Back to GetFilings.com



================================================================================

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

(MARK ONE)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2004

OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

Commission file number 1-11735


99 CENTS ONLY STORES

(Exact name of registrant as specified in its charter)

CALIFORNIA 95-2411605
(State or other Jurisdiction (I.R.S. Employer Identification No.)
of Incorporation or Organization)

4000 UNION PACIFIC AVENUE,
CITY OF COMMERCE, CALIFORNIA 90023
(Address of Principal Executive Offices) (zip code)


Registrant's telephone number, including area code: (323) 980-8145

NONE
Former name, address and fiscal year, if changed since last report


Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports) and (2) has been subject to such
filing requirements for the last 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
--- ---

Indicate the number of shares outstanding of each of the issuer's classes
of common stock as of the latest practicable date.

Common Stock, No Par Value, 69,505,718 Shares as of November 15, 2004

================================================================================


1

Explanatory Note:

As a result of balance sheet adjustments to property, accounts payable and
inventory, made by the Registrant following its third quarter earnings release
on October 20, 2004, the Registrant's financial statements contained in this
Form 10-Q reflect on its consolidated balance sheet as of September 30, 2004 (in
000's), a decrease of $1,690 in inventory, an increase in net property of
$10,724, an increase in other assets of $1,092 and an increase in accounts
payable of $10,126, in each case from the amounts reported for such items in the
third quarter earnings release, and on its consolidated statement of cash flow
for the nine months ended September 30 2004 (in 000's), the net cash provided
from operating activities is $36,382 and the cash flows from investing
activities is $8,884, versus $25,657 and $19,609, respectively, reported in such
earnings release.



PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS

99 CENTS ONLY STORES
CONSOLIDATED BALANCE SHEETS
(Amounts In Thousands, Except Share Data)
(UNAUDITED)

ASSETS

SEPTEMBER 30, DECEMBER 31,
2004 2003
--------------- --------------

CURRENT ASSETS:
Cash. . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 8,294 $ 318
Short-term investments. . . . . . . . . . . . . . . . . . . 93,977 145,670
Accounts receivable, net of allowance for doubtful accounts
of $162 as of September 30, 2004 and $143 as of December
31, 2003. . . . . . . . . . . . . . . . . . . . . . . . . 2,420 2,245
Income tax receivable . . . . . . . . . . . . . . . . . . . 4,972 841
Deferred income taxes . . . . . . . . . . . . . . . . . . . 21,386 15,927
Inventories . . . . . . . . . . . . . . . . . . . . . . . . 142,229 107,409
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,130 2,717
--------------- --------------
Total current assets. . . . . . . . . . . . . . . . . . . 278,408 275,127

PROPERTY AND EQUIPMENT, at cost:
Land. . . . . . . . . . . . . . . . . . . . . . . . . . . . 45,867 35,680
Building and improvements . . . . . . . . . . . . . . . . . 65,454 53,590
Leasehold improvements. . . . . . . . . . . . . . . . . . . 125,640 100,666
Fixtures and equipment. . . . . . . . . . . . . . . . . . . 63,614 56,124
Transportation equipment. . . . . . . . . . . . . . . . . . 3,601 3,217
Construction in progress. . . . . . . . . . . . . . . . . . 26,656 35,279
--------------- --------------
Total property and equipment. . . . . . . . . . . . . . . 330,832 284,556
Accumulated depreciation and amortization . . . . . . . . . (106,482) (81,991)
--------------- --------------
Property and equipment, net . . . . . . . . . . . . . . . 224,350 202,565
OTHER ASSETS:
Long-term deferred income taxes . . . . . . . . . . . . . . 9,052 9,717
Long-term investments in marketable securities. . . . . . . 53,655 52,789
Deposits. . . . . . . . . . . . . . . . . . . . . . . . . . 624 534
Long-term investments in partnerships . . . . . . . . . . . - 4,366
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,220 8,140
--------------- --------------
71,551 75,546
--------------- --------------
Total assets . . . . . . . . . . . . . . . . . . . . . . $ 574,309 $ 553,238
=============== ==============


The accompanying notes are an integral part of these consolidated financial statements.



2



99 CENTS ONLY STORES
CONSOLIDATED BALANCE SHEETS
(Amounts In Thousands, Except Share Data)
(UNAUDITED)

LIABILITIES AND SHAREHOLDERS' EQUITY


SEPTEMBER 30, DECEMBER 31,
2004 2003
-------------- -------------

CURRENT LIABILITIES:
Current portion of capital lease obligation . . . . . . . . $ 40 $ 40
Accounts payable. . . . . . . . . . . . . . . . . . . . . . 54,412 27,903
Accrued expenses:
Payroll and payroll-related . . . . . . . . . . . . . . . 3,861 3,592
Sales tax . . . . . . . . . . . . . . . . . . . . . . . . 3,697 4,749
Litigation reserve. . . . . . . . . . . . . . . . . . . . 6,278 278
Other . . . . . . . . . . . . . . . . . . . . . . . . . . 5,952 4,344
Workers' compensation . . . . . . . . . . . . . . . . . . . 23,964 16,319
-------------- -------------
Total current liabilities . . . . . . . . . . . . . . . . 98,204 57,225
-------------- -------------

LONG-TERM LIABILITIES:
Deferred compensation liability . . . . . . . . . . . . . . 2,540 2,114
Deferred rent . . . . . . . . . . . . . . . . . . . . . . . 2,640 2,460
Capitalized lease obligation, net of current portion. . . . 1,518 1,553
-------------- -------------
Total long-term liabilities . . . . . . . . . . . . . . . 6,698 6,127
-------------- -------------

COMMITMENTS AND CONTINGENCIES:. . . . . . . . . . . . . . . . - -

SHAREHOLDERS' EQUITY:
Preferred stock, no par value
Authorized-1,000,000 shares
Issued and outstanding-none . . . . . . . . . . . . . . . - -
Common stock, no par value
Authorized-200,000,000 shares
Issued and outstanding - 69,493,760 at September 30, 2004
and 72,032,788 at December 31, 2003 . . . . . . . . . . 212,046 210,893
Retained earnings . . . . . . . . . . . . . . . . . . . . . 257,361 278,993
-------------- -------------
469,407 489,886
-------------- -------------
Total liabilities and shareholders' equity. . . . . . . . . $ 574,309 $ 553,238
============== =============


The accompanying notes are an integral part of these consolidated financial statements.



3



99 CENTS ONLY STORES
CONSOLIDATED STATEMENTS OF INCOME
THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
(Amounts In Thousands, Except Per Share Data)
(Unaudited)


THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
2004 2003 2004 2003
--------- --------- --------- ---------

NET SALES:
99 Cents Only Stores . . . . . . . . . . . . $229,064 $200,567 $674,807 $580,331
Bargain Wholesale. . . . . . . . . . . . . . 9,881 10,969 31,454 34,660
--------- --------- --------- ---------
238,945 211,536 706,261 614,991
COST OF SALES. . . . . . . . . . . . . . . . . 147,865 128,659 437,682 369,913
--------- --------- --------- ---------
Gross profit . . . . . . . . . . . . . . . . 91,080 82,877 268,579 245,078
OPERATING COSTS:
Selling, general and administrative expenses 75,356 58,437 219,462 164,038
Depreciation and amortization. . . . . . . . 9,203 6,317 24,524 16,934
--------- --------- --------- ---------
84,559 64,754 243,986 180,972
--------- --------- --------- ---------
Operating income . . . . . . . . . . . . . . 6,521 18,123 24,593 64,106

OTHER INCOME (EXPENSE):
Investment income. . . . . . . . . . . . . . 1,266 1,280 2,749 2,649
Interest expense . . . . . . . . . . . . . . (30) (31) (91) (94)
Other. . . . . . . . . . . . . . . . . . . . - 360 - 1,080
--------- --------- --------- ---------
1,236 1,609 2,658 3,635
Income before provision for income taxes . . 7,757 19,732 27,251 67,741
PROVISION FOR INCOME TAXES . . . . . . . . . . 3,041 7,630 10,669 26,195
--------- --------- --------- ---------
NET INCOME . . . . . . . . . . . . . . . . . . $ 4,716 $ 12,102 $ 16,582 $ 41,546
========= ========= ========= =========

NET EARNINGS PER COMMON SHARE:
Basic. . . . . . . . . . . . . . . . . . . . $ 0.07 $ 0.17 $ 0.23 $ 0.58
Diluted. . . . . . . . . . . . . . . . . . . $ 0.07 $ 0.17 $ 0.23 $ 0.57
SHARES USED IN COMPUTATION OF NET EARNINGS
PER COMMON SHARE:
Basic. . . . . . . . . . . . . . . . . . . . 69,500 71,929 71,001 71,513
Diluted. . . . . . . . . . . . . . . . . . . 69,746 73,033 71,429 72,306


The accompanying notes are an integral part of these consolidated financial statements.



