise
|Range of Exercise Prices |  | 2006                |  | Life (Years)        |  |   | Price    |  | 2006         |  |   | Price   
|                         |  |                     |  |                     |  |   |          |  |              |  |   |         
|$6.18 to $11.32          |  | 2,684               |  | 3.1                 |  | $ | 9.35     |  | 2,539        |  | $ | 9.40    
|$11.33 to $16.68         |  | 667                 |  | 2.9                 |  | $ | 13.53    |  | 535          |  | $ | 13.68   
|$16.69 to $25.03         |  | 2,240               |  | 2.0                 |  | $ | 18.53    |  | 2,239        |  | $ | 18.53   
|$25.04 to $38.90         |  | 1,557               |  | 2.1                 |  | $ | 27.57    |  | 1,557        |  | $ | 27.57   
|                         |  |                     |  |                     |  |   |          |  |              |  |   |         
|                         |  | 7,148               |  | 2.5                 |  | $ | 16.58    |  | 6,870        |  | $ | 16.82   
|                         |  |                     |  |                     |  |   |          |  |              |  |   |         



The following table summarizes
restricted stock outstanding at April 29, 2006 and changes during the quarter then ended:

|                                |  |        |   |  |                           |      
|------------------------------- |  | ------ | - |  | ------------------------- | -----
|                                |  | Shares |   |  | WeightedAverageGrantPrice
|Outstanding at January 29, 2006 |  | 2,440  |   |  | $                         | 14.48
|Granted                         |  | 661    |   |  |                           | 19.72
|Restrictions lapsed             |  | (173   | ) |  |                           | 9.60 
|Canceled                        |  | (1,004 | ) |  |                           | 15.13
|                                |  |        |   |  |                           |      
|Outstanding at April 29, 20006  |  | 1,924  |   |  | $                         | 16.66
|                                |  |        |   |  |                           |      

As of April 29, 2006, the Company had unearned compensation amounts related to restricted stock of $13,533,
included in Additional Paid-In Capital.

STOCK PURCHASE PLAN

The stock purchase plan provides for the Companys common stock to be purchased by eligible employees through payroll deductions at a 15% discount to market value. Under the plan, as of April 29, 2006, employees
have contributed $283 to purchase shares at 85% of the fair market value on the last day of the purchase period. The plan had 335 shares available for issuance as of April 29, 2006.

NOTE 9 - CONTINGENCIES

LEGAL CONTINGENCIES

Investigations

At managements request, the Audit Committee of the Companys Board of Directors
conducted an internal investigation in 2004 and 2005. In 2004, the Company informed the SEC of the Audit Committees internal investigation. Thereafter, the Company was informed by the SEC that it



14



---

##### Table of Contents

issued a formal order of private investigation. Thereafter, the Company was informed that the Office of the United States
Attorney for the Southern District of New York had instituted an inquiry. The Company believes that the subject of these inquiries includes one or more of the matters that were the subject of the investigations by the Audit Committee and possibly
includes related matters. The results of the Audit Committees internal investigation have been previously disclosed by the Company. On October 11, 2005, the Company received a subpoena from the SEC for information concerning, among other
items, SFAEs allocation to vendors of a portion of markdown costs associated with certain of SFAEs customer loyalty and other promotional activities, as well as information concerning markdowns, earnings, and other financial data for
1999-2003. The Company has provided the requested information to the SEC. The Company is continuing to fully cooperate with both the SEC and the Office of the United States Attorney.

Vendor Litigation

On May 17, 2005, International Design Concepts, LLC (IDC), filed suit
against the Company in the United States District Court for the Southern District of New York raising various claims, including breach of contract, fraud and unjust enrichment. The suit alleges that from 1996 to 2003 the Company improperly took
chargebacks and deductions for vendor markdowns, which resulted in IDC going out of business. The suit seeks damages in the amount of the unauthorized chargebacks and deductions. IDC filed a second amended complaint on June 14, 2005 asserting
an additional claim for damages under the Uniform Commercial Code for vendor compliance chargebacks.

On October 25, 2005 the Chapter 7 trustee for
the bankruptcy estate of Kleinerts Inc. filed a complaint in the United States Bankruptcy Court for the Southern District of New York. In its complaint the plaintiff alleges breach of contract, fraud, and unjust enrichment, among other causes
of action, and seeks compensatory and punitive damages due to the Companys assessment of alleged improper chargebacks against Kleinerts Inc. totaling approximately $4 million, which wrongful acts the plaintiff alleges caused the
insolvency and bankruptcy of Kleinerts Inc. The plaintiff is seeking to amend its complaint to include the allegation, among other allegations, that unidentified employees of the Company engaged in practices designed to assist officers and
other employees of Kleinerts Inc. to manipulate Kleinerts financial reports.

On December 8, 2005 Adamson Apparel, Inc. filed a purported
class action lawsuit against the Company in the United States District Court for the Northern District of Alabama. In its complaint the plaintiff asserts breach of contract claims and alleges that the Company improperly assessed chargebacks, timely
payment discounts, and deductions for merchandise returns against members of the plaintiff class. The lawsuit seeks compensatory and incidental damages and restitution.

Shareholders Derivative Suits

On April 29, 2005, a shareholder derivative action was filed in the
Circuit Court of Jefferson County, Alabama for the putative benefit of the Company against the members of the Board of Directors and certain executive officers alleging breach of their fiduciary duties in failing to



15



---

##### Table of Contents

correct or prevent problems with the Companys accounting and internal control practices and procedures, among other
allegations. Two similar shareholder derivative actions were filed on May 4, 2005 and May 5, 2005, respectively, in the Chancery Court of Davidson County, Tennessee. All three actions generally seek unspecified damages and disgorgement by
the executive officers named in the complaints of cash and equity compensation received by them.

On July 12, 2005, the Board of Directors created a
Special Litigation Committee (SLC) to investigate the derivative claims and to determine whether the litigation is in the best interests of the Company. The SLCs investigation is ongoing.

Other

The Company is involved in several legal proceedings
arising from its normal business activities and has accruals for losses where appropriate. Management believes that none of these legal proceedings will have a material adverse effect on the Companys consolidated financial position, results of
operations, or liquidity.

INCOME TAXES

The Company is
routinely under audit by federal, state or local authorities in the areas of income taxes and the remittance of sales and use taxes. These audits include questioning the timing and amount of deductions and the allocation of income among various tax
jurisdictions. Based on annual evaluations of tax filing positions, the Company believes it has adequately accrued for exposures. To the extent the Company were to prevail in matters for which accruals have been established or be required to pay
amounts in excess of reserves, the Companys effective tax rate in a given financial statement period may be materially impacted. At April 29, 2006, two of the Companys four open tax years were undergoing examination by the Internal
Revenue Service and certain state examinations were ongoing as well.

OTHER

The terms of a customer proprietary credit card program with HSBC Bank Nevada, National Association (HSBC), a third party financial institution, allow each party to terminate the Program Agreement upon the
occurrence of specified events. If HSBC were to terminate the Program Agreement, the Company might be required to return to HSBC a declining portion of the premium it received when the credit card portfolio was sold to HSBC in 2003. The maximum
contingent payment had the program been terminated early at April 29, 2006 would have been approximately $50,000. If the Company were to terminate the program, the Company would have the right to purchase the credit card accounts and associated
accounts receivable from HSBC at their fair value.

NOTE 10 - NEW ACCOUNTING PRONOUNCEMENTS

During 2004, the EITF reached a consensus, EITF 04-08, The Effect of Contingently Convertible Instruments on Diluted Earnings Per Share, whereby the
contingent conversion



16



---

##### Table of Contents

provisions should be ignored and therefore an issuer should apply the if-converted method in calculating dilutive
earnings per share. This consensus became effective for periods ending after December 15, 2004, and requires retroactive application to all periods presented. Furthermore, the FASB is contemplating an amendment to SFAS No. 128,
Earnings Per Share, that would require the Company to ignore the cash presumption of net share settlement and to assume share settlement for purposes of calculating diluted earnings per share. Although the Company is now required to
ignore the contingent conversion provision on its convertible notes under EITF 04-08, it can still presume that it will satisfy the net share settlement upon conversion of the notes in cash, and thus exclude the effect of the conversion of the notes
in its calculation of dilutive earnings per share.

In November 2004, the FASB issued SFAS No. 151, Inventory Costs  An Amendment of ARB
No. 43, Chapter 4. SFAS No. 151 amends the guidance in ARB No. 43, Chapter 4, Inventory Pricing, to clarify the accounting for abnormal amounts of idle facility expense, freight, handling costs, and wasted material
(spoilage). SFAS No. 151 is effective for fiscal years beginning after June 15, 2005 and was adopted by the Company in the first quarter of fiscal 2006. The Company has determined that SFAS No. 151 did not have a material effect on
the Companys financial position or its results of operations.

In December 2004, the FASB issued SFAS No.123 (revised 2004), Share-Based
Payment. This statement, referred to as SFAS No. 123R, revised SFAS No. 123, Accounting for Stock-Based compensation, and requires companies to expense the value of employee stock options and similar awards.
Effective January 29, 2006, the beginning of the first quarter 2006, the Company adopted SFAS No.123R. The adoption of this standard had an immaterial effect of less than $400 thousand on the Companys first quarter of 2006 condensed
consolidated financial statements.



