<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549
                             ----------------------

                                   FORM 10-Q/A
                                (AMENDMENT NO. 1)

                      QUARTERLY REPORT UNDER SECTION 13 OF

                       THE SECURITIES EXCHANGE ACT OF 1934

                     FOR QUARTERLY PERIOD ENDED JULY 3, 2004
                     ---------------------------------------

                         COMMISSION FILE NUMBER 1-12381
                         ------------------------------

                             LINENS 'N THINGS, INC.
                             ----------------------
             (Exact name of registrant as specified in its charter)


              Delaware                                    22-3463939
   --------------------------------           --------------------------------
   (State or other jurisdiction of                      (IRS employer
    incorporation or organization)                    identification no.)


                   6 Brighton Road, Clifton, New Jersey 07015
                   ------------------------------------------
               (Address of principal executive offices) (Zip code)

        Registrant's telephone number, including area code (973) 778-1300


Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Sections 13 or 15 (d) of the Securities Exchange Act of 1934
during the preceding twelve 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[ ]

Number of shares outstanding as of August 3, 2004: 45,138,711

                                       1

<PAGE>
<TABLE>
<CAPTION>
                                          INDEX

                                                                                 PAGE NO.

<S>                                                                               <C>
              EXPLANATORY STATEMENT                                                   3

PART I.       FINANCIAL INFORMATION

     ITEM 1.  FINANCIAL STATEMENTS

              Condensed Consolidated Statements of Operations for the
              Thirteen and Twenty-Six Weeks Ended July 3, 2004 (Restated)
              and July 5, 2003 (Restated)                                             4

              Condensed Consolidated Balance Sheets as of July 3, 2004
              (Restated), January 3, 2004 and July 5, 2003 (Restated)                 5

              Condensed Consolidated Statements of Cash Flows for the
               Twenty-Six Weeks Ended July 3, 2004 (Restated) and
              July 5, 2003 (Restated)                                                 6

              Notes to Condensed Consolidated Financial Statements               7 - 22

              Report of Independent Registered Public Accounting Firm                23

     ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
              FINANCIAL CONDITION AND RESULTS OF OPERATIONS                     24 - 31

     ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK             32

     ITEM 4.  CONTROLS AND PROCEDURES                                                33

PART II.      OTHER INFORMATION

     ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                    34

     ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K                                       34

              SIGNATURES                                                             35


                                            2
</TABLE>

<PAGE>

                              EXPLANATORY STATEMENT

As previously disclosed in the Linens `n Things, Inc. (the "Company") Current
Report on Form 8-K dated March 11, 2005, following a review of its lease
accounting policies, the Company determined that it should restate its financial
statements for all fiscal years presented in its Annual Report on Form 10-K for
the period ended January 1, 2005, other than for the year ended January 1, 2005
("fiscal 2004"), and for the first three quarters of fiscal 2004 and the four
quarters of fiscal 2003. The Company filed its Annual Report on Form 10-K for
the period ended January 1, 2005 on April 1, 2005.

On February 7, 2005, the Office of the Chief Accountant of the Securities and
Exchange Commission ("SEC") issued a clarification regarding lease accounting
under generally accepted accounting principles in the United States of America
("GAAP"). As a result of this clarification, the Company reviewed its lease
accounting practices and determined that its former methods of accounting for
leases and landlord allowances were not consistent with the views expressed by
the SEC. As a result, the Company has corrected the way it accounts for its
leases and landlord allowances, specifically the accounting for straight-line
rent expense and landlord allowances. In addition, the Company has also made
other immaterial adjustments and reclassifications related to its trade payables
program with General Electric Capital Corporation ("GECC") and its deferred
compensation plan. The accompanying Condensed Consolidated Financial Statements
have been restated from amounts previously reported to incorporate the effects
of these corrections and reclassifications.

This Amendment No. 1 on Form 10-Q/A ("Form 10-Q/A") to our Quarterly Report on
Form 10-Q for the quarterly period ended July 3, 2004, initially filed with the
SEC on August 6, 2004 (the "Original Filing"), is being filed to reflect the
restatement of the Company's Condensed Consolidated Financial Statements for the
thirteen week and twenty-six week periods ended July 3, 2004 and July 5, 2003.
For a more detailed description of this restatement, see Note 2, "Restatement of
Financial Statements and Other Immaterial Adjustments and Reclassifications," to
the accompanying Condensed Consolidated Financial Statements.

For the convenience of the reader, this Form 10-Q/A sets forth the original
Filing in its entirety. However, this Form 10-Q/A only amends and restates
certain information in Items 1, 2 and 4 of Part I of the Original Filing, in
each case solely as a result of and to reflect the restatement, and no other
information in the Original Filing is amended hereby. The foregoing items have
not been updated to reflect other events occurring after the Original Filing or
to modify or update those disclosures affected by subsequent events. In
addition, pursuant to the rules of the SEC, Item 6 of Part II of the Original
Filing has been amended to contain currently dated certifications from the
Company's Chief Executive Officer and Chief Financial Officer, as required by
Sections 302 and 906 of the Sarbanes-Oxley Act of 2002. The certifications of
the Chief Executive Officer and Chief Financial Officer are attached to this
Form 10-Q/A as exhibits 31.1, 31.2 and 32, respectively.

Except for the foregoing amended information, this Form 10-Q/A continues to
describe conditions as of the date of the Original Filing, and the disclosures
contained herein have not been updated to reflect events, results or
developments that occurred at a later date. Among other things, forward looking
statements made in the Original Filing have not been revised to reflect events,
results or developments that occurred or facts that became known to the Company
after the date of the Original Filing (other than the restatement), and such
forward looking statements should be read in their historical context. The
Company has not amended and does not intend to amend its previously filed Annual
Reports on Form 10-K or its Quarterly Reports on Form 10-Q for the periods
affected by the restatement that ended prior to January 3, 2004. For this
reason, the consolidated financial statements, auditors reports and related
financial information for the affected periods contained in any other prior
reports should no longer be relied upon.


                                       3
<PAGE>
<TABLE>
<CAPTION>

                                       PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                                          LINENS 'N THINGS, INC. AND SUBSIDIARIES
                                      CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                         (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                                        (UNAUDITED)


                                                          THIRTEEN WEEKS ENDED               TWENTY-SIX WEEKS ENDED
                                                    --------------------------------    ---------------------------------
                                                         JULY 3,           JULY 5,           JULY 3,           JULY 5,
                                                            2004              2003              2004              2003
                                                      (RESTATED)        (RESTATED)        (RESTATED)         (RESTATED)
                                                    --------------    --------------    --------------     --------------
<S>                                                      <C>               <C>             <C>                <C>
NET SALES                                                $578,749          $523,672        $1,131,549         $1,004,143

Cost of sales, including buying and
distribution costs                                        346,073           309,668           677,627            595,886
                                                    --------------    --------------    --------------     --------------

GROSS PROFIT                                              232,676           214,004           453,922            408,257

Selling, general and administrative expenses              231,475           205,176           453,763            396,372
                                                    --------------    --------------    --------------     --------------

OPERATING PROFIT                                            1,201             8,828               159             11,885

   Interest income                                            (30)              (14)             (168)               (70)
   Interest expense                                         1,075             1,092             1,972              2,008
                                                    --------------    --------------    --------------     --------------
Interest expense, net                                       1,045             1,078             1,804              1,938
                                                    --------------    --------------    --------------     --------------

INCOME (LOSS) BEFORE PROVISION
  (BENEFIT) FOR INCOME TAXES                                  156             7,750            (1,645)             9,947

Provision (benefit) for income taxes                           59             2,960              (630)             3,801
                                                    --------------    --------------    --------------     --------------

NET INCOME (LOSS)                                        $     97          $  4,790        $   (1,015)        $    6,146
                                                    ==============    ==============    ==============     ==============

BASIC EARNINGS (LOSS) PER SHARE                          $     --          $   0.11        $    (0.02)        $     0.14
                                                    ==============    ==============    ==============     ==============

FULLY DILUTED EARNINGS (LOSS) PER
SHARE                                                    $     --          $   0.11        $    (0.02)        $     0.14
                                                    ==============    ==============    ==============     ==============


                          SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                                            4
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

                                      LINENS 'N THINGS, INC. AND SUBSIDIARIES
                                       CONDENSED CONSOLIDATED BALANCE SHEETS
                                        (IN THOUSANDS, EXCEPT SHARE AMOUNTS)


                                                                        JULY 3,      JANUARY 3,          JULY 5,
                                                                           2004            2004             2003
                                                                  ---------------  --------------  ---------------
                                                                     (RESTATED)                       (RESTATED)
                                                                     (UNAUDITED)      (AUDITED)       (UNAUDITED)
<S>                                                                   <C>             <C>              <C>
ASSETS
    Current assets:
      Cash and cash equivalents                                       $   18,990      $  136,129       $    9,446
      Accounts receivable                                                 27,490          29,531           28,013
      Inventories                                                        763,514         700,406          713,680
      Prepaid expenses and other current assets                           33,146          33,253           29,330
      Current deferred taxes                                                 404           1,295               --
                                                                  ---------------  --------------  ---------------
    TOTAL CURRENT ASSETS                                                 843,544         900,614          780,469

    Property and equipment, net of accumulated depreciation of
      $341,597, $304,612 and
      $271,335 at July 3, 2004, January 3, 2004
      and July 5, 2003, respectively                                     559,676         542,191          534,250
    Goodwill, net                                                         18,126          18,126           18,126
    Deferred charges and other noncurrent
      assets, net                                                          7,916           6,525            6,338
                                                                  ---------------  --------------  ---------------

TOTAL ASSETS                                                          $1,429,262      $1,467,456       $1,339,183
                                                                  ===============  ==============  ===============

LIABILITIES AND SHAREHOLDERS' EQUITY
    Current liabilities:
      Accounts payable                                                $  238,142      $  250,142       $  268,593
      Accrued expenses and other current liabilities                     122,905         176,194          127,415
      Current deferred taxes                                              11,282          15,759            8,676
      Short-term borrowings                                                6,045              --           16,874
                                                                  ---------------  --------------  ---------------
    TOTAL CURRENT LIABILITIES                                            378,374         442,095          421,558
    Deferred income taxes and other long-term
     liabilities                                                         306,685         287,984          262,068
                                                                  ---------------  --------------  ---------------

    TOTAL LIABILITIES                                                    685,059         730,079          683,626
                                                                  ---------------  --------------  ---------------

    Shareholders' equity:
      Preferred stock, $0.01 par value; 1,000,000
         shares authorized; none issued and
         outstanding                                                          --              --               --
      Common stock, $0.01 par value;
         135,000,000 shares authorized; 45,371,540 shares
         issued and 45,118,658 shares outstanding at July
         3, 2004; 45,052,255 shares issued and 44,793,619
         shares outstanding at January 3, 2004; and
         44,361,771 shares issued and 44,111,810 shares
         outstanding at July 5, 2003                                         454             450              444
      Additional paid-in capital                                         370,520         362,483          347,538
      Retained earnings                                                  379,378         380,393          313,780
      Accumulated other comprehensive income                               1,089           1,391              919
      Treasury stock, at cost; 252,882 shares at
         July 3, 2004, 258,636 shares at January 3, 2004
         and 249,961 shares at July 5, 2003                               (7,238)         (7,340)          (7,124)
                                                                  ---------------  --------------  ---------------
    TOTAL SHAREHOLDERS' EQUITY                                           744,203         737,377          655,557
                                                                  ---------------  --------------  ---------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                            $1,429,262      $1,467,456       $1,339,183
                                                                  ===============  ==============  ===============