4



99 CENTS ONLY STORES
CONSOLIDATED STATEMENTS OF CASH FLOWS
NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
(Amounts in Thousands)
(Unaudited)


SEPTEMBER 30,
2004 2003
--------- ---------

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income. . . . . . . . . . . . . . . . . . . . . $ 16,582 $ 41,546
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation and amortization . . . . . . . . . . 24,524 16,815
Tax benefit from exercise of non-qualified
employee stock options. . . . . . . . . . . . . 195 10,608
Changes in assets and liabilities associated with
operating activities:
Accounts receivable . . . . . . . . . . . . . . . (175) 183
Inventories . . . . . . . . . . . . . . . . . . . (34,820) (23,071)
Deferred income taxes . . . . . . . . . . . . . . (4,795) -
Other assets. . . . . . . . . . . . . . . . . . . (2,156) (2,361)
Accounts payable. . . . . . . . . . . . . . . . . 26,509 (135)
Accrued expenses. . . . . . . . . . . . . . . . . 6,824 1,228
Workers' compensation . . . . . . . . . . . . . . 7,645 687
Income taxes. . . . . . . . . . . . . . . . . . . (4,131) (15,262)
Deferred rent . . . . . . . . . . . . . . . . . . 180 190
Due from shareholders . . . . . . . . . . . . . . - (947)
--------- ---------
Net cash provided by operating activities . . . . . . 36,382 29,481
--------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment . . . . . . . . (43,466) (66,381)
Net sales of short-term and long-term investments . 50,827 6,464
Investment in partnerships. . . . . . . . . . . . . 1,523 129
--------- ---------
Net cash provided by (used in) investing activities . 8,884 (59,788)
--------- ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
Payments of capital lease obligation. . . . . . . . (35) (32)
Repurchase of Company stock.. . . . . . . . . . . . (38,213) -
Proceeds from exercise of stock options . . . . . . 958 24,408
--------- ---------
Net cash (used in) provided by financing activities . (37,290) 24,376
--------- ---------
NET INCREASE (DECREASE) IN CASH . . . . . . . . . . . 7,976 (5,931)
CASH, beginning of period . . . . . . . . . . . . . . 318 7,985
--------- ---------
CASH, end of period . . . . . . . . . . . . . . . . . $ 8,294 $ 2,054
========= =========


The accompanying notes are an integral part of these consolidated financial
statements.



5

99 CENTS ONLY STORES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)


1. BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements have been
prepared in conformity with accounting principles generally accepted in the
United States of America. However, certain information and footnote disclosures
normally included in financial statements prepared in conformity with accounting
principles generally accepted in the United States of America have been omitted
or condensed pursuant to the rules and regulations of the Securities and
Exchange Commission (SEC). These statements should be read in conjunction with
the Company's December 31, 2003 audited financial statements and notes thereto
included in the Company's Form 10-K filed March 15, 2004. In the opinion of
management, these interim consolidated financial statements reflect all
adjustments (consisting of normal recurring adjustments) necessary for a fair
statement of the consolidated financial position and results of operations for
each of the periods presented. The results of operations and cash flows for such
periods are not necessarily indicative of results to be expected for the full
year.

CONCENTRATION OF OPERATIONS

As of September 30, 2004, the Company had 217 99 Cents Only Stores in
operation, comprised of 155 stores in California, 11 stores in Nevada, 18 stores
in Arizona and 33 stores in Texas. The Company plans to open a total of three
stores in the fourth quarter of 2004, two in California and one in Arizona. The
Company also plans to move the opening of several Texas locations that were
previously scheduled to open in the fourth quarter of 2004, to the first quarter
of 2005. In 2005, the Company plans to open at least 25 stores, primarily in its
traditional markets, focusing on California and Arizona. The Company expects
that it will continue to open additional stores in Nevada and Texas as well. The
Company's results of operations and financial condition are substantially
dependent upon general economic trends and various environmental factors in
these regions.


2. EARNINGS PER COMMON SHARE

"Basic" earnings per share is computed by dividing net income by the
weighted average number of shares outstanding for the fiscal period. "Diluted"
earnings per share is computed by dividing net income by the total of the
weighted average number of shares outstanding plus the dilutive effect of
outstanding stock options (applying the treasury stock method).

A reconciliation of the basic weighted average number of shares outstanding
and the diluted weighted average number of shares outstanding for the three
month and nine month periods ended September 30, 2004 and 2003 follows (amounts
in thousands):



3 MONTHS ENDED 9 MONTHS ENDED
-------------- --------------
SEPTEMBER 30, SEPTEMBER 30,
-------------- --------------
2004 2003 2004 2003
------ ------ ------ ------

Weighted average number of common shares
outstanding-Basic. . . . . . . . . . . . . 69,500 71,929 71,001 71,513
Dilutive effect of outstanding stock options 246 1,104 428 793
------ ------ ------ ------
Weighted average number of common shares
outstanding-Diluted. . . . . . . . . . . . 69,746 73,033 71,429 72,306
====== ====== ====== ======


For the three months and nine months ended September 30, 2004, 4.5 million
stock option shares and 2.5 million shares respectively, were excluded from the
weighted average number of common shares outstanding because they were
anti-dilutive. For the three months and nine months ended September 30, 2003,
2.1 million stock option shares and 2.0 million shares respectively, were
excluded from the weighted average number of common shares outstanding because
they were anti-dilutive.

The Company has elected to continue to measure compensation costs
associated with


6

its stock option plan under APB Opinion No. 25, "Accounting for Stock Issued to
Employees". Accordingly, under Statement of Financial Accounting Standards
(SFAS) No. 123, "Accounting for Stock-Based Compensation," had the Company
applied the fair value based method of accounting, which is not required, to all
grants of stock options, the Company would have recorded additional compensation
expense and pro forma net income and earnings per share amounts as follows for
the three month and nine month periods ended September 30, 2004 and 2003:



(Amounts in thousands, except for per share data)

3 MONTHS 3 MONTHS 9 MONTHS 9 MONTHS
ENDED ENDED ENDED ENDED
SEPTEMBER SEPTEMBER SEPTEMBER SEPTEMBER
30, 30, 30, 30,
2004 2003 2004 2003
---------- ---------- ---------- ----------

Net income, as reported $ 4,716 $ 12,102 $ 16,582 $ 41,546
Additional compensation
expense net of tax . . 2,110 2,578 6,262 6,548
---------- ---------- ---------- ----------
Pro forma net income. . $ 2,606 $ 9,524 $ 10,320 $ 34,998
========== ========== ========== ==========
Earnings per share:
Basic-as reported . . . $ 0.07 $ 0.17 $ 0.23 $ 0.58
Basic-pro forma . . . . $ 0.04 $ 0.13 $ 0.15 $ 0.49
Diluted-as reported . . $ 0.07 $ 0.17 $ 0.23 $ 0.57
Diluted-pro forma . . . $ 0.04 $ 0.13 $ 0.14 $ 0.48


These pro forma amounts were determined by estimating the fair value of each
option on its grant date using the Black-Scholes option-pricing model with the
following assumptions:



3 MONTHS 3 MONTHS 9 MONTHS 9 MONTHS
ENDED ENDED ENDED ENDED
SEPTEMBER SEPTEMBER SEPTEMBER SEPTEMBER
30, 30, 30, 30,
2004 2003 2004 2003
---------- ---------- ---------- ----------

Risk free interest rate . . . . 4.74% 3.94% 4.74% 3.94%
Expected life . . . . . . . . . 4.8 Years 5.2 Years 4.8 Years 5.2 Years
Expected stock price volatility 48.7% 50.2% 48.7% 50.2%
Expected dividend yield . . . . None None None None


3. INVESTMENTS

Investments in debt and equity securities are recorded as required by SFAS
No. 115, "Accounting for Certain Investments in Debt and Equity Securities." The
Company's investments are comprised primarily of investment grade federal and
municipal bonds and commercial paper. As of September 30, 2004 and December 31,
2003, the fair value of investments equal the carrying values and were invested
as follows (amounts in thousands):



MATURITY MATURITY
-------- --------

SEPTEMBER WITHIN 1 1 YEAR OR DEC. 31, WITHIN 1 1 YEAR OR
---------- --------- ---------- --------- --------- ----------
30, 2004 YEAR MORE 2003 YEAR MORE
---------- --------- ---------- --------- --------- ----------

Municipal & Federal
Agency Bonds. . . . . $ 76,649 $ 44,446 $ 32,203 $ 89,010 $ 59,271 $ 29,739
Corporate Securities. 37,747 16,295 21,452 39,451 16,401 23,050
Commercial Paper. . . 33,236 33,236 - 69,998 69,998 -
---------- --------- ---------- --------- --------- ----------
$ 147,632 $ 93,977 $ 53,655 $ 198,459 $ 145,670 $ 52,789
========== ========= ========== ========= ========= ==========


4. NEW AUTHORITATIVE PRONOUNCEMENTS

In January 2004, the FASB issued FIN No. 46, "Consolidation of Variable
Interest Entities." FIN No. 46 establishes a new and far-reaching consolidation
accounting model. Although FIN No. 46 was initially focused on special purpose
entities, the applicability of FIN No. 46 goes beyond such entities, regardless
of whether the Company has voting or ownership control of such entities. In
response to a number of comment letters and


7

implementation questions, in December 2003 the FASB issued FIN No. 46R, which
delayed the effective date of FIN No. 46 for certain entities until March 31,
2004, and provided clarification regarding other implementation issues. The
Company adopted FIN No. 46 in its quarter ended March 31, 2004. Adoption of FIN
No. 46 has not had a significant impact on the Company's financial position or
results of operations.