17



---

##### Table of Contents

NOTE 11 - SEGMENT INFORMATION

The following tables represent summary segment financial information and are consistent with managements view of the business operating structure.



|                               |  |                    |           |   |               |   |           |  
|------------------------------ |  | ------------------ | --------- | - | ------------- | - | --------- | -
|                               |  | Three Months Ended |          
|                               |  | April 29,2006      |           |   | April 30,2005 |  
|Net sales:                     |  |                    |           |   |               |   |           |  
|Saks Department Stores Group   |  | $                  | 367,451   |   |               | $ | 844,289   |  
|Saks Fifth Avenue Enterprises  |  |                    | 672,302   |   |               |   | 705,770   |  
|                               |  |                    |           |   |               |   |           |  
|                               |  | $                  | 1,039,753 |   |               | $ | 1,550,059 |  
|                               |  |                    |           |   |               |   |           |  
|Operating Income (Loss):       |  |                    |           |   |               |   |           |  
|Saks Department Stores Group   |  | $                  | (1,816    | ) |               | $ | 20,148    |  
|Saks Fifth Avenue Enterprises  |  |                    | 39,693    |   |               |   | 40,830    |  
|Items not allocated            |  |                    | 183,351   |   |               |   | (8,943    | )
|                               |  |                    |           |   |               |   |           |  
|                               |  | $                  | 221,228   |   |               | $ | 52,035    |  
|                               |  |                    |           |   |               |   |           |  
|Depreciation and Amortization: |  |                    |           |   |               |   |           |  
|Saks Department Stores Group   |  | $                  | 8,035     |   |               | $ | 31,887    |  
|Saks Fifth Avenue Enterprises  |  |                    | 27,126    |   |               |   | 25,191    |  
|Other                          |  |                    | 604       |   |               |   | 560       |  
|                               |  |                    |           |   |               |   |           |  
|                               |  | $                  | 35,765    |   |               | $ | 57,638    |  
|                               |  |                    |           |   |               |   |           |  
|Total Assets:                  |  |                    |           |   |               |   |           |  
|Saks Department Stores Group   |  | $                  | 488,784   |   |               | $ | 2,189,690 |  
|Saks Fifth Avenue Enterprises  |  |                    | 1,763,967 |   |               |   | 1,741,250 |  
|Other                          |  |                    | 1,469,488 |   |               |   | 844,850   |  
|                               |  |                    |           |   |               |   |           |  
|                               |  | $                  | 3,722,239 |   |               | $ | 4,775,790 |  
|                               |  |                    |           |   |               |   |           |  
|Capital Expenditures:          |  |                    |           |   |               |   |           |  
|Saks Department Stores Group   |  | $                  | 9,692     |   |               | $ | 20,258    |  
|Saks Fifth Avenue Enterprises  |  |                    | 14,483    |   |               |   | 15,146    |  
|Other                          |  |                    | 2,161     |   |               |   | 6,059     |  
|                               |  |                    |           |   |               |   |           |  
|                               |  | $                  | 26,336    |   |               | $ | 41,463    |  
|                               |  |                    |           |   |               |   |           |  

Operating Income for the segments includes net sales; cost of sales; direct selling, general, and
administrative expenses; other direct operating expenses for the respective segment; and an allocation of certain operating expenses, including depreciation, shared by the two segments. Items not allocated are those items not considered by the chief
operating decision maker in measuring the assets and profitability of the segments. These amounts are generally represented by two categories: (1) general corporate assets and expenses and other amounts including, but not limited to, treasury,
investor relations, legal (except for the costs associated with the Audit Committee investigation which have been allocated to SFAE) and finance support services, and general corporate management; and (2) certain items, while often times
related to the operations of a segment, are not considered by segment operating management, corporate operating management and the chief operating decision maker in assessing segment operating performance. During the three-month period ended
April 29, 2006 and April 30, 2005, items not allocated were comprised of the following:



|                             |  |                    |         |   |               |   |         |  
|---------------------------- |  | ------------------ | ------- | - | ------------- | - | ------- | -
|                             |  | Three Months Ended |        
|                             |  | April 29,2006      |         |   | April 30,2005 |  
|General corporate expenses   |  | $                  | (17,827 | ) |               | $ | (11,257 | )
|Impairments and dispositions |  |                    | 200,986 |   |               |   | 3,249   |  
|Other items, net             |  |                    | 192     |   |               |   | (935    | )
|                             |  |                    |         |   |               |   |         |  
|Items not allocated          |  | $                  | 183,351 |   |               | $ | (8,943  | )
|                             |  |                    |         |   |               |   |         |  



18



---

##### Table of Contents

General corporate expenses increased during the three-month period ending April 29, 2006 due to retention and
severance costs associated with the sale of Proffitts and NDSG and the contemplated strategic alternatives at Parisian. During the three-month period ended April 29, 2006, impairment and dispositions primarily consisted of a gain
associated with the sale of NDSG. During the three-month period ending April 30, 2005, impairments and dispositions primarily consisted of net gains associated with the sale of previously closed SFAE stores.

NOTE 12  STORE DISPOSITIONS AND OTHER ACTIVITIES

In October
2004, the Company announced its intention to close 12 SFAE stores. The net pre-tax charges resulting from closing these stores are principally related to asset impairments, lease terminations, inventory write downs and severance costs, partially
offset by gains on the disposition of one or more stores. As it relates to these SFAE closings, the Company realized net gains of $2,806 during the three months ended April 30, 2005, primarily resulting from a gain associated with the sale of
one store. Severance costs represent the portion of accrued benefits for employees that will exit when the stores are closed. Lease termination costs are included in Impairments and Dispositions, markdown charges are included in Gross Margin, and
severance costs are included in Selling, General & Administrative Expenses in the accompanying Condensed Consolidated Statements of Income. There were no amounts payable related to these charges at April 29, 2006.

The Company continuously evaluates its real estate portfolio and closes individual underproductive stores in the normal course of business as leases expire or as other
circumstances indicate, as well as performs an asset impairment analysis at each fiscal year end. During the three months ended April 29, 2006, the Company incurred net charges of $4,225 related to asset impairments and other costs. Asset
impairments are included in Impairments and Dispositions and severance costs are included in Selling, General & Administrative Expenses in the accompanying Condensed Consolidated Statements of Income. There were no amounts payable related
to these charges at April 29, 2006. The components of these charges/gains are as follows:



|                  |  |                     |       |   |                         |   |      |               |  |   |       |  
|----------------- |  | ------------------- | ----- | - | ----------------------- | - | ---- | ------------- |  | - | ----- | -
|                  |  | 2006Charges/(Gains) |       |   | Cash(Proceeds)/Payments |   |      | Non-Cash Uses | 
|Asset Impairments |  | $                   | 4,417 |   |                         | $ | (138 | )             |  | $ | 4,555 |  
|Other Costs       |  |                     | (192  | ) |                         |   |     |               |  |   | (192  | )
|                  |  |                     |       |   |                         |   |      |               |  |   |       |  
|                  |  | $                   | 4,225 |   |                         | $ | (138 | )             |  | $ | 4,363 |  
|                  |  |                     |       |   |                         |   |      |               |  |   |       |  



19



---

##### Table of Contents

NOTE 13  CONDENSED CONSOLIDATING FINANCIAL INFORMATION

The following tables present condensed consolidating financial information for: (1) Saks Incorporated and (2) on a combined basis, the guarantors of Saks
Incorporateds senior notes (which are all of the wholly owned subsidiaries of Saks Incorporated).

The condensed consolidating financial statements
presented as of and for the three-month period ended April 29, 2006 and April 30, 2005 and as of January 28, 2006 reflect the legal entity compositions at the respective dates.

Separate financial statements of the guarantor subsidiaries are not presented because the guarantors are jointly, severally, fully and unconditionally liable under the
guarantees. Borrowings and the related interest expense under the Companys revolving credit agreement are allocated to Saks Incorporated and the guarantor subsidiaries under an intercompany revolving credit arrangement. There are also
management and royalty fee arrangements among Saks Incorporated and the subsidiaries. At April 29, 2006, Saks Incorporated was the sole obligor for a majority of the Companys long-term debt and maintained a small group of corporate
employees.



20



---

##### Table of Contents

SAKS INCORPORATED

CONDENSED CONSOLIDATING BALANCE SHEETS AT APRIL 29, 2006

(Dollar Amounts In Thousands)



|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|---------------------------------------------- |  | ---------------- | --------- | --------------------- | - | ------------ |  | - | ------------ | - |  | - | ---------
|                                               |  | SaksIncorporated |           | GuarantorSubsidiaries |   | Eliminations |  |   | Consolidated
|ASSETS                                         |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Current Assets                                 |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Cash and cash equivalents                      |  | $                | 1,134,632 |                       | $ | 17,584       |  |   |              |   |  | $ | 1,152,216
|Merchandise inventories                        |  |                  |           |                       |   | 853,929      |  |   |              |   |  |   | 853,929  
|Other current assets                           |  |                  |           |                       |   | 177,817      |  |   |              |   |  |   | 177,817  
|Deferred income taxes, net                     |  |                  |           |                       |   | 37,846       |  |   |              |   |  |   | 37,846   
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Total Current Assets                           |  |                  | 1,134,632 |                       |   | 1,087,176    |  |   |             |   |  |   | 2,221,808
|                                               |  |                  |           |                      
|Property and Equipment, net                    |  |                  |           |                       |   | 1,317,551    |  |   |              |   |  |   | 1,317,551
|Goodwill and Intangibles, net                  |  |                  |           |                       |   | 4,510        |  |   |              |   |  |   | 4,510    
|Deferred Income Taxes, net                     |  |                  |           |                       |   | 136,238      |  |   |              |   |  |   | 136,238  
|Other Assets                                   |  |                  | 13,031    |                       |   | 29,101       |  |   |              |   |  |   | 42,132   
|Investment in and Advances to Subsidiaries     |  |                  | 1,070,879 |                       |   |              |  | $ | (1,070,879   | ) |  |   |          
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Total Assets                                   |  | $                | 2,218,542 |                       | $ | 2,574,576    |  | $ | (1,070,879   | ) |  | $ | 3,722,239
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|LIABILITIES AND SHAREHOLDERS EQUITY           |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Current Liabilities                            |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Trade accounts payable                         |  |                  |           |                       | $ | 250,164      |  |   |              |   |  | $ | 250,164  
|Accrued expenses and other current liabilities |  | $                | 12,812    |                       |   | 983,959      |  |   |              |   |  |   | 996,771  
|Current portion of long-term debt              |  |                  |           |                       |   | 7,576        |  |   |              |   |  |   | 7,576    
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Total Current Liabilities                      |  |                  | 12,812    |                       |   | 1,241,699    |  |   |             |   |  |   | 1,254,511
|                                               |  |                  |           |                      
|Long-Term Debt                                 |  |                  | 612,351   |                       |   | 73,984       |  |   |              |   |  |   | 686,335  
|Other Long-Term Liabilities                    |  |                  | 190       |                       |   | 188,014      |  |   |              |   |  |   | 188,204  
|Investment by and Advances from Parent         |  |                  |           |                       |   | 1,070,879    |  | $ | (1,070,879   | ) |  |   |          
|Shareholders Equity                           |  |                  | 1,593,189 |                       |   |              |  |   |              |   |  |   | 1,593,189
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Total Liabilities and Shareholders Equity     |  | $                | 2,218,542 |                       | $ | 2,574,576    |  | $ | (1,070,879   | ) |  | $ | 3,722,239
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          