                       SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                                         5
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

                                    LINENS 'N THINGS, INC. AND SUBSIDIARIES
                                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                (IN THOUSANDS)
                                                  (UNAUDITED)


                                                                                 TWENTY-SIX WEEKS ENDED
                                                                          -----------------------------------
                                                                                 JULY 3,             JULY 5,
                                                                                    2004                2003
                                                                               (RESTATED)          (RESTATED)
                                                                          ---------------    ----------------
<S>                                                                        <C>                <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) income                                                          $      (1,015)     $        6,146
   Adjustments to reconcile net income (loss) to net
   cash used in operating activities:
     Depreciation and amortization                                                38,989              34,410
     Deferred income taxes                                                         4,392              16,903
     Loss on disposal of assets                                                      776                 741
     Federal tax benefit from common stock
       issued under stock incentive plans                                          1,279                 (18)
     Changes in assets and liabilities:
       Decrease (increase) in accounts receivable                                  2,029              (3,411)
       Increase in inventories                                                   (63,925)            (96,781)
       Decrease (increase) in prepaid expenses
         and other current assets                                                    272              (4,223)
       Increase in deferred charges and other
         noncurrent assets                                                        (1,662)               (201)
       (Decrease) increase in accounts payable                                   (11,667)             50,164
       Decrease in accrued expenses and
         other liabilities                                                       (41,880)            (29,199)
                                                                          ---------------    ----------------
   NET CASH USED IN OPERATING ACTIVITIES                                         (72,412)            (25,469)
                                                                          ---------------    ----------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Additions to property and equipment                                           (57,437)            (68,015)
                                                                          ---------------    ----------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from common stock issued under stock incentive plans                   6,762               1,305
   Increase in short-term borrowings                                               6,011              14,690
   Decrease in treasury stock                                                        102                  86
                                                                          ---------------    ----------------
   NET CASH PROVIDED BY FINANCING ACTIVITIES                                      12,875              16,081
                                                                          ---------------    ----------------
   Effect of exchange rate changes on cash and
     cash equivalents                                                               (165)                244
                                                                          ---------------    ----------------
Net decrease in cash and cash equivalents                                       (117,139)            (77,159)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                 136,129              86,605
                                                                          ---------------    ----------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                 $      18,990      $        9,446
                                                                          ===============    ================

CASH PAID DURING THE YEAR FOR:
  Interest (net of amounts capitalized)                                    $       2,035      $        2,107
  Income taxes                                                             $      10,726      $       11,038


                    SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

                                                      6
</TABLE>
<PAGE>

                     LINENS 'N THINGS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1.   BASIS OF PRESENTATION

The accompanying Condensed Consolidated Financial Statements are unaudited. In
the opinion of management, the accompanying Condensed Consolidated Financial
Statements contain all adjustments (consisting of only normal recurring
accruals) necessary to present fairly the financial position of Linens 'n
Things, Inc. and its subsidiaries (collectively the "Company") as of July 3,
2004 and July 5, 2003 and the results of operations for the respective thirteen
and twenty-six weeks then ended and cash flows for the twenty-six weeks then
ended. The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of
revenues and expenses during the reporting period. Actual results could differ
from those estimates. Because of the seasonality of the specialty retailing
business, operating results of the Company on a quarterly basis may not be
indicative of operating results for the full year.

These Condensed Consolidated Financial Statements should be read in conjunction
with the Company's audited Consolidated Financial Statements for the fiscal year
ended January 3, 2004, included in the Company's 2004 Annual Report on Form 10-K
filed with the Securities and Exchange Commission (see Explanatory Statement and
Note 2, "Restatement of Financial Statements and Other Immaterial Adjustments
and Reclassifications," to the accompanying Condensed Consolidated Financial
Statements). All significant intercompany accounts and transactions have been
eliminated.

Certain prior period expense items, which include inventory shrinkage, have been
reclassified between cost of sales and selling, general and administrative
expenses to conform with the current period presentation. These
reclassifications increased cost of sales and decreased selling, general and
administrative expenses by equal amounts with no impact on operating profit for
any of the periods presented.

Certain prior period vendor accounts receivable balances have been reclassified
to accounts payable to conform with the current period presentation. These
reclassifications decreased accounts receivable and accounts payable by equal
amounts.

2.   RESTATEMENT OF FINANCIAL STATEMENTS AND OTHER IMMATERIAL ADJUSTMENTS AND
     RECLASSIFICATIONS

RESTATEMENT OF FINANCIAL STATEMENTS:

On February 7, 2005, the Office of the Chief Accountant of the Securities and
Exchange Commission ("SEC") issued a clarification regarding lease accounting
under generally accepted accounting principles in the United States of America
("GAAP"). As a result of this clarification, the Company reviewed its lease
accounting practices and determined that its former methods of accounting for
leases and landlord allowances were not consistent with the views expressed by
the SEC. As a result, the Company has restated its Consolidated Financial
Statements for each of the fiscal years ended January 3, 2004 ("fiscal 2003")
and January 4, 2003 ("fiscal 2002"), and the first three quarters of fiscal 2004
and the four quarters of fiscal 2003, set forth and contained in its fiscal 2004
Form 10-K. In addition, the Company restated its Condensed Consolidated
Financial Statements for the first quarter of fiscal years 2004 and 2003, set
forth and contained in its Form 10-Q/A (Amendment No. 1) filed with the SEC on
April 19, 2005.

Historically, the Company had recognized rent expense commencing as of the store
opening date as opposed to when the Company took possession of the leased
property. The Company's landlords typically provide access to the leased
property free-of-charge for a period of time before the store opening so that
the Company can build out or fixture the store and stock it with merchandise.
Based on its evaluation, the Company now includes this period in calculating
straight-line rent expense and amortization of landlord allowances and lease
acquisition fees.

The Company has corrected its accounting to recognize rent and amortization
expense on a straight-line basis over the expected lease term, including
cancelable option periods in those instances where exercising such options is
reasonably assured. Previously, the Company did not include these cancelable
option periods in calculating straight-line rent expense and amortization
expense for lease acquisition fees.

                                       7
<PAGE>

                     LINENS 'N THINGS, INC. AND SUBSIDIARIES
          NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONT'D


For new stores, the Company generally receives allowances from landlords for the
construction of leasehold improvements. Historically, landlord allowances had
been classified on the Condensed Consolidated Balance Sheets as a reduction of
property and equipment and had been classified as a reduction in capital
expenditures on the Condensed Consolidated Statements of Cash Flows. The Company
now classifies landlord allowances as deferred rent credit reflected in
long-term liabilities on the Condensed Consolidated Balance Sheets and as an
operating activity on the Condensed Consolidated Statements of Cash Flows. This
adjustment increased both property and equipment and other long-term liabilities
on the Condensed Consolidated Balance Sheets by approximately $168.8 million as
of July 3, 2004.

As a result of the restatement pertaining to lease accounting, selling, general
and administrative expenses ("SG&A") increased approximately $0.6 million and
$1.0 million for the thirteen weeks ended July 3, 2004 and July 5, 2003,
respectively, and approximately $2.5 million and $2.8 million for the twenty-six
weeks ended July 3, 2004 and July 5, 2003, respectively. Earnings per share on a
fully diluted basis decreased by approximately $0.01 for each of the thirteen
weeks ended July 3, 2004 and July 5, 2003, respectively. Earnings per share on a
fully diluted basis decreased by approximately $0.03 and $0.04 for the
twenty-six weeks ending July 3, 2004 and July 5, 2003, respectively. The
cumulative impact of the correction of accounting for leases decreased retained
earnings, net of tax, by approximately $20.2 million as of January 4, 2003.

OTHER IMMATERIAL ADJUSTMENTS AND RECLASSIFICATIONS:

The Company maintains a trade payables arrangement with General Electric Capital
Corporation ("GECC") under which GECC purchases the Company's payables at a
discount directly from the Company's suppliers prior to the payables due date,
thereby permitting a supplier to receive payment prior to the due date of the
payable, with the Company sharing in part of the GECC discount. At July 3, 2004,
January 3, 2004, and July 5, 2003, the Company owed approximately $76.4 million,
$66.2 million, and $91.3 million, respectively, to GECC under this program,
which was included in accounts payable. Either party may terminate the program
for any reason upon 30 days prior written notice. The maximum amount permitted
under the program was $95 million as of July 3, 2004.

Certain prior period balances relating to this trade payables program with GECC
have been adjusted and reclassified. Pursuant to the agreement with GECC any
favorable economics realized by GECC for transactions under this program are
shared with the Company. As a result of these adjustments, the Company now
recognizes the gross discount earned as part of the program as a reduction of
the cost of inventory in the Condensed Consolidated Balance Sheets and records
the related portion of interest expense due GECC as interest expense in the
Condensed Consolidated Statements of Operations. Prior to the fourth quarter of
fiscal 2004, only the Company's share was reflected as a reduction of cost of
sales in the Condensed Consolidated Statements of Operations. As a result of the
adjustment and reclassification related to the GECC program, interest expense
increased approximately $0.9 million and $0.8 million for the thirteen weeks
ended July 3, 2004 and July 5, 2003, respectively, and approximately $1.6
million for each of the twenty-six weeks ended July 3, 2004 and July 5, 2003,
respectively. Cost of sales decreased approximately $0.2 million and $0.3
million for the thirteen weeks ended July 3, 2004 and July 5, 2003,
respectively, and approximately $1.0 million and $1.7 million for the twenty-six
weeks ended July 3, 2004 and July 5, 2003, respectively. Earnings per share on a
fully diluted basis decreased by approximately $0.01 for each of the thirteen
weeks ended July 3, 2004 and July 5, 2003, respectively. Earnings per share on a
fully diluted basis decreased by approximately $0.01 and increased by
approximately $0.01 for the twenty-six weeks ending July 3, 2004 and July 5,
2003, respectively. The cumulative impact of this adjustment decreased retained
earnings, net of tax, by approximately $1.3 million as of January 4, 2003.

Certain prior period balances relating to the Company's deferred compensation
plan (the "Plan") have been reclassified. The related deferred compensation
obligation, totaling $2.7 million at July 3, 2004, was reclassified to accrued
expenses and other current liabilities from deferred income taxes and other
long-term liabilities. In addition, the Plan's investment in shares of the
Company's common stock totaling $0.6 million at July 3, 2004 was reclassified to
treasury stock from other current assets.

