Duckwall-ALCO Stores Reports Results for Second Quarter Fiscal 2009

Earnings Increase More Than 25 Percent Over Prior Year


ABILENE, Kan., Sept. 11, 2008 (GLOBE NEWSWIRE) -- Duckwall-ALCO Stores, Inc. (Nasdaq:DUCK), which operates 259 retail stores in 23 states, today announced operating results for its second quarter ending August 3, 2008.

Net earnings for the second quarter were $3.3 million, or $0.85 per diluted share, an improvement from net earnings of $2.6 million, or $0.68 per diluted share, in the second quarter of the prior fiscal year.

Net loss year-to-date was $2.6 million, or $0.68 per basic share, compared with net earnings of $362,000, or $0.09 per diluted share, in the same period of the prior fiscal year.

Net sales from continuing operations for the second quarter increased 8.9% to $129.6 million, while same-store sales decreased 2.1%.

Net sales from continuing operations year-to-date increased 4.6% to $235.5 million, while same-store sales decreased 5.0%.

Gross margin for the second quarter was 33.5%, up from 33.2% in the second quarter of the prior year. Contributing to the quarter's improvement were increased vendor support and reduced corporate shrink reserve somewhat offset by increased freight costs.

Gross margin year-to-date was 32.0% compared with 32.1% in the same period of the prior year. Contributing to the slight year-to-date decrease were increased freight costs, effects of inventory review initiative expense and LIFO expense offset by increased vendor support and reduced corporate shrink reserve. Factoring out the effects of the first quarter inventory review initiative expense year-to-date gross margin was 32.5%.

A major contributor to the improved second quarter performance was the Company-wide cost reduction program implemented during the first quarter. This program is expected to generate annual savings of approximately $6.0 million, including the previously announced $2.5 million. Separately, the Company has announced a new $3.5 million consulting agreement expected to generate an incremental annualized benefit of at least $8.0 million once fully implemented by July 2009.

Larry Zigerelli, President and CEO commented: "The improved second quarter profitability reflects the initial impact of our efforts to transform the Company to deliver better returns. We have taken further action to position the Company for improved top and bottom-line results as part of our new strategic plan."

Store Operations Update

Since February 3, 2008, the Company has closed ten ALCO stores and four Duckwall stores. The increase in loss from discontinued operations is due to the expenses associated with the 14 stores closed where the Company exited the markets. Four Duckwall stores have been closed where an ALCO store was opened in the same market. The Company has replaced one smaller ALCO store with a new prototype ALCO. Fiscal year-to-date, the Company has opened fifteen new ALCO stores.

Supplemental Data

The Company has included certain tables in this press release that are set forth fully in the Company's 10-Q.

Certain Non-GAAP Financial Measures

The Company has included Adjusted EBITDA, a non-GAAP performance measure, as part of its disclosure as a means to enhance its communications with stockholders. Certain stockholders have specifically requested this information as a means of comparing the Company to other retailers that disclose similar non-GAAP performance measures. Further, management utilizes this measure in internal evaluation; review of performance and comparison with the Company's financial measure to that of its peers. Adjusted EBITDA differs from the most comparable GAAP financial measure (earnings from continuing operations before discontinued operations) in that it does not include certain items. These items are excluded by management to better evaluate normalized operational cash flow and expenses excluding unusual, inconsistent and non-cash charges. To compensate for the limitations of evaluating the Company's performance using Adjusted EBITDA, management also utilizes GAAP performance measures such as gross margin return on investment, return on equity and free cash flow. As a result, Adjusted EBITDA may not reflect important aspects of the results of the Company's operations.

Investor Conference Call

The Company will host an investor conference call at 10:00 a.m. Central Daylight Time on September 12, 2008, to discuss operating results for the second quarter ended August 3, 2008. The dial-in number for the conference call is 800-388-8975 (international/local participants dial 913-312-0408), and the Confirmation Code is 5345297. Parties interested in participating in the conference call should dial in approximately five minutes prior to 10:00 a.m. Central Daylight Time. A replay of the call will be available from two hours after completion on September 12 through September 26 by dialing 888-203-1112 or for international/local callers by dialing 719-457-0820. The Replay Passcode is 5345297.