21



---

##### Table of Contents

SAKS INCORPORATED

CONDENSED CONSOLIDATING STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED APRIL 29, 2006

(Dollar Amounts In Thousands)



|                                             |  |                  |         |   |                       |   |           |              |  |   |              |   |  |   |           |  
|-------------------------------------------- |  | ---------------- | ------- | - | --------------------- | - | --------- | ------------ |  | - | ------------ | - |  | - | --------- | -
|                                             |  | SaksIncorporated |         |   | GuarantorSubsidiaries |   |           | Eliminations |  |   | Consolidated |  
|Net sales                                    |  | $                | 2,070   |   |                       | $ | 1,037,683 |              |  |   |              |   |  | $ | 1,039,753 |  
|Costs and expenses                           |  |                  |         |   |                       |   |           |              |  |   |              |   |  |   |           |  
|Cost of sales                                |  |                  | 1,535   |   |                       |   | 636,005   |              |  |   |              |   |  |   | 637,540   |  
|Selling, general and administrative expenses |  |                  | 1,935   |   |                       |   | 273,199   |              |  |   |              |   |  |   | 275,134   |  
|Other operating expenses                     |  |                  | 55      |   |                       |   | 106,496   |              |  |   |              |   |  |   | 106,551   |  
|Store pre-opening costs                      |  |                  |         |   |                       |   | 286       |              |  |   |              |   |  |   | 286       |  
|Impairments and dispositions                 |  |                  |         |   |                       |   | (200,986  | )            |  |   |              |   |  |   | (200,986  | )
|                                             |  |                  |         |   |                       |   |           |              |  |   |              |   |  |   |           |  
|Operating income (loss)                      |  |                  | (1,455  | ) |                       |   | 222,683   |              |  |   |             |   |  |   | 221,228   |  
|                                             |  |                  |         |  
|Other income (expense)                       |  |                  |         |   |                       |   |           |              |  |   |              |   |  |   |           |  
|Equity in earnings of subsidiaries           |  |                  | 131,228 |   |                       |   |           |              |  | $ | (131,228     | ) |  |   |           |  
|Interest expense                             |  |                  | (10,145 | ) |                       |   | (3,970    | )            |  |   |              |   |  |   | (14,115   | )
|Other income, net                            |  |                  | 8,819   |   |                       |   |           |              |  |   |              |   |  |   | 8,819     |  
|                                             |  |                  |         |   |                       |   |           |              |  |   |              |   |  |   |           |  
|Income before income taxes                   |  |                  | 128,447 |   |                       |   | 218,713   |              |  |   | (131,228     | ) |  |   | 215,932   |  
|                                             |  |                  |         |  
|Provision for income taxes                   |  |                  | 50,549  |   |                       |   | 87,485    |              |  |   |              |   |  |   | 138,034   |  
|                                             |  |                  |         |   |                       |   |           |              |  |   |              |   |  |   |           |  
|Net income                                   |  | $                | 77,898  |   |                       | $ | 131,228   |              |  | $ | (131,228     | ) |  | $ | 77,898    |  
|                                             |  |                  |         |   |                       |   |           |              |  |   |              |   |  |   |           |  



22



---

##### Table of Contents

SAKS INCORPORATED

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE THREE MONTHS ENDED APRIL 29, 2006

(Dollar Amounts In Thousands)



|                                                                                            |  |                  |           |   |                       |   |          |              |  |   |              |   |  |   |           |  
|------------------------------------------------------------------------------------------- |  | ---------------- | --------- | - | --------------------- | - | -------- | ------------ |  | - | ------------ | - |  | - | --------- | -
|                                                                                            |  | SaksIncorporated |           |   | GuarantorSubsidiaries |   |          | Eliminations |  |   | Consolidated |  
|OPERATING ACTIVITIES                                                                        |  |                  |           |   |                       |   |          |              |  |   |              |   |  |   |           |  
|Net income                                                                                  |  | $                | 77,898    |   |                       | $ | 131,228  |              |  | $ | (131,228     | ) |  | $ | 77,898    |  
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |                  |           |   |                       |   |          |              |  |   |              |   |  |   |           |  
|Equity in earnings of subsidiaries                                                          |  |                  | (131,228  | ) |                       |   |          |              |  |   | 131,228      |   |  |   |           |  
|Excess tax benefit from stock-based compensation                                            |  |                  | (2,310    | ) |                       |   |          |              |  |   |              |   |  |   | (2,310    | )
|Depreciation and amortization                                                               |  |                  |           |   |                       |   | 35,765   |              |  |   |              |   |  |   | 35,765    |  
|Equity compensation                                                                         |  |                  | 5,534     |   |                       |   |          |              |  |   |              |   |  |   | 5,534     |  
|Deferred income taxes                                                                       |  |                  |           |   |                       |   | 112,301  |              |  |   |              |   |  |   | 112,301   |  
|Impairments and dispositions                                                                |  |                  |           |   |                       |   | (200,986 | )            |  |   |              |   |  |   | (200,986  | )
|Changes in operating assets and liabilities, net                                            |  |                  | (541,135  | ) |                       |   | 557,887  |              |  |   |              |   |  |   | 16,752    |  
|                                                                                            |  |                  |           |   |                       |   |          |              |  |   |              |   |  |   |           |  
|Net Cash Provided By (Used In) Operating Activities                                         |  |                  | (591,241  | ) |                       |   | 636,195  |              |  |   |             |   |  |   | 44,954    |  
|                                                                                            |  |                  |           |  
|INVESTING ACTIVITIES                                                                        |  |                  |           |   |                       |   |          |              |  |   |              |   |  |   |           |  
|Purchases of property and equipment                                                         |  |                  |           |   |                       |   | (26,336  | )            |  |   |              |   |  |   | (26,336   | )
|Proceeds from the sale of property and equipment                                            |  |                  |           |   |                       |   | 133      |              |  |   |              |   |  |   | 133       |  
|Proceeds from the sale of NDSG                                                              |  |                  | 1,040,960 |   |                       |   |          |              |  |   |              |   |  |   | 1,040,960 |  
|Cash paid related to sale of NDSG                                                           |  |                  |           |   |                       |   | (3,110   | )            |  |   |              |   |  |   | (3,110    | )
|                                                                                            |  |                  |           |   |                       |   |          |              |  |   |              |   |  |   |           |  
|Net Cash Provided by Investing Activities                                                   |  |                  | 1,040,960 |   |                       |   | (29,313  | )            |  |   |             |   |  |   | 1,011,647 |  
|                                                                                            |  |                  |           |  
|FINANCING ACTIVITIES                                                                        |  |                  |           |   |                       |   |          |              |  |   |              |   |  |   |           |  
|Intercompany borrowings, contributions and distributions                                    |  |                  | 621,670   |   |                       |   | (621,670 | )            |  |   |              |   |  |   |           |  
|Payments on long-term debt and capital lease obligations                                    |  |                  |           |   |                       |   | (2,028   | )            |  |   |              |   |  |   | (2,028    | )
|Payment of dividend                                                                         |  |                  | (680      | ) |                       |   |          |              |  |   |              |   |  |   | (680      | )
|Excess tax benefit from stock-based compensation                                            |  |                  | 2,310     |   |                       |   |          |              |  |   |              |   |  |   | 2,310     |  
|Proceeds from issuance of common stock                                                      |  |                  | 15,613    |   |                       |   |          |              |  |   |              |   |  |   | 15,613    |  
|                                                                                            |  |                  |           |   |                       |   |          |              |  |   |              |   |  |   |           |  
|Net Cash Providee By (Used In) Financing Activities                                         |  |                  | 638,913   |   |                       |   | (623,698 | )            |  |   |             |   |  |   | 15,215    |  
|                                                                                            |  |                  |           |  
|Increase (Decrease) In Cash and Cash Equivalents                                            |  |                  | 1,088,632 |   |                       |   | (16,816  | )            |  |   |              |   |  |   | 1,071,816 |  
|Cash and Cash Equivalents at beginning of period                                            |  |                  | 46,000    |   |                       |   | 31,312   |              |  |   |              |   |  |   | 77,312    |  
|Plus: Cash and cash equivalents included in assets held for sale at beginning of year       |  |                  |           |   |                       |   | 3,088    |              |  |   |              |   |  |   | 3,088     |  
|                                                                                            |  |                  |           |   |                       |   |          |              |  |   |              |   |  |   |           |  
|Cash and Cash Equivalents at end of period                                                  |  | $                | 1,134,632 |   |                       | $ | 17,584   |              |  |   |             |   |  | $ | 1,152,216 |  
|                                                                                            |  |                  |           |   |                       |   |          |              |  |   |              |   |  |   |           |  



