---



FORM 10-Q



---



SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D. C. 20549



Quarterly Report Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934



For Quarter Ended April 30, 2005



Commission file number 001-13143



---



BJS WHOLESALE CLUB, INC.

(Exact name of Registrant as specified in its
charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|DELAWARE                                                       |  | 04-3360747                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|One Mercer Road Natick, Massachusetts                          |  | 01760                               
|(Address of principal executive offices)                       |  | (Zip Code)                          



(508) 651-7400

(Registrants telephone number, including area code)



---



Indicate by
check mark whether 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 whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).    Yes  x    No ̈.



The number of shares of the Registrants common stock outstanding as of April 30, 2005: 68,435,568



---



---

PART I. FINANCIAL INFORMATION



Item 1. Financial Statements



BJS WHOLESALE CLUB, INC.

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)



|                                                                            |  |                                                |            |   |             |   |            |  
|--------------------------------------------------------------------------- |  | ---------------------------------------------- | ---------- | - | ----------- | - | ---------- | -
|                                                                            |  | Thirteen Weeks Ended                           |           
|                                                                            |  | April 30, 2005                                 |            |   | May 1, 2004 |  
|                                                                            |  | (Dollars in Thousands exceptPer Share Amounts) |           
|Net sales                                                                   |  | $                                              | 1,768,789  |   |             | $ | 1,610,958  |  
|Membership fees and other                                                   |  |                                                | 40,761     |   |             |   | 36,666     |  
|                                                                            |  |                                                |            |   |             |   |            |  
|Total revenues                                                              |  |                                                | 1,809,550  |   |             |   | 1,647,624  |  
|                                                                            |  |                                                |            |   |             |   |            |  
|Cost of sales, including buying and occupancy costs                         |  |                                                | 1,635,981  |   |             |   | 1,497,600  |  
|Selling, general and administrative expenses                                |  |                                                | 144,491    |   |             |   | 123,200    |  
|Provision for credit card claims                                            |  |                                                | 3,000      |   |             |   |           |  
|Preopening expenses                                                         |  |                                                | 1,097      |   |             |   | 219        |  
|                                                                            |  |                                                |            |   |             |   |            |  
|Operating income                                                            |  |                                                | 24,981     |   |             |   | 26,605     |  
|Interest income (expense), net                                              |  |                                                | 275        |   |             |   | (111       | )
|Gain (loss) on contingent lease obligations                                 |  |                                                | 4,277      |   |             |   | (73        | )
|                                                                            |  |                                                |            |   |             |   |            |  
|Income from continuing operations before income taxes                       |  |                                                | 29,533     |   |             |   | 26,421     |  
|Provision for income taxes                                                  |  |                                                | 10,830     |   |             |   | 10,171     |  
|                                                                            |  |                                                |            |   |             |   |            |  
|Income from continuing operations                                           |  |                                                | 18,703     |   |             |   | 16,250     |  
|Loss from discontinued operations, net of income tax benefit of $53 and $88 |  |                                                | (80        | ) |             |   | (132       | )
|                                                                            |  |                                                |            |   |             |   |            |  
|Net income                                                                  |  | $                                              | 18,623     |   |             | $ | 16,118     |  
|                                                                            |  |                                                |            |   |             |   |            |  
|Basic and diluted earnings per common share:                                |  |                                                |            |   |             |   |            |  
|                                                                            |  |                                               
|Income from continuing operations                                           |  | $                                              | 0.27       |   |             | $ | 0.23       |  
|Loss from discontinued operations                                           |  |                                                |           |   |             |   |           |  
|                                                                            |  |                                                |            |   |             |   |            |  
|Net income                                                                  |  | $                                              | 0.27       |   |             | $ | 0.23       |  
|                                                                            |  |                                                |            |   |             |   |            |  
|Number of common shares for earnings per share computations:                |  |                                                |            |   |             |   |            |  
|Basic                                                                       |  |                                                | 68,824,698 |   |             |   | 69,809,300 |  
|Diluted                                                                     |  |                                                | 69,644,840 |   |             |   | 70,362,007 |  



The accompanying notes
are an integral part of the financial statements.



- 2 -



---

BJS WHOLESALE CLUB, INC.

CONSOLIDATED BALANCE SHEETS

(Unaudited)



|                                                                                      |  |                        |           |   |                 |   |           |             |  |   |           |  
|------------------------------------------------------------------------------------- |  | ---------------------- | --------- | - | --------------- | - | --------- | ----------- |  | - | --------- | -
|                                                                                      |  | April 30,2005          |           |   | January 29,2005 |   |           | May 1, 2004 | 
|                                                                                      |  | (Dollars in Thousands) |          
|ASSETS                                                                                |  |                        |           |   |                 |   |           |             |  |   |           |  
|Current assets:                                                                       |  |                        |           |   |                 |   |           |             |  |   |           |  
|Cash and cash equivalents                                                             |  | $                      | 93,262    |   |                 | $ | 125,558   |             |  | $ | 40,968    |  
|Marketable securities                                                                 |  |                        |          |   |                 |   | 24,800    |             |  |   | 34,986    |  
|Accounts receivable                                                                   |  |                        | 77,250    |   |                 |   | 87,292    |             |  |   | 63,807    |  
|Merchandise inventories                                                               |  |                        | 780,795   |   |                 |   | 759,742   |             |  |   | 707,651   |  
|Current deferred income taxes                                                         |  |                        | 25,303    |   |                 |   | 25,665    |             |  |   | 18,998    |  
|Prepaid expenses                                                                      |  |                        | 22,758    |   |                 |   | 19,922    |             |  |   | 19,465    |  
|                                                                                      |  |                        |           |   |                 |   |           |             |  |   |           |  
|Total current assets                                                                  |  |                        | 999,368   |   |                 |   | 1,042,979 |             |  |   | 885,875   |  
|                                                                                      |  |                        |           |   |                 |   |           |             |  |   |           |  
|Property at cost:                                                                     |  |                        |           |   |                 |   |           |             |  |   |           |  
|Land and buildings                                                                    |  |                        | 564,568   |   |                 |   | 564,237   |             |  |   | 541,127   |  
|Leasehold costs and improvements                                                      |  |                        | 154,263   |   |                 |   | 152,547   |             |  |   | 121,900   |  
|Furniture, fixtures and equipment                                                     |  |                        | 525,393   |   |                 |   | 514,838   |             |  |   | 490,818   |  
|                                                                                      |  |                        |           |   |                 |   |           |             |  |   |           |  
|                                                                                      |  |                        | 1,244,224 |   |                 |   | 1,231,622 |             |  |   | 1,153,845 |  
|Less: accumulated depreciation and amortization                                       |  |                        | 431,888   |   |                 |   | 405,737   |             |  |   | 375,500   |  
|                                                                                      |  |                        |           |   |                 |   |           |             |  |   |           |  
|                                                                                      |  |                        | 812,336   |   |                 |   | 825,885   |             |  |   | 778,345   |  
|Other assets                                                                          |  |                        | 23,496    |   |                 |   | 22,650    |             |  |   | 23,016    |  
|                                                                                      |  |                        |           |   |                 |   |           |             |  |   |           |  
|Total assets                                                                          |  | $                      | 1,835,200 |   |                 | $ | 1,891,514 |             |  | $ | 1,687,236 |  
|                                                                                      |  |                        |           |   |                 |   |           |             |  |   |           |  
|LIABILITIES                                                                           |  |                        |           |   |                 |   |           |             |  |   |           |  
|Current liabilities:                                                                  |  |                        |           |   |                 |   |           |             |  |   |           |  
|Current installments of long-term debt                                                |  | $                      | 436       |   |                 | $ | 429       |             |  | $ | 407       |  
|Accounts payable                                                                      |  |                        | 518,339   |   |                 |   | 533,345   |             |  |   | 488,944   |  
|Accrued expenses and other current liabilities                                        |  |                        | 219,101   |   |                 |   | 238,911   |             |  |   | 184,948   |  
|Accrued federal and state income taxes                                                |  |                        | 38,288    |   |                 |   | 54,321    |             |  |   | 30,462    |  
|Closed store lease obligations due within one year                                    |  |                        | 7,108     |   |                 |   | 7,121     |             |  |   | 8,428     |  
|                                                                                      |  |                        |           |   |                 |   |           |             |  |   |           |  
|Total current liabilities                                                             |  |                        | 783,272   |   |                 |   | 834,127   |             |  |   | 713,189   |  
|                                                                                      |  |                        |           |   |                 |   |           |             |  |   |           |  
|Long-term debt, less portion due within one year                                      |  |                        | 3,084     |   |                 |   | 3,196     |             |  |   | 3,521     |  
|Noncurrent closed store lease obligations                                             |  |                        | 8,606     |   |                 |   | 8,870     |             |  |   | 11,055    |  
|Other noncurrent liabilities                                                          |  |                        | 71,802    |   |                 |   | 73,756    |             |  |   | 61,468    |  
|Deferred income taxes                                                                 |  |                        | 31,360    |   |                 |   | 32,398    |             |  |   | 35,429    |  
|Commitments and contingencies                                                         |  |                        |          |   |                 |   |          |             |  |   |          |  
|                                                                                      |  |                        |          
|STOCKHOLDERS EQUITY                                                                  |  |                        |           |   |                 |   |           |             |  |   |           |  
|Preferred stock, par value $.01, authorized 20,000,000 shares, no shares issued       |  |                        |          |   |                 |   |          |             |  |   |          |  
|Common stock, par value $.01, authorized 180,000,000 shares, issued 74,410,190 shares |  |                        | 744       |   |                 |   | 744       |             |  |   | 744       |  
|Additional paid-in capital                                                            |  |                        | 33,631    |   |                 |   | 37,827    |             |  |   | 51,198    |  
|Unearned compensation                                                                 |  |                        | (2,291    | ) |                 |   | (2,629    | )           |  |   | (159      | )
|Retained earnings                                                                     |  |                        | 1,097,532 |   |                 |   | 1,078,909 |             |  |   | 980,651   |  
|Treasury stock, at cost, 5,974,622 and 5,320,687 and 4,830,655 shares                 |  |                        | (192,540  | ) |                 |   | (175,684  | )           |  |   | (169,860  | )
|                                                                                      |  |                        |           |   |                 |   |           |             |  |   |           |  
|Total stockholders equity                                                            |  |                        | 937,076   |   |                 |   | 939,167   |             |  |   | 862,574   |  
|                                                                                      |  |                        |           |   |                 |   |           |             |  |   |           |  
|Total liabilities and stockholders equity                                            |  | $                      | 1,835,200 |   |                 | $ | 1,891,514 |             |  | $ | 1,687,236 |  
|                                                                                      |  |                        |           |   |                 |   |           |             |  |   |           |  