About Duckwall-ALCO Stores, Inc.

Duckwall-ALCO Stores, Inc. is a regional retailer that specializes in meeting the needs of smaller, underserved communities throughout the central United States. The Company offers an exceptional selection of fashionable merchandise, quality products and recognized brand names at reasonable prices. Its specialty is delivering those products with the friendly, personal service its customers have come to expect. With 259 stores across 23 states, Duckwall-ALCO Stores is proud to have continually provided excellent products at good value prices to its customers for 107 years. To learn more about Duckwall-ALCO Stores, Inc. visit www.ALCOstores.com.

Forward-looking statements

This press release contains forward-looking statements, as referenced in the Private Securities Litigation Reform Act of 1995 ("the Act"). Any forward-looking statements are made by the Company in good faith, pursuant to the safe-harbor provisions of the Act. These forward-looking statements reflect management's current views and projections regarding economic conditions, retail industry environments, and Company performance. Factors which could significantly change results include but are not limited to: sales performance, expense levels, competitive activity, interest rates, changes in the Company's financial condition, and factors affecting the retail category in general. Additional information regarding these and other factors may be included in the Company's 10-Q filings and other public documents, copies of which are available from the Company on request and are available from the United States Securities and Exchange Commission.



                     Duckwall-ALCO Stores, Inc. and Subsidiaries
                      Consolidated Statements of Operations
                (Dollars in thousands, except per share amounts)
                                  (Unaudited)

                           For the Thirteen     For the Twenty-Six 
                          Week Periods Ended    Week Periods Ended
                         ---------  ---------  ---------  ---------
                         August 3,   July 29,  August 3,   July 29, 
                           2008        2007      2008        2007
                         ---------  ---------  ---------  ---------
 Net sales               $ 129,555  $ 119,013  $ 235,537  $ 225,279
 Cost of sales              86,123     79,555    160,269    153,012
                         ---------  ---------  ---------  ---------
 Gross margin               43,432     39,458     75,268     72,267

 Selling, general and
  administrative            35,187     31,947     72,097     65,297
 Depreciation and
  amortization               1,905      1,786      3,680      3,540
                         ---------  ---------  ---------  ---------
   Total operating
    expenses                37,092     33,733     75,777     68,837

 Operating earnings
  (loss) from
  continuing operations      6,340      5,725       (509)     3,430
 Interest expense              551        839      1,156      1,597
                         ---------  ---------  ---------  ---------

 Earnings (loss) from
  continuing operations
  before income taxes        5,789      4,886     (1,665)     1,833
 Income tax expense
  (benefit)                  2,356      1,936       (707)       726
                         ---------  ---------  ---------  ---------
 Earnings (loss) from
  continuing operations      3,433      2,950       (958)     1,107

 Loss from discontinued
  operations, net of
  income benefit              (177)      (356)    (1,637)      (745)
                         ---------  ---------  ---------  ---------
 Net earnings (loss)     $   3,256  $   2,594  $  (2,595) $     362
                         =========  =========  =========  =========


 Earnings (loss) per
  diluted share
  Continuing operations  $    0.90  $    0.77  $   (0.25) $    0.29
                         ---------  ---------  ---------  ---------
  Net earnings (loss)    $    0.85  $    0.68  $   (0.68) $    0.09
                         ---------  ---------  ---------  ---------

 Weighted-average shares 
  outstanding:
 Basic                       3,814      3,808      3,812      3,804
 Diluted                     3,825      3,846      3,812      3,848

 Supplemental Data:             Thirteen Weeks    Twenty-Six Weeks
                                    Ended               Ended
                               -------- --------  -------- --------
                               August 3 July 29,  August 3, July 29,
                                 2008     2007      2008      2007
                               -------- --------  -------- --------