A summary of the effects of these changes on the Company's Condensed
Consolidated Balance Sheet at July 3, 2004 and July 5, 2003, the Condensed
Statements of Operations for the respective thirteen and twenty-six weeks then
ended, and the Condensed Statements of Cash Flows for the twenty-six weeks then
ended is as follows:

                                       8
<PAGE>
<TABLE>
<CAPTION>

                                 LINENS 'N THINGS, INC. AND SUBSIDIARIES
                       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONT'D


                                                     Condensed Consolidated Statement of Operations
Thirteen Weeks Ended July 3, 2004                       (In thousands, except per share amounts)
(Restated)                                                              (Unaudited)
--------------------------------------------------------------------------------------------------------
                                                   As Previously
                                                     Reported          Adjustments*       As Restated
                                                  ---------------   ----------------    ----------------
<S>                                                   <C>               <C>                 <C>
Cost of sales                                         $346,250          $ (177) (B)         $346,073

Gross profit                                           232,499             177  (B)          232,676

SG&A expenses                                          230,889             586  (A)          231,475

Operating profit                                         1,610            (586) (A)            1,201
                                                                           177  (B)
                                                                    ---------------
                                                                          (409)
                                                                    ---------------

Interest expense                                           218             857  (B)            1,075

Interest expense, net                                      188             857  (B)            1,045

Income before income taxes                               1,422            (586) (A)              156
                                                                          (680) (B)
                                                                    ---------------
                                                                        (1,266)
                                                                    ---------------

Provision for income taxes                                 543            (224) (A)               59
                                                                          (260) (B)
                                                                    ---------------
                                                                          (484)
                                                                    ---------------

Net income                                                 879            (362) (A)               97
                                                                          (420) (B)
                                                                    ---------------
                                                                          (782)
                                                                    ---------------

Net income per share - basic                          $   0.02          $(0.01) (A)         $     --
                                                                         (0.01) (B)
                                                                    ---------------
                                                                         (0.02)
                                                                    ---------------

Net income per share - fully diluted                  $   0.02          $(0.01) (A)         $     --
                                                                         (0.01) (B)
                                                                    ---------------
                                                                         (0.02)
                                                                    ---------------

--------------------------------------------------------------------------------------------------------

* A - lease accounting restatement
  B - GECC inventory discount adjustment and reclassification


                                                     9
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

                                 LINENS 'N THINGS, INC. AND SUBSIDIARIES
                       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONT'D


                                                     Condensed Consolidated Statement of Operations
Thirteen Weeks Ended July 5, 2003                       (In thousands, except per share amounts)
(Restated)                                                              (Unaudited)
--------------------------------------------------------------------------------------------------------
                                                   As Previously
                                                     Reported          Adjustments*       As Restated
                                                  ---------------   ----------------    ----------------
<S>                                                   <C>               <C>                 <C>
Cost of sales                                         $309,974          $ (306) (B)         $309,668

Gross profit                                           213,698             306  (B)          214,004

SG&A expenses                                          204,180             996  (A)          205,176

Operating profit                                         9,518            (996) (A)            8,828
                                                                           306  (B)
                                                                    ---------------
                                                                          (690)
                                                                    ---------------

Interest expense                                           302             790  (B)            1,092

Interest expense, net                                      288             790  (B)            1,078

Income before income taxes                               9,230            (996) (A)            7,750
                                                                          (484) (B)
                                                                    ---------------
                                                                        (1,480)
                                                                    ---------------

Provision for income taxes                               3,526            (381) (A)            2,960
                                                                          (185) (B)
                                                                    ---------------
                                                                          (566)
                                                                    ---------------

Net income                                               5,704            (615) (A)            4,790
                                                                          (299) (B)
                                                                    ---------------
                                                                          (914)
                                                                    ---------------

Net income per share - basic                          $   0.13          $(0.01) (A)         $   0.11
                                                                         (0.01) (B)
                                                                    ---------------
                                                                         (0.02)
                                                                    ---------------

Net income per share - fully diluted                  $   0.13          $(0.01) (A)         $   0.11
                                                                         (0.01) (B)
                                                                    ---------------
                                                                         (0.02)
                                                                    ---------------

--------------------------------------------------------------------------------------------------------

* A - lease accounting restatement
  B - GECC inventory discount adjustment and reclassification


                                                   10
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

                                 LINENS 'N THINGS, INC. AND SUBSIDIARIES
                       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONT'D


                                                     Condensed Consolidated Statement of Operations
Twenty-Six Weeks Ended July 3, 2003                      (In thousands, except per share amounts)
(Restated)                                                              (Unaudited)
--------------------------------------------------------------------------------------------------------
                                                   As Previously
                                                     Reported          Adjustments*       As Restated
                                                  ---------------   ----------------    ----------------
<S>                                                   <C>             <C>                   <C>
Cost of sales                                         $678,596        $   (969) (B)         $677,627

Gross profit                                           452,953             969  (B)          453,922

SG&A expenses                                          451,279           2,484  (A)          453,763

Operating profit                                         1,674          (2,484) (A)              159
                                                                           969  (B)
                                                                    ---------------
                                                                        (1,515)
                                                                    ---------------

Interest expense                                           372           1,600  (B)            1,972

Interest expense, net                                      204           1,600  (B)            1,804

Income (loss) before income taxes                        1,470          (2,484) (A)           (1,645)
                                                                          (631) (B)
                                                                    ---------------
                                                                        (3,115)
                                                                    ---------------

Provision (benefit) for income taxes                       561            (950) (A)             (630)
                                                                          (241) (B)
                                                                    ---------------
                                                                        (1,191)
                                                                    ---------------

Net income (loss)                                          909          (1,534) (A)           (1,015)
                                                                          (390) (B)
                                                                    ---------------
                                                                        (1,924)
                                                                    ---------------

Net income (loss) per share - basic                   $   0.02        $  (0.03) (A)         $  (0.02)
                                                                         (0.01) (B)
                                                                    ---------------
                                                                         (0.04)
                                                                    ---------------

Net income (loss) per share - fully diluted           $   0.02        $  (0.03) (A)         $  (0.02)
                                                                         (0.01) (B)
                                                                    ---------------
                                                                         (0.04)
                                                                    ---------------

--------------------------------------------------------------------------------------------------------

* A - lease accounting restatement
  B - GECC inventory discount adjustment and reclassification

                                                   11
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

                                 LINENS 'N THINGS, INC. AND SUBSIDIARIES
                       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONT'D


                                                     Condensed Consolidated Statement of Operations
Twenty-Six Weeks Ended July 5, 2003                      (In thousands, except per share amounts)
(Restated)                                                              (Unaudited)
--------------------------------------------------------------------------------------------------------
                                                   As Previously
                                                     Reported          Adjustments*       As Restated
                                                  ---------------   ----------------    ----------------
<S>                                                   <C>             <C>                   <C>
Cost of sales                                         $597,604        $ (1,718) (B)         $595,886

Gross profit                                           406,539           1,718  (B)          408,257

SG&A expenses                                          393,581           2,791  (A)          396,372

Operating profit                                        12,958          (2,791) (A)           11,885
                                                                         1,718  (B)
                                                                    ---------------
                                                                        (1,073)
                                                                    ---------------

Interest expense                                           434           1,574  (B)            2,008

Interest expense, net                                      364           1,574  (B)            1,938

Income before income taxes                              12,594          (2,791) (A)            9,947
                                                                           144  (B)
                                                                    ---------------
                                                                        (2,647)
                                                                    ---------------

Provision for income taxes                               4,812          (1,066) (A)            3,801
                                                                            55  (B)
                                                                    ---------------
                                                                        (1,011)
                                                                    ---------------

Net income                                               7,782          (1,725) (A)            6,146
                                                                            89  (B)
                                                                    ---------------
                                                                        (1,636)
                                                                    ---------------

Net income per share - basic                          $   0.18        $  (0.04) (A)         $   0.14
                                                                            --  (B)
                                                                    ---------------
                                                                         (0.04)
                                                                    ---------------

Net income per share - fully diluted                  $   0.17        $  (0.04) (A)         $   0.14
                                                                          0.01  (B)
                                                                    ---------------
                                                                         (0.03)
                                                                    ---------------

--------------------------------------------------------------------------------------------------------

* A - lease accounting restatement
  B - GECC inventory discount adjustment and reclassification


                                                   12
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

                                 LINENS 'N THINGS, INC. AND SUBSIDIARIES
                       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONT'D


                                                           Condensed Consolidated Balance Sheet
                                                                      (In thousands)
July 3, 2004 (Restated)                                                (Unaudited)
--------------------------------------------------------------------------------------------------------
                                                   As Previously
                                                     Reported          Adjustments*       As Restated
                                                  ---------------   ----------------    ----------------
<S>                                                   <C>             <C>                   <C>
Inventories                                         $  765,667        $ (2,153) (B)       $  763,514

Prepaid expenses and other current assets               33,734            (588) (D)           33,146

Total current assets                                   846,285          (2,153) (B)          843,544
                                                                          (588) (D)
                                                                    ---------------
                                                                        (2,741)
                                                                    ---------------

Property & equipment, net                              390,892         168,784  (C)          559,676

Deferred charges and other non-current
  assets, net                                           12,408          (4,492) (A)            7,916

Total assets                                         1,267,711          (4,492) (A)        1,429,262
                                                                        (2,153) (B)
                                                                       168,784  (C)
                                                                          (588) (D)
                                                                    ---------------
                                                                       161,551
                                                                    ---------------

Accrued expenses and other current
  liabilities                                          121,017            (822) (B)          122,905
                                                                         2,710  (D)
                                                                    ---------------
                                                                         1,888
                                                                    ---------------

Total current liabilities                              376,486            (822) (B)          378,374
                                                                         2,710  (D)
                                                                    ---------------
                                                                         1,888
                                                                    ---------------

Deferred income taxes and other long-term
  liabilities                                          120,897         188,498  (A)&         306,685
                                                                                (C)
                                                                        (2,710) (D)
                                                                    ---------------
                                                                       185,788
                                                                    ---------------

Total liabilities                                      497,383          19,714  (A)          685,059
                                                                          (822) (B)
                                                                       168,784  (C)
                                                                    ---------------
                                                                       187,676
                                                                    ---------------

--------------------------------------------------------------------------------------------------------

* A - lease accounting restatement
  B - GECC inventory discount adjustment and reclassification
  C - lease accounting restatement (landlord allowance adjustment only)
  D - deferred compensation plan reclassification

                                                   13
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

                                 LINENS 'N THINGS, INC. AND SUBSIDIARIES
                       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONT'D


                                                           Condensed Consolidated Balance Sheet
                                                                      (In thousands)
July 3, 2004 (Restated)                                                (Unaudited)
--------------------------------------------------------------------------------------------------------
                                                   As Previously
                                                     Reported          Adjustments*       As Restated
                                                  ---------------   ----------------    ----------------
<S>                                                   <C>             <C>                   <C>
Retained earnings                                   $  404,915        $(24,206) (A)       $  379,378
                                                                        (1,331) (B)
                                                                    ---------------
                                                                       (25,537)
                                                                    ---------------

Treasury stock                                          (6,650)           (588) (D)           (7,238)

Total shareholders' equity                             770,328         (24,206) (A)          744,203
                                                                        (1,331) (B)
                                                                          (588) (D)
                                                                    ---------------
                                                                       (26,125)
                                                                    ---------------

Total liabilities and shareholders' equity           1,267,711          (4,492) (A)        1,429,262
                                                                        (2,153) (B)
                                                                       168,784  (C)
                                                                          (588) (D)
                                                                    ---------------
                                                                       161,551
                                                                    ---------------


--------------------------------------------------------------------------------------------------------

* A - lease accounting restatement
  B - GECC inventory discount adjustment and reclassification
  C - lease accounting restatement (landlord allowance adjustment only)
  D - deferred compensation plan reclassification


                                                   14
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

                                           LINENS 'N THINGS, INC. AND SUBSIDIARIES
                                NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONT'D


                                                                  Condensed Consolidated Balance Sheet
                                                                            (In thousands)
July 5, 2003 (Restated)                                                       (Unaudited)
---------------------------------------------------------------------------------------------------------------------------
                                                     As Previously
                                                          Reported             Adjustments*                As Restated
                                                  ------------------     -----------------------    -----------------------
<S>                                                      <C>                    <C>                          <C>
Inventories                                              $ 715,644              $ (1,964) (B)                $ 713,680