The accompanying notes
are an integral part of the financial statements.



- 3 -



---

BJS WHOLESALE CLUB, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



|                                                                                  |  |                        |         |   |             |   |          |  
|--------------------------------------------------------------------------------- |  | ---------------------- | ------- | - | ----------- | - | -------- | -
|                                                                                  |  | Thirteen Weeks Ended   |        
|                                                                                  |  | April 30, 2005         |         |   | May 1, 2004 |  
|                                                                                  |  | (Dollars in Thousands) |        
|CASH FLOWS FROM OPERATING ACTIVITIES                                              |  |                        |         |   |             |   |          |  
|Net income                                                                        |  | $                      | 18,623  |   |             | $ | 16,118   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                        |         |   |             |   |          |  
|Provision for credit card claims                                                  |  |                        | 3,000   |   |             |   |         |  
|Loss on contingent lease obligations                                              |  |                        |        |   |             |   | 73       |  
|Provision for store closing costs                                                 |  |                        | 133     |   |             |   | 220      |  
|Depreciation and amortization of property                                         |  |                        | 26,406  |   |             |   | 24,413   |  
|Loss on property disposals                                                        |  |                        | 58      |   |             |   | 20       |  
|Other noncash items (net)                                                         |  |                        | 592     |   |             |   | 245      |  
|Deferred income taxes                                                             |  |                        | (676    | ) |             |   | 1,589    |  
|Tax benefit from exercise of stock options                                        |  |                        | 2,801   |   |             |   | 217      |  
|Increase (decrease) in cash due to changes in:                                    |  |                        |         |   |             |   |          |  
|Accounts receivable                                                               |  |                        | 10,042  |   |             |   | 15,115   |  
|Merchandise inventories                                                           |  |                        | (21,053 | ) |             |   | 1,711    |  
|Prepaid expenses                                                                  |  |                        | (2,836  | ) |             |   | 3,175    |  
|Other assets                                                                      |  |                        | (926    | ) |             |   | 9        |  
|Accounts payable                                                                  |  |                        | (5,206  | ) |             |   | (12,058  | )
|Accrued expenses                                                                  |  |                        | (4,533  | ) |             |   | (4,382   | )
|Accrued income taxes                                                              |  |                        | (16,033 | ) |             |   | (7,466   | )
|Closed store lease obligations                                                    |  |                        | (410    | ) |             |   | (2,728   | )
|Other noncurrent liabilities                                                      |  |                        | (2,128  | ) |             |   | 3,111    |  
|                                                                                  |  |                        |         |   |             |   |          |  
|Net cash provided by operating activities                                         |  |                        | 7,854   |   |             |   | 39,382   |  
|                                                                                  |  |                        |         |   |             |   |          |  
|CASH FLOWS FROM INVESTING ACTIVITIES                                              |  |                        |         |   |             |   |          |  
|Property additions                                                                |  |                        | (31,243 | ) |             |   | (30,446  | )
|Proceeds from property disposals                                                  |  |                        | 51      |   |             |   | 390      |  
|Purchase of marketable securities                                                 |  |                        | (95,825 | ) |             |   | (154,936 | )
|Sale of marketable securities                                                     |  |                        | 120,625 |   |             |   | 119,950  |  
|                                                                                  |  |                        |         |   |             |   |          |  
|Net cash used in investing activities                                             |  |                        | (6,392  | ) |             |   | (65,042  | )
|                                                                                  |  |                        |         |   |             |   |          |  
|CASH FLOWS FROM FINANCING ACTIVITIES                                              |  |                        |         |   |             |   |          |  
|Repayment of long-term debt                                                       |  |                        | (105    | ) |             |   | (97      | )
|Proceeds from issuance of common stock                                            |  |                        | 9,746   |   |             |   | 1,951    |  
|Purchase of treasury stock                                                        |  |                        | (33,599 | ) |             |   | (7,960   | )
|Changes in book overdrafts                                                        |  |                        | (9,800  | ) |             |   | (5,986   | )
|                                                                                  |  |                        |         |   |             |   |          |  
|Net cash used in financing activities                                             |  |                        | (33,758 | ) |             |   | (12,092  | )
|                                                                                  |  |                        |         |   |             |   |          |  
|Net decrease in cash and cash equivalents                                         |  |                        | (32,296 | ) |             |   | (37,752  | )
|Cash and cash equivalents at beginning of year                                    |  |                        | 125,558 |   |             |   | 78,720   |  
|                                                                                  |  |                        |         |   |             |   |          |  
|Cash and cash equivalents at end of period                                        |  | $                      | 93,262  |   |             | $ | 40,968   |  
|                                                                                  |  |                        |         |   |             |   |          |  
|Noncash financing and investing activities:                                       |  |                        |         |   |             |   |          |  
|Treasury stock issued for compensation plans                                      |  | $                      | 16,743  |   |             | $ | 3,839    |  



The accompanying notes
are an integral part of the financial statements.