23



---

##### Table of Contents

SAKS INCORPORATED

CONDENSED CONSOLIDATING BALANCE SHEETS AT APRIL 30, 2005

(Dollar Amounts In Thousands)



|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|---------------------------------------------- |  | ---------------- | --------- | --------------------- | - | ------------ |  | - | ------------ | - |  | - | ---------
|                                               |  | RESTATED        
|                                               |  | SaksIncorporated |           | GuarantorSubsidiaries |   | Eliminations |  |   | Consolidated
|ASSETS                                         |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Current Assets                                 |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Cash and cash equivalents                      |  | $                | 250,106   |                       | $ | 37,648       |  |   |              |   |  | $ | 287,754  
|Merchandise inventories                        |  |                  | 4,011     |                       |   | 1,376,003    |  |   |              |   |  |   | 1,380,014
|Other current assets                           |  |                  |           |                       |   | 154,378      |  |   |              |   |  |   | 154,378  
|Deferred income taxes, net                     |  |                  |           |                       |   | 168,286      |  |   |              |   |  |   | 168,286  
|Current assets - held for sale                 |  |                  |           |                       |   | 174,489      |  |   |              |   |  |   | 174,489  
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Total Current Assets                           |  |                  | 254,117   |                       |   | 1,910,804    |  |   |             |   |  |   | 2,164,921
|                                               |  |                  |           |                      
|Property and Equipment, net                    |  |                  | 4,526     |                       |   | 1,754,812    |  |   |              |   |  |   | 1,759,338
|Property and Equipment, net - held for sale    |  |                  |           |                       |   | 266,310      |  |   |              |   |  |   | 266,310  
|Goodwill and Intangibles, net                  |  |                  |           |                       |   | 323,561      |  |   |              |   |  |   | 323,561  
|Deferred Income Taxes, net                     |  |                  |           |                       |   | 175,936      |  |   |              |   |  |   | 175,936  
|Other Assets                                   |  |                  | 42,740    |                       |   | 42,984       |  |   |              |   |  |   | 85,724   
|Investment in and Advances to Subsidiaries     |  |                  | 3,044,064 |                       |   |              |  | $ | (3,044,064   | ) |  |   |          
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Total Assets                                   |  | $                | 3,345,447 |                       | $ | 4,474,407    |  | $ | (3,044,064   | ) |  | $ | 4,775,790
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|LIABILITIES AND SHAREHOLDERS EQUITY           |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Current Liabilities                            |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Trade accounts payable                         |  | $                | 1,003     |                       | $ | 412,747      |  |   |              |   |  | $ | 413,750  
|Accrued expenses and other current liabilities |  |                  | 24,508    |                       |   | 499,524      |  |   |              |   |  |   | 524,032  
|Current portion of long-term debt              |  |                  |           |                       |   | 7,383        |  |   |              |   |  |   | 7,383    
|Current liabilities - held for sale            |  |                  |           |                       |   | 48,155       |  |   |              |   |  |   | 48,155   
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Total Current Liabilities                      |  |                  | 25,511    |                       |   | 967,809      |  |   |             |   |  |   | 993,320  
|                                               |  |                  |           |                      
|Long-Term Debt                                 |  |                  | 1,219,992 |                       |   | 123,478      |  |   |              |   |  |   | 1,343,470
|Long-Term Debt - held for sale                 |  |                  |           |                       |   | 1,049        |  |   |              |   |  |   | 1,049    
|Other Long-Term Liabilities                    |  |                  | 600       |                       |   | 334,432      |  |   |              |   |  |   | 335,032  
|Other Long-Term Liabilities - held for sale    |  |                  |           |                       |   | 3,575        |  |   |              |   |  |   | 3,575    
|Investment by and Advances from Parent         |  |                  |           |                       |   | 3,044,064    |  | $ | (3,044,064   | ) |  |   |          
|Shareholders Equity                           |  |                  | 2,099,344 |                       |   |              |  |   |              |   |  |   | 2,099,344
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Total Liabilities and Shareholders Equity     |  | $                | 3,345,447 |                       | $ | 4,474,407    |  | $ | (3,044,064   | ) |  | $ | 4,775,790
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          



24



---

##### Table of Contents

SAKS INCORPORATED

CONDENSED CONSOLIDATING STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED APRIL 30, 2005

(Dollar Amounts In Thousands)



|                                             |  |                  |         |   |                       |   |           |              |  |   |              |   |  |   |           |  
|-------------------------------------------- |  | ---------------- | ------- | - | --------------------- | - | --------- | ------------ |  | - | ------------ | - |  | - | --------- | -
|                                             |  | SaksIncorporated |         |   | GuarantorSubsidiaries |   |           | Eliminations |  |   | Consolidated |  
|Net sales                                    |  | $                | 5,971   |   |                       | $ | 1,544,088 |              |  |   |              |   |  | $ | 1,550,059 |  
|Costs and expenses                           |  |                  |         |   |                       |   |           |              |  |   |              |   |  |   |           |  
|Cost of sales                                |  |                  | 3,587   |   |                       |   | 943,075   |              |  |   |              |   |  |   | 946,662   |  
|Selling, general and administrative expenses |  |                  | 3,100   |   |                       |   | 399,057   |              |  |   |              |   |  |   | 402,157   |  
|Other operating expenses                     |  |                  | 470     |   |                       |   | 151,724   |              |  |   |              |   |  |   | 152,194   |  
|Store pre-opening costs                      |  |                  |         |   |                       |   | 260       |              |  |   |              |   |  |   | 260       |  
|Impairments and dispositions                 |  |                  |         |   |                       |   | (3,249    | )            |  |   |              |   |  |   | (3,249    | )
|                                             |  |                  |         |   |                       |   |           |              |  |   |              |   |  |   |           |  
|Operating income (loss)                      |  |                  | (1,186  | ) |                       |   | 53,221    |              |  |   |             |   |  |   | 52,035    |  
|                                             |  |                  |         |  
|Other income (expense)                       |  |                  |         |   |                       |   |           |              |  |   |              |   |  |   |           |  
|Equity in earnings of subsidiaries           |  |                  | 30,838  |   |                       |   |           |              |  | $ | (30,838      | ) |  |   |           |  
|Interest expense                             |  |                  | (21,681 | ) |                       |   | (6,529    | )            |  |   |              |   |  |   | (28,210   | )
|Other income, net                            |  |                  |         |   |                       |   | 2,258     |              |  |   |              |   |  |   | 2,258     |  
|                                             |  |                  |         |   |                       |   |           |              |  |   |              |   |  |   |           |  
|Income before income taxes                   |  |                  | 7,971   |   |                       |   | 48,950    |              |  |   | (30,838      | ) |  |   | 26,083    |  
|                                             |  |                  |         |  
|Provision (benefit) for income taxes         |  |                  | (8,200  | ) |                       |   | 18,112    |              |  |   |              |   |  |   | 9,912     |  
|                                             |  |                  |         |   |                       |   |           |              |  |   |              |   |  |   |           |  
|Net income                                   |  | $                | 16,171  |   |                       | $ | 30,838    |              |  | $ | (30,838      | ) |  | $ | 16,171    |  
|                                             |  |                  |         |   |                       |   |           |              |  |   |              |   |  |   |           |  



25



---

##### Table of Contents

SAKS INCORPORATED

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE THREE MONTHS ENDED APRIL 30, 2005

(Dollar Amounts In Thousands)



|                                                                                            |  |                  |         |   |                       |   |         |              |  |   |              |   |  |   |         |  
|------------------------------------------------------------------------------------------- |  | ---------------- | ------- | - | --------------------- | - | ------- | ------------ |  | - | ------------ | - |  | - | ------- | -
|                                                                                            |  | SaksIncorporated |         |   | GuarantorSubsidiaries |   |         | Eliminations |  |   | Consolidated |  
|OPERATING ACTIVITIES                                                                        |  |                  |         |   |                       |   |         |              |  |   |              |   |  |   |         |  
|Net income                                                                                  |  | $                | 16,171  |   |                       | $ | 30,838  |              |  | $ | (30,838      | ) |  | $ | 16,171  |  
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |                  |         |   |                       |   |         |              |  |   |              |   |  |   |         |  
|Equity in earnings of subsidiaries                                                          |  |                  | (30,838 | ) |                       |   |         |              |  |   | 30,838       |   |  |   | 0       |  
|Depreciation and amortization                                                               |  |                  | 266     |   |                       |   | 57,372  |              |  |   |              |   |  |   | 57,638  |  
|Equity compensation                                                                         |  |                  | 4,565   |   |                       |   |         |              |  |   |              |   |  |   | 4,565   |  
|Deferred income taxes                                                                       |  |                  |         |   |                       |   | 5,637   |              |  |   |              |   |  |   | 5,637   |  
|Impairments and dispositions                                                                |  |                  |         |   |                       |   | (3,249  | )            |  |   |              |   |  |   | (3,249  | )
|Changes in operating assets and liabilities, net                                            |  |                  | 1,701   |   |                       |   | (33,193 | )            |  |   |              |   |  |   | (31,492 | )
|                                                                                            |  |                  |         |   |                       |   |         |              |  |   |              |   |  |   |         |  
|Net Cash Provided By (Used In) Operating Activities                                         |  |                  | (8,135  | ) |                       |   | 57,405  |              |  |   |             |   |  |   | 49,270  |  
|                                                                                            |  |                  |         |  
|INVESTING ACTIVITIES                                                                        |  |                  |         |   |                       |   |         |              |  |   |              |   |  |   |         |  
|Purchases of property and equipment                                                         |  |                  |         |   |                       |   | (41,463 | )            |  |   |              |   |  |   | (41,463 | )
|Proceeds from the sale of assets                                                            |  |                  |         |   |                       |   | 13,213  |              |  |   |              |   |  |   | 13,213  |  
|                                                                                            |  |                  |         |   |                       |   |         |              |  |   |              |   |  |   |         |  
|Net Cash Used In Investing Activities                                                       |  |                  |        |   |                       |   | (28,250 | )            |  |   |             |   |  |   | (28,250 | )
|                                                                                            |  |                  |         |  
|FINANCING ACTIVITIES                                                                        |  |                  |         |   |                       |   |         |              |  |   |              |   |  |   |         |  
|Intercompany borrowings, contributions and distributions                                    |  |                  | 33,493  |   |                       |   | (33,493 | )            |  |   |              |   |  |   |         |  
|Payments on long-term debt and capital lease obligations                                    |  |                  |         |   |                       |   | (1,777  | )            |  |   |              |   |  |   | (1,777  | )
|Cash dividends paid                                                                         |  |                  | (137    | ) |                       |   |         |              |  |   |              |   |  |   | (137    | )
|Proceeds from issuance of common stock                                                      |  |                  | 12,884  |   |                       |   |         |              |  |   |              |   |  |   | 12,884  |  
|                                                                                            |  |                  |         |   |                       |   |         |              |  |   |              |   |  |   |         |  
|Net Cash Provided By (Used In) Financing Activities                                         |  |                  | 46,240  |   |                       |   | (35,270 | )            |  |   |             |   |  |   | 10,970  |  
|                                                                                            |  |                  |         |  
|Increase (Decrease) In Cash and Cash Equivalents                                            |  |                  | 38,105  |   |                       |   | (6,115  | )            |  |   |              |   |  |   | 31,990  |  
|Cash and Cash Equivalents at beginning of period                                            |  |                  | 212,001 |   |                       |   | 45,103  |              |  |   |              |   |  |   | 257,104 |  
|Less: Cash and cash equivalents included in assets held for sale at end of year             |  |                  |         |   |                       |   | (1,340  | )            |  |   |              |   |  |   | (1,340  | )
|                                                                                            |  |                  |         |   |                       |   |         |              |  |   |              |   |  |   |         |  
|Cash and Cash Equivalents at end of period                                                  |  | $                | 250,106 |   |                       | $ | 37,648  |              |  |   |             |   |  | $ | 287,754 |  
|                                                                                            |  |                  |         |   |                       |   |         |              |  |   |              |   |  |   |         |  