On March 31, 2004, the FASB ratified the consensus reached by the Task
Force on EITF Issue No. 03-1, "The Meaning of Other-Than-Temporary Impairment
and Its Application to Certain Investments ("Issue No. 03-1"). Issue 03-1
provides guidance for determining when an investment is considered impaired,
whether that impairment is other than temporary, and the measurement of an
impairment loss. The guidance also includes accounting considerations subsequent
to the recognition of an other-than-temporary impairment and requires certain
disclosures about unrealized losses that have not been recognized as
other-than-temporary impairments. Issue No. 03-1 is applicable for investments
in (a) debt and equity securities that are within the scope of SFAS No. 115,
"Accounting for Certain Investments in Debt and Equity Securities", and (b)
equity securities not subject to SFAS No. 115 and not accounted for under the
equity method of Accounting Principles Board Opinion No. 18, "The Equity Method
of Accounting for Investments in Common Stock" (considered "cost method
investments"). For each category of investment disclosed in accordance with SFAS
No. 115, disclosures are required in the annual financial statements of the
aggregate amount of unrealized losses and the related fair value of those
investments with unrealized losses, segregated by those investments in a
continuous unrealized loss position for less than 12 months and those in such
position for 12 months or longer. Additional information must be provided to
allow financial statement users to understand the information considered in
reaching a conclusion that any impairments are not other-than-temporary.
Additional disclosures are required for cost method investments. The guidance in
Issue No. 03-1 for evaluating whether an investment is other-than-temporarily
impaired was originally set to be effective for reporting periods beginning
after June 15, 2004. For investments accounted for pursuant to SFAS No. 115, the
disclosure requirements under Issue No. 03-1 discussed above were to be
effective for annual financial statements for fiscal years ending after December
15, 2003. For all other investments within the scope of Issue No. 03-1, the
disclosures were to be effective in annual financial statements for fiscal years
ending after June 15, 2004. FASB Staff Position (FSP) EITF Issue No. 03-1-1 has
delayed the effective date of paragraphs 10-20 of EITF Issue No. 03-1 until the
implementation guidance within proposed FSP EITF Issue 03-1a has been finalized.
The Company will reflect the disclosures required by Issue No. 03-1 in its
annual financial statements in accordance with effective dates established by
Issue No.03-1 when adopted. The adoption of Issue No. 03-1 is not expected to
have a material impact on the Company's consolidated financial statements.

5. RELATED-PARTY TRANSACTIONS

The Company currently leases 13 retail facilities and a parking lot for one
of these stores from its principal shareholders or their related entities.
Rental expense for these facilities was approximately $2.0 million, $2.3
million, and $2.2 million in 2001, 2002 and 2003, respectively, and $1.7 million
for the nine month period ended September 30, 2004. In addition, one of the
Company's outside directors is a trustee of a trust that owns a property on
which the Company operates a single store. Rent expense on this store amounted
to $0.3 million in each of 2001, 2002 and 2003 and was $0.2 million for the
nine-month period ended September 30, 2004. The lease term on this facility was
extended by a five-year option during the quarter ended September 30, 2004.

Effective September 30, 2000, the Company sold its discontinued operation,
Universal International, Inc., to a company owned 100% by Dave and Sherry Gold,
both significant shareholders of 99 Cents Only Stores. The sale price consisted
of $33.9 million in cash and was collected at closing. These proceeds were
invested in the Company's investment accounts. Mr. Gold is also CEO and
Chairman of 99 Cents Only Stores. In connection with this sale a management
services and lease agreement was entered into between Universal and the Company.
The service agreement provided for the Company to render certain administrative
services to Universal, including information technology support, accounting,
buying and human resource functions. The Company charged Universal management
fees for these services. The lease agreement involved the property that served
as Universal's primary warehouse and distribution facility. The lease was
structured on a triple net basis and provided for rental payments of $120,000
per month. Resolution of Universal post closing business issues required the
extension of the service agreement and lease arrangement with 99 Cents Only
Stores to December 2003. The service and lease agreements with Universal ended
as of December 15, 2003 and there are no remaining amounts due to or from
Universal under these agreements. In 2004, the Company has not engaged in any
transactions with Universal.

The following is a summary of the transactions between the Company and
Universal for


8

2001, 2002, and 2003 and a reconciliation of amounts due to/from the
shareholders resulting from such transactions (amounts in thousands):



BALANCE (TO)
INVENTORY INVENTORY FROM
MANAGEMENT RENTAL SALES TO PURCHASES FROM PAYMENTS SHAREHOLDERS
YEAR FEES INCOME UNIVERSAL UNIVERSAL RECEIVED END OF PERIOD


2001 $ 3,695 $ 1,440 $ 4,693 - ($11,483) ($1,655)
2002 $ 1,500 $ 1,440 - ($460) $ 407 $ 1,232
2003 $ 1,440 $ 1,380 - - ($4,052) -



6. OPERATING SEGMENTS

The Company has two business segments; 99 Cents Only Stores' retail stores
and a wholesale division, Bargain Wholesale. 99 Cents Only Stores retail stores
carry primarily consumable merchandise. A majority of the retail product mix is
recognizable brand-name merchandise. The Company's stores primarily offer a
broad assortment of regularly available goods, as well as a wide variety of high
quality, close-out items. Bargain Wholesale sells similar merchandise to local,
regional and national retailers, exporters and distributors.

The accounting policies of the segments are described in the summary of
significant accounting policies noted in the Company's Annual Report on Form
10-K for the year ended December 31, 2003. The Company evaluates segment
performance based on the net sales and gross profit of each segment. Management
does not track segment data or evaluate segment performance on additional
financial information. As such, there are no separately identifiable segment
assets nor are there any separately identifiable statements of income data
(below gross profit) to be disclosed.

The Company accounts for inter-segment transfers at cost through its
inventory accounts.

The wholesale division accounts for under 5% of total revenue year to date
at September 30, 2004. The Company had no customers representing more than 3.0%
of Bargain Wholesale's net sales. Substantially all of the Company's net sales
were to customers located in the United States.

Reportable segment information for the three and nine month periods ended
September 30, 2004 and 2003 follows (amounts in thousands):



THREE MONTHS ENDED
SEPTEMBER 30 RETAIL WHOLESALE TOTAL
-------- ---------- --------


2004
- ----
Net sales. . . . . $229,064 $ 9,881 $238,945
Gross margin . . . 89,118 1,962 91,080

2003
- ----
Net sales. . . . . $200,567 $ 10,969 $211,536
Gross margin . . . 80,699 2,178 82,877


NINE MONTHS ENDED
SEPTEMBER 30 RETAIL WHOLESALE TOTAL
-------- ---------- --------

2004
- ----
Net sales. . . . . $674,807 $ 31,454 $706,261
Gross margin . . . 262,337 6,242 268,579

2003
- ----
Net sales. . . . . $580,331 $ 34,660 $614,991
Gross margin . . . 238,219 6,859 245,078



9

7. CONTINGENCIES

In view of the inherent difficulty of predicting the outcome of legal
matters of the nature identified below, the Company cannot state with confidence
what the eventual outcome of these matters will be. Based on current knowledge,
these matters are not presently expected to have a material adverse effect on
the Company's financial condition or liquidity, but could have a material
adverse effect on the Company's results of operations for the accounting period
or periods in which they might be resolved.

Gillette Company vs. 99 Cents Only Stores (Los Angeles Superior Court). The
trial in the lawsuit filed by the Gillette Company against 99 Cents Only Stores,
arising out of a dispute over the interpretation of a contract between the
parties, has concluded. Gillette was suing for breach of contract, alleging that
the Company owes Gillette an additional principal sum of approximately $2.1
million (apart from the approximately $1 million already paid to Gillette), and
the Company cross-complained against Gillette, alleging breach of contract,
fraud and unfair business acts. The jury's verdict resulted in a net liability
to the Company of the principal sum of approximately $0.3 million, a $0.5
million verdict for Gillette on its complaint and a $0.2 million verdict for the
Company on its cross complaint. In post trial motions, the court vacated and
ordered a new trial as to the $0.5 million verdict for Gillette on its complaint
and dismissed the $0.2 million verdict for the Company on its cross complaint.
Both parties have appealed from these post trial rulings.