- 4 -



---

BJS WHOLESALE CLUB, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY

(Unaudited)



|                           |  |              |  |        |     |                          |                |        |                      |  |   |                  |   |  |   |           |                            |        |   |  |   |          |   |  |   |         |  
|-------------------------- |  | ------------ |  | ------ | --- | ------------------------ | -------------- | ------ | -------------------- |  | - | ---------------- | - |  | - | --------- | -------------------------- | ------ | - |  | - | -------- | - |  | - | ------- | -
|                           |  |              |  |        |     | AdditionalPaid-inCapital |                |        | UnearnedCompensation |  |   | RetainedEarnings |   |  |   |           | Total Stockholders Equity |       
|                           |  | Common Stock |  |        |     |                          | Treasury Stock |        |                     
|                           |  | Shares       |  | Amount |     |                          |                |        | Shares               |  |   | Amount           |   | 
|                           |  |              |  |        |     |                          |                |        | (In Thousands)       |  |   |                  |   |  |   |           |                            |        |   |  |  
|Balance, January 31, 2004  |  | 74,410       |  | $      | 744 |                          | $              | 52,868 |                      |  | $ | (185             | ) |  | $ | 964,533   |                            | (4,621 | ) |  | $ | (165,739 | ) |  | $ | 852,221 |  
|Net income                 |  |             |  |        |    |                          |                |       |                      |  |   |                 |   |  |   | 16,118    |                            |       |   |  |   |         |   |  |   | 16,118  |  
|Issuance of common stock   |  |             |  |        |    |                          |                | (1,670 | )                    |  |   |                 |   |  |   |          |                            | 107    |   |  |   | 3,839    |   |  |   | 2,169   |  
|Purchase of treasury stock |  |             |  |        |    |                          |                |       |                      |  |   |                 |   |  |   |          |                            | (317   | ) |  |   | (7,960   | ) |  |   | (7,960  | )
|Compensation expense       |  |             |  |        |    |                          |                |       |                      |  |   | 26               |   |  |   |          |                            |       |   |  |   |         |   |  |   | 26      |  
|                           |  |              |  |        |     |                          |                |        |                      |  |   |                  |   |  |   |           |                            |        |   |  |   |          |   |  |   |         |  
|Balance, May 1, 2004       |  | 74,410       |  | $      | 744 |                          | $              | 51,198 |                      |  | $ | (159             | ) |  | $ | 980,651   |                            | (4,831 | ) |  | $ | (169,860 | ) |  | $ | 862,574 |  
|                           |  |              |  |        |     |                          |                |        |                      |  |   |                  |   |  |   |           |                            |        |   |  |   |          |   |  |   |         |  
|Balance, January 29, 2005  |  | 74,410       |  | $      | 744 |                          | $              | 37,827 |                      |  | $ | (2,629           | ) |  | $ | 1,078,909 |                            | (5,321 | ) |  | $ | (175,684 | ) |  | $ | 939,167 |  
|Net income                 |  |             |  |        |    |                          |                |       |                      |  |   |                  |   |  |   | 18,623    |                            |       |   |  |   |         |   |  |   | 18,623  |  
|Issuance of common stock   |  |             |  |        |    |                          |                | (4,196 | )                    |  |   |                 |   |  |   |          |                            | 511    |   |  |   | 16,743   |   |  |   | 12,547  |  
|Purchase of treasury stock |  |             |  |        |    |                          |                |       |                      |  |   |                 |   |  |   |          |                            | (1,165 | ) |  |   | (33,599  | ) |  |   | (33,599 | )
|Compensation expense       |  |             |  |        |    |                          |                |       |                      |  |   | 338              |   |  |   |          |                            |       |   |  |   |         |   |  |   | 338     |  
|                           |  |              |  |        |     |                          |                |        |                      |  |   |                  |   |  |   |           |                            |        |   |  |   |          |   |  |   |         |  
|Balance, April 30, 2005    |  | 74,410       |  | $      | 744 |                          | $              | 33,631 |                      |  | $ | (2,291           | ) |  | $ | 1,097,532 |                            | (5,975 | ) |  | $ | (192,540 | ) |  | $ | 937,076 |  
|                           |  |              |  |        |     |                          |                |        |                      |  |   |                  |   |  |   |           |                            |        |   |  |   |          |   |  |   |         |  



The accompanying notes
are an integral part of the financial statements.



- 5 -



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1. The results for BJs Wholesale Club, Inc. (BJs or the
Company or we) for the quarter ended April 30, 2005 are not necessarily indicative of the results for the full fiscal year or any future period because, among other things, our business, in common with the business of retailers
generally, is subject to seasonal influences. Our sales and operating income have typically been highest in the fourth quarter holiday season and lowest in the first quarter of each fiscal year.



2. The interim financial statements are unaudited and reflect all normal recurring
adjustments we considered necessary for a fair statement of our financial statements in accordance with generally accepted accounting principles.



3. These interim financial statements should be read in conjunction with the consolidated financial statements and related notes in our Annual Report on Form 10-K for the
fiscal year ended January 29, 2005.



4. The components of interest income
(expense), net were as follows (amounts in thousands):



|                               |  |                      |      |   |            |   |      |  
|------------------------------ |  | -------------------- | ---- | - | ---------- | - | ---- | -
|                               |  | Thirteen Weeks Ended |     
|                               |  | April 30,2005        |      |   | May 1,2004 |  
|Interest income                |  | $                    | 509  |   |            | $ | 110  |  
|Capitalized interest           |  |                      |     |   |            |   | 1    |  
|Interest expense on debt       |  |                      | (234 | ) |            |   | (222 | )
|                               |  |                      |      |   |            |   |      |  
|Interest income (expense), net |  | $                    | 275  |   |            | $ | (111 | )
|                               |  |                      |      |   |            |   |      |  



5. The following details the
calculation of earnings per share from continuing operations for the periods presented below (amounts in thousands except per share amounts):



|                                                                                   |  |                      |        |            |   |       
|---------------------------------------------------------------------------------- |  | -------------------- | ------ | ---------- | - | ------
|                                                                                   |  | Thirteen Weeks Ended
|                                                                                   |  | April 30,2005        |        | May 1,2004
|Income from continuing operations                                                  |  | $                    | 18,703 |            | $ | 16,250
|                                                                                   |  |                      |        |            |   |       
|Weighted-average number of common shares outstanding, used for basic computation   |  |                      | 68,825 |            |   | 69,809
|Plus: Incremental shares from assumed exercise of stock options                    |  |                      | 820    |            |   | 553   
|                                                                                   |  |                      |        |            |   |       
|Weighted-average number of common and dilutive potential common shares outstanding |  |                      | 69,645 |            |   | 70,362
|                                                                                   |  |                      |        |            |   |       
|Basic earnings per share                                                           |  | $                    | 0.27   |            | $ | 0.23  
|                                                                                   |  |                      |        |            |   |       
|Diluted earnings per share                                                         |  | $                    | 0.27   |            | $ | 0.23  
|                                                                                   |  |                      |        |            |   |       



- 6 -



---

Options to purchase 763,500 shares at a weighted-average exercise price of $37.49 and 2,505,173 shares at a
weighted-average exercise price of $29.31 were outstanding at April 30, 2005 and May 1, 2004, respectively, but were not included in the computation of diluted earnings per share because the options exercise prices were greater than the
average market price of the common shares for the thirteen weeks then ended.