Prepaid expenses and other current assets                   29,940                  (610) (D)                   29,330

Total current assets                                       783,043                (1,964) (B)                  780,469
                                                                                    (610) (D)
                                                                         -----------------------
                                                                                  (2,574)
                                                                         -----------------------

Property & equipment, net                                  376,006               158,244  (C)                  534,250

Deferred charges and other non-current
  assets, net                                               10,765                (4,427) (A)                    6,338


Total assets                                             1,187,940                (4,427) (A)                1,339,183
                                                                                  (1,964) (B)
                                                                                 158,244  (C)
                                                                                    (610) (D)
                                                                         -----------------------
                                                                                 151,243
                                                                         -----------------------

Accrued expenses and other current
  liabilities                                              125,303                  (750) (B)                  127,415
                                                                                   2,862  (D)
                                                                         -----------------------
                                                                                   2,112
                                                                         -----------------------

Total current liabilities                                  419,446                  (750) (B)                  421,558
                                                                                   2,862  (D)
                                                                         -----------------------
                                                                                   2,112
                                                                         -----------------------

Deferred income taxes and other long-term
  liabilities                                               89,144               175,786  (A)&                 262,068
                                                                                          (C)
                                                                                  (2,862) (D)
                                                                         -----------------------
                                                                                 172,924
                                                                         -----------------------

Total liabilities                                          508,590                17,542  (A)                  683,626
                                                                                    (750) (B)
                                                                                 158,244  (C)
                                                                         -----------------------
                                                                                 175,036
                                                                         -----------------------


---------------------------------------------------------------------------------------------------------------------------

* A - lease accounting restatement
  B - GECC inventory discount adjustment and reclassification
  C - lease accounting restatement (landlord allowance adjustment only)
  D - deferred compensation plan reclassification
</TABLE>

                                                             15
<PAGE>
<TABLE>
<CAPTION>

                                           LINENS 'N THINGS, INC. AND SUBSIDIARIES
                                NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONT'D


                                                                 Condensed Consolidated Balance Sheet
                                                                            (In thousands)
July 5, 2003 (Restated)                                                      (Unaudited)
---------------------------------------------------------------------------------------------------------------------------
                                                     As Previously
                                                          Reported             Adjustments*                As Restated
                                                  ------------------     -----------------------    -----------------------
<S>                                                       <C>                   <C>                           <C>
Retained earnings                                         $336,963              $(21,969) (A)                 $313,780
                                                                                  (1,214) (B)
                                                                         -----------------------
                                                                                 (23,183)
                                                                         -----------------------

Treasury stock                                              (6,514)                 (610) (D)                   (7,124)

Total shareholders' equity                                 679,350               (21,969) (A)                  655,557
                                                                                  (1,214) (B)
                                                                                    (610) (D)
                                                                         -----------------------
                                                                                 (23,793)
                                                                         -----------------------

Total liabilities and shareholders' equity               1,187,940                (4,427) (A)                1,339,183
                                                                                  (1,964) (B)
                                                                                 158,244  (C)
                                                                                    (610) (D)
                                                                         -----------------------
                                                                                 151,243
                                                                         -----------------------


---------------------------------------------------------------------------------------------------------------------------


* A - lease accounting restatement
  B - GECC inventory discount adjustment and reclassification
  C - lease accounting restatement (landlord allowance adjustment only)
  D - deferred compensation plan reclassification
</TABLE>


                                                             16
<PAGE>
<TABLE>
<CAPTION>

                                           LINENS 'N THINGS, INC. AND SUBSIDIARIES
                                NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONT'D


                                                            Condensed Consolidated Statement of Cash Flows
Twenty-Six Weeks Ended July 3, 2004                                         (In thousands)
(Restated)                                                                   (Unaudited)
---------------------------------------------------------------------------------------------------------------------------
                                                     As Previously
                                                          Reported             Adjustments*                As Restated
                                                  ------------------     -----------------------    -----------------------
<S>                                                      <C>                      <C>                          <C>
Net cash used in operating activities                    $(85,723)               $13,452  (C)                  $(72,412)
                                                                                    (141) (D)
                                                                         -----------------------
                                                                                  13,311
                                                                         -----------------------

Additions to property and equipment                       (43,985)               (13,452) (C)                   (57,437)

Net cash provided by financing activities                  12,734                    141  (D)                    12,875

Cash paid for interest                                        435                  1,600  (B)                     2,035


---------------------------------------------------------------------------------------------------------------------------




                                                            Condensed Consolidated Statement of Cash Flows
Twenty-Six Weeks Ended July 5, 2003                                         (In thousands)
(Restated)                                                                   (Unaudited)
---------------------------------------------------------------------------------------------------------------------------
                                                     As Previously
                                                          Reported             Adjustments*                As Restated
                                                  ------------------     -----------------------    -----------------------

Net cash used in operating activities                    $(41,688)               $16,050  (C)                  $(25,469)
                                                                                     169  (D)
                                                                         -----------------------
                                                                                  16,219
                                                                         -----------------------

Additions to property and equipment                       (51,965)               (16,050) (C)                   (68,015)

Net cash provided by financing activities                  16,250                   (169) (D)                    16,081

Cash paid for interest                                        533                  1,574  (B)                     2,107


---------------------------------------------------------------------------------------------------------------------------


* A - lease accounting restatement
  B - GECC inventory discount adjustment and reclassification
  C - lease accounting restatement (landlord allowance adjustment only)
  D - deferred compensation plan reclassification

The restatement also affects amounts disclosed in Notes 3, 5, and 7 to the accompanying Condensed Consolidated Financial
Statements.
</TABLE>


                                                             17
<PAGE>

                     LINENS 'N THINGS, INC. AND SUBSIDIARIES
          NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONT'D


3.      EARNINGS PER SHARE

The calculation of basic and fully diluted earnings (loss) per share ("EPS") is
as follows:

<TABLE>
<CAPTION>
                                                               PERIODS ENDED JULY 3, 2004
                                                               (IN THOUSANDS, EXCEPT EPS)
                                                                       (RESTATED)
                                   -----------------------------------------------------------------------------------------
                                                 THIRTEEN WEEKS                                TWENTY-SIX WEEKS
                                   -----------------------------------------     -------------------------------------------
                                         Net                                            Net
                                      Income          Shares           EPS             Loss         Shares             EPS
                                   -----------    ------------    ----------     ------------    -----------    ------------
<S>                                      <C>          <C>             <C>          <C>              <C>            <C>
BASIC                                    $97          45,089          $ --         $(1,015)         44,993         $(0.02)

Effect of outstanding
   stock options and
   deferred stock grants                  --             982            --               --          1,096              --
                                   -----------    ------------    ----------     ------------    -----------    ------------

FULLY DILUTED                            $97          46,071          $ --         $(1,015)         46,089         $(0.02)
                                   ===========    ============    ==========     ============    ===========    ============


                                                               PERIODS ENDED JULY 5, 2003
                                                               (IN THOUSANDS, EXCEPT EPS)
                                                                       (RESTATED)
                                   -----------------------------------------------------------------------------------------
                                                 THIRTEEN WEEKS                                TWENTY-SIX WEEKS
                                   -----------------------------------------     -------------------------------------------
                                         Net                                            Net
                                      Income          Shares           EPS           Income          Shares           EPS
                                   -----------    ------------    ----------     ------------    -----------    ------------
BASIC                                 $4,790          44,099         $0.11           $6,146         44,089           $0.14

Effect of outstanding
   stock options and
   deferred stock grants                  --             427            --               --            426              --
                                   -----------    ------------    ----------     ------------    -----------    ------------

FULLY DILUTED                         $4,790          44,526         $0.11           $6,146         44,515           $0.14
                                   ===========    ============    ==========     ============    ===========    ============
</TABLE>

Options for which the exercise price was greater than the average market price
of common shares for the periods ended July 3, 2004 and July 5, 2003 were not
included in the computation of fully diluted earnings per share. These consisted
of options totaling approximately 606,000 shares and 2,555,000 shares for the
thirteen weeks and approximately 312,000 shares and 2,555,000 shares for the
twenty-six weeks ended July 3, 2004 and July 5, 2003, respectively.


                                       18
<PAGE>

                     LINENS 'N THINGS, INC. AND SUBSIDIARIES
          NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONT'D


4.      SHORT-TERM BORROWING ARRANGEMENTS

In June 2002, the Company amended and extended its $150 million senior revolving
credit facility agreement (the "Credit Agreement") with third party
institutional lenders to expire April 20, 2005. The Credit Agreement allows for
up to $40 million of borrowings from additional lines of credit outside of the
Credit Agreement. As of July 3, 2004, the additional lines of credit include
committed facilities of approximately $15 million that expire on December 31,
2004 and $11 million that expire on June 15, 2005 and are subject to periodic
renewal arrangements. Interest on all borrowings is determined based upon
several alternative rates, including a fixed margin above LIBOR. The Credit
Agreement contains certain financial covenants, including those relating to the
maintenance of a minimum tangible net worth, a minimum fixed charge coverage
ratio, and a maximum leverage ratio. As of July 3, 2004, the Company was in
compliance with its covenants under the Credit Agreement. The Credit Agreement
limits, among other things, the amount of cash dividends the Company may pay.
Under the Credit Agreement, the amount of dividends that the Company may pay may
not exceed the sum of $25 million plus, on a cumulative basis, an amount equal
to 50% of the consolidated net income for each fiscal quarter, commencing with
the fiscal quarter ending March 30, 2002. The Company has never paid cash
dividends and does not currently anticipate paying cash dividends in the future.
The Company is required under the Credit Agreement to reduce the balance of
outstanding domestic borrowings to zero for 30 consecutive days during each
period beginning on December 1st of any fiscal year and ending on March 15th of
the following fiscal year. At various times throughout 2004 and 2003, the
Company borrowed against its Credit Agreement for seasonal working capital
needs. As of July 3, 2004, the Company had no borrowings under the Credit
Agreement and approximately $6.0 million in borrowings under the additional
lines of credit at a weighted average interest rate of 3.6%. The Company also
had $71.2 million of letters of credit outstanding as of July 3, 2004, which
included standby letters of credit issued primarily under the Credit Agreement
and import letters of credit used for merchandise purchases. The Company is not
obligated under any formal or informal compensating balance requirements.