26



---

##### Table of Contents

SAKS INCORPORATED

CONDENSED CONSOLIDATING BALANCE SHEETS AT JANUARY 28, 2006

(Dollar Amounts In Thousands)



|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|---------------------------------------------- |  | ---------------- | --------- | --------------------- | - | ------------ |  | - | ------------ | - |  | - | ---------
|                                               |  | SaksIncorporated |           | GuarantorSubsidiaries |   | Eliminations |  |   | Consolidated
|ASSETS                                         |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Current Assets                                 |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Cash and cash equivalents                      |  | $                | 46,000    |                       | $ | 31,312       |  |   |              |   |  | $ | 77,312   
|Merchandise inventories                        |  |                  | 4,225     |                       |   | 802,986      |  |   |              |   |  |   | 807,211  
|Other current assets                           |  |                  |           |                       |   | 165,085      |  |   |              |   |  |   | 165,085  
|Deferred income taxes, net                     |  |                  |           |                       |   | 119,558      |  |   |              |   |  |   | 119,558  
|Current assets - held for sale                 |  |                  |           |                       |   | 475,485      |  |   |              |   |  |   | 475,485  
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Total Current Assets                           |  |                  | 50,225    |                       |   | 1,594,426    |  |   |             |   |  |   | 1,644,651
|                                               |  |                  |           |                      
|Property and Equipment, net                    |  |                  | 4,098     |                       |   | 1,336,770    |  |   |              |   |  |   | 1,340,868
|Property and Equipment, net - held for sale    |  |                  |           |                       |   | 436,412      |  |   |              |   |  |   | 436,412  
|Goodwill and Intangibles, net                  |  |                  |           |                       |   | 181,644      |  |   |              |   |  |   | 181,644  
|Goodwill and Intangibles, net - held for sale  |  |                  |           |                       |   | 1,789        |  |   |              |   |  |   | 1,789    
|Deferred Income Taxes, net                     |  |                  |           |                       |   | 191,480      |  |   |              |   |  |   | 191,480  
|Other Assets                                   |  |                  | 13,737    |                       |   | 28,812       |  |   |              |   |  |   | 42,549   
|Other Assets - held for sale                   |  |                  |           |                       |   | 11,332       |  |   |              |   |  |   | 11,332   
|Investment in and Advances to Subsidiaries     |  |                  | 2,558,067 |                       |   |              |  | $ | (2,558,067   | ) |  |   |          
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Total Assets                                   |  | $                | 2,626,127 |                       | $ | 3,782,665    |  | $ | (2,558,067   | ) |  | $ | 3,850,725
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|LIABILITIES AND SHAREHOLDERS EQUITY           |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Current Liabilities                            |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Trade accounts payable                         |  | $                | 1,056     |                       | $ | 189,008      |  |   |              |   |  | $ | 190,064  
|Accrued expenses and other current liabilities |  |                  | 12,793    |                       |   | 437,322      |  |   |              |   |  |   | 450,115  
|Current portion of long-term debt              |  |                  |           |                       |   | 7,803        |  |   |              |   |  |   | 7,803    
|Current liabilities - held for sale            |  |                  |           |                       |   | 197,068      |  |   |              |   |  |   | 197,068  
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Total Current Liabilities                      |  |                  | 13,849    |                       |   | 831,201      |  |   |             |   |  |   | 845,050  
|                                               |  |                  |           |                      
|Long-Term Debt                                 |  |                  | 612,295   |                       |   | 75,785       |  |   |              |   |  |   | 688,080  
|Long-Term Debt  held for sale                 |  |                  |           |                       |   | 34,656       |  |   |              |   |  |   | 34,656   
|Other Long-Term Liabilities                    |  |                  | 600       |                       |   | 202,983      |  |   |              |   |  |   | 203,583  
|Other Long-Term Liabilities - held for sale    |  |                  |           |                       |   | 79,973       |  |   |              |   |  |   | 79,973   
|Investment by and Advances from Parent         |  |                  |           |                       |   | 2,558,067    |  | $ | (2,558,067   | ) |  |   |          
|Shareholders Equity                           |  |                  | 1,999,383 |                       |   |              |  |   |              |   |  |   | 1,999,383
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          
|Total Liabilities and Shareholders Equity     |  | $                | 2,626,127 |                       | $ | 3,782,665    |  | $ | (2,558,067   | ) |  | $ | 3,850,725
|                                               |  |                  |           |                       |   |              |  |   |              |   |  |   |          



27



---

##### Table of Contents

Item 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Managements Discussion and Analysis (MD&A) is intended to provide an analytical view of the business from managements perspective of operating the business and is considered to have four major components:



| |  |  | Managements Overview
| | - |  | ---------------------



| |  |  | Results of Operations
| | - |  | ---------------------



| |  |  | Liquidity and Capital Resources
| | - |  | -------------------------------



| |  |  | Critical Accounting Policies
| | - |  | ----------------------------

MD&A should be read in conjunction with
the consolidated financial statements and related notes thereto contained elsewhere in this report.

MANAGEMENTS OVERVIEW

GENERAL

Saks Incorporated (and its subsidiaries, together
the Company) is a retailer currently operating two principal business segments in 33 states: Saks Fifth Avenue Enterprises (SFAE), which consists of Saks Fifth Avenue and Off 5th; and Saks Department Store Group (SDSG), which consists of Parisian and Club Libby Lu. In prior years, SDSG consisted of Proffitts and
McRaes (sold to Belk, Inc. (Belk) in July 2005), the Northern Department Store Group (NDSG) (operating under the nameplates of Bergners, Boston Store, Carson Pirie Scott, Herbergers and Younkers and sold to
The Bon-Ton Stores, Inc. (Bon-Ton) in March 2006), Parisian and Club Libby Lu.

The Companys merchandise offerings primarily consist of
apparel, shoes, cosmetics and accessories, and to a lesser extent, gifts and home items. The Company offers national branded merchandise complemented by differentiated product through exclusive merchandise from core vendors, assortments from unique
and emerging suppliers, and proprietary brands. At April 29, 2006, Saks operated 55 Saks Fifth Avenue stores with 6.0 million square feet, 50 Off 5th units with 1.4 million square feet, 38 Parisian stores
with 4.6 million square feet, and 60 Club Libby Lu specialty stores with 0.1 million square feet.

RESTATEMENT OF PREVIOUSLY ISSUED
FINANCIAL STATEMENTS

As discussed in the Companys 2005 Annual Report on Form 10-K, the Company discovered that there was an error in the
restatement of the consolidated financial statements contained in the 2004 Annual Report on Form 10-K. The error resulted from clerical mistakes in the computation, preparation and review of the tax effect of the restatement adjustments to financial
statements prior to February 2, 2002. The correction of the error was reported as a restatement of consolidated shareholders equity at February 2, 2002.



28



---

##### Table of Contents

The error affected the Companys consolidated balance sheets and statements of shareholders equity and had no
effect on the Companys consolidated statements of income, EPS or cash flows for any year currently presented.

The Company has made adjustments to
its previously issued consolidated financial statements to correct for this error. The effect of the restatement relating to this error on the Companys Condensed Consolidated Balance Sheet accounts is as follows:



|                                       |  |                    |           |             |   |         |             |  |               |           |  |      |  
|-------------------------------------- |  | ------------------ | --------- | ----------- | - | ------- | ----------- |  | ------------- | --------- |  | ---- | -
|April 30, 2005 (in thousands)          |  | PreviouslyReported |           | Adjustments |   |         | As Restated |  | PercentChange |          
|Current deferred income taxes, net     |  | $                  | 164,887   |             | $ | 3,399   |             |  | $             | 168,286   |  | 2.1  | %
|Non-current deferred income taxes, net |  | $                  | 174,400   |             | $ | 1,536   |             |  | $             | 175,936   |  | 0.9  | %
|Accrued expenses                       |  | $                  | 510,362   |             | $ | 26,934  |             |  | $             | 537,296   |  | 5.3  | %
|Total shareholders equity             |  | $                  | 2,121,343 |             | $ | (21,999 | )           |  | $             | 2,099,344 |  | -1.0 | %

SALE OF BUSINESSES

On July 5, 2005, Belk acquired from the Company for $622.7 million in cash substantially all of the assets directly involved in the Companys Proffitts and McRaes business operations (hereafter
described as Proffitts), plus the assumption of approximately $1 million in capitalized lease obligations and the assumption of certain other ordinary course liabilities associated with the acquired assets. The assets sold included
the real and personal property and inventory associated with 22 Proffitts stores and 25 McRaes stores that generated fiscal 2004 revenues of approximately $700 million. After considering the assets and liabilities sold, liabilities
settled, transaction fees and severance, the Company realized a net gain of $155.5 million on the sale.