Melgoza vs. 99 Cents Only Stores (Los Angeles Superior Court); Ramirez vs.
99 Cents Only Stores (Los Angeles Superior Court). On May 7, 2003, Melgoza, a
former Store Manager, filed a putative class action on behalf of himself and
others similarly situated. The suit alleges that the Company improperly
classified Store Managers in the Company's California stores as exempt from
overtime requirements as well as meal/rest periods and other wage and hour
requirements imposed by California law. Each store typically has one Store
Manager and two or three Assistant Store Managers. Pursuant to the California
Labor Code, the suit seeks to recover unpaid overtime compensation, penalties
for failure to provide meal and rest periods, waiting time penalties for former
employees, interest, attorney fees, and costs. The suit also charges, pursuant
to California's Business and Professions Code section 17200, that the Company
engaged in unfair business practices by failing to make such payments, and seeks
payment of all such wages (in the form of restitution) for the four-year period
preceding the filing of the case through the present. On June 9, 2004, Ramirez,
a former Assistant Manager who is represented by the same counsel as Melgoza,
filed a putative class action complaint that makes the same allegations with
respect to current and former Assistant Managers at our stores that are named in
the Melgoza action with respect to our current and former Store Managers. The
Ramirez complaint also added claims for additional penalties on behalf of all
purported class members under California's new Labor Code Private Attorney
General Act of 2004. On October 8, 2004, the Court issued an Order providing
tentative approval of the settlement agreement previously executed in these
actions, and ordered a December 20, 2004 hearing date on an order of permanent
approval. The Company provided a reserve of $6.0 million for this matter in the
quarter ended March 31, 2004.

Galvez and Zaidi v. 99 Cents Only Stores (Los Angeles Superior Court). On
August 9, 2004, Galvez and Zaidi filed a putative class action making
substantially the same allegations as were made in the Melgoza complaint, plus
an additional claim for unreimbursed mileage. The Company intends to demur to
this new action. This matter has been deemed related to the Melgoza and Ramirez
cases and has been stayed pending the conclusion of those cases.

Ortiz and Perese vs. 99 Cents Only Stores (U.S. District Court, Southern
District of Texas). On July 23, 2004, the plaintiffs filed a putative
collective action under the federal Fair Labor Standards Act alleging that Store
Managers and Assistant Managers in the Company's Arizona, California, Nevada and
Texas stores were misclassified as exempt employees under federal law and
seeking to recover allegedly unpaid overtime wages for these employees.

On June 15, 2004, David Harkness filed a class action suit against the
Company and certain of its executive officers in the United States District
Court for the Central District of California. Harkness, who seeks to represent
all who purchased shares of the Company's common stock between March 11 and June
10, 2004, alleges that the Company's public statements during the class period
violated the Securities Exchange Act of 1934 by failing to adequately describe
various aspects of the Company's operations and prospects. Two other plaintiffs,
Ralph Schwartz and Samuel Toovy, filed complaints in the same court on June 24
and July 2, 2004, respectively, making substantially the same allegations


10

against the same defendants and seeking to represent the same putative class. On
June 16, 2004, another alleged shareholder, Paul Doherty, filed a shareholder
derivative suit in Los Angeles County Superior Court, repeating the allegations
of the Harkness complaint and demanding, purportedly on behalf of the Company,
damages and other relief against certain of the Company's executive officers and
directors for alleged breaches of fiduciary and other duties.


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

GENERAL

99 Cents Only Stores (the Company) has two business segments; 99 Cents Only
Stores' retail stores and a wholesale division, Bargain Wholesale. 99 Cents Only
Stores' retail stores carry primarily consumable merchandise. A majority of the
retail product mix is recognizable brand-name merchandise. The Company's stores
primarily offer a broad assortment of regularly available goods as well as a
wide variety of high quality, close-out items. Bargain Wholesale sells similar
merchandise to local, regional and national retailers, exporters and
distributors.

99 Cents Only Stores increased its net sales, operating income and income
from continuing operations in each year from 1999 to 2002. In 2003, the Company
had net sales of $862.5 million, operating income of $87.4 million and net
income of $56.5 million. Sales increased 20.8% over 2002. Operating income and
net income decreased 3.4% and 4.1%, respectively, from 2002. From 2000 through
2003, the Company had a compound annual growth rate in net sales, operating
income and net income of 24.0%, 13.4% and 14.3%, respectively. For the three
months ended September 30, 2004, the Company had net sales of $238.9 million,
operating income of $6.5 million and net income of $4.7 million. Operating
income and net income decreased 64.0% and 61.0%, respectively, for the third
quarter of 2004 compared to the third quarter of 2003. For the nine months ended
September 30, 2004, the Company had net sales of $706.3 million, operating
income of $24.6 million and net income of $16.6 million. Operating income and
net income decreased 61.6% and 60.1%, respectively, for the nine months ended
September 30, 2004 compared to the nine months ended September 30, 2003.

During the three-year period ended December 31, 2003, average net sales per
estimated saleable square foot (computed for 99 Cents Only Stores open for the
full year) declined from $318 per square foot to $308 per square foot. This
trend reflects the Company's efforts during this period to target larger
locations for new store development. As of September 30, 2004, existing stores
average approximately 22,000 gross square feet. From January 1, 2001 through
September 30, 2004, the Company opened 122 new stores that average approximately
24,700 gross square feet. During this period the Company has targeted new store
locations between 16,000 and 28,000 gross square feet. It is the Company's
experience that larger stores generally have lower average net sales per square
foot than smaller stores. However the Company believes the larger stores have
provided a more pleasant shopping experience for the customer with wider aisle
space and a broader display of products. During the three years ended December
31, 2003, average net sales per store (computed for 99 Cents Only Stores open
for the full year) increased from $4.5 million to $4.9 million. However, for
2004 the substantially lower sales levels of the Texas stores will reduce the
overall net annual sales per store.

From 2000 to 2003 the Company grew the number of stores between 20% and 25%
annually. The Company has reduced its previous planned store growth rate
starting in the fourth quarter of 2004 and continuing through 2005. The Company
plans to add a total of 3 stores in the fourth quarter of 2004, and expects to
end 2004 with 220 stores for an estimated annual store count growth rate of
16.4%. The Company expects to open at least 25 new stores in 2005, primarily in
its traditional markets, focusing on California and Arizona. The reduction in
the previously planned number of store openings during the fourth quarter of
2004 and fiscal year 2005 should help allow the Company to concentrate on
improving results of operations and enhancing management and systems
infrastructure to support greater growth in future years.

Management continues to believe future retail sales growth will result
primarily from new store openings in our existing territories and through
expansion into new territories. The Company has stores in California, Texas,
Nevada and Arizona and believes


11

that its concept, including consistently offering a broad selection of
name-brand consumables, at value pricing, in a convenient store format is
portable to other densely populated areas of the country. In selecting
locations, the Company considers lease acquisitions or purchase opportunities as
they become known to the Company and may make acquisitions of a chain, or
chains, of clustered retail sites in densely populated regions, primarily for
the purpose of acquiring favorable store locations. From time to time the
Company may close stores as a result of lease expirations, eminent domain or
other reasons. See Risk Factor "We depend mainly on new store openings for
future growth."


CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The preparation of financial statements requires management to make
estimates and assumptions that affect reported earnings. The estimates and
assumptions are evaluated on an on-going basis and are based on historical
experience and on other factors that management believes are reasonable.
Estimates and assumptions include, but are not limited to, the areas of customer
receivables, inventories, long-lived asset impairments, income taxes,
self-insurance reserves, and commitments and contingencies.

The Company believes that the following represent the areas where more
critical estimates and assumptions are used in the preparation of the financial
statements:

LONG-LIVED ASSET IMPAIRMENTS: The Company records impairments when the
carrying amounts of long-lived assets are determined not to be recoverable.
Impairment is assessed and measured by an estimate of undiscounted future cash
flows expected to result from the use of the asset and its eventual disposition.
Changes in market conditions can impact estimated future cash flows from use of
these assets and impairment charges may be required should such changes occur.

SELF-INSURANCE RESERVES: The Company is self-insured for its workers'
compensation claims in California. The Company provides for losses based on the
total estimated cost of actual claims reported and an estimate of incurred but
not reported claims incorporating the latest available actuarially determined
information. If current claims or spending trends differ from historical trends
used in the last actuarial evaluation, the Company may be required to record
adjustments to its workers' compensation reserve, which could materially impact
future results. The Company has never discounted for the time value of money in
its projected future cash outlays for existing workers' compensation claims.

INVENTORY RESERVES: The Company provides a reserve for obsolescence based
on historical trends and specific identification. Shrinkage is estimated, on a
store-by-store basis, for the period from the last inventory date, based on
historical shrinkage losses and may be subject to change based on a variety of
factors, including condition of product, inventory handling and control
procedures, condition of close-out products, product expiration dates and timely
sell through.

UNIVERSAL INTERNATIONAL (DISCONTINUED OPERATIONS)

In December 1999, the Company determined it would be in its best interest,
and that of its shareholders, to focus its efforts on increasing the growth rate
of 99 Cents Only Stores. In conjunction with its revised growth strategy, the
Company decided to sell its Universal International, Inc. and Odd's-n-End's,
Inc. subsidiaries (together "Universal"). Universal operated a multi-price point
variety chain, with 65 stores located in the Midwest, Texas and New York, under
the trade names Only Deals and Odd's-N-End's. Among other factors at that time,
the Company considered its successful opening of its first 99 Cents Only Stores
outside of Southern California, in Las Vegas, Nevada. Given the success of the
Las Vegas, Nevada stores, the Company believed that the 99 Cents Only Stores
concept was portable to areas outside of Southern California. As a result, the
Company focused greater management resources to increasing its store growth rate
and expanding aggressively into Nevada, Arizona and, in 2003, Texas.