5.      COMPREHENSIVE INCOME (LOSS):

Comprehensive income (loss) for the thirteen and twenty-six weeks ended July 3,
2004 and July 5, 2003 is as follows (in thousands):

<TABLE>
<CAPTION>
                                                   THIRTEEN WEEKS ENDED                    TWENTY-SIX WEEKS ENDED
                                           ------------------------------------      ------------------------------------
                                                  JULY 3,             JULY 5,              JULY 3,             JULY 5,
                                                     2004                2003                 2004                2003
                                               (RESTATED)          (RESTATED)           (RESTATED)          (RESTATED)
                                           -----------------    ---------------      -----------------    ---------------
<S>                                                  <C>               <C>                <C>                   <C>
  Net income (loss)                                  $ 97              $4,790             $(1,015)              $6,146
  Other comprehensive income (loss) -
    foreign currency translation
    adjustment                                       (89)                 825                (302)               1,305
                                           -----------------    ---------------      -----------------    ---------------
  COMPREHENSIVE INCOME (LOSS)                        $  8              $5,615             $(1,317)              $7,451
                                           =================    ===============      ===============     ================
</TABLE>

6.      2001 RESTRUCTURING AND ASSET IMPAIRMENT CHARGE

In fiscal 2001, the Company developed and committed to a strategic initiative
designed to improve store performance and profitability. This initiative called
for the closing of certain under-performing stores, which did not meet the
Company's profit objectives. In connection with this initiative, the Company
recorded a pre-tax restructuring and asset impairment charge of $37.8 million
($23.7 million after-tax) in the fourth quarter of fiscal 2001. A pre-tax
reserve of $20.5 million was established for estimated lease commitments for
stores to be closed. This reserve is included in accrued expenses. The reserve
considers estimated sublease income. Because all of the stores were leased the
Company is not responsible for the disposal of property other than fixtures. A
pre-tax writedown of $9.5 million was recorded as a reduction in property and
equipment for fixed asset impairments for these stores. The fixed asset
impairments represent fixtures and leasehold improvements. A pre-tax reserve of
$4.0 million was established for other estimated miscellaneous store closing
costs. Additionally, a pre-tax charge of $3.8 million was recorded in cost of
sales for estimated inventory markdowns below cost for the stores to be closed.
Certain components of the restructuring charge were based on estimates and may
be subject to change in the future. The Company has closed all of the initially
identified store closures other than one store, whose reserve was reversed, and
one store which is expected to be closed during fiscal 2004.


                                       19
<PAGE>

                     LINENS 'N THINGS, INC. AND SUBSIDIARIES
          NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONT'D


The following table displays a roll forward of the activity and significant
components of the 2001 restructuring and asset impairment charge and the
reserves remaining as of July 3, 2004 ($ in millions):

<TABLE>
<CAPTION>
                                          REMAINING AT                  USAGE                   REMAINING AT
                                            1/03/04                      2004                     7/03/04
                                           (AUDITED)                 (UNAUDITED)                (UNAUDITED)
                                     -----------------------    ---------------------     -----------------------
<S>                                          <C>                        <C>                        <C>
CASH COMPONENTS:
    Lease commitments                        $15.6                      $(3.0)                     $12.6
                                     -----------------------    ---------------------     -----------------------

TOTAL                                        $15.6                      $(3.0)                     $12.6
                                     =======================    =====================     =======================
</TABLE>

The 2004 usage primarily consists of payments for lease commitments and
miscellaneous store closing costs. The 2004 activity also includes the reversal
of estimated lease commitment and other store closing costs of approximately
$1.4 million as these reserves were not needed, offset by an increase to lease
commitment costs by a like amount due to changes in estimates based on current
negotiations. The restructuring reserve balance is included in accrued expenses
and other current liabilities in the Condensed Consolidated Balance Sheet.

7.      STOCK INCENTIVE PLANS

In accordance with the provisions of SFAS No. 148, "Accounting for Stock-Based
Compensation - Transition and Disclosure - an amendment of SFAS No. 123" ("SFAS
No. 148"), the Company elected not to adopt the fair value based method of
accounting for its stock-based compensation plans, but continues to apply the
recognition and measurement principles of Accounting Principles Board ("APB")
Opinion No. 25, "Accounting for Stock Issued to Employees" and related
interpretations. Accordingly, the Company does not recognize compensation
expense for stock option grants and amortizes restricted stock unit grants at
fair market value over specified vesting periods in the accompanying Condensed
Consolidated Financial Statements. The compensation cost that has been charged
against income for restricted stock unit grants was $0.2 million and $0.3
million for the thirteen weeks ended July 3, 2004 and July 5, 2003,
respectively, and $0.3 million and $0.4 million for the twenty-six weeks ended
July 3, 2004 and July 5, 2003, respectively. The Company has complied with the
disclosure requirements of SFAS No. 148. Set forth below are the Company's net
income (loss) and net income (loss) per share presented "as reported" and as if
compensation cost had been recognized in accordance with the provisions of SFAS
No. 148 for the thirteen and twenty-six weeks ended July 3, 2004 and July 5,
2003:


                                       20
<PAGE>

                     LINENS 'N THINGS, INC. AND SUBSIDIARIES
          NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONT'D

<TABLE>
<CAPTION>
                                                             THIRTEEN WEEKS ENDING               TWENTY-SIX WEEKS ENDING
                                                        --------------------------------     ---------------------------------
                                                          JULY 3, 2004     JULY 5, 2003         JULY 3, 2004     JULY 5, 2003
(IN THOUSANDS, EXCEPT PER SHARE DATA)                       (RESTATED)       (RESTATED)           (RESTATED)       (RESTATED)
------------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>             <C>                <C>                <C>
NET INCOME (LOSS):
     As presented                                             $     97           $4,790             $(1,015)           $6,146
     Add:  stock-based employee compensation expense
       included in net income (loss) as presented,
       net of related tax effects                                  101              205                  198              266
                                                        --------------------------------     ---------------------------------
                                                                   198            4,995                (817)            6,412
     Deduct:  total stock-based employee compensation
       expense determined under the fair value based
       method for all awards, net of related tax
       effects                                                   1,926            2,263                3,776            3,852
                                                        --------------------------------     ---------------------------------
     Pro forma                                                $(1,728)           $2,732             $(4,593)           $2,560
                                                        ================================     =================================

NET INCOME (LOSS) PER SHARE OF COMMON STOCK:
     BASIC:
       As presented                                           $     --           $ 0.11             $ (0.02)           $ 0.14
       Pro forma                                                (0.04)             0.06               (0.10)             0.06
     FULLY DILUTED:
       As presented                                           $     --           $ 0.11             $ (0.02)           $ 0.14
       Pro forma                                                (0.04)             0.06               (0.10)             0.06

------------------------------------------------------------------------------------------------------------------------------
</TABLE>

8.      GUARANTEES

The Company has assigned property at a retail location in which the Company
guarantees the payment of rent over the specified lease term in the event of
non-performance. As of July 3, 2004, the maximum potential amount of future
payments the Company could be required to make under such guarantee is
approximately $1.0 million.

9.      ACCOUNTS PAYABLE

Included in accounts payable are amounts for gift card liabilities of $25.1
million, $27.5 million and $20.4 million as of July 3, 2004, January 3, 2004 and
July 5, 2003, respectively.


                                       21
<PAGE>

                     LINENS 'N THINGS, INC. AND SUBSIDIARIES
          NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS, CONT'D


10.     RECENT ACCOUNTING PRONOUNCEMENTS

In January 2003, the Emerging Issues Task Force ("EITF") issued EITF 02-16,
"Accounting by a Customer (Including a Reseller) for Certain Consideration
Received from a Vendor" ("EITF 02-16"), which states that cash consideration
received from a vendor is presumed to be a reduction of the prices of the
vendor's products or services and should, therefore, be characterized as a
reduction of cost of merchandise sold when recognized in the Company's Condensed
Consolidated Statement of Operations. That presumption may be overcome when the
consideration is either a reimbursement of specific, incremental and
identifiable costs incurred to sell the vendor's products, or a payment for
assets or services delivered to the vendor. EITF 02-16 is effective for
contracts entered into or modified after December 31, 2002. This issue did not
have a material impact on the Company's fiscal 2003 audited consolidated
financial statements as substantially all of the Company's vendor contracts in
effect during fiscal 2003 were entered into prior to December 31, 2002.
Beginning in the first quarter of fiscal 2004, as vendor agreements are
initiated or modified, the Company applies the method of accounting for vendor
allowances pursuant to EITF 02-16. In connection with the implementation of EITF
02-16, the Company treats certain funds received from vendors as a reduction in
the cost of inventory and, as a result, these funds are recognized as a
reduction to cost of merchandise sold when the inventory is sold. Accordingly,
certain funds received from vendors, which were historically reflected as a
reduction of advertising expense in SG&A or cost of sales, are now treated as a
reduction of cost of inventory.

In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
Compensation - Transition and Disclosure - an amendment of SFAS No. 123" ("SFAS
No. 148"). This statement amends SFAS No. 123 and provides alternative methods
of transition for a voluntary change to the fair value method of accounting for
stock-based employee compensation. In addition, the statement amends the
disclosure requirements of SFAS No. 123 to require prominent disclosures in both
annual and interim financial statements about the method of accounting for
stock-based compensation and the effect of the method used. For the thirteen and
twenty-six week periods ended July 3, 2004 and July 5, 2003, the Company
accounted for stock options using the intrinsic value method prescribed under
APB Opinion 25, and accordingly, the Company did not recognize compensation
expense for stock options. The Company continues to account for stock-based
compensation using APB Opinion No. 25 and has not adopted the recognition
provisions of SFAS No. 123, as amended by SFAS No. 148. However, the Company has
adopted the disclosure provisions and has included this information in Note 7 to
the Company's Condensed Consolidated Financial Statements.


                                       22
<PAGE>

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



The Board of Directors and Shareholders
Linens 'n Things, Inc.:

We have reviewed the condensed consolidated balance sheets of Linens 'n Things,
Inc. and Subsidiaries as of July 3, 2004 and July 5, 2003, and the related
condensed consolidated statements of operations for the thirteen and twenty-six
week periods then ended and the related condensed consolidated statements of
cash flows for the twenty-six week periods ended July 3, 2004 and July 5, 2003.
These condensed consolidated financial statements are the responsibility of the
Company's management.

We conducted our review in accordance with standards of the Public Company
Accounting Oversight Board (United States). A review of interim financial
information consists principally of applying analytical review procedures to
financial data and making inquiries of persons responsible for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with the standards of the Public Company Accounting Oversight Board
(United States), the objective of which is the expression of an opinion
regarding the financial statements taken as a whole. Accordingly, we do not
express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the condensed consolidated financial statements referred to above for
them to be in conformity with U.S. generally accepted accounting principles.

We have previously audited, in accordance with the standards of the Public
Company Accounting Oversight Board (United States), the consolidated balance
sheet of Linens 'n Things, Inc. and Subsidiaries as of January 3, 2004
(presented herein) and the related consolidated statements of operations,
shareholders' equity and comprehensive income, and cash flows for the year then
ended (not presented herein); and in our report dated March 31, 2005 we
expressed an unqualified opinion on those consolidated financial statements. In
our opinion, the information set forth in the accompanying consolidated balance
sheet as of January 3, 2004 is fairly presented, in all material respects, in
relation to the consolidated balance sheet from which it has been derived.

As discussed in note 2 to the condensed consolidated financial statements, the
accompanying condensed consolidated balance sheets as of July 3, 2004 and July
5, 2003, and the related condensed consolidated statements of operations for the
thirteen and twenty-six week periods then ended and the related condensed
consolidated statements of cash flows for the twenty-six week periods ended July
3, 2004 and July 5, 2003, have been restated.


/S/ KPMG LLP

KPMG LLP

New York, New York
July 29, 2004, except as to Note 2, which is as of June 30, 2005


                                       23
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS


                     LINENS 'N THINGS, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

RESTATEMENT

The following discussion and analysis gives effect to the restatement as well as
other immaterial adjustments and reclassifications discussed in Note 2 to the
Condensed Consolidated Financial Statements.

GENERAL

Linens `n Things, Inc. (the "Company") is one of the leading national format
specialty retailers. The Company's stores emphasize a broad assortment of home
textiles, housewares and home accessories, carrying both national brands and
private label goods. As of July 3, 2004, the Company operated 473 stores in 45
states and in five provinces across Canada.

CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in conformity with U.S. generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts and timing of revenues and of expenses
during the reporting periods. The Company's management believes the following
critical accounting estimates involve significant estimates and judgments
inherent in the preparation of the Condensed Consolidated Financial Statements.
The Company bases these estimates on historical results and various other
assumptions believed to be reasonable at the time. These critical accounting
estimates are discussed in detail in our 2004 Annual Report on Form 10-K.

VALUATION OF INVENTORY: Merchandise inventory is a significant portion of the
Company's balance sheet, representing approximately 53% of total assets at July
3, 2004. Inventories are valued using the lower of cost or market value,
determined by the retail inventory method ("RIM"). Under RIM, the valuation of
inventories at cost and the resulting gross margins are determined by applying a
calculated cost-to-retail ratio to the retail value of inventories. RIM is an
averaging method that is used in the retail industry due to its practicality.
The methodologies utilized by the Company in its application of RIM are
consistent for all periods presented. Such methodologies include the development
of the cost-to-retail ratios, the development of shrinkage reserves and the
accounting for price changes. At any one time, inventories include items that
have been written down to the Company's best estimate of their realizable value.
Factors considered in estimating realizable value include the age of merchandise
and anticipated demand. Actual realizable value could differ materially from
this estimate based upon future customer demand or economic conditions.

SALES RETURNS: The Company estimates future sales returns and records a
provision in the period that the related sales are recorded based on historical
return rates. Should actual returns differ from the Company's estimates, the
Company may be required to revise estimated sales returns. Although these
estimates have not varied materially from historical provisions, estimating
sales returns requires management judgment as to changes in preferences and
quality of products being sold, among other things; therefore, these estimates
may vary materially in the future. The sales returns calculations are regularly
compared with actual return experience. In preparing its financial statements as
of July 3, 2004, January 3, 2004 and July 5, 2003, the Company's sales returns
reserve was approximately $5.8 million, $6.2 million and $4.7 million,
respectively.

IMPAIRMENT OF ASSETS: With the adoption of SFAS No. 142, "Goodwill and Other
Intangible Assets", the Company reviews goodwill for possible impairment at
least annually. Impairment losses are recognized when the implied fair value of
goodwill is less than its carrying value. The Company is also required to follow
the provisions of SFAS No. 144, "Accounting for the Impairment or Disposal of
Long-Lived Assets" ("SFAS No. 144"), which superceded an earlier pronouncement
on the same topic but retained many of its fundamental provisions. It also
expanded the scope of discontinued operations to include more disposal
transactions and impacted the presentation of future store closings, if any, by
the Company. Under SFAS No. 144 the Company periodically evaluates long-lived
assets other than goodwill for indicators of impairment. As of July 3, 2004,
January 3, 2004 and July 5, 2003, the Company's net value for property and
equipment was approximately $559.7 million, $542.2 million and $534.2 million,
respectively, and goodwill was approximately $18.1 million on each of the
aforementioned dates.


                                       24
<PAGE>

                     LINENS 'N THINGS, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
             OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CON'T


STORE CLOSURE COSTS: In fiscal 2001, the Company recorded a pre-tax
restructuring and asset impairment charge of $37.8 million ($23.7 million
after-tax) related to the closing of certain under-performing stores. As of July
3, 2004, January 3, 2004 and July 5, 2003, the Company had $12.6 million, $15.6
million and $20.2 million, respectively, remaining related to this reserve. The
Company has closed all of the initially identified stores other than one store,
which the Company decided to keep open and whose reserve was reversed, and one
other store which is expected to close during fiscal year 2004. The Company has
continued to negotiate and/or explore lease buyouts or sublease agreements for
these stores. The activity in the twenty-six week period ended July 3, 2004
includes the reversal of estimated lease commitment and other store closing
costs of approximately $1.4 million as these reserves were not needed, offset by
an increase to lease commitment costs by a like amount due to changes in
estimates based on current negotiations. Final settlement of these reserves is
predominantly a function of negotiations with unrelated third parties, and, as
such, these estimates may be subject to change in the future.

SELF-INSURANCE: The Company purchases third party insurance for worker's
compensation, medical, auto and general liability costs that exceed certain
levels for each type of insurance program. However, the Company is responsible
for the payment of claims under these insured excess limits. The Company
establishes accruals for its insurance programs based on available claims data
and historical trend and experience, as well as loss development factors
prepared by third party actuaries. The accrued obligation for these
self-insurance programs was approximately $13.1 million as of July 3, 2004,
$13.5 million as of January 3, 2004 and $9.4 million as of July 5, 2003.

LITIGATION: The Company records an estimated liability related to various claims
and legal actions arising in the ordinary course of business, which is based on
available information and advice from outside counsel where applicable. As
additional information becomes available, the Company assesses the potential
liability related to its pending claims and may adjust its estimates
accordingly.


RESULTS OF OPERATIONS

THIRTEEN WEEKS ENDED JULY 3, 2004 COMPARED WITH THIRTEEN WEEKS ENDED JULY 5,
2003

Results of operations for the thirteen weeks and twenty-six weeks ended July 3,
2004 were impacted by an accounting change resulting from the implementation of
the provisions of EITF 02-16, "Accounting by a Customer (Including a Reseller)
for Certain Consideration Received from a Vendor" ("EITF 02-16"), which states
that cash consideration received from a vendor is presumed to be a reduction of
the prices of the vendor's products or services and should, therefore, be
characterized as a reduction of cost of merchandise sold when recognized in the
Company's Condensed Consolidated Statement of Operations. EITF 02-16 is
effective for contracts entered into or modified after December 31, 2002. This
issue did not have a material impact on the Company's fiscal 2003 audited
Consolidated Financial Statements as substantially all of the Company's vendor
contracts in effect during fiscal 2003 were entered into prior to December 31,
2002. Beginning in the first quarter of fiscal 2004, as vendor agreements were
initiated or modified, the Company applied the method of accounting for vendor
allowances pursuant to EITF 02-16. In connection with the implementation of EITF
02-16, the Company treats certain funds received from vendors as a reduction in
the cost of inventory and, as a result, these funds are recognized as a
reduction to cost of merchandise sold when the inventory is sold. Accordingly,
certain funds received from vendors, which were historically reflected as a
reduction of advertising expense in selling, general and administrative expenses
or cost of sales, are now treated as a reduction of cost of inventory.

The provisions of EITF 02-16 impacted the Company's results of operations for
the thirteen weeks and twenty-six weeks ended July 3, 2004 as follows (the "As
Restated" amounts include the impact of EITF 02-16):


                                       25
<PAGE>

                     LINENS 'N THINGS, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
             OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CON'T

<TABLE>
<CAPTION>
                                                            THIRTEEN WEEKS                    TWENTY-SIX WEEKS
                                                   ----------------------------------  --------------------------------
                                                                         EITF 02-16                        EITF 02-16
                                                              AS         ADJUSTMENT                AS      ADJUSTMENT
       (IN THOUSANDS, EXCEPT PER SHARE DATA)            RESTATED             IMPACT          RESTATED          IMPACT
       ----------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                  <C>           <C>                 <C>
       Net sales                                        $578,749           $     --        $1,131,549        $     --

       Cost of sales                                     346,073            (3,411)           677,627         (3,552)
                                                   ----------------------------------  --------------------------------
       Gross profit                                      232,676              3,411           453,922           3,552

       SG&A                                              231,475            (3,183)           453,763        (10,963)
                                                   ----------------------------------  --------------------------------
       Operating profit                                    1,201              6,594               159          14,515

       Interest expense, net                               1,045                 --             1,804              --
                                                   ----------------------------------  --------------------------------
       Income (loss) before provision
       (benefit) for income taxes                            156              6,594           (1,645)          14,515

       Provision (benefit) for income
       taxes                                                  59              2,519             (630)           5,544
                                                   ----------------------------------  --------------------------------
       Net income (loss)                                $     97           $  4,075        $  (1,015)        $  8,971
                                                   ==================================  ================================
       Earnings (loss) per share
            Basic                                       $     --           $   0.09        $   (0.02)        $   0.20
            Fully diluted                               $     --           $   0.09        $   (0.02)        $   0.19
</TABLE>

EITF 02-16 had no impact on the Company's cash flows. Following the initial
implementation impact, subsequent fiscal years will reflect vendor allowances on
a consistent basis other than for any net changes in vendor allowances.

The EITF 02-16 pre-tax adjustments of $6.6 million and $14.5 million for the
thirteen weeks and twenty-six weeks ended July 3, 2004, respectively, represents
those allowances reflected as a reduction of the cost of inventory, which
historically would have been treated as a reduction of cost of sales or SG&A.
Beginning in fiscal 2004, due to the Company's changes to its vendor agreements
and the requirements of EITF 02-16, the Company no longer records advertising
allowances as a reduction to SG&A. The Company has allocated the EITF 02-16
pre-tax adjustment to SG&A based on the previous year ratio of vendor
advertising allowances recorded within SG&A to sales. The remaining portion of
the total EITF 02-16 pre-tax adjustment was allocated to cost of sales.

Net sales for the thirteen weeks ended July 3, 2004 increased approximately
10.5% to $578.7 million, up from $523.7 million for the same period last year.
The increase in net sales is primarily the result of new store openings since
July 5, 2003. At July 3, 2004, the Company operated 473 stores, including 22
stores in Canada, as compared with 415 stores, including 16 stores in Canada, at
July 5, 2003. Store square footage increased approximately 12% to 16.1 million
at July 3, 2004 compared with 14.3 million at July 5, 2003. During the thirteen
weeks ended July 3, 2004, the Company opened 12 stores and closed no stores as
compared with opening 16 stores and closing one store during the same period
last year.


                                       26
<PAGE>

                     LINENS 'N THINGS, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
             OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CON'T


Comparable net sales increased slightly compared to the same quarter last year.
Comparable net sales increased 0.2% for the thirteen weeks ended July 3, 2004
compared to an increase of 0.1% for the same period last year. Overall,
comparable net sales performance this quarter showed more variability than usual
with positive comparable net sales in April and June offset by a softening in
comparable net sales in May due to a decline in guest traffic. Overall average
transaction size increased slightly which was offset by a decline in guest
traffic.

In addition to the cost of inventory sold, the Company includes its buying and
distribution expenses in its cost of sales. Buying expenses include all direct
and indirect costs to procure merchandise. Distribution expenses include the
cost of operating the Company's distribution centers and freight expense related
to transporting merchandise. Gross profit for the thirteen weeks ended July 3,
2004 was $232.7 million, or 40.2% of net sales, compared with $214.0 million, or
40.9% of net sales, for the same period last year. The EITF 02-16 adjustment
impact was $3.4 million, or 0.6% of net sales, for the thirteen weeks ended July
3, 2004, accounting for substantially all of the overall decline in gross profit
as a percentage of net sales compared to the prior year. In addition to the
decline in gross profit from the EITF 02-16 impact, gross profit declined
because of higher freight costs due in part to rising fuel prices offset by a
gross profit improvement due to better markdown management as well as slightly
less promotional activity.

The Company's selling, general and administrative ("SG&A") expenses consist of
store selling expenses, occupancy costs, advertising expenses and corporate
office expenses. SG&A expenses for the thirteen weeks ended July 3, 2004 were
$231.5 million, or 40.0% of net sales, compared with $205.2 million, or 39.2% of
net sales, for the same period last year. The EITF 02-16 adjustment impact was
$3.2 million, or 0.5% of net sales, for the thirteen weeks ended July 3, 2004.
In addition to the increase in SG&A from the EITF 02-16 impact, SG&A increased
as a percentage of net sales primarily due to an increase in occupancy cost
which grew at a faster rate than sales, partially offset by store payroll and
certain operating costs which grew at a slower rate than sales. SG&A for the
thirteen weeks ended July 5, 2003 also included advertising credits equaling
0.5% of net sales which, as a part of the EITF 02-16 implementation, are no
longer classified as an offset to SG&A in fiscal 2004.