6. We account for stock-based employee compensation under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related Interpretations. No stock-based employee
compensation cost for stock options is reflected in net income, as all options granted under our plans had an exercise price equal to the market value of the underlying common stock on the date of the grant. We do include stock-based employee
compensation cost for restricted stock in net income. The following table illustrates the effect on net income and earnings per share if we had applied the fair value recognition provisions of Statement of Financial Accounting Standards No. 123,
Accounting for Stock-Based Compensation, to stock-based employee compensation:



|                                                                                                                                            |  |                                                 |        |   |            |   |        |  
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------------------- | ------ | - | ---------- | - | ------ | -
|                                                                                                                                            |  | Thirteen Weeks Ended                            |       
|                                                                                                                                            |  | April 30,2005                                   |        |   | May 1,2004 |  
|                                                                                                                                            |  | (Dollars in Thousands except Per Share Amounts) |       
|Net income, as reported                                                                                                                     |  | $                                               | 18,623 |   |            | $ | 16,118 |  
|Add: Stock-based employee compensation expense included in reported net income, net of related tax effects                                  |  |                                                 | 205    |   |            |   | 16     |  
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax
effects |  |                                                 | (2,158 | ) |            |   | (1,618 | )
|                                                                                                                                            |  |                                                 |        |   |            |   |        |  
|Pro forma net income                                                                                                                        |  | $                                               | 16,670 |   |            | $ | 14,516 |  
|                                                                                                                                            |  |                                                 |        |   |            |   |        |  
|Earnings per share:                                                                                                                         |  |                                                 |        |   |            |   |        |  
|Basic - as reported                                                                                                                         |  | $                                               | 0.27   |   |            | $ | 0.23   |  
|                                                                                                                                            |  |                                                 |        |   |            |   |        |  
|Basic - pro forma                                                                                                                           |  | $                                               | 0.24   |   |            | $ | 0.21   |  
|                                                                                                                                            |  |                                                 |        |   |            |   |        |  
|Diluted - as reported                                                                                                                       |  | $                                               | 0.27   |   |            | $ | 0.23   |  
|                                                                                                                                            |  |                                                 |        |   |            |   |        |  
|Diluted - pro forma                                                                                                                         |  | $                                               | 0.24   |   |            | $ | 0.21   |  
|                                                                                                                                            |  |                                                 |        |   |            |   |        |  



- 7 -



---

7. The following table summarizes activity relating to our obligations for House2Home, Inc. (House2Home) and
BJs closed store leases:



|                                                         |  |                        |        |   |            |   |        |  
|-------------------------------------------------------- |  | ---------------------- | ------ | - | ---------- | - | ------ | -
|                                                         |  | Thirteen Weeks Ended   |       
|                                                         |  | April 30,2005          |        |   | May 1,2004 |  
|                                                         |  | (Dollars in Thousands) |       
|Reserves for closed store liabilities, beginning of year |  | $                      | 15,991 |   |            | $ | 21,911 |  
|Interest accretion charges                               |  |                        | 133    |   |            |   | 293    |  
|Cash payments                                            |  |                        | (410   | ) |            |   | (2,721 | )
|                                                         |  |                        |        |   |            |   |        |  
|Reserves for closed store liabilities, end of period     |  | $                      | 15,714 |   |            | $ | 19,483 |  
|                                                         |  |                        |        |   |            |   |        |  



As of April 30, 2005, we have settled
all 41 House2Home leases for which we were originally contingently liable, including lump sum settlements for 38 leases. The other three House2Home properties (for which we remain contingently liable) have been assigned to third parties. One of the
leases for the three BJs clubs closed in November 2002 has been settled. We have reserved a total of $15,714,000 associated with our obligations for the two remaining leases for BJs closed clubs as of April 30, 2005.



We believe that the liabilities recorded in the financial statements adequately provide for
these lease obligations. However, there can be no assurance that our actual liability for closed store obligations will not differ materially from amounts recorded in the financial statements due to a number of factors, including future economic
factors which may affect the ability to successfully sublease, assign or otherwise settle liabilities related to these properties. We consider our maximum reasonably possible undiscounted pretax exposure for our closed store lease obligations to be
approximately $41 million at April 30, 2005.



Subsequent to the end of this
years first quarter, we settled the lease for one of the two remaining BJs closed clubs through a lump sum payment. The settlement was consistent with the amount which we reserved for this club as of April 30, 2005. This settlement
reduced the maximum reasonably possible undiscounted pretax exposure to approximately $23 million as of May 17, 2005.



8. Early in 2004 we were notified by credit card issuers that credit and debit card accounts used legitimately at BJs were subsequently used in fraudulent
transactions at non-BJs locations. In response, we retained a leading computer security firm to conduct a forensic analysis of our information technology systems with a goal of determining whether a breach had in fact occurred. While no
conclusive evidence of a breach was found, the computer security firm concluded that: (1) our centralized computer system that serves as the aggregation point for all BJs credit and debit card transactions chain-wide had not been breached and
(2) any breach would have likely occurred in a more decentralized fashion involving club-level systems. On March 12, 2004, after our receipt of the computer security firms preliminary report of findings, we issued a public statement alerting
consumers to the potential security breach.



In 2004, we recorded charges of
$7.0 million ($4.2 million post-tax) to establish a reserve for claims seeking reimbursement for fraudulent credit and debit card charges and the cost of replacing cards, monitoring expenses and related fees and expenses. In the quarter ended April
30, 2005, we recorded an additional charge of $3.0 million ($1.8 million post-tax) to increase our reserve. This charge was driven primarily by an increase in our estimate of legal costs to be incurred in connection with this matter. As of April 30,
2005, the balance in the reserve was $5.4 million, which represents our best estimate of the remaining costs and expenses related to this matter at that time. This reserve is included in accrued expenses and other current liabilities on our balance
sheet.



- 8 -



---

As of May 17, 2005, the amount of outstanding claims, which are primarily from credit card issuing banks, was
approximately $13 million. In addition, the U.S. Federal Trade Commission is contemplating a proceeding against the Company relating to this matter. We are unable to predict whether further claims will be asserted. We have contested and will
continue to vigorously contest the claims made against us and continue to explore our defenses and possible claims against others.



The ultimate outcome of this matter could differ from the amounts recorded. While that difference could be material to the results of operations for any affected
reporting period, it is not expected to have a material impact on consolidated financial position or liquidity.



9. Net periodic benefit cost recognized for our unfunded defined benefit postretirement medical plan was as follows:



|                                  |  |                        |     |            |   |    
|--------------------------------- |  | ---------------------- | --- | ---------- | - | ---
|                                  |  | Thirteen Weeks Ended  
|                                  |  | April 30,2005          |     | May 1,2004
|                                  |  | (Dollars in Thousands)
|Service cost                      |  | $                      | 135 |            | $ | 110
|Interest cost                     |  |                        | 63  |            |   | 56 
|Amortization of unrecognized loss |  |                        | 21  |            |   | 14 
|                                  |  |                        |     |            |   |    
|Net periodic benefit cost         |  | $                      | 219 |            | $ | 180
|                                  |  |                        |     |            |   |    



10. On April 28, 2005, we entered into
a new $225 million unsecured credit agreement with a group of banks which expires April 27, 2010. This agreement replaces the prior bank agreement, which was scheduled to expire on June 13, 2005. The new agreement includes a $50 million sub-facility
for letters of credit, of which $2.3 million was outstanding at April 30, 2005. We are required to pay an annual facility fee which is currently 0.15% of the total commitment. Interest on borrowings is payable at BJs option either at (a) the
Eurodollar rate plus a margin which is currently 0.475% or (b) a rate equal to the higher of (i) the sum of the Federal Funds Effective Rate plus 0.50% or (ii) the agent banks prime rate. We are also required to pay a usage fee whenever the
amount of loans and undrawn or unreimbursed letters of credit outstanding exceeds 50% of the total commitment. The usage fee, if applicable, would currently be at an annual rate of 0.125% of the amount borrowed. The facility fee and Eurodollar
margin are subject to change based upon our fixed charge coverage ratio. The agreement contains financial covenants which include a minimum fixed charge coverage requirement and a maximum adjusted debt to capital limitation. We are required to
comply with these covenants on a quarterly basis. Under the credit agreement, we may pay dividends or repurchase our own stock in any amount so long as we remain in compliance with all requirements under the agreement. We were in compliance with the
covenants and other requirements set forth in our credit agreement at April 30, 2005.