The Company adopted a definitive plan to sell Universal within one year, as
set forth by guidelines for the accounting treatment of discontinued operations.
The Company engaged an investment-banking firm to evaluate and identify
potential buyers for the Universal business and expected to sell Universal
within the one-year time frame from when the Company classified Universal as a
discontinued operation. The investment banking firm's marketing process focused
upon selling the business as a going concern. From June 2000 through August
2000, sales presentations were delivered to both strategic buyers and financial
buyers. This process did not generate the expected interest level from potential
buyers that had been anticipated. The highest offer for the Universal business
was


12

significantly less than the Company's expectations. As a result of the
difficulties encountered in trying to sell Universal and the necessity to
complete the process by December 31, 2000, it was decided by the Board of
Directors to be in the Company's and the shareholders' best interest to sell
Universal for the Company's carrying value as of the close of business on
September 30, 2000 to Universal Deals, Inc. and Universal Odd's-n-End's, Inc.,
both of which are owned 100% by David and Sherry Gold, both significant
shareholders of 99 Cents Only Stores. Mr. Gold is also Chairman and CEO of 99
Cents Only Stores. The sale was effective as of the close of business on
September 30, 2000. The purchase price for Universal was paid in cash and was
equal to the Company's carrying book value of the assets of Universal at
September 30, 2000 or $33.9 million. The net assets at September 30, 2000
included $29.2 million in inventory, net fixed assets of $7.6 million and $0.6
million of other assets. These assets were offset by $3.5 million of accounts
payable, accrued and other liabilities. In connection with this transaction, 99
Cents Only Stores provided certain ongoing administrative services to Universal
in 2000 and 2001 pursuant to a service agreement for a management fee of 6% of
Universal sales revenues. During fiscal year 2000, the Company recorded an
additional net loss from discontinued operations of $1.1 million, net of tax
benefit of $0.7 million, for operating losses incurred through the date of sale,
in excess of the amounts originally provided in 1999. In the fourth quarter of
2000, the Company received $1.3 million in management fees under the service
agreement with Universal. The Company also received $0.4 million in lease
payments for rental of a distribution facility to Universal. During 2001, the
Company received $3.7 million in fees under the service agreement, $1.4 million
in lease payments and sold $4.7 million in merchandise at a 10% mark-up. In 2003
the Company received $1.5 million in management fees under the service agreement
from Universal and $1.4 million in lease payments. It also purchased $0.4
million of closeout inventory from Universal. During 2003 the Company received
$1.4 million in management fees under the service agreement from Universal and
$1.4 million in lease payments. The service and lease agreements with Universal
ended as of December 15, 2003 and there are no remaining amounts due to or from
Universal under these agreements.


RESULTS OF OPERATIONS

THREE MONTHS ENDED SEPTEMBER 30, 2004 COMPARED TO THREE MONTHS ENDED SEPTEMBER
30, 2003

NET SALES: Net sales increased $27.4 million, or 13.0%, to $238.9 million
for the third quarter of 2004, from $211.5 million in the third quarter 2003.
Retail sales increased $28.5 million, or 14.2%, to $229.1 million in the 2004
period from $200.6 million in the 2003 period. The new stores opened in 2004
contributed $21.8 million of the increase. Sales from comparable stores were up
0.5% or $0.9 million, with a larger number of comparable stores sales
transactions accounting for this increase. Sales from all other non-comparable
stores account for the remaining increase in the retail sales from the same
period last year. Bargain Wholesale third quarter 2004 net sales were $9.9
million versus $11.0 million in the quarter ended September 30, 2003, a decrease
of 9.9%.

GROSS PROFIT: Gross profit dollars increased approximately $8.2 million, or
9.9%, to $91.1 million in the 2004 period from $82.9 million in the 2003 period.
Overall gross profit margin was 38.1% in the 2004 period versus 39.2% in the
2003 period. Retail gross margin was 38.9% versus 40.2% in the third quarter of
2003. Retail gross margin was impacted $1.5 million or 0.63% by an additional
shrinkage provision recorded in the third quarter of 2004 over the third quarter
2003. The remaining 0.67% difference in the retail gross margin is primarily
attributed to growth in the grocery segment of the sales mix. The retail gross
margin in grocery categories is generally lower than the Company's overall
retail gross margin. The wholesale gross margin was consistent with the 2003
period.

The Company has engaged a consulting firm to review and document selected
inventory management processes and controls and identify potential controls that
can assist with control of inventory shrinkage, including those associated with
perishable products. The review of the controls and inventory processes in the
warehouse is in process and the review of the controls and processes of the
retail stores will begin in the fourth quarter.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES: Selling, general and
administrative expenses increased by $16.9 million, or 29.0%, to $75.4 million
in the third quarter of 2004 from $58.4 million in the third quarter of 2003.
Selling, general and administrative expenses in the third quarter of 2004 were
31.5% of sales compared to 27.6% in the third quarter of 2003. The Company
provided an additional $4.0 million or 1.7% of sales for its California workers'
compensation reserve. Wage and benefit costs as a percent of sales increased
0.3%, due primarily to increases in retail labor; an additional 0.4% for
professional, legal and audit fees, including Sarbanes Oxley compliance work;
0.4% for


13

store delivery costs; 0.6% for retail store rent; and 0.5% for other costs from
the Texas stores.

DEPRECIATION AND AMORTIZATION: Depreciation and amortization increased $2.9
million due primarily to the addition of 43 stores since September 30, 2003 and
the addition of the Texas warehouse and the cold storage warehouse in Los
Angeles.

OPERATING INCOME: As a result of the items discussed above, operating
income was $6.5 million in the 2004 period, a decrease of $11.6 million over the
same period in 2003. Operating margin was 2.7% in the 2004 period versus 8.6% in
the 2003 period.

OTHER INCOME (EXPENSE): Other income (expense) includes the interest income
on the Company's marketable securities and interest expense on the Company's
capitalized leases. The Company recorded investment income of $1.3 million from
its marketable securities in both the 2004 and the 2003 periods. Also included
in the 2003 period is $0.4 million of income under a lease agreement with
Universal International, Inc., for a distribution facility. The lease agreement
expired as of December 15, 2003.

PROVISION FOR INCOME TAXES: The provision for income taxes was $3.0 million
in the 2004 period compared to $7.6 million in the 2003 period. The effective
rate of the provision for income taxes was approximately 39.2% in 2004 and 38.7%
in 2003. This rate variation results from fluctuations in the Company's
effective state tax rates, available tax credits and municipal tax-exempt
interest.

NET INCOME: As a result of the items discussed above, net income decreased
$7.4 million, or 61%, to $4.7 million in the 2004 period from $12.1 million in
the 2003 period. Net income as a percentage of sales was 2.0% in the 2004 period
and 5.7% in the 2003 period.

NINE MONTHS ENDED SEPTEMBER 30, 2004 COMPARED TO THE NINE MONTHS ENDED SEPTEMBER
30, 2003

NET SALES: Net sales increased $91.3 million, or 14.8%, to $706.3 million
for the first nine months of 2004, from $615.0 million in the first nine months
of 2003. Retail sales increased $94.5 million to $674.8 million in the 2004
period from $580.3 million in the 2003 period. The new stores opened in the 2004
period contributed $42.7 million of the increase. Sales from comparable stores
were down 0.6% or $3.1 million, compared to a strong 6.4% increase in comparable
store sales performance for the period in the prior year. Sales from all other
non-comparable stores account for the remaining difference in retail sales from
the same period last year. Bargain Wholesale sales for the nine months ended
September 30, 2004 were $31.5 million versus $34.7 million in the 2003 period, a
decrease of 9.2%.

GROSS PROFIT: Gross profit dollars increased approximately $23.5 million,
or 9.6%, to $268.6 million in the 2004 period from $245.1 million in the 2003
period. Overall gross profit margin was 38.0% in the 2004 period versus 39.9% in
the 2003 period. Retail gross margin was 38.9% versus 41.1% in the first nine
months of 2003. Year to date retail gross margin was impacted by 1.2% as a
result of an $8.2 million inventory shrinkage provision recorded in the second
quarter of 2004. The remaining 1.0% difference in the retail gross margin is
primarily attributed to growth in the grocery segment of the sales mix and
higher costs of commodities such as eggs and milk intermittently throughout the
first nine months. The wholesale gross margin percentage is consistent with the
2003 period.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES: Selling, general and
administrative expenses increased by $55.4 million, or 33.8%, to $219.5 million
in the first nine months of 2004 from $164.0 million in the first nine months of
2003. Selling, general and administrative expenses in the nine month period were
31.1% of sales compared to 26.7% in the first nine months of 2003. The Company's
California workers' compensation expense increased costs by 0.7% of sales.
Transportation costs increased 0.5% of sales primarily


14

due to fuel and transportation costs. Professional, legal and audit fees,
including Sarbanes Oxley compliance work, increased 0.5% of sales, litigation
reserves increased 0.9%, rental costs increased 0.6%, and labor and benefit
costs increased 0.7%. The remaining 0.5% is primarily due to decreased leverage
on other costs from comparably lower sales in the Texas stores.