Operating profit for the thirteen weeks ended July 3, 2004 was $1.2 million, or
0.2% of net sales, compared with $8.8 million, or 1.7% of net sales, for the
same period last year. The EITF 02-16 adjustment impact was $6.6 million, or
1.1% of net sales, for the thirteen weeks ended July 3, 2004.

Net interest expense for the thirteen weeks ended July 3, 2004 decreased to $1.0
million from $1.1 million during the same period last year. The decrease in net
interest expense is mainly due to lower average borrowings based on the
Company's positive cash flows since July 5, 2003.

The Company's income tax expense was $0.1 million for the thirteen weeks ended
July 3, 2004, compared with $2.9 million for the same period last year. The EITF
02-16 adjustment impact was $2.5 million for the thirteen weeks ended July 3,
2004. The Company's effective tax rate was 38.2% for both the thirteen weeks
ended July 3, 2004 and July 5, 2003.

As a result of the factors described above, net income for the thirteen weeks
ended July 3, 2004 was $0.1 million, or zero earnings per share on a fully
diluted basis, compared with $4.8 million, or $0.11 per share on a fully diluted
basis for the same period last year. The EITF 02-16 adjustment impact was $4.1
million, or $0.09 per share on a fully diluted basis, for the thirteen weeks
ended July 3, 2004.

TWENTY-SIX WEEKS ENDED JULY 3, 2004 COMPARED WITH TWENTY-SIX WEEKS ENDED JULY 5,
2003

Net sales increased 12.7% to $1,131.5 million for the twenty-six weeks ended
July 3, 2004, up from $1,004.1 million for the same period last year, primarily
as a result of new store openings since July 5, 2003. During the twenty-six
weeks ended July 3, 2004, the Company opened 33 stores and closed no stores
compared with opening 32 stores and closing eight stores during the same period
last year.

Comparable net sales for the twenty-six weeks ended July 3, 2004 increased 2.3%
as compared with a decline of 1.5% for the same period last year. The increase
in comparable net sales for the twenty-six weeks ended July 3, 2004 is primarily
due to an increase in guest traffic and average transaction size, primarily
during the first quarter of 2004.


                                       27
<PAGE>

                     LINENS 'N THINGS, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
             OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CON'T


Gross profit for the twenty-six weeks ended July 3, 2004 was $453.9 million, or
40.1% of net sales, compared with $408.3 million, or 40.7% of net sales, for the
same period last year. The EITF 02-16 adjustment impact was $3.6 million, or
0.3% of net sales, for the twenty-six weeks ended July 3, 2004. In addition to
the decline in gross profit from the EITF 02-16 impact, gross profit declined as
a result of higher freight costs due in part to rising fuel prices partially
offset by an improvement in the management of markdowns.

SG&A expenses for the twenty-six weeks ended July 3, 2004 were $453.7 million,
or 40.1% of net sales, compared with $396.4 million, or 39.5% of net sales, for
the same period last year. The EITF 02-16 adjustment impact was $10.9 million,
or 1.0% of net sales, for the twenty-six weeks ended July 3, 2004. The increase
in SG&A as a percentage of net sales is primarily attributable to the impact of
the EITF 02-16 adjustment and occupancy costs which grew at a faster rate than
sales, offset by store payroll and certain other operating costs which grew at a
slower rate than sales.

Operating profit for the twenty-six weeks ended July 3, 2004 was $0.2 million,
or zero percent of net sales, compared with $11.9 million, or 1.2% of net sales,
for the same period last year. The EITF 02-16 adjustment impact was $14.5
million, or 1.3% of net sales, for the twenty-six weeks ended July 3, 2004.

The Company incurred net interest expense of $1.8 million for the twenty-six
weeks ended July 3, 2004, compared with $2.0 million for the same period last
year. The decrease in net interest expense is mainly due to lower average
borrowings based on the Company's positive cash flows since July 5, 2003.

The Company's income tax benefit for the twenty-six weeks ended July 3, 2004 was
$0.6 million compared with income tax expense of $3.8 million for the same
period last year. The EITF 02-16 adjustment impact was $5.5 million for the
twenty-six weeks ended July 3, 2004. The Company's effective tax rate was 38.2%
for both the twenty-six weeks ended July 3, 2004 and July 5, 2003.

As a result of the factors described above, net loss for the twenty-six weeks
ended July 3, 2004 was $1.0 million, or $(0.02) per share on a fully diluted
basis, compared with net income of $6.1 million, or $0.14 per share on a fully
diluted basis for the same period last year. The EITF 02-16 adjustment impact
was $9.0 million, or $0.19 per share on a fully diluted basis, for the
twenty-six weeks ended July 3, 2004.

LIQUIDITY AND CAPITAL RESOURCES

The Company's capital requirements are primarily for new store expenditures, new
store inventory purchases and seasonal working capital. These requirements have
been funded through a combination of internally generated cash flows from
operations, credit extended by suppliers and short-term borrowings.

In June 2002, the Company amended and extended its $150 million senior revolving
credit facility agreement (the "Credit Agreement") with third party
institutional lenders to expire April 20, 2005. The Credit Agreement allows for
up to $40 million of borrowings from additional lines of credit outside of the
Credit Agreement. As of July 3, 2004, the additional lines of credit include
committed facilities of approximately $15 million that expire on December 31,
2004 and $11 million that expire on June 15, 2005 and are subject to periodic
renewal arrangements. As of July 3, 2004, the Company was in compliance with its
covenants under the Credit Agreement. As of July 3, 2004, the Company had no
borrowings under the Credit Agreement and approximately $6.0 million in
borrowings under the additional lines of credit at a weighted average interest
rate of 3.6%. The Company also had $71.2 million of letters of credit
outstanding as of July 3, 2004, which included standby letters of credit issued
primarily under the Credit Agreement and import letters of credit used for
merchandise purchases. The Company is not obligated under any formal or informal
compensating balance requirements. See Note 4 to the Condensed Consolidated
Financial Statements.

The Company maintains a trade payables arrangement with General Electric Capital
Corporation ("GECC") under which GECC purchases the Company's payables at a
discount directly from the Company's suppliers prior to the payables due date,
thereby permitting a supplier to receive payment prior to the due date of the
payable, with the Company sharing in part of the GECC discount. At July 3, 2004,
January 3, 2004, and July 5, 2003, the Company owed approximately $76.4 million,
$66.2 million, and $91.3 million, respectively, to GECC under this program,
which was included in accounts payable. Either party may terminate the program
for any reason upon 30 days prior written notice. The maximum amount permitted
under the program was $95 million as of July 3, 2004.


                                       28
<PAGE>

                     LINENS 'N THINGS, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
            OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CON'T


Net cash used in operating activities for the twenty-six weeks ended July 3,
2004 was $72.4 million compared with $25.5 million used in operating activities
for the same period last year. The increase in cash used between periods is
primarily due to the timing of vendor payments.

Net cash used in investing activities for the twenty-six weeks ended July 3,
2004 was $57.4 million, compared with $68.0 million for the same period last
year. The Company currently estimates capital expenditures will be approximately
$107 million to $114 million in fiscal 2004, primarily for an estimated 50 new
stores for the year, maintenance of existing stores, and system enhancements.

Net cash provided by financing activities for the twenty-six weeks ended July 3,
2004 was $12.9 million compared with $16.1 million for the same period last
year. The decrease is due to lower short-term borrowings partially offset by
greater proceeds from common stock issued under stock incentive plans.

Management regularly reviews and evaluates its liquidity and capital needs. The
Company experiences peak periods for its cash needs generally during the second
quarter and fourth quarter of the fiscal year. As the Company's business
continues to grow and its current store expansion plan is implemented, such peak
periods may require increases in the amounts available under its credit
facilities from those currently existing and/or other debt or equity funding.
Management currently believes that the Company's cash flows from operations,
credit extended by suppliers, its access to credit facilities and its
uncommitted lines of credit will be sufficient to fund its expected capital
expenditures, working capital and non-acquisition business expansion
requirements for at least the next 12 to 18 months.

RECENT ACCOUNTING PRONOUNCEMENTS

In January 2003, the Emerging Issues Task Force ("EITF") issued EITF 02-16,
"Accounting by a Customer (Including a Reseller) for Certain Consideration
Received from a Vendor" ("EITF 02-16"), which states that cash consideration
received from a vendor is presumed to be a reduction of the prices of the
vendor's products or services and should, therefore, be characterized as a
reduction of cost of merchandise sold when recognized in the Company's Condensed
Consolidated Statement of Operations. That presumption may be overcome when the
consideration is either a reimbursement of specific, incremental and
identifiable costs incurred to sell the vendor's products, or a payment for
assets or services delivered to the vendor. EITF 02-16 is effective for
contracts entered into or modified after December 31, 2002. This issue did not
have a material impact on the Company's fiscal 2003 audited consolidated
financial statements as substantially all of the Company's vendor contracts in
effect during fiscal 2003 were entered into prior to December 31, 2002.
Beginning in the first quarter of fiscal 2004, as vendor agreements are
initiated or modified, the Company applies the method of accounting for vendor
allowances pursuant to EITF 02-16. In connection with the implementation of EITF
02-16, the Company treats certain funds received from vendors as a reduction in
the cost of inventory and, as a result, these funds are recognized as a
reduction to cost of merchandise sold when the inventory is sold. Accordingly,
certain funds received from vendors, which were historically reflected as a
reduction of advertising expense in SG&A or cost of sales, are now treated as a
reduction of cost of inventory. With the adoption of EITF 02-16 all allowances
are netted against cost of sales. Based on the Company's current evaluation, the
estimated impact from the implementation of EITF 02-16 is expected to reduce
fully diluted earnings per share on a non-cash basis by approximately $0.27 to
$0.28 for fiscal 2004, as a result of delaying the recognition of vendor
allowances until the related inventory is sold. The provisions of EITF 02-16
impacted the Company's results of operations by approximately $9.0 million, net
of tax, or $0.19 per fully diluted share for the twenty-six weeks ended July 3,
2004. The Company currently expects SG&A on an annualized basis to increase by
approximately 1.1% as a percent of net sales as a result of the implementation
of EITF 02-16. EITF 02-16 had no impact on the Company's cash flows. Following
the initial implementation impact, subsequent fiscal years will reflect vendor
allowances on a consistent basis other than for any net changes in vendor
allowances.


                                       29
<PAGE>

                     LINENS 'N THINGS, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
             OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CON'T


In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
Compensation - Transition and Disclosure - an amendment of SFAS No. 123" ("SFAS
No. 148"). This statement amends SFAS Statement No. 123, "Accounting for
Stock-Based Compensation" ("SFAS No.123"), and provides alternative methods of
transition for a voluntary change to the fair value method of accounting for
stock-based employee compensation. In addition, the statement amends the
disclosure requirements of SFAS No. 123 to require prominent disclosures in both
annual and interim financial statements about the method of accounting for
stock-based compensation and the effect of the method used. For the thirteen and
twenty-six week period ended July 3, 2004, the Company accounted for stock
options using the intrinsic value method prescribed under APB Opinion 25, and
accordingly, the Company did not recognize compensation expense for stock
options. The Company continues to account for stock-based compensation using APB
Opinion No. 25 and has not adopted the recognition provisions of SFAS No. 123,
as amended by SFAS No. 148. However, the Company has adopted the disclosure
provisions and has included this information in Note 7 to the Company's
Condensed Consolidated Financial Statements.