On March 6, 2006, the Company sold to Bon-Ton
all outstanding equity interests of certain of the Companys subsidiaries that owned NDSG, either directly or indirectly. The consideration received consisted of approximately $1.12 billion in cash (reduced as described below based on changes
in working capital), plus the assumption by Bon-Ton of approximately $35 million of unfunded benefit liabilities and approximately $35 million of capital leases. A working capital adjustment based on working capital as of the effective time of the
transaction reduced the amount of cash proceeds by approximately $75 million resulting in net cash proceeds to the Company of approximately $1.04 billion. The disposition included NDSGs operations consisting of, among other things, the real
and personal property, operating leases and inventory associated with 142 NDSG units (31 Carson Pirie Scott stores, 14 Bergners stores, 10 Boston Store stores, 40

Herbergers stores, and 47 Younkers stores); the administrative/headquarters facilities in Milwaukee, Wisconsin; and distribution centers located in Rockford, Illinois, Naperville, Illinois, Green Bay, Wisconsin,
and Ankeny, Iowa. NDSG generated fiscal 2005 revenues of approximately $2.2 billion.

On January 9, 2006, the Company announced that it is exploring
strategic alternatives for the Parisian specialty department store business, which could include its sale.



29



---

##### Table of Contents

FINANCIAL PERFORMANCE SUMMARY

Earnings for the three-month period ended April 29, 2006 improved to $77.9 million or $0.57 per share from $16.2 million or $0.11 per share for the three-month period ended April 30, 2005. The current year
period included a net after-tax gain of $66.7 million or $0.49 per share, primarily related to the gain on the NDSG transaction of $69.2 million, partially offset by asset impairments and dispositions of $2.5 million. The comparable prior year
period included a net gain of $1.4 million or $0.01 per share, primarily related to the disposition of assets associated with certain SFAE store closings.

SFAE experienced a 2.2% comparable store sales decrease during the three-month period ended April 29, 2006; however, its operating income only declined slightly to $39.7 million from $40.8 million. Excluding the reduction in operating
income contribution associated with the closed New Orleans store (estimated at approximately $3.8 million on a pre-tax basis), SFAEs operating performance would have increased modestly.

SDSG experienced a 1.5% comparable store sales decrease during the three-month period ended April 29, 2006 and generated an operating loss of $1.8 million compared
to operating income of $20.1 million last year. Operating income on a year-over-year basis was negatively affected by approximately $40 million from the sale of Proffitts and NDSG and positively impacted by approximately $7 million related to
prior year litigation and supply chain initiatives expenses.

Items not allocated to the business segments changed significantly during the year-over-year
three-month period. During the three months ended April 29, 2006, the Company incurred net gains of $201.0 million primarily associated with the sale of NDSG, partially offset by other impairments and dispositions, primarily in the normal
course of business. During the three-month period ending April 30, 2005, the Company incurred net gains of $2.3 million primarily related to gains associated with the sale of stores, partially offset by severance and other costs associated with
the closings of stores.

The Company believes that an understanding of its reported financial condition and results of operations is not complete without
considering the effect of all other components of MD&A included herein.



30



---

##### Table of Contents

RESULTS OF OPERATIONS

The following table shows, for the periods indicated, items from the Companys Condensed Consolidated Statements of Income expressed as percentages of net sales. (numbers may not total due to rounding)



|                                                        |  |                    |   |  |               |  
|------------------------------------------------------- |  | ------------------ | - |  | ------------- | -
|                                                        |  | Three Months Ended |  
|                                                        |  | April 29,2006      |   |  | April 30,2005 |  
|Net sales                                               |  | 100.0              | % |  | 100.0         | %
|Costs and expenses:                                     |  |                    |   |  |               |  
|Cost of sales (excluding depreciation and amortization) |  | 61.3               | % |  | 61.1          | %
|Selling, general & administrative expenses              |  | 26.5               | % |  | 25.9          | %
|Other operating expenses                                |  | 10.2               | % |  | 9.8           | %
|Store pre-opening costs                                 |  | 0.0                | % |  | 0.0           | %
|Impairments and dispositions                            |  | -19.3              | % |  | -0.2          | %
|                                                        |  |                    |   |  |               |  
|Operating income                                        |  | 21.3               | % |  | 3.4           | %
|Other income (expense):                                 |  |                    |   |  |               |  
|Interest expense                                        |  | -1.4               | % |  | -1.8          | %
|Other income, net                                       |  | 0.8                | % |  | 0.1           | %
|                                                        |  |                    |   |  |               |  
|Income before income taxes                              |  | 20.8               | % |  | 1.7           | %
|                                                        |  |                   
|Provision for income taxes                              |  | 13.3               | % |  | 0.6           | %
|                                                        |  |                    |   |  |               |  
|Net income                                              |  | 7.5                | % |  | 1.0           | %
|                                                        |  |                    |   |  |               |  



31



---

##### Table of Contents

THREE MONTHS ENDED APRIL 29, 2006 COMPARED TO THREE MONTHS ENDED APRIL 30, 2005

DISCUSSION OF OPERATING INCOME

The following table shows the
changes in operating income from the three-month period ended April 30, 2005 to the three-month period ended April 29, 2006:



|                                          |  |      |       |   |      |   |      |                    |  |   |              |   |  |   |       |  
|----------------------------------------- |  | ---- | ----- | - | ---- | - | ---- | ------------------ |  | - | ------------ | - |  | - | ----- | -
|(In Millions)                             |  | SDSG |       |   | SFAE |   |      | Items notallocated |  |   | TotalCompany |  
|For the three months ended April 30, 2005 |  | $    | 20.1  |   |      | $ | 40.8 |                    |  | $ | (8.9         | ) |  | $ | 52.0  |  
|                                          |  |      |       |  
|Store sales and margin                    |  |      | (3.8  | ) |      |   | (6.4 | )                  |  |   |             |   |  |   | (10.2 | )
|Operating expenses                        |  |      | 21.9  |   |      |   | 5.3  |                    |  |   | (6.7         | ) |  |   | 20.5  |  
|Effect of NDSG and Proffitts sale        |  |      | (40.0 | ) |      |   |      |                    |  |   |             |   |  |   | (40.0 | )
|Impairments and dispositions              |  |      |      |   |      |   |     |                    |  |   | 197.7        |   |  |   | 197.7 |  
|Severence and other costs                 |  |      |      |   |      |   |     |                    |  |   | 1.2          |   |  |   | 1.2   |  
|                                          |  |      |       |   |      |   |      |                    |  |   |              |   |  |   |       |  
|Increase (Decrease)                       |  |      | (21.9 | ) |      |   | (1.1 | )                  |  |   | 192.2        |   |  |   | 169.2 |  
|                                          |  |      |       |   |      |   |      |                    |  |   |              |   |  |   |       |  
|For the three months ended April 29, 2006 |  | $    | (1.8  | ) |      | $ | 39.7 |                    |  | $ | 183.3        |   |  | $ | 221.2 |  
|                                          |  |      |       |   |      |   |      |                    |  |   |              |   |  |   |       |  

Consolidated

For the three months ended April 29, 2006, total revenues declined 32.9% year-over-year, primarily reflecting the sale of Proffitts and NDSG, and consolidated comparable store sales declined 1.9%. The gain from the sale of NDSG
along with decreased operating expenses, offset by the year over year decrease in operating contribution due to the sale of Proffitts and NDSG resulted in an increase in operating income of $169.2 million to $221.2 million.

SFAE

At SFAE, comparable store sales decreased 2.2%, however,
the gross margin rate improved as a result of lower levels of clearance merchandise. SFAE operating income declined by $1.1 million, but would have increased modestly excluding the year-over-year decrease in operating income contribution associated
with the New Orleans store ($3.8 million) and the year-over-year decline in investigation related expenses ($1.9 million).

SDSG

SDSGs first quarter consolidated performance reflected a comparable store sales decline of 1.5% and a total sales decline of 56.5%, primarily related to the sale
of Proffitts and NDSG. Similarly, operating income declined by $21.9 million to an operating loss of $1.8 million. Operating income on a year-over-year basis was negatively affected by approximately $40 million from the sale of Proffitts
and NDSG and positively affected by approximately $7 million related to prior year litigation and supply chain initiatives expenses.



32



---

##### Table of Contents

Expenses and charges not allocated to the segments decreased by $192.2 million primarily due to the gain on the sale of
NDSG of $205.4 million, slightly offset by retention and severance costs of $6.7 million.

NET SALES

The following table shows relevant net sales information by segment for the three-month periods ended April 29, 2006 and April 30, 2005:



|              |  |                    |         |                          |   |         |                            |   |        |                           |  |       |   |  |      |  
|------------- |  | ------------------ | ------- | ------------------------ | - | ------- | -------------------------- | - | ------ | ------------------------- |  | ----- | - |  | ---- | -
|              |  | Three Months Ended |         | Total (Decrease)Increase |   |         | Total % (Decrease)Increase |   |        | Comp % (Decrease)Increase | 
|(In Millions) |  | April 29,2006      |         | April 30,2005            |   |         |                           
|SDSG          |  | $                  | 367.5   |                          | $ | 844.3   |                            | $ | (476.8 | )                         |  | -56.5 | % |  | -1.5 | %
|SFAE          |  |                    | 672.3   |                          |   | 705.8   |                            |   | (33.5  | )                         |  | -4.7  | % |  | -2.2 | %
|              |  |                    |         |                          |   |         |                            |   |        |                           |  |       |   |  |      |  
|Consolidated  |  | $                  | 1,039.8 |                          | $ | 1,550.1 |                            | $ | (510.3 | )                         |  | -32.9 | % |  | -1.9 | %
|              |  |                    |         |                          |   |         |                            |   |        |                           |  |       |   |  |      |  

For the three months ended April 29, 2006, total sales decreased 32.9%, and consolidated comparable store
sales decreased 1.9%. Comparable sales decreased 2.2% at SFAE while total sales were negatively affected by approximately $15 million for three months ended April 29, 2006 due to the New Orleans store closing as a result of Hurricane Katrina.
SDSG experienced a 1.5% decrease in comparable store sales and a 56.5% total sales decrease, primarily related to the sale of Proffitts and NDSG.

Comparable store sales are calculated on a rolling 13-month basis. Thus, to be included in the comparison, a store must be open for 13 months. The additional month is used to transition the first month impact of a new store opening.
Correspondingly, closed stores are removed from the comparable store sales comparison when they begin liquidating merchandise. Expanded, remodeled, converted and re-branded stores are included in the comparable store sales comparison, except for the
periods in which they are closed for remodeling and renovation.