DEPRECIATION AND AMORTIZATION: Depreciation and amortization increased $7.6
million due primarily to the addition of 43 stores since September 30, 2003 and
the addition of the Texas warehouse and the cold storage warehouse in Los
Angeles.

OTHER INCOME (EXPENSE): Other income (expense) includes the interest income
on the Company's marketable securities and interest expense on the Company's
capitalized leases. The Company recorded investment income of $2.7 million
from its marketable securities in the first nine months of 2004 compared to
income of $2.6 million in the 2003 period. Also included in the 2003 period is
$1.1 million of income under a lease agreement with Universal International,
Inc., for a distribution facility. The lease agreement expired as of December
15, 2003.

PROVISION FOR INCOME TAXES: The provision for income taxes was $10.7
million in the nine month period ended 2004 compared to $26.2 million in the
2003 period. The effective rate of the provision for income taxes was
approximately 39.2% in 2004 and 38.7% in 2003. This rate variation results from
fluctuations in the Company's available tax credits and municipal tax-exempt
interest and effective state income tax rates.

NET INCOME: As a result of the items discussed above, net income decreased
$25.0 million to $16.6 million in the 2004 period from $41.5 million in the 2003
period. Net income as a percentage of sales was 2.4% in the 2004 period and 6.8%
in the 2003 period.


LIQUIDITY AND CAPITAL RESOURCES

The Company has funded its operations principally from cash provided by
operations, and has not generally relied upon other external sources of
financing. The Company's capital requirements are primarily for purchases of
inventory, expenditures related to new store openings and working capital
requirements for new and existing stores. The Company takes advantage of
close-out and other special-situation opportunities, which frequently result in
large volume purchases, and as a consequence, its cash requirements are not
constant or predictable during the year and can be affected by the timing and
size of its purchases.

Net cash provided by operations during the first nine months of 2004 and
2003 was $36.4 million and $29.5 million, respectively, consisting of $16.6
million and $41.5 million of net income, respectively, adjusted for the non-cash
items consisting of depreciation and amortization and tax benefit from employee
stock option exercises. Net cash used in working capital and other activities
primarily reflects the Company's increases in inventories of $34.8 million in
2004 and $23.1 million in 2003, net payment of income taxes of $8.9 million and
$15.3 million, respectively, in 2004 and 2003, and net increase of accounts
payable and accrued expenses including workers' compensation of $41.0 million in
2004 and $1.8 million in 2003.

Net cash provided by investing activities during the first nine months of
2004 was $8.9 million. In the first nine months of 2004, the Company used $43.5
million for the acquisition of property and equipment, and sold $50.8 million of
marketable securities. During the same period in 2003, the Company used $66.4
million for the purchase of property and equipment (including $23.1 million used
for the purchase of a distribution center in Houston, Texas), and sold $6.5
million of marketable securities.

Net cash used in financing activities in the first nine months of 2004 was
$37.3 million. The Company used $38.2 million for the purchase of its common
stock and received $1.0 million from the exercise of non-qualified stock
options. During the first nine months of 2003, net cash provided by financing
activities was $24.4 million, which


15

represents the proceeds from the exercise of non-qualified stock options. The
Company does not maintain any credit facilities with any bank.

The Company opened 30 new stores and closed 2 stores in the first nine
months of 2004. The Company plans to open a total of 3 new stores in the fourth
quarter of 2004, with 2 planned to open in California and one in Arizona. The
Arizona store opened on October 21, 2004. The Company has rescheduled its
previously planned opening of several locations, including stores in Texas, that
were previously scheduled to open in the fourth quarter of 2004 to the first
quarter of 2005. This represents a smaller percentage increase in the number of
stores than the Company has historically sought to achieve. The reduction in the
previously planned number of store openings during the fourth quarter of 2004
and fiscal year 2005 should help allow the Company to concentrate on improving
results of operations and enhancing management and systems infrastructure to
support greater growth in future years.

The average investment per new store opened in 2004, including leasehold
improvements, furniture, fixtures and equipment, was approximately $0.9 million.
The Company does not capitalize pre-opening expenses. The Company's remaining
cash needs for new store openings are expected to total approximately $5.0 to
$7.0 million in 2004. This would include some preparatory spending for stores
now scheduled to open in the first quarter of 2005. The Company's planned
capital expenditures in 2004 for additions to fixtures and leasehold
improvements of existing stores and for distribution and transportation
equipment, information systems, expansion and replacement are expected to total
approximately $50.0 million. This does not include a warehouse facility in Los
Angeles for which the Company has exercised its lease purchase option. The
option to purchase this facility is being disputed by the current property
ownership. The Company believes that purchase costs associated with this
facility will not occur in 2004. The Company intends to fund its liquidity
requirements in 2004 and 2005 out of net cash provided by operations, short-term
investments and cash on hand.

CONTRACTUAL OBLIGATIONS

The following table summarizes our consolidated contractual obligations (in
thousands) as of September 30, 2004.



Less More
---- ----
than 1-3 3-5 than
---- --- --- ----
Contractual obligations Total 1 Year Years Years 5 Years
-------- ------- ------- ------- -------


Capital lease obligations $ 1,558 $ 40 $ 80 $ 120 $ 1,318
Operating lease obligations 196,675 29,400 59,103 62,913 45,259
Other long-term liabilities
reflected on the Company's
balance sheet 2,540 - - - 2,540

Total $200,773 $29,440 $59,183 $63,033 $ 49,117



LEASE COMMITMENTS

The Company leases various facilities under operating leases except for
two, which were classified as capital leases and will expire at various dates
through 2021. Some of the lease agreements contain renewal options and/or
provide for scheduled increases or increases based on the Consumer Price Index
or formulas based on then prevailing market rates. Total minimum lease payments
under each of these lease agreements, including scheduled increases, are charged
to operations on a straight-line basis over the life of each respective lease.
Certain leases require the payment of property taxes, maintenance and insurance.
Rental expense charged to operations for the three-month period ended September
30, 2004 and 2003 were $10.7 million and $8.3 million, respectively. Rental
expenses charged to operations for the nine-month periods ended September 30,
2004 and 2003 were $31.2 million and $23.3 million, respectively. The Company
typically seeks leases with an initial five-year to ten-year term and with one
or more five-year renewal options.

RISK FACTORS


16

INFLATION MAY AFFECT OUR ABILITY TO SELL MERCHANDISE AT THE 99 CENTS PRICE POINT

Our ability to provide quality merchandise for profitable resale at the 99
cents price point is subject to certain economic factors, which are beyond our
control, including inflation. Inflation could have a material adverse effect on
our business and results of operations, especially given the constraints on our
ability to pass on any incremental costs due to price increases or other
factors. We believe that we will be able to respond to ordinary short-term price
increases resulting from inflationary pressures by adjusting the number of items
sold at the 99 cent price point (e.g., two items for 99 cents instead of three
items for 99 cents), by reducing product sizes and by changing our selection of
merchandise. Nevertheless, a sustained trend of significantly increased
inflationary pressure could require us to abandon our 99 cent price point, which
could have a material adverse effect on our business and results of operations.
Recently the Company has encountered inflationary pressure that has negatively
impacted the cost and corresponding margins of certain of its products. See also
"We are vulnerable to uncertain economic factors, changes in the minimum wage
and, workers' compensation and healthcare costs" for a discussion of additional
risks attendant to inflationary conditions.

WE DEPEND MAINLY ON NEW STORE OPENINGS FOR FUTURE GROWTH

Our ability to generate growth in sales and operating income depends
largely on our ability to successfully open and operate new stores outside of
our traditional core market of Southern California and to manage a larger
business profitably. Our strategy depends on many factors, including our
ability to identify suitable markets and sites for our new stores, negotiate
leases with acceptable terms, refurbish stores, successfully compete against
local competition, upgrade our financial and management information systems and
controls and manage our operating expenses. In addition, we must be able to
continue to hire, train, motivate and retain competent managers and store
personnel at further distances from the Company's headquarters. Many of these
factors are beyond our control. As a result, we cannot assure you that we will
be able to achieve our expansion goals. Any failure by us to achieve our
expansion goals on a timely basis, obtain acceptance in markets in which we
currently have limited or no presence, attract and retain management and other
qualified personnel, appropriately upgrade our financial and management
information systems and controls or manage operating expenses could adversely
affect our future operating results and our ability to execute our business
strategy.

A variety of factors, including store location, store size, rental terms,
competition, the level of store sales and the level of initial advertising
influence if and when a store becomes profitable. Assuming that our planned
expansion occurs as anticipated, our store base will include a relatively high
proportion of stores with relatively short operating histories. Our new stores
may not achieve the sales per saleable square foot and store-level operating
margins historically achieved at our stores. If our new stores on average fail
to achieve these results, our planned expansion could produce a further decrease
in our overall sales per saleable square foot and store-level operating margins.
Increases in the level of advertising and pre-opening expenses associated with
the opening of new stores could also contribute to a decrease in our operating
margins. The opening of new stores in existing and in new markets has in the
past and may in the future be less profitable than in its core Southern
California market and/or may reduce retail sales of existing stores, negatively
affecting comparable store sales.