In addition to the credit agreement, we maintain a separate $50 million facility for letters of credit, primarily to support the purchase of inventories, of which $16.1 million was outstanding at April 30, 2005, and also maintain a $25
million uncommitted credit line for short-term borrowings which expires on September 30, 2005.



There were no borrowings outstanding under our bank credit agreements or our uncommitted credit line at April 30, 2005 and May 1, 2004.



- 9 -



---

11. BJs has filed proofs of claim against House2Home, Inc. for claims arising under certain agreements between
BJs and House2Home in connection with the BJs spin-off from Waban Inc. in July 1997. These claims arise primarily from BJs indemnification of TJX with respect to TJXs guarantee of House2Home leases and from the Tax Sharing
Agreement dated July 28, 1997 between BJs and House2Home. House2Home and BJs have settled BJs claims against House2Home. The settlement provides that BJs will have an unsecured claim of approximately $37.9 million, on account
of claims under the Tax Sharing Agreement and indemnification payments which have been made to TJX. The settlement agreement was approved by the United States Bankruptcy Court for the Central District of California on November 10, 2003. As part of
the settlement, BJs has been released of all claims that House2Home and its bankruptcy estate may have had against BJs, including $1.7 million owed by BJs to House2Home under the Tax Sharing Agreement. We recognized this amount as
a reduction in our tax provision in the fourth quarter of 2003.



In the second
and third quarters of 2004, we received pretax recoveries on account of our House2Home bankruptcy claims totaling $7.0 million, including a payment of $2.5 million to settle our claim against the Indenture Trustee for House2Homes Convertible
Subordinated Notes. We have no further claims against the Indenture Trustee. On a post-tax basis these gains totaled $4.6 million.



In the quarter ended April 30, 2005, we received pretax recoveries on account of our House2Home bankruptcy claims of $4.3 million, which are recorded in gain (loss) on
contingent lease obligations in the statement of income. On a post-tax basis, these gains were $2.9 million. We are unable to determine the amount of any future recoveries under our claims against House2Home and, therefore, we have not recognized
such claims against House2Home in our financial statements.



12. The Financial
Accounting Standards Board (FASB) issued the following standards which will become effective in 2006:



| |  |  | Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment, (SFAS 123 (R)) revises FASB Statement No. 123, Accounting for Stock-Based
Compensation and supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees, and its related implementation guidance.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



This statement establishes standards for the accounting for transactions in which an entity exchanges its equity instruments
for goods or services, and focuses primarily on accounting for transactions in which an entity obtains employee services in share-based payment transactions.



We currently account for stock-based employee compensation under the recognition and measurement principles of APB Opinion No. 25. In accordance with
that standard, no stock-based employee compensation cost for stock options has been reflected in our statements of income. In accordance with the provisions of the original SFAS No. 123, we currently disclose, on a pro forma basis, the effect on net
income had we applied the provisions of that statement to stock-based employee compensation.



- 10 -



---

SFAS No. 123(R) will require us to recognize stock option expense in our statements of income beginning
no later than the first fiscal quarter of 2006 and to estimate the effect of stock option forfeitures. (As permitted by the original SFAS No. 123, we currently account for forfeitures as they occur.) In addition, SFAS 123(R) amends FASB Statement
No. 95, Statements of Cash Flows, to require that excess tax benefits be reported as a financing cash inflow rather than as a reduction of taxes paid.



As of the beginning of our first fiscal quarter in 2006 (the required effective date), we will apply the
provisions of SFAS 123(R) to new stock awards and to awards modified, repurchased or canceled after the required effective date. Additionally, compensation cost for the portion of awards for which the requisite service has not been rendered that are
outstanding as of the required effective date shall be recognized as the service is rendered on or after that date. The compensation cost for that portion of awards will be based on the fair value of those awards as calculated for pro forma
disclosure purposes under the original SFAS No. 123.



Under
SFAS 123(R), we may apply a modified version of retrospective application either (a) to all prior years for which the original SFAS No. 123 was effective, or (b) only to completed fiscal quarters in 2005 if we decide to adopt this standard before
the required effective date. We have not yet decided whether we will use modified retrospective application when we adopt SFAS 123(R). If we do so, we estimate that our post-tax stock option expense for the full 2005 year will be approximately $7 to
$10 million. Actual amounts of stock option expense may vary materially from this estimate based on a number of factors, including the number and timing of new options granted, the fair market value of the Companys stock price on the date of
grant and assumptions to be applied in determining the fair value of options on the grant date.



Most of BJs stock option awards specify that eligible participants whose employment terminates on or after their normal retirement date (as defined)
may exercise options within the period of one year following their termination. Shares shall continue to become exercisable during this period in accordance with the stock option agreement. Notwithstanding the foregoing, options shall in no event be
exercisable after the final exercise date. For pro forma reporting purposes under SFAS No. 123, we recognize compensation cost for this type of arrangement over the nominal vesting period (the nominal vesting period approach). Issue 19
of Emerging Issues Task Force Issue No. 00-23, Issues Related to the Accounting for Stock Compensation under APB 25 and FIN 44, (EITF 00-23) and paragraph 27 of SFAS 123 specify that an award is vested when the employees retention
of the award is no longer contingent on providing subsequent service (the non-substantive vesting period approach).



We will continue to follow the nominal vesting period approach for any new awards granted prior to adopting SFAS 123(R) and for the remaining portion of
unvested outstanding awards. Upon adopting SFAS 123(R), we will apply the non-substantive vesting approach described in paragraphs A57-58 of SFAS 123(R) to new grants that have retirement eligibility provisions. We are in the process of assessing
the impact of applying the non-substantive vesting approach versus the nominal vesting approach.



| |  |  | Statement of Financial Accounting Standards No. 151, Inventory Costs, amends the guidance in ARB No. 43, Chapter 4, Inventory Pricing, to clarify that
abnormal amounts of idle facility expense, freight, handling costs, and spoilage should be recognized as current-period charges. The provisions of SFAS 151 become effective for BJs in 2006. We believe that the adoption of SFAS 151 will not
have a material effect on our results of operations, financial position or cash flows.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



13. Certain amounts in the prior years financial statements have been reclassified for comparative purposes.



- 11 -



---

Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations



Thirteen Weeks (First Quarter) Ended April 30, 2005 versus Thirteen Weeks Ended May 1,
2004.



Critical Accounting Policies and Estimates



The preparation of our unaudited quarterly financial statements in conformity with
accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent liabilities at the date of the financial
statements and reported amounts of revenues and expenses during the reporting period. Some accounting policies have a significant impact on amounts reported in these financial statements. A description of our critical accounting policies is
contained in our Annual Report on Form 10-K for the fiscal year ended January 29, 2005 in the Critical Accounting Policies and Estimates section of Managements Discussion and Analysis of Financial Condition and Results of
Operations.



Results of Operations



Net sales for the quarter ended April 30, 2005 rose 9.8% to $1.77 billion from $1.61 billion
reported in last years first quarter. This increase was due to comparable club sales increases and to the opening of new clubs and gasoline stations. The increase in comparable club sales represented approximately 60% of the increase in total
net sales from the first quarter of 2004 to the first quarter of 2005. New clubs accounted for the remainder of the increase. Adjusting each period for shifts between certain food and general merchandise categories, food accounted for 60% of total
food and general merchandise sales in this years first quarter versus 58% in last years first quarter.



Comparable club sales increased by 5.8% over last year in the first quarter, including a 0.7% contribution from gasoline sales. On a comparable club basis, food sales
increased by approximately 9% in this years first quarter and general merchandise sales were flat. Food categories with strong comparable club sales increases included milk and dairy, paper products, soda and water, snacks and fresh produce.
After a slow start in February and March, general merchandise sales improved in the month of April with more seasonable weather conditions. General merchandise categories with strong comparable club sales included beauty care, electronics,
ladies apparel, toys and televisions. Weaker categories included residential furniture, appliances, summer seasonal and best seller books.