GROSS MARGIN

For the three months ended April 29, 2006, gross margin was $402.2 million, or 38.7% of net sales, compared to $603.4 million, or 38.9% of net sales, for the three months ended April 30, 2005. The decline in
gross margin dollars was principally attributable to the lost contribution from the sale of Proffitts and NDSG. The current year first quarter included NDSG results only for the first five weeks ended March 4, 2006, which typically is the
lowest gross margin rate period for the quarter, and consequently, the SDSG gross margin rate declined for the quarter. Meanwhile, SFAE experienced a modest improvement in its gross margin rate, resulting largely from lower levels of clearance
merchandise.



33



---

##### Table of Contents

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES (SG&A)

For the three months ended April 29, 2006, SG&A was $275.1 million, or 26.5% of net sales, compared to $402.2 million, or 25.9% of net sales, for the three
months ended April 30, 2005. The net decrease of $127.1 million in expenses was largely due to the year over year decrease in expenses associated with the sale of Proffitts and NDSG of approximately $110.0 million. As a percent of sales,
SG&A increased by 60 basis points over the prior year. Excluding the effect of expenses related to the aforementioned investigations and retention/severance as well as expenses in the prior year related to litigation and supply chain
initiatives, the SG&A rate as a percent of sales would have been approximately 40 basis points higher than the prior year.

OTHER OPERATING
EXPENSES

For the three months ended April 29, 2006, other operating expenses, including store pre-opening costs, were $106.8 million, or 10.2%
of net sales, compared to $152.5 million, or 9.8% of net sales, for the three months ended April 30, 2005. The decrease of $45.7 million was largely driven by a reduction in depreciation, rent and property and payroll taxes related to the
Proffitts and NDSG businesses.

IMPAIRMENTS AND DISPOSITIONS

For the three months ended April 29, 2006 and April 30, 2005, the Company realized gains from impairments and dispositions of $201.0 million and $3.2 million, respectively. The current quarter net gain
primarily related to the gain on the sale of NDSG, while prior quarter net gains primarily related to the sale of closed stores.

INTEREST EXPENSE

For the three months ended April 29, 2006, interest expense was $14.1 million, or 1.4% of net sales, compared to $28.2 million, or 1.8% of net
sales, for the three months ended April 30, 2005. The improvement of $14.1 million was primarily due to the reduction in debt resulting from the repurchase of $585.7 million and $21.4 million of senior notes in July 2005 and August 2005,
respectively.

INCOME TAXES

The effective
income tax rates for the three-month periods ending April 29, 2006 and April 30, 2005 were 63.9% and 38.0%, respectively. The increase in the effective rate is primarily the result of the write-off of nondeductible goodwill associated
with the NDSG sale and an adjustment to tax reserves resulting from the conclusion of state tax examinations.



34



---

##### Table of Contents

LIQUIDITY AND CAPITAL RESOURCES

CASH FLOW

The primary needs for cash are to acquire or construct new stores, renovate and expand existing
stores, provide working capital for new and existing stores and service debt. The Company anticipates that cash generated from operating activities and borrowings under its revolving credit agreement will be sufficient to meet its financial
commitments and provide opportunities for future growth.

Cash provided by operating activities was $45.0 million for the three months ended April 29,
2006 and $49.3 million for the three months ended April 30, 2005. Cash provided by operating activities principally represents income before depreciation and non-cash charges and after changes in working capital.

Inventory, accounts payable and debt balances fluctuate throughout the year due to the seasonal nature of the Companys business. Merchandise inventory balances at
April 29, 2006 decreased from April 30, 2005 largely due to a reduction in merchandise inventory related to the sale of Proffitts and NDSG.

Cash provided by (used in) investing activities was $1,011.6 million for the three months ended April 29, 2006 and ($28.3) million for the three months ended April 30, 2005. Cash used in investing activities principally consists
of construction of new stores and renovation and expansion of existing stores and investments in support areas (e.g., technology and distribution centers). The $1,039.9 million increase is primarily due to the $1,041.0 million of proceeds received
from the sale of NDSG.

Property and equipment amounts at April 29, 2006 decreased from April 30, 2005 amounts primarily due to the disposal of
assets related to the sale of Proffitts and NDSG, depreciation on existing assets during the last twelve months and to store closings and impairments, partially offset by capital expenditures related to new store additions, expansions,
replacements and the remodeling of existing stores. Goodwill and intangibles at April 29, 2006 also decreased from April 30, 2005 due to the sale of Proffitts and NDSG, the SDSG goodwill impairment charges taken in the fourth quarter
of 2005 and amortization expense during the last twelve months.

Cash provided by financing activities was $15.2 million for the three months ended
April 29, 2006 and $11.0 million for the three months ended April 30, 2005.

CASH BALANCES AND LIQUIDITY

The Companys primary sources of short-term liquidity are cash on hand and availability under its revolving credit facility. At the Companys request, due to
the sale of NDSG, the revolving credit facility was reduced from $800 million to $500 million in March 2006. At April 29, 2006 and April 30, 2005, the Company maintained cash and cash equivalent balances of $1,152.2 million and $289.1
million (including $1.3 million of Proffitts division store cash held for sale), respectively. At April 29, 2006, the Company



35



---

##### Table of Contents

had no borrowings under its $500 million revolving credit facility, and had $109.1 million in unfunded letters of credit
representing utilization of availability under the facility, leaving unutilized availability under the facility of $390.9 million. The amount of cash borrowed under the Companys revolving credit facility is influenced by a number of factors,
including sales, inventory levels, vendor terms, the level of capital expenditures, cash requirements related to financing instruments, and the Companys tax payment obligations, among others.

On March 6, 2006, the Companys Board of Directors declared a special one-time cash dividend to shareholders of $4.00 per common share. On May 1, 2006,
the Company paid approximately $539 million to shareholders of record as of April 14, 2006. The remaining dividend payable of less than $8 million will be paid prospectively as restricted shares vest.

The Company believes it has sufficient cash on hand, availability under its revolving credit facility, and access to various capital markets to repay any of the
Companys senior notes at maturity.

CAPITAL STRUCTURE

The Company continuously evaluates its debt-to-capitalization in light of economic trends; business trends; levels of interest rates; and terms, conditions and availability of capital in the capital markets. At
April 29, 2006, the Companys capital and financing structure was comprised of a revolving credit agreement, senior unsecured notes, convertible senior unsecured notes, and capital and operating leases. At April 29, 2006, total debt
was $693.9 million, representing a decrease of $658.3 million from the balance of $1,352.2 million at April 30, 2005. This decrease in debt was primarily the result of the repurchase of approximately $585.7 million in principal amount of senior
notes related to the completion of the tender offers and consent solicitations discussed below. Additionally, the Company repurchased $21.4 million of additional senior notes at par through unsolicited open market repurchases during August 2005.
This decrease in debt decreased the debt to total capitalization percentage to 30.3% from 39.2% in the prior year.

At April 29, 2006, the Company
maintained a $500 million senior revolving credit facility maturing in 2009, which is secured by inventory and certain third party credit card accounts receivable. Borrowings are limited to a prescribed percentage of eligible inventories and
receivables. There are no debt ratings-based provisions in the facility. The facility includes a fixed-charge coverage ratio requirement of 1 to 1 that the Company is subject to only if availability under the facility becomes less than $60 million.
The facility contains default provisions that are typical for this type of financing, including a provision that would trigger a default of the facility if a default were to occur in another debt instrument resulting in the acceleration of principal
of more than $20 million in that other instrument.



36



---

##### Table of Contents

At April 29, 2006, the Company had $382.9 million of senior notes outstanding, excluding the convertible notes,
comprised of five separate series having maturities ranging from 2008 to 2019 and interest rates ranging from 7.00% to 9.88%. The terms of each senior note call for all principal to be repaid at maturity. The senior notes have substantially
identical terms except for the maturity dates and interest rates payable to investors. Each senior note contains limitations on the amount of secured indebtedness the Company may incur. The Company believes it has sufficient cash on hand,
availability under its revolving credit facility and access to various capital markets to repay these notes at maturity.

The Company had $230 million of
convertible senior notes, at April 29, 2006, that bear interest of 2.0% and mature in 2024. The provisions of the convertible notes allow the holder to convert the notes to shares of the Companys common stock at a conversion rate of
67.0142 shares per one thousand dollars in principal amount of notes. The most significant terms and conditions of the senior notes include: the Company can settle a conversion with shares and/or cash; the holder may put the debt back to the Company
in 2014 or 2019; the holder cannot convert until the Companys share price exceeds the conversion price by 20% for a certain trading period; the Company can call the debt on or after March 11, 2011; the conversion rate is subject to a
dilution adjustment; and the holder can convert upon a significant credit rating decline and upon a call. The Company used approximately $25 million of the proceeds from the issuances to enter into a convertible note hedge and written call options
on its common stock to reduce the exposure to dilution from the conversion of the notes. The Company believes it has sufficient cash on hand, availability under its revolving credit facility and access to various capital markets to repay both the
senior notes and convertible notes at maturity.

At April 29, 2006 the Company had $81.6 million in capital leases covering various properties and
pieces of equipment. The terms of the capital leases provide the lessor with a security interest in the asset being leased and require the Company to make periodic lease payments, aggregating between $6 million and $8 million per year.

The Company is obligated to fund a cash balance pension plan for SFAE. The Companys current policy is to maintain at least the minimum funding requirements
specified by the Employee Retirement Income Security Act of 1974. The Company expects minimal funding requirements in 2006 and 2007. As part of the sale of NDSG to Bon-Ton, the NDSG pension assets and liabilities were acquired by Bon-Ton.

CONTRACTUAL OBLIGATIONS AND OFF-BALANCE SHEET ARRANGEMENTS

The Company has not entered into any off-balance sheet arrangements which would be reasonably likely to have a current or future material effect, such as obligations under certain guarantees or contracts; retained or
contingent interests in assets transferred to an unconsolidated entity or similar arrangements; obligations under certain derivative arrangements; and obligations under material variable interests.



37



---

##### Table of Contents

There were no material changes outside of the ordinary course of business in the Companys contractual obligations
specified in Item 303(a)(5) of Regulation S-K during the three months ended April 29, 2006. For additional information regarding the Companys contractual obligations as of January 28, 2006, see the Managements Discussion
and Analysis section of the 2005 Form 10-K.