OUR OPERATIONS ARE CONCENTRATED IN CALIFORNIA

As of September 30, 2004, all but 62 of our 217, 99 Cents Only Stores are
located in California (we operate 11 stores in Las Vegas, Nevada, 18 stores in
Arizona and 33 stores in Texas). We expect that we will continue to open
additional stores in California, as well as in Nevada, Arizona and Texas. For
the foreseeable future, our results of operations and financial condition will
depend in significant part upon trends in the California economy. If retail
spending declines due to an economic slow-down or recession in California, we
cannot assure you that our operations will not be negatively impacted.

In addition, California historically has been vulnerable to certain natural
disasters and other risks, such as earthquakes, fires, floods and civil
disturbance. At times, these events have disrupted the local economy. These
events could also pose physical risks to our properties. California has also
historically enacted minimum wages that exceed federal standards, and it
typically has other regulatory requirements making litigation and workers'
compensation claims more prevalent and costly.


17

WE COULD EXPERIENCE DISRUPTIONS IN RECEIVING AND DISTRIBUTION

Our success depends upon whether our receiving and shipment schedules are
organized and well managed. As we continue to grow, we may face unexpected
demands on our warehouse operations, as well as unexpected demands on our
transportation network, which could cause delays in delivery of merchandise to
or from our warehouses and/or to our stores. Such demands and delays have
recently occurred at the Company's distribution center in Los Angeles.
Collective bargaining efforts relative to discussions with representatives of
truck drivers employed at the Los Angeles distribution center could give rise to
labor unrest. A fire, earthquake or other disaster at our warehouses could also
hurt our business, financial condition and results of operations, particularly
because much of our merchandise consists of closeouts and other irreplaceable
products. Although we maintain standard property and business interruption
insurance, we do not have earthquake insurance on our properties.

WE COULD BE EXPOSED TO PRODUCT LIABILITY CLAIMS

Although we try to limit our risk of exposure to potential product
liability claims, we purchase many products on a close out basis, some of which
are of an unknown origin and/or manufactured or distributed by overseas
entities. The closeout nature of many of our products precludes or limits our
opportunity to conduct diligence as to these products. While we maintain general
insurance coverage and seek to be listed as an additional insured by our product
vendors, this may not always occur and may not provide full coverage in certain
instances. This could result in a loss.

WE DEPEND UPON OUR RELATIONSHIPS WITH OUR SUPPLIERS AND THE AVAILABILITY OF
CLOSE-OUT AND SPECIAL-SITUATION MERCHANDISE

Our success depends in large part on our ability to locate and purchase
quality close-out and special-situation merchandise at attractive prices. This
helps us maintain a mix of name-brand and other merchandise at the 99 cents
price point. We cannot be certain that such merchandise will continue to be
available in the future at a price that will be consistent with historical
costs. Further, we may not be able to find and purchase merchandise in
quantities necessary to accommodate our growth. Additionally, our suppliers
sometimes restrict the advertising, promotion and method of distribution of
their merchandise. These restrictions in turn may make it more difficult for us
to quickly sell these items from our inventory. Although we believe our
relationships with our suppliers are good, we do not have long-term agreements
with any supplier. As a result, we must continuously seek out buying
opportunities from our existing suppliers and from new sources. There is
increasing competition for these opportunities with other wholesalers and
retailers, discount and deep-discount chains, mass merchandisers, food markets,
drug chains, club stores and various other companies and individuals as the deep
discount retail segment continues to expand outside and within existing retail
channels. Although we do not depend on any single supplier and believe we can
successfully compete in seeking out new suppliers, a disruption in the
availability of merchandise at attractive prices could impair our business.

WE PURCHASE IN LARGE VOLUMES AND OUR INVENTORY IS HIGHLY CONCENTRATED

To obtain inventory at attractive prices, we take advantage of large volume
purchases, close-outs and other special situations. As a result, our inventory
levels are generally higher than other discount retailers and from time to time
this can result in an over capacity situation in our warehouses and place stress
on the Company's warehouse and distribution operations. Our store and warehouse
inventory approximated $142.2 million and $107.4 million at September 30, 2004
and December 31, 2003, respectively. We periodically review the net realizable
value of our inventory and make adjustments to its carrying value when
appropriate. The current carrying value of our inventory reflects our belief
that we will realize the net values recorded on our balance sheet. However, we
may not be able to do so. If we sell large portions of our inventory at amounts
less than their carrying value or if we write down or otherwise dispose of a
significant part of our inventory, our cost of sales, gross profit, operating
income and net income could suffer greatly during the period in which such event
or events occur. Margins could also be negatively affected should the grocery
category sales continue to expand in importance and become a larger percentage
of total sales in the future.


18

WE FACE STRONG COMPETITION

We compete in both the acquisition of inventory and sale of merchandise
with other wholesalers, discount and deep-discount stores, single price point
merchandisers, mass merchandisers, food markets, drug chains, club stores and
other retailers. In the future, new companies may also enter the deep-discount
retail industry. Additionally, we currently face increasing competition for the
purchase of quality close-out and other special-situation merchandise. Some of
our competitors have substantially greater financial resources and buying power
than we do, as well as nationwide name-recognition and organization. Our
capability to compete will depend on many factors including our ability to
successfully purchase and resell merchandise at lower prices than our
competitors. We cannot assure you that we will be able to compete successfully
against our current and future competitors.

WE ARE VULNERABLE TO UNCERTAIN ECONOMIC FACTORS, CHANGES IN THE MINIMUM WAGE AND
WORKERS' COMPENSATION AND HEALTHCARE COSTS

Our ability to provide quality merchandise at our 99 cents price point
could be hindered by certain economic factors beyond our control, including but
not limited to:

- - increases in inflation;
- - increases in operating costs;
- - increases in employee health benefits costs;
- - increases in workers' compensation benefits;
- - increases in minimum and prevailing wage levels;
- - increases in legal costs, fees and payments;
- - increases in government regulatory compliance costs;
- - decreases in consumer confidence levels;
- - increases in fuel costs;
- - increases in unionization; and
- - increases in a trend of superstores selling products competitive with ours.

Our self-insured workers' compensation reserves may increase based on
actuarial reviews, and we may increase our reserves in response to those
reviews.

WE FACE RISKS ASSOCIATED WITH INTERNATIONAL SALES AND PURCHASES

Although international sales historically have not been important to our
overall net sales, some of the inventory we purchase is manufactured outside the
United States. There are many risks associated with doing business
internationally. Our international transactions may be subject to risks such as:

- - political instability;
- - currency fluctuations;
- - lack of knowledge by foreign manufactures of US and California product,
content, packaging and other laws, rules and regulations;
- - exchange rate controls;
- - changes in import and export regulations; and
- - changes in tariff and freight rates.

The United States and other countries have also proposed various forms of
protectionist trade legislation. Any resulting changes in current tariff
structures or other trade policies could lead to fewer purchases of our products
and could adversely affect our international operations.

WE COULD ENCOUNTER RISKS RELATED TO TRANSACTIONS WITH OUR AFFILIATES

We currently lease 13 of our 99 Cents Only Stores and a parking lot for one
of these stores from certain members of our principal shareholders and their
affiliates. Our annual rental expense for these facilities totaled approximately
$2.3 and $2.2 million in each of 2002 and 2003. In addition, one of our
directors, Ben Schwartz, is a trustee of a trust that owns a property on which a
single 99 Cents Only Store is located. We believe that our lease terms are just
as favorable to us as they would be for an unrelated party. Under our current
policy, we enter into real estate transactions with our affiliates only for the
renewal or modification of existing leases and on occasions where we determine
that such transactions are in our best interests. Moreover, the independent
members of our Board of Directors must unanimously approve all real estate
transactions between the Company and our affiliates. They must also determine
that such transactions are equivalent to a negotiated arm's-length transaction
with a third party. We cannot guarantee that we will reach agreements with the
Gold family on renewal terms for the properties we currently


19

lease from them. Also, even if we agree to such terms, we cannot be certain that
our independent directors will approve them. If we fail to renew one or more of
these leases, we could be forced to relocate or close the leased store(s). Any
relocations or closures we experience will be costly and could adversely affect
our business.