Total revenues included membership fees of $37.0 million in this years first quarter versus $33.1 million in last years comparable period. This increase was
due principally to the opening of new clubs, strong member renewal rates and increased participation in BJs Rewards Membership program.



Cost of sales (including buying and occupancy costs) was 92.49% of net sales in this years first quarter versus 92.96% in last years first quarter. The major
contributing factor to this change was higher gross merchandise margins due mainly to stronger sales of private brands and our shift to internally managing the purchase of produce instead of relying on a third party. Our gasoline gross margin in
this years first quarter was higher than last years below normal rate in the comparable period. We were also able to realize product cost reductions from global and e-sourcing initiatives in this years first quarter. These
favorable variances were partially offset by higher buying and occupancy costs as a percentage of sales.



- 12 -



---

Selling, general and administrative (SG&A) expenses were 8.17% of net sales in the first quarter versus
7.65% in last years comparable period. This increase was due principally to higher payroll and fringe benefit costs, a portion of which is attributable to our shift to self-run produce, and to a $2.3 million reduction in last years first
quarter SG&A expenses resulting from a settlement of medical claims overcharges from a former plan administrator.



Total SG&A expenses rose by $21.3 million from the first quarter of 2004 to the first quarter of 2005. Payroll and benefits accounted for 78% of all SG&A expenses
in this years first quarter versus 79% last year. Major changes in SG&A expenses included increases in payroll and benefits of $15.3 million and last years medical claims settlement of $2.3 million ($1.4 million post-tax).



Preopening expenses were $1.1 million in the first quarter this year compared
with $0.2 million in last years first quarter. One new club was opened in this years first quarter. No new clubs were opened in last years first quarter.



Net interest income was $0.3 million in this years first quarter versus net interest expense of $0.1 million in last years first
quarter. This change was due primarily to higher levels of invested cash.



During the quarter ended April 30, 2005, we recorded a charge of $3.0 million to increase our reserve for credit card claims. This increase in the reserve was driven primarily by an increase in our estimate of legal costs to be incurred in
connection with this matter. See Note 8 of Notes to Consolidated Financial Statements for additional information.



This years first quarter gain on contingent lease obligations of $4.3 million consisted of recoveries on account of our House2Home bankruptcy claims. On a post-tax
basis, this gain was $2.9 million. See Note 11 of Notes to Consolidated Financial Statements for additional information. Last years first quarter loss on contingent lease obligations of $0.1 million consisted entirely of interest accretion
charges.



Our income tax provision was 36.7% of pretax income from continuing
operations in the first quarter of 2005 versus 38.5% in last years first quarter. The lower tax provision rate in this years first quarter was due primarily to a favorable settlement of a state tax matter and a lower than normal tax rate
applied to the House2Home bankruptcy recoveries, a portion of which was nontaxable. For the full 2005 year, we expect our ongoing tax rate to be approximately 38.9%.



Income from continuing operations was $18.7 million, or $.27 per diluted share, in this years first quarter versus $16.3 million, or
$.23 per diluted share, in last years comparable period. Loss from discontinued operations (net of income tax benefit) was $80,000 in this years first quarter versus $132,000 in last years comparable period, and consists of
interest accretion charges associated with BJs clubs that closed in 2002.



Net income for the first quarter was $18.6 million, or $.27 per diluted share, this year versus $16.1 million, or $.23 per diluted share, last year. This years first quarter included net income of $1.1 million, or $.02 per diluted
share, consisting of income from the House2Home bankruptcy claims recoveries of $2.9 million net of expense to increase the reserve for credit card claims of $1.8 million.



- 13 -



---

The Company operated 158 clubs, including two ProFoods clubs, on April 30, 2005 versus 150 BJs clubs on May 1,
2004.



Seasonality



Our business, in common with the business of retailers generally, is subject to seasonal
influences. Our sales and operating income have typically been highest in the fourth quarter holiday season and lowest in the first quarter of each fiscal year.



Recent Accounting Standards



The FASB issued the following standards which will become effective in 2006:



| |  | Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment, (SFAS 123 (R)) revises FASB Statement No. 123, Accounting for Stock-Based
Compensation and supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees, and its related implementation guidance.
|- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



This statement establishes standards for the accounting for transactions in which an entity exchanges its equity instruments
for goods or services, and focuses primarily on accounting for transactions in which an entity obtains employee services in share-based payment transactions.



We currently account for stock-based employee compensation under the recognition and measurement principles of APB Opinion No. 25. In accordance with
that standard, no stock-based employee compensation cost for stock options has been reflected in our statements of income. In accordance with the provisions of the original SFAS No. 123, we currently disclose, on a pro forma basis, the effect on net
income had we applied the provisions of that statement to stock-based employee compensation.



SFAS No. 123(R) will require us to recognize stock option expense in our statements of income beginning no later than the first fiscal quarter of 2006 and to estimate the effect of stock option forfeitures. (As
permitted by the original SFAS No. 123, we currently account for forfeitures as they occur.) In addition, SFAS 123(R) amends FASB Statement No. 95, Statements of Cash Flows, to require that excess tax benefits be reported as a financing
cash inflow rather than as a reduction of taxes paid.



As of
the beginning of our first fiscal quarter in 2006 (the required effective date), we will apply the provisions of SFAS 123(R) to new stock awards and to awards modified, repurchased or canceled after the required effective date.
Additionally, compensation cost for the portion of awards for which the requisite service has not been rendered that are outstanding as of the required effective date shall be recognized as the service is rendered on or after that date. The
compensation cost for that portion of awards will be based on the fair value of those awards as calculated for pro forma disclosure purposes under the original SFAS No. 123.



- 14 -



---

Under SFAS 123(R), we may apply a modified version of retrospective application either (a) to all prior
years for which the original SFAS No. 123 was effective, or (b) only to completed fiscal quarters in 2005 if we decide to adopt this standard before the required effective date. We have not yet decided whether we will use modified retrospective
application when we adopt SFAS 123(R). If we do so, we estimate that our post-tax stock option expense for the full 2005 year will be approximately $7 to $10 million. Actual amounts of stock option expense may vary materially from this estimate
based on a number of factors, including the number and timing of new options granted, the fair market value of the Companys stock price on the date of grant and assumptions to be applied in determining the fair value of options on the grant
date.



Most of BJs stock option awards specify that
eligible participants whose employment terminates on or after their normal retirement date (as defined) may exercise options within the period of one year following their termination. Shares shall continue to become exercisable during this period in
accordance with the stock option agreement. Notwithstanding the foregoing, options shall in no event be exercisable after the final exercise date. For pro forma reporting purposes under SFAS No. 123, we recognize compensation cost for this type of
arrangement over the nominal vesting period (the nominal vesting period approach). Issue 19 of Emerging Issues Task Force Issue No. 00-23, Issues Related to the Accounting for Stock Compensation under APB 25 and FIN 44, (EITF
00-23) and paragraph 27 of SFAS 123 specify that an award is vested when the employees retention of the award is no longer contingent on providing subsequent service (the non-substantive vesting period approach).



We will continue to follow the nominal vesting period approach for any new
awards granted prior to adopting SFAS 123(R) and for the remaining portion of unvested outstanding awards. Upon adopting SFAS 123(R), we will apply the non-substantive vesting approach described in paragraphs A57-58 of SFAS 123(R) to new grants that
have retirement eligibility provisions. We are in the process of assessing the impact of applying the non-substantive vesting approach versus the nominal vesting approach.



| |  | Statement of Financial Accounting Standards No. 151, Inventory Costs, amends the guidancein ARB No. 43, Chapter 4, Inventory Pricing, to clarify that
abnormal amounts of idle facility expense, freight, handling costs, and spoilage should be recognized as current-period charges. The provisions of SFAS 151 become effective for BJs in 2006. We believe that the adoption of SFAS 151 will
not have a material effect on our results of operations, financial position or cash flows.
|- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Liquidity and Capital Resources



Net cash provided by operating activities was $7.9 million in the first three months of 2005 versus $39.4 million in last years comparable period. Merchandise
inventories, net of accounts payable, increased by $26.3 million in the first three months of this year versus $10.3 million in last years comparable period. The ratio of accounts payable to merchandise inventories was 66.4% at the end of this
years first quarter versus 69.1% at the end of last years first quarter. This decrease was due mainly to a combination of last years abnormally high ratio and this years slow start to the summer selling season.