CRITICAL ACCOUNTING POLICIES

A summary of the Companys critical accounting policies is included in the Management Discussion and Analysis section of the Companys Form 10-K for the year ended January 28, 2006 filed with the
Securities and Exchange Commission.

NEW ACCOUNTING PRONOUNCEMENTS

During 2004, the EITF reached a consensus, EITF 04-08, The Effect of Contingently Convertible Instruments on Diluted Earnings Per Share, whereby the contingent conversion provisions should be ignored and
therefore an issuer should apply the if-converted method in calculating dilutive earnings per share. This consensus became effective for periods ending after December 15, 2004, and requires retroactive application to all periods presented.
Furthermore, the FASB is contemplating an amendment to SFAS No. 128, Earnings Per Share, that would require the Company to ignore the cash presumption of net share settlement and to assume share settlement for purposes of
calculating diluted earnings per share. Although the Company is now required to ignore the contingent conversion provision on its convertible notes under EITF 04-08, it can still presume that it will satisfy the net share settlement upon conversion
of the notes in cash, and thus exclude the effect of the conversion of the notes in its calculation of dilutive earnings per share. If and when the FASB amends SFAS No. 128, the effect of the changes would require the Company to use the
if-converted method in calculating dilutive earnings per share except when the effect would be anti-dilutive. The effect of adopting the amendment to SFAS No. 128 would increase the number of shares in the Companys dilutive calculation by
15,413 shares. A final Statement is expected to be issued in the second quarter of 2006.

In November 2004, the FASB issued SFAS No. 151,
Inventory Costs  An Amendment of ARB No. 43, Chapter 4. SFAS No. 151 amends the guidance in ARB No. 43, Chapter 4, Inventory Pricing, to clarify the accounting for abnormal amounts of idle facility
expense, freight, handling costs, and wasted material (spoilage). SFAS No. 151 is effective for fiscal years beginning after June 15, 2005 and was adopted by the Company in the first quarter of fiscal 2006. The Company has determined that
SFAS No. 151 did not have a material effect on the Companys financial position or its results of operations.

In December 2004, the FASB issued
SFAS No.123 (revised 2004), Share-Based Payment. This statement, referred to as SFAS No. 123R, revised SFAS No. 123, Accounting for Stock-Based compensation, and requires companies to expense the



38



---

##### Table of Contents

value of employee stock options and similar awards. Effective January 29, 2006, the beginning of the first quarter
2006, the Company adopted SFAS No.123R. The adoption of this standard had an immaterial effect of less than $400 thousand on the Companys first quarter of 2006 condensed consolidated financial statements.

FORWARD-LOOKING INFORMATION

The information contained in this
Form 10-Q that addresses future results or expectations is considered forward-looking information within the definition of the Federal securities laws. Forward-looking information in this document can be identified through the use of
words such as may, will, intend, plan, project, expect, anticipate, should, would, believe, estimate,
contemplate, possible, and point. The forward-looking information is premised on many factors, some of which are outlined below. Actual consolidated results might differ materially from projected forward-looking
information if there are any material changes in managements assumptions.

The forward-looking information and statements are or may be based on a
series of projections and estimates and involve risks and uncertainties. These risks and uncertainties include such factors as: the level of consumer spending for apparel and other merchandise carried by the Company and its ability to respond
quickly to consumer trends; adequate and stable sources of merchandise; the competitive pricing environment within the department and specialty store industries as well as other retail channels; the effectiveness of planned advertising, marketing,
and promotional campaigns; favorable customer response to relationship marketing efforts of proprietary credit card loyalty programs; appropriate inventory management; effective expense control; successful operation of the Companys proprietary
credit card strategic alliance with HSBC Bank Nevada, N.A.; geo-political risks; changes in interest rates; the outcome of the formal investigation by the SEC and the inquiry the Company understands has been commenced by the Office of the United
States Attorney for the Southern District of New York into matters that were the subject of the investigations conducted during 2004 and 2005 by the Audit Committee of the Companys Board of Directors and any related matters that may be under
investigation or the subject of inquiry; the ultimate amount of reimbursement to vendors of improperly collected markdown allowances; the ultimate impact of improper timing of recording of inventory markdowns; the ultimate impact of incorrect timing
of recording of vendor markdown allowances; the outcome of the shareholder litigation that has been filed relating to the matters that were the subject of the Audit Committees initial investigation; the effects of the delay in the filing with
the SEC of the Companys Form 10-K for the fiscal year ended January 29, 2005 and its Quarterly Reports on Form 10-Q for the fiscal quarters ended April 30, 2005 and July 30, 2005; and the success of the Companys
exploration of strategic alternatives for its Parisian business. For additional information regarding these and other risk factors, please refer to Exhibit 99.1 to the Companys Form 10-K for the fiscal year ended January 28, 2006 filed
with the SEC, which may be accessed via EDGAR through the Internet at www.sec.gov.



39



---

##### Table of Contents

Management undertakes no obligation to correct or update any forward-looking statements, whether as a result of new
information, future events, or otherwise. Persons are advised, however, to consult any further disclosures management makes on related subjects in its reports filed with the SEC and in its press releases.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Companys exposure to market risk
primarily arises from changes in interest rates and the U.S. equity and bond markets. The effects of changes in interest rates on earnings generally have been small relative to other factors that also affect earnings, such as sales and operating
margins. The Company seeks to manage exposure to adverse interest rate changes through its normal operating and financing activities, and if appropriate, through the use of derivative financial instruments. Such derivative instruments can be used as
part of an overall risk management program in order to manage the costs and risks associated with various financial exposures. The Company does not enter into derivative instruments for trading purposes, as clearly defined in its risk management
policies. The Company is exposed to interest rate risk primarily through its borrowings, and derivative financial instrument activities.

Based on the
Companys market risk sensitive instruments (including variable rate debt) outstanding at April 29, 2006, the Company has determined that there was no material market risk exposure to the Companys consolidated financial position,
results of operations, or cash flows as of such date.

Item 4. CONTROLS AND PROCEDURES

Under the supervision and with the participation of the Companys management,
including the Chief Executive Officer and Chief Accounting Officer, the Company conducted an evaluation of the effectiveness of its disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities
Exchange Act of 1934, as amended (the Exchange Act)), as of April 29, 2006. Based upon this evaluation, the Companys Chief Executive Officer and Chief Accounting Officer concluded that the Companys disclosure controls
and procedures were effective as of such date. The Companys disclosure controls and procedures are designed to ensure that information required to be disclosed by us in the reports we file under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified in the SECs rules and forms and that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Accounting Officer, to allow timely
discussions regarding required disclosures.



40



---

##### Table of Contents

PART II. OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS.

There have been no material developments in the legal proceedings described under the
caption Item 3Legal Proceedings in the 2005 Form 10-K.

In addition to the proceedings described under the caption Item 3 
Legal Proceedings in the 2005 Form 10-K, the Company is involved in several legal proceedings arising from its normal business activities and has accruals for losses where appropriate. Management believes that none of these legal proceedings
will have an ongoing material adverse effect on the Companys consolidated financial position, results of operations, or liquidity.

Item 1A. RISK FACTORS

There have been no material changes from our risk factors previously disclosed in Item
1A. Risk Factors of the Companys 2005 Form 10-K for the year ended January 28, 2006.

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

During the quarter ended April 29, 2006, the
Company did not sell any equity securities which were not registered under the Securities Act or repurchase any of its equity securities.

On
December 8, 2005, the Company announced that in anticipation of the closing of the NDSG transaction, its Board of Directors had approved a 35.0 million share increase in its common share repurchase authorization, bringing the total number
of authorized shares to 70.0 million. At April 29, 2006, 37.8 million shares remained available for repurchase under these programs. The following are details of repurchases under this program for the first quarter of fiscal 2006:



41



---

##### Table of Contents

Period

(in
thousands except average price paid per share)



|                                                            |  |                                  |  |                            |       |                                                                                |   |                                                                                           |       
|----------------------------------------------------------- |  | -------------------------------- |  | -------------------------- | ----- | ------------------------------------------------------------------------------ | - | ----------------------------------------------------------------------------------------- | ------
|Period                                                      |  | Total Numberof SharesRepurchased |  | AveragePrice Paidper Share |       | Total Number of Shares Repurchased as Part of PubliclyAnnounced Authorizations |   | Maximum Number of Shares that May Yet BeRepurchased Under theAnnounced Authorizations (a)
|Repurchases from January 29, 2006 through February 25, 2006 |  | 18                               |  | $                          | 19.14 |                                                                                |  |                                                                                           | 37,830
|Repurchases from February 26, 2006 through April 1, 2006    |  | 34                               |  | $                          | 18.63 |                                                                                |  |                                                                                           | 37,830
|Repurchases from April 2, 2006 through April 29, 2006       |  |                                 |  | $                          |      |                                                                                |  |                                                                                           | 37,830
|                                                            |  |                                  |  |                            |       |                                                                                |   |                                                                                           |       
|Total                                                       |  | 52                               |  | $                          | 18.81 |                                                                                |  |                                                                                           |       
|                                                            |  |                                  |  |                            |       |                                                                                |   |                                                                                           |       

---

|(a) | As of January 28, 2006, the Companys Board of Directors has authorized 70,025 total shares, of which 35,000 were authorized in 2005. The Company has utilized 32,195 of
these shares to date.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Item 6. EXHIBITS



| | 31.1 | Certification of Chief Executive Officer, Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
| | ---- | ---------------------------------------------------------------------------------------------------



| | 31.2 | Certification of Chief Accounting Officer, Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
| | ---- | ----------------------------------------------------------------------------------------------------



| | 32.1 | Certification of Chief Executive Officer, Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)
| | ---- | --------------------------------------------------------------------------------------------------------------------



| | 32.2 | Certification of Chief Accounting Officer, Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)
| | ---- | ---------------------------------------------------------------------------------------------------------------------



42



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements 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.



SAKS INCORPORATEDRegistrantJune 5, 2006Date/s/ Kevin G. WillsKevin G. WillsExecutive Vice President of Finance andChief Accounting Officer




43