 Same-store sales change          -2.1%     4.2%    -5.0%     3.9%
 Same-store gross margin
  dollar change                   -3.6%    12.1%    -5.2%    12.1%
 Same-store SG&A dollar
  change                          -2.9%     4.8%    -4.5%     7.9%
 Same-store total customer
  count change                    -7.6%    -4.8%    -8.5%    -4.8%
 Same-store average sale
  per ticket change                6.0%     9.5%     3.8%     9.2%




 Net earnings (loss) from
  continuing operations          3,433    2,950     (958)   1,107

 Plus interest                     551      839    1,156    1,597

 Plus taxes                      2,356    1,936     (707)     726

 Plus depreciation and
  amortization                   1,905    1,786    3,680    3,540

 Plus share-based compensation
  expense                          194      294     (135)     576

 Plus preopening store costs       773      252    1,495      351

 Plus inventory review 
  initiative                        --       --    1,345       --

 Plus executive and staff
  severance                         --       --    1,942       --
                              -------- -------- -----------------
 =Adjusted EBITDA             $  9,212    8,057    7,818    7,897
                              ======== ======== =================

 Adjusted EBITDA from net earnings (loss) from continuing 
 operations:
                                                            Trailing
                                            For the          Twelve
                                         Thirteen Week      Periods
                                         Periods Ended       Ended
                                      ----------------------------
                              Fiscal    May 4,   April 29,   May 4,
                               2008      2008      2007      2008
                            --------------------------------------
 Net earnings (loss) from   
  continuing operations (1) $    522    (4,392)   (1,847)   (2,023)
 Plus:
 Interest                      3,382       605       758     3,229
 Taxes (1)                       538    (3,063)   (1,206)   (1,319)
 Depreciation and 
  amortization (1)             9,475     1,774     1,753     9,496
 Share-based compensation
  expense                      1,130      (329)      282       519
 Preopening store costs (2)    2,783       722       100     3,405
 Inventory review initiative      --     1,345        --     1,345
 Executive and staff 
  severance                       --     1,942        --     1,942
                            --------------------------------------
 =Adjusted EBITDA (1)(3)(4)   17,830    (1,396)     (160)   16,594
                            ======================================


 Adjusted EBITDA
 ---------------
 Same-stores                  47,623     7,243     8,199    46,667
 Non same-stores (3)           1,650        (6)      (42)    1,686
 Corporate                   (22,116)   (6,297)   (6,027)  (22,386)
 Warehouse                    (9,327)   (2,336)   (2,290)   (9,373)
                            --------------------------------------
 Reconciled adjusted EBITDA
  (1)(3)(4)                   17,830    (1,396)     (160)   16,594
                            ======================================

 Cash                          5,501     4,977     4,986     4,977
 Debt                         33,013    41,080    42,440    41,080
                            --------------------------------------
 Debt, net of cash          $ 27,512    36,103    37,454    36,103
                            ======================================

                                                         Trailing
                                                          Twelve
                               For the Thirteen Week     Periods
                                    Periods Ended         Ended
                               -----------------------------------
                                August 3,    July 29,   August 3,
                                  2008         2007       2008
                               -----------------------------------
 Net earnings (loss) from
  continuing operations (1)     $  3,433       2,950     (1,540)
 Plus:
 Interest                           551         839       2,941
 Taxes (1)                        2,356       1,936        (899)
 Depreciation and 
  amortization (1)                1,905       1,786       9,615
  

 Share-based compensation
  expense                           194         294         419
 Preopening store costs (2)         773         252       3,926
 Inventory review initiative         --          --       1,345
 Executive and staff severance       --          --       1,942
                               -----------------------------------
 =Adjusted EBITDA (1)(3)(4)       9,212       8,057      17,749
                               ===================================


 Adjusted EBITDA
 --------------
 Same-stores                     15,342      15,046      46,963
 Non same-stores (3)              1,281         487       2,480
 Corporate                       (4,982)     (5,325)    (22,043)
 Warehouse                       (2,429)     (2,151)     (9,651)
                               -----------------------------------
 Reconciled adjusted EBITDA
  (1)(3)(4)                       9,212       8,057      17,749
                               ===================================

 Cash                             4,653       4,217       4,653
 Debt                            36,964      37,698      36,964
                               -----------------------------------
 Debt, net of cash             $ 32,311      33,481      32,311
                               ===================================

 (1) These amounts will not agree with the 2008 fiscal 2008 10-K 
     filing due to the 14 stores the Company closed in the first 
     quarter of fiscal 2009. These stores are now shown in 
     discontinued operations. 