Cash expended for property additions was $31.2 million in this years first quarter
versus $30.4 million in last years comparable period. Our full-year capital expenditures are expected to total approximately $185 to $190 million in 2005, based on plans to open approximately eight or nine new clubs and approximately eight
gasoline stations. One new club was opened in this years first quarter. Planned capital expenditures in 2005 also include approximately $35 million associated with the relocation of our Franklin, Massachusetts, cross-dock facility to a new
expanded facility in Uxbridge, Massachusetts, which we plan to open in 2006. The timing of actual openings and the amount of related expenditures could vary from these estimates due, among other things, to the complexity of the real estate
development process.



On February 28, 2005, the Board of Directors authorized
the repurchase of up to an additional $100 million of the Companys common stock. During the first quarter, we repurchased 1,164,900 shares of our common stock for $33.6 million. In last years first quarter we repurchased 317,100 shares
of our common stock for $8.0 million. As of April 30, 2005, our remaining repurchase authorization was $111.5 million.



On April 28, 2005, we entered into a new $225 million unsecured credit agreement with a group of banks which expires April 27, 2010. This agreement replaces the prior
bank agreement, which was scheduled to expire on June 13, 2005. The new agreement includes a $50 million sub-facility for letters of credit, of which $2.3 million was outstanding at April 30, 2005. We are required to pay an annual facility fee which
is currently 0.15% of the total commitment. Interest on borrowings is payable at BJs option either at (a) the Eurodollar rate plus a margin which is currently 0.475% or (b) a rate equal to the



- 15 -



---

higher of (i) the sum of the Federal Funds Effective Rate plus 0.50% or (ii) the agent banks prime rate. We are
also required to pay a usage fee whenever the amount of loans and undrawn or unreimbursed letters of credit outstanding exceeds 50% of the total commitment. The usage fee, if applicable, would currently be at an annual rate of 0.125% of the amount
borrowed. The facility fee and Eurodollar margin are subject to change based upon our fixed charge coverage ratio. The agreement contains financial covenants which include a minimum fixed charge coverage requirement and a maximum adjusted debt to
capital limitation. We are required to comply with these covenants on a quarterly basis. Under the credit agreement, we may pay dividends or repurchase our own stock in any amount so long as we remain in compliance with all requirements under the
agreement. We have no credit rating triggers that would accelerate the maturity date of debt if borrowings were outstanding under our credit agreement. We were in compliance with the covenants and other requirements set forth in our credit agreement
at April 30, 2005.



In addition to the credit agreement, we maintain a separate
$50 million facility for letters of credit, primarily to support the purchase of inventories, of which $16.1 million was outstanding at April 30, 2005, and also maintain a $25 million uncommitted credit line for short-term borrowings which expires
on September 30, 2005.



There were no borrowings outstanding under our bank
credit agreements or our uncommitted credit line at April 30, 2005 and May 1, 2004.



Increases in merchandise inventories and accounts payable from May 1, 2004 to April 30, 2005 were due to the addition of new clubs, as well as a 4.7% increase in average inventory per club.



As of April 30, 2005, we have settled all 41 House2Home leases for which we were originally
contingently liable, including lump sum settlements for 38 leases. The other three House2Home properties (for which we remain contingently liable) have been assigned to third parties.



During the third quarter of 2002, we established reserves for our liability related to leases for three BJs clubs which closed on
November 9, 2002. Our recorded liabilities have been based on the present value of rent liabilities under the three leases, including estimated real estate taxes and common area maintenance charges, reduced by estimated income from the subleasing of
these properties. An annual discount rate of 6% was used to calculate the present value of these lease obligations. This rate was based on estimated borrowing rates for the Company that took into consideration the weighted-average period of time
over which these obligations are expected to be paid.



During 2004, we made a
lump sum payment to settle the lease for one of the three closed clubs. The reserve at April 30, 2005 includes an estimated amount to settle the lease for one of the two remaining clubs through a lump sum payment based on negotiations in progress.
The remainder of the reserve is based on the present value of our rent liability under the lease for the other remaining club, including real estate taxes and common area maintenance charges, reduced by estimated income from subleasing the property.
We will continue to use an annual discount rate of 6% to calculate the present value of the obligation.



We believe that the liabilities recorded in the financial statements adequately provide for these lease obligations. However, there can be no assurance that our actual liability for closed store obligations will not
differ materially from amounts recorded in the financial statements due to a number of factors, including future economic factors which may affect the ability to successfully sublease, assign or



- 16 -



---

otherwise settle liabilities related to these properties. We consider our maximum reasonably possible undiscounted pretax
exposure for our closed store lease obligations to be approximately $41 million at April 30, 2005.



Subsequent to the end of this years first quarter, we settled the lease for one of the two remaining BJs closed clubs through a lump sum payment. The settlement was consistent with the amount which we
reserved for this club as of April 30, 2005. This settlement reduced the maximum reasonably possible undiscounted pretax exposure to approximately $23 million as of May 17, 2005.



BJs has filed proofs of claim against House2Home, Inc. for claims arising under certain agreements between BJs and House2Home in
connection with the Companys spin-off from Waban Inc. in July 1997. These claims arise primarily from BJs indemnification of TJX with respect to TJXs guarantee of House2Home leases and from the Tax Sharing Agreement dated July 28,
1997 between BJs and House2Home. House2Home and BJs have settled BJs claims against House2Home. The settlement provides that BJs will have an unsecured claim of approximately $37.9 million, on account of claims under the Tax
Sharing Agreement and indemnification payments which have been made to TJX. The settlement agreement was approved by the United States Bankruptcy Court for the Central District of California on November 10, 2003. As part of the settlement, BJs
has been released of all claims that House2Home and its bankruptcy estate may have had against BJs, including $1.7 million owed by BJs to House2Home under the Tax Sharing Agreement. We recognized this amount as a reduction in our tax
provision in the fourth quarter of 2003.



During 2004, we received pretax
recoveries on account of our House2Home bankruptcy claims totaling $7.0 million, including a payment of $2.5 million to settle our claim against the Indenture Trustee for House2Homes Convertible Subordinated Notes. We have no further claims
against the Indenture Trustee.



In the quarter ended April 30, 2005, we
received pretax recoveries on account of our House2Home bankruptcy claims of $4.3 million, which are recorded in gain (loss) on contingent lease obligations in the statement of income. On a post-tax basis, these gains were $2.9 million. We are
unable to determine the amount of any future recoveries under our claims against House2Home and, therefore, we have not recognized such claims against House2Home in our financial statements.



Early in 2004 we were notified by credit card issuers that credit and debit card accounts
used legitimately at BJs were subsequently used in fraudulent transactions at non-BJs locations. In response, we retained a leading computer security firm to conduct a forensic analysis of our information technology systems with a goal
of determining whether a breach had in fact occurred. While no conclusive evidence of a breach was found, the computer security firm concluded that: (1) our centralized computer system that serves as the aggregation point for all BJs credit
and debit card transactions chain-wide had not been breached and (2) any breach would have likely occurred in a more decentralized fashion involving club-level systems. On March 12, 2004, after our receipt of the computer security firms
preliminary report of findings, we issued a public statement alerting consumers to the potential security breach.



In 2004, we recorded pretax charges of $7.0 million ($4.2 million post-tax) to establish a reserve for claims seeking reimbursement for fraudulent credit and debit card
charges and the cost of replacing cards, monitoring expenses and related fees and expenses. In the quarter ended April 30, 2005, we recorded an additional charge of $3.0 million ($1.8 million post-tax) to increase our reserve. This increase in the
reserve was driven primarily by an increase in our estimate of legal costs to be incurred in connection with this matter. As of April 30, 2005, the balance in the credit card reserve was $5.4 million, which represents our best estimate of the
remaining costs and expenses related to this matter at that time. This reserve is included in accrued expenses and other current liabilities on our balance sheet.