INFLATION

The Company does not believe that its operating results have been materially
affected by inflation during the preceding three years. There can be no
assurance, however, that the Company's operating results will not be affected by
inflation in the future.

SEASONALITY

The Company's business is subject to substantial seasonal variations.
Historically, the Company has realized a significant portion of its net sales
and net income for the year during the third and fourth quarters. The Company's
quarterly results of operations may also fluctuate significantly as a result of
a variety of other factors, including the timing of new store openings. The
Company believes this is the general pattern associated with its segment of the
retail industry and expects this pattern will continue in the future.
Consequently, comparisons between quarters are not necessarily meaningful and
the results for any quarter are not necessarily indicative of future results.

FORWARD-LOOKING STATEMENTS

The foregoing contains forward-looking statements within the meaning of The
Private Securities Litigation Reform Act of 1995. The statements are made a
number of times and may be identified by such forward-looking terminology as
"expect," "believe," "may," "intend," "plan," "target," "outlook," "comfortable
with" and similar terms or variations of such terms. All of our information and
statements regarding our outlook for the future including future revenues,
comparable sales performance, earnings, EITF 02-16 impact, and other future
financial condition, impact, results and performance, constitute forward-looking
statements. All of our forward-looking statements are based on our current
expectations, assumptions, estimates and projections about our Company and
involve certain significant risks and uncertainties, including levels of sales,
store traffic, acceptance of product offerings and fashions and our ability to
anticipate and successfully respond to changing consumer tastes and preferences,
the success of our new business concepts, seasonal concepts and new brands, the
performance of our new stores, substantial competitive pressures from other home
furnishings retailers, the success of our Canadian operations, availability of
suitable future store locations, schedule of store expansion and of planned
closings, the impact of the bankruptcies and consolidations in our industry,
unusual weather patterns, the impact on consumer spending as a result of the
slower consumer economy, a highly promotional retail environment, any
significant variations between actual amounts and the amounts estimated for
those matters identified as our critical accounting estimates as well as other
significant accounting estimates made in the preparation of our financial
statements, timing and actual amount of vendor allowances and the actual impact
in fiscal 2004 of EITF 02-16, and our ability to successfully implement and
achieve the expected productivity from our strategic and other store


                                       30
<PAGE>

                     LINENS 'N THINGS, INC. AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
             OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, CON'T


initiatives. If these or other risks or uncertainties materialize, or if our
estimates or underlying assumptions prove inaccurate, actual results could
differ materially from any future results, express or implied by our
forward-looking statements. These and other important risk factors are included
in the "Risk Factors" section of the Company's Registration Statement on Form
S-3 as filed with the Securities and Exchange Commission on June 18, 2002 and
are contained in our reports filed with the Securities and Exchange Commission,
including our Annual Report on Form 10-K and our Quarterly Reports on Form 10-Q.
You are urged to consider all such factors. In light of the uncertainty inherent
in such forward-looking statements, you should not consider their inclusion to
be a representation that such forward-looking matters will be achieved. The
Company assumes no obligation for updating any such forward-looking statements
to reflect actual results, changes in assumptions or changes in other factors
affecting such forward-looking statements.


                                       31
<PAGE>

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The Company continuously evaluates the market risk associated with its financial
instruments. Market risks relating to the Company's operations result primarily
from changes in interest rates and foreign exchange rates. The Company does not
engage in financial transactions for trading or speculative purposes.

INTEREST RATE RISK

The Company's financial instruments include cash and cash equivalents and
short-term borrowings. The Company's obligations are short-term in nature and
generally have less than a 30-day commitment. The Company is exposed to interest
rate risks primarily through borrowings under the Credit Agreement and its
uncommitted credit facilities. Interest on all borrowings is based upon several
alternative rates as stipulated in the Credit Agreement, including a fixed
margin above LIBOR. As of July 3, 2004, the Company had no borrowings under the
Credit Agreement and $6.0 million in borrowings under the additional lines of
credit at a weighted average interest rate of 3.6% (see Note 4 to the Condensed
Consolidated Financial Statements). The Company believes that its interest rate
risk is minimal as a hypothetical 10% increase or decrease in interest rates in
the associated debt's variable rate would not materially affect the Company's
results from operations or cash flows. The Company does not use derivative
financial instruments in its investment portfolio.

FOREIGN CURRENCY RISK

The Company enters into some purchase obligations outside of the United States,
which are predominately settled in U.S. dollars, and therefore, the Company has
only minimal exposure to foreign currency exchange risks. The Company does not
hedge against foreign currency risks and believes that foreign currency exchange
risk is immaterial.

In addition, the Company operated 22 stores in Canada as of July 3, 2004. The
Company believes its foreign currency translation risk is minimal, as a
hypothetical 10% strengthening or weakening of the U.S. dollar relative to the
Canadian dollar would not materially affect the Company's results from
operations or cash flow.

Since fiscal year end 2003, there have been no material changes in market risk
exposures.


                                       32
<PAGE>

ITEM 4.  CONTROLS AND PROCEDURES


DISCLOSURE CONTROLS AND PROCEDURES

On March 7, 2005, management and the Audit Committee discussed the issues
regarding the Company's method of accounting for leases and landlord allowances
with the Company's independent registered public accounting firm and determined
that the Company's accounting for these items was not consistent with the views
expressed by the SEC in a letter dated February 7, 2005. Accordingly, management
and the Audit Committee concluded that the Company should restate its annual
financial statements for fiscal years 2002 and 2003 presented in its fiscal 2004
Annual Report on Form 10-K, and its quarterly financial information for the four
quarters of fiscal year 2003 and the first three quarters of fiscal year 2004.
The restatement is further discussed in the "Explanatory Note" in the forepart
of this Form 10-Q/A (Amendment No. 1) and in Note 2, "Restatement of Financial
Statements and Other Immaterial Adjustments and Reclassifications," to the
accompanying Condensed Consolidated Financial Statements. Public Company
Accounting Oversight Board's Auditing Standard No. 2, AN AUDIT OF INTERNAL
CONTROL OVER FINANCIAL REPORTING PERFORMED IN CONJUNCTION WITH AN AUDIT OF
FINANCIAL STATEMENTS, provides that a restatement of previously issued financial
statements is a strong indicator of the existence of a "material weakness" in
the design or operation of internal control over financial reporting.
Accordingly, management concluded that the control deficiency that resulted in
the incorrect lease accounting represented a material weakness in internal
control over financial reporting.

In connection with the restatement referred to above, the Company's management,
including its Chief Executive Officer and Chief Financial Officer, re-evaluated
the effectiveness of the design and operation of its disclosure controls and
procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the
Securities Exchange Act of 1934, as amended (the "Exchange Act")) as of the end
of the period covered by this report (July 3, 2004). Based upon that evaluation,
the Company's Chief Executive Officer and Chief Financial Officer concluded that
as a result of the aforementioned material weakness related to lease accounting,
the Company's disclosure controls and procedures were not effective, as of the
end of the period covered by this Report (July 3, 2004), in ensuring that
material information relating to Linens 'n Things, Inc., including its
consolidated subsidiaries, required to be disclosed by the Company in 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.

The Company has remediated the material weakness in the Company's internal
control over financial reporting, subsequent to January 1, 2005, by implementing
additional review procedures over the selection and monitoring of appropriate
assumptions and factors affecting lease accounting practices.

Because of its inherent limitations, internal control over financial reporting
may not prevent or detect misstatements. Therefore, even those systems
determined to be effective can provide only reasonable assurance with respect to
financial statement preparation and presentation. Also, projections of any
evaluation of effectiveness to future periods are subject to the risk that
controls may become inadequate because of changes in conditions, or that the
degree of compliance with the policies or procedures may deteriorate.


CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

During the fiscal quarter to which this report relates, there were no changes in
the Company's internal control over financial reporting that materially affected
or are reasonably likely to materially affect internal control over financial
reporting. During the fourth quarter of 2004, as part of the Section 404
internal control assessment process, management determined that there was a
material weakness in the design of controls over inventory existence due to the
timing of its physical inventories and the cycle counting procedures over
inventory that were in place. The Company remediated this control deficiency by
the end of fiscal 2004 by enhancing its inventory cycle count procedures within
the fourth quarter to confirm the existence of inventory.


                                       33
<PAGE>

                           PART II - OTHER INFORMATION

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

The shareholders of the company voted on two items at the Annual Meeting of
Shareholders held on May 6, 2004:


                1.     To elect two directors for a three-year term
                2.     To consider and act upon a proposal to approve the
                       adoption of the 2004 Stock Award and Incentive Plan

The nominees for directors were elected based upon the following votes:

                                                           VOTES
                NOMINEE                VOTES FOR          WITHHELD
                -----------------    --------------    ---------------
                Stanley P.            42,124,839           859,467
                Goldstein
                Robert
                Kamerschen            41,748,850         1,235,456

The proposal to approve the 2004 Stock Award and Incentive Plan received the
following votes:

                Votes for approval                      26,459,583
                Votes against                           13,067,366
                Abstentions                                598,256
                Broker non-votes                         2,859,101


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)     EXHIBIT INDEX

        EXHIBIT
        NUMBER          DESCRIPTION

        15      Acknowledgment of Independent Registered Public Accounting Firm.

        31.1    Certification of Norman Axelrod, Chairman and Chief Executive
                Officer of the Company, Pursuant to Securities Exchange Act Rule
                13a-14(a).

        31.2    Certification of William T. Giles, Executive Vice President and
                Chief Financial Officer of the Company, Pursuant to Securities
                Exchange Act Rule 13a-14(a).

        32      Certifications Pursuant to 18 U.S.C. Section 1350, as Adopted
                Pursuant to Section 906 of The Sarbanes-Oxley Act Of 2002, by
                Norman Axelrod, Chairman and Chief Executive Officer of the
                Company, and William T. Giles, Executive Vice President and
                Chief Financial Officer of the Company.

(b)     REPORTS ON FORM 8-K

        The Company furnished the following reports on Form 8-K during the
        quarter for which this report on Form 10-Q is filed:

        The Company furnished a Current Report on Form 8-K dated April 20, 2004
        in reference to a press release dated April 20, 2004 reporting the
        Company's sales and earnings results for the thirteen weeks ended April
        3, 2004.

        The Company furnished a Current Report on Form 8-K dated June 25, 2004
        regarding a change in certifying accountant for the Company's 401(k)
        Plan.


                                       34
<PAGE>

                                   SIGNATURES

        Pursuant to the requirements of the Securities Exchange Act of 1934, the
        Registrant has duly caused this Amendment No. 1 to this Quarterly Report
        on Form 10-Q/A to be signed on its behalf by the undersigned thereunto
        duly authorized.




                                        LINENS 'N THINGS, INC.



DATED:     July 1, 2005                 BY:      /s/ Norman Axelrod
                                                 -----------------
                                        NAME:    Norman Axelrod
                                        TITLE:   Chairman and Chief
                                                 Executive Officer


DATED:     July 1, 2005                 BY:      /s/ William T. Giles
                                                 -------------------
                                        NAME:    William T. Giles
                                        TITLE:   Executive Vice President and
                                                 Chief Financial Officer



                                       35