 (2) These costs are not consistent quarter to quarter as the 
     Company does not open the same number of stores in each quarter 
     of each fiscal year. These costs are directly associated with 
     the number of stores that have or will be opened and are 
     incurred prior to the grand opening of each store.

 (3) For the trailing twelve periods ended August 3, 2008 the 
     average open weeks for the Company's 30 non same-stores is 32 
     weeks. 

 (4) During fiscal year 2009, the Company made a change in its 
     Executive Management team and Board of Directors resulting in 
     several initiatives to reduce SG&A expense. For the twenty-six 
     weeks ended August 3, 2008, the Company has reduced SG&A
     approximately $2.9 million when compared to the same period for 
     the previous fiscal year. The initiatives include, but are not 
     limited to, executive and staff reduction, reduced floor care 
     services, professional service providers' expense and travel 
     expense.

               Duckwall-ALCO Stores, Inc. and Subsidiaries
                       Consolidated Balance Sheets
               (dollars in thousands, except share amounts)
                               (Unaudited)

                                          August 3,    July 29, 
                                            2008         2007
                                         ----------   ----------
 Assets
 Current assets:
  Cash and cash equivalents              $    4,653   $    4,217
  Receivables                                 3,743        4,151
  Prepaid income taxes                        2,423           46
  Prepaid expenses                            4,106        3,528
  Inventories                               145,658      156,019
  Deferred income taxes                       6,835        3,037
                                         ----------   ----------
   Total current assets                     167,418      170,998
                                         ----------   ----------

 Property and equipment, at cost             91,907       90,806
 Less accumulated
  depreciation                               62,682       66,662
                                         ----------   ----------
   Net property and equipment                29,225       24,144
                                         ----------   ----------

 Property under capital leases, net of 
  accumulated amortization                    3,972        5,941
 
 Other non-current assets                       249           97
 Deferred income taxes                        3,078        5,653
                                         ----------   ----------

   Total assets                          $  203,942   $  206,833
                                         ==========   ==========

 Liabilities and
  Stockholders' Equity

 Current liabilities:

  Current maturities of long-term debt   $    1,319   $       --
  Current maturities of capital lease
   obligations                                1,828        1,982
  Accounts payable                           35,879       36,290
  Accrued salaries and commissions            5,092        4,311
  Accrued taxes other than income             4,338        5,130
  Self-insurance claim reserves               4,205        4,936
  Other current liabilities                   6,815        3,659
                                         ----------   ----------
   Total current liabilities                 59,476       56,308

 Long-term debt, less current
  maturities                                  3,557           --
 Notes payable under revolving loan          26,257       29,876
 Capital lease obligations - less 
  current maturities                          4,002        5,839
 Deferred gain on leases                      4,792        5,179
 Other noncurrent liabilities                 1,457        2,465
                                         ----------   ----------
   Total liabilities                         99,541       99,667
                                         ----------   ----------
 Stockholders' equity:
  Common stock, $.0001 par value, 
   authorized 20,000,000 shares; issued
   and outstanding 3,820,591 shares and 
   3,809,341 shares, respectively                 1            1
   Additional paid-in capital                38,590       38,174
   Retained earnings                         65,810       68,991
                                         ----------   ----------
    Total stockholders' equity              104,401      107,166
                                         ----------   ----------
    Total liabilities and stockholders' 
     equity                              $  203,942   $  206,833
                                         ==========   ==========


            

Contact Data