- 17 -



---

As of May 17, 2005, the amount of outstanding claims, which are primarily from credit card issuing banks, was
approximately $13 million. In addition, the U.S. Federal Trade Commission is contemplating a proceeding against the Company relating to this matter. We are unable to predict whether further claims will be asserted. We have contested and will
continue to vigorously contest the claims made against us and continue to explore our defenses and possible claims against others.



The ultimate outcome of this matter could differ from the amounts recorded. While that difference could be material to the results of operations for any affected
reporting period, it is not expected to have a material impact on consolidated financial position or liquidity.



Cash and cash equivalents totaled $93.3 million as of April 30, 2005. We believe that our current resources, together with anticipated cash flow from operations, will be
sufficient to finance our operations through the term of our credit agreement, which expires April 27, 2010. However, we may from time to time seek to obtain additional financing.



Factors Which Could Affect Future Operating Results



This report contains a number of forward-looking statements, including statements regarding planned capital expenditures,
planned club and gas station openings, expected provision for income taxes, BJs reserve for credit and debit card claims, lease obligations in connection with a closed BJs club, the effects of implementing SFAS 123(R), and other
information with respect to our plans and strategies. Any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements. Without limiting the foregoing, the words believes,
anticipates, plans, estimates, expects and similar expressions are intended to identify forward-looking statements. There are a number of important factors that could cause actual events or our actual
results to differ materially from those indicated by such forward-looking statements, including, without limitation, levels of customer demand, economic and weather conditions and state and local regulation in our markets; competitive conditions;
our success in settling lease obligations for a closed club; our success in settling credit and debit card claims; and events which might cause our 1997 spin-off from Waban Inc. not to qualify for tax-free treatment. Each of these and other factors
are discussed in more detail in our Annual Report on Form 10-K for the fiscal year ended January 29, 2005.



Any forward-looking statements represent our estimates only as of the day this quarterly report was first filed with the Securities and Exchange Commission and should not be relied upon as representing our estimates
as of any subsequent date. While we may elect to update forward-looking statements at some point in the future, we specifically disclaim any obligation to do so, even if our estimates change.



Item 3. Quantitative and Qualitative Disclosures About Market Risk



We believe that our potential exposure to market risk as of April 30, 2005 is not material
because of the short contractual maturities of our cash and cash equivalents on that date. There were no borrowings outstanding under our bank credit agreement or our uncommitted credit line at April 30, 2005. We have not used derivative financial
instruments.



- 18 -



---

Item 4. Controls and Procedures



The Companys management, with the participation of the Companys chief executive officer and chief financial officer, evaluated
the effectiveness of the Companys disclosure controls and procedures as of April 30, 2005. The term disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, means controls and other
procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods
specified in the SECs rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits
under the Exchange Act is accumulated and communicated to the companys management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure. Management
recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives and management necessarily applies its judgment in evaluating the cost-benefit relationship of
possible controls and procedures. Based on the evaluation of the Companys disclosure controls and procedures as of April 30, 2005, the Companys chief executive officer and chief financial officer concluded that, as of such date, the
Companys disclosure controls and procedures were effective at the reasonable assurance level.



No change in the Companys internal control over financial reporting (as defined in Rules 13-a(f) and 15d-15(f) under the Exchange Act) occurred during the fiscal quarter ended April 30, 2005 that has materially
affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.



- 19 -



---

PART II. OTHER INFORMATION



Item 1 - Legal Proceedings



Discussions of the House2Home bankruptcy proceeding and the consumer credit and debit card matter appear in Part I of this Form 10-Q and are incorporated herein by
reference.



Item 2- Changes in Securities, Use of Proceeds and Issuer
Purchases of Equity Securities



The following table summarizes our share
repurchase activity in the quarter ended April 30, 2005:



|                      |  |                                  |  |                              |       |                                                                       |           |                                                                   |   |         |  
|--------------------- |  | -------------------------------- |  | ---------------------------- | ----- | --------------------------------------------------------------------- | --------- | ----------------------------------------------------------------- | - | ------- | -
|Period                |  | Total Number of Shares Purchased |  | Average Price Paid per Share |       | Total Number of Shares Purchasedas Part of Publicly Announced Program |           | Maximum Dollar Amount that May Yet Be Purchased Under the Program |  
|                      |  |                                  |  |                              |       |                                                                       |           | (Dollars in Thousands)                                            |  
|2005                  |  |                                  | 
|Jan. 30  Feb. 26     |  | 374,700                          |  | $                            | 29.29 |                                                                       | 374,700   |                                                                   | $ | 34,166  |  
|Feb. 27  Apr. 2      |  | 160,300                          |  |                              | 31.12 |                                                                       | 160,300   |                                                                   |   | 129,178 | *
|Apr. 3  Apr. 30      |  | 629,900                          |  |                              | 28.00 |                                                                       | 629,900   |                                                                   |   | 111,540 |  
|                      |  |                                  |  |                              |       |                                                                       |           |                                                                   |   |         |  
|Total for the quarter |  | 1,164,900                        |  | $                            | 28.84 |                                                                       | 1,164,900 |                                                                   | $ | 111,540 |  
|                      |  |                                  |  |                              |       |                                                                       |           |                                                                   |   |         |  

---

|* | Additional increase of $100 million was authorized by the Board of Directors on February 28, 2005 and was publicly announced the next day.
|- | ------------------------------------------------------------------------------------------------------------------------------------------



We publicly announced in a press release dated August 26, 1998 that the Board of Directors
authorized a program to repurchase up to $50 million of the Companys common stock. We subsequently announced that the Board authorized increases in the program of $50 million each in press releases dated September 16, 1999, May 25, 2000, and
May 25, 2001; and additional increases of $100 million each in press releases dated September 26, 2001, August 20, 2002 and March 1, 2005. Under the program, repurchases may be made at managements discretion, in the open market or in privately
negotiated transactions. No expiration dates were set under any of the Boards authorizations. From the inception of the program through April 30, 2005, we repurchased approximately 12.7 million shares for a total of $388.5 million, leaving a
remaining authorization of $111.5 million.



Item 6 - Exhibits



|      |  |                                                                                                                                                                                                                            
|----- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.29 |  | Credit Agreement, dated April 28, 2005 among the Company and certain banks (incorporated herein by reference from the Companys Current Report on Form 8-K dated as of May 4, 2005
(Commission File No. 001-13143)).       
|      | 
|31.1  |  | Chief Executive OfficerCertification pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.                           
|      | 
|31.2  |  | Chief Financial OfficerCertification pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.                           
|      | 
|32.1  |  | Chief Executive OfficerCertification pursuant to Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350, as adopted pursuant to Section 906
of the Sarbanes-Oxley Act of 2002.
|      | 
|32.2  |  | Chief Financial OfficerCertification pursuant to Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350, as adopted pursuant to Section 906
of the Sarbanes-Oxley Act of 2002.



- 20 -



---

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.



|                   |  |                                             
|------------------ |  | --------------------------------------------
|                   |  | BJS WHOLESALE CLUB, INC.                   
|                   |  | (Registrant)                                
|                   | 
|Date: May 17, 2005 |  | /S/ MICHAEL T. WEDGE                        
|                   |  | Michael T. Wedge                            
|                   |  | President and Chief Executive Officer       
|                   |  | (Principal Executive Officer)               
|                   | 
|Date: May 17, 2005 |  | /S/ FRANK D. FORWARD                        
|                   |  | Frank D. Forward                            
|                   |  | Executive Vice President and                
|                   |  | Chief Financial Officer                     
|                   |  | (Principal Financial and Accounting Officer)



- 21 -