WE RELY HEAVILY ON OUR MANAGEMENT TEAM, AND WE ARE TRANSITIONING TO NEW
LEADERSHIP

David Gold has announced his resignation as our Chief Executive Officer
effective December 31, 2004, after which point he plans to remain active with
the Company as Chairman of the Company's Board of Directors. This is a
substantial change for our Company, because since its commencement of operations
through the present time, David Gold has served as Chief Executive Officer.
Beginning January 1, 2005, Eric Schiffer, our current President, will become
Chief Executive Officer, and he may establish a new and different management
style. In addition, Howard Gold, who for many years has been in charge of the
Company's distribution operations, is moving over to the newly created position
of Executive Vice President of Special Projects. Distribution will now report to
Mike Zelkind our recently hired Executive Vice President of Supply Chain and
Merchandising. Mike Zelkind, formerly a Vice President of Inventory Management
and Supply Chain Systems for a division of ConAgra Foods, will be responsible
for purchasing as well as receiving, warehousing, distribution and other supply
chain functions. This, too, could result in a change in management style. Jeff
Gold will take on broader duties as President and Chief Operating Offer, in
charge of the Company's retail operations. These are very significant changes,
and will be implemented within a period of less than three months. The Company
believes these changes will have a positive impact on the Company, but these
executives are untested in these new positions, and their success is not
assured. We also rely on the continued service of our other executive officers,
officers and key managers. We have not entered into employment agreements with
any of our officers or executive officers and we do not maintain key person life
insurance on them. Our future success will depend on our ability to identify,
attract, hire, train, retain and motivate other highly skilled management
personnel. Competition for such personnel is intense, and we may not
successfully attract, assimilate or retain sufficiently qualified candidates.

OUR OPERATING RESULTS MAY FLUCTUATE AND MAY BE AFFECTED BY SEASONAL BUYING
PATTERNS

Historically, our highest net sales and operating income have occurred
during the fourth quarter, which includes the Christmas and Halloween selling
seasons. During 2002 and 2003, we generated approximately 29.5% and 28.7%,
respectively, of our net sales and approximately 32.7% and 26.6%, respectively,
of our operating income during the fourth quarter. If for any reason the
Company's net sales were to fall below norms during the fourth quarter, it could
have an adverse impact on our profitability and impair our results of operations
for the entire year. Transportation scheduling, warehouse capacity constraints,
labor disruptions, adverse weather conditions or other disruptions during the
peak holiday season could also affect our net sales and profitability for the
year.

In addition to seasonality, many other factors may cause our results of
operations to vary significantly from quarter to quarter. Some of these factors
are beyond our control. These factors include:

- - the number and location of new stores and timing of new store openings;
- - the level of advertising and pre-opening expenses associated with new
stores;
- - the integration of new stores into our operations;
- - general economic health of the deep-discount retail industry;
- - changes in the mix of products sold;
- - increases in fuel and shipping costs;
- - ability to successfully manage our inventory levels;
- - changes in our personnel;
- - expansion by competitors into geographic markets in which they have not
historically had a strong presence in;
- - fluctuations in the amount of consumer spending; and
- - the amount and timing of operating costs and capital expenditures relating
to the growth of our business and the Company's ability to uniformly
capture such costs.

WE ARE SUBJECT TO ENVIRONMENTAL REGULATIONS

Under various federal, state and local environmental laws and regulations,
current or previous owners or occupants of property may face liability
associated with hazardous substances. These laws and regulations often impose
liability without regard to fault. As of September 30, 2004, we own 32 stores
and have an ownership interest in 3 other operating stores. We also own three
distribution facilities and own five properties for


20

future stores (including 2 parcels of land in California, and 1 in each of
Arizona and Texas) and a warehouse in Minnesota. In the future we may be
required to incur substantial costs for preventive or remedial measures
associated with hazardous materials. We have several storage tanks at our
warehouse facilities, including: an aboveground and an underground diesel
storage tank at our main Southern California warehouse; ammonia storage at our
Southern California cold storage facility and our Texas warehouse; aboveground
diesel storage tanks at our Texas warehouse; an aboveground propane storage tank
at our main Southern California warehouse and an aboveground propane tank
located at the warehouse the Company owns in Egan Minnesota. Although we have
not been notified of, and are not aware of, any material current environmental
liability, claim or non-compliance, we could incur costs in the future related
to our owned properties, leased properties, storage tanks, or other business
properties and or activities. In the ordinary course of our business, we
sometimes handle or dispose of commonplace household products that are
classified as hazardous materials under various environmental laws and
regulations. We have adopted policies regarding the handling and disposal of
these products, and we train our employees on how to handle and dispose of them,
but we cannot be assured that our policies and training are consistently
followed, nor that they will successfully help us avoid potential liabilities or
violations of these environmental laws and regulations in the future even if
consistently followed.


ANTI-TAKEOVER EFFECT; CONCENTRATION OF OWNERSHIP BY OUR EXISTING OFFICERS AND
PRINCIPAL STOCKHOLDERS

In addition to some governing provisions in our Articles of Incorporation
and Bylaws, we are also subject to certain California laws and regulations which
could delay, discourage or prevent others from initiating a potential merger,
takeover or other change in our control, even if such actions would benefit our
shareholders and us. Moreover David Gold, our Chairman and Chief Executive
Officer, and members of his immediate family and certain of their affiliates
beneficially own as of September 30, 2004, 22,736,242 or 32.7% of shares
outstanding. As a result, they have the ability to influence our policies and
matters requiring the vote of our shareholders, including the election of our
directors and other corporate action, and potentially to prevent a change in our
control. This could adversely affect the voting and other rights of our other
shareholders and could depress the market price of our common stock.


OUR STOCK PRICE COULD FLUCTUATE WIDELY

Trading prices for our common stock could fluctuate significantly due to
many factors, including:

- - the depth of the market for our common stock;
- - changes in expectations of our future financial performance, including
financial estimates by securities analysts and investors;
- - variations in our operating results;
- - conditions or trends in our industry or industries of any of our
significant vendors or other stakeholders;
- - the conditions of the market generally;
- - additions or departures of key personnel;
- - future sales of our common stock;
- - government regulation affecting our business;
- - increased competition;
- - consolidation of consumer product companies;
- - municipal regulation of "Dollar" stores;
- - future determinations of compliance or noncompliance with Sarbanes Oxley
and related requirements; and
- - other risk factors as disclosed herein.


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is exposed to interest rate risk for its investments in
marketable securities. At September 30, 2004, the Company had $147.6 million in
marketable securities maturing at various dates through June 2018. The Company's
investments are comprised primarily of investment grade federal and municipal
bonds and commercial paper. The Company generally holds investments until
maturity. The Company does not enter into any interest rate hedging
transactions.


21

Any premium or discount recognized upon the purchase of an investment is
amortized over the term of the investment. At September 30, 2004, the fair value
of investments approximated the carrying value.


ITEM 4. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

An evaluation was performed under the supervision and with the
participation of our management, including David Gold (our Chief Executive
Officer) and Andrew Farina (our Chief Financial Officer), of the effectiveness
of the design and operation of our disclosure controls and procedures as of
September 30, 2004. Based on that evaluation, Mr. Gold and Mr. Farina concluded
that, subject to the limitations noted herein, our disclosure controls and
procedures are effective in ensuring that information required to be disclosed
by the Company in reports it files or submits under the Securities Exchange Act
of 1934, as amended, is recorded, processed, summarized and reported as
specified in the rules and forms of the Securities Exchange Commission.

Our management, including our Chief Executive Officer and Chief Financial
Officer, does not expect that our disclosure controls and internal control over
financial reporting will prevent all error and fraud. A control system, no
matter how well conceived and operated, can provide only reasonable, not
absolute, assurance that the objectives of the control system can be met.
Further, the design of a control system must reflect the fact that there are
resource constraints, and the benefits of controls must be considered relative
to their costs. No evaluation of controls can provide absolute assurance that
all control issues and instances of fraud, if any, within the Company have been
detected. These inherent limitations include the realities that judgments in
decision-making can be faulty, and that breakdowns can occur because of simple
error or mistake. Additionally, controls can be circumvented by the individual
acts of some persons, by collusion of two or more people, or by management
override of the control.


CHANGES IN INTERNAL CONTROLS AND FINANCIAL REPORTING PROCEDURES

As previously announced on June 11, 2004, during the second quarter of
fiscal 2004 and in connection with physical counts of our retail store
inventories performed by an outside service and our inventory control
department, as well as a review of related inventory accounting processes, the
Company's management determined that it was appropriate to make an additional
shrinkage provision of $8.2 million. We believe this may indicate a deficiency
in our internal controls and processes, relating to inventory management and
reporting.

We are currently working on implementing changes to our internal controls
to address identified weaknesses. In late June 2004, we hired an outside
consulting firm to review and document selected inventory processes and controls
and identify potential weaknesses to assist with the control of inventory
shrinkage, including those associated with perishable products. We plan to adopt
updated policies in the fourth quarter of 2004 to tighten procedures relating to
the transfer and receipt of inventory.

We are currently evaluating the preliminary results of the initial phase of
the consultant's report. We have taken a complete physical inventory of our
warehouses and have begun the initial implementation of the receiving module of
"HighJump" Software's "Warehouse Advantage" supply chain software system.
Implementation of the system is expected to take approximately fifteen months to
complete. We have created and filled the position of Executive Vice President of
Supply Chain and Merchandising to oversee all aspects of purchasing, inventory
control, distribution and merchandising. We have also initiated procedures to
enforce recording of inventory movements at our stores, including damages,
spoilage and inter-store transfers. In addition, further security measures have
been taken to improve the verification of trailer security seals for shipments
to the stores. As previously announced, we leased an additional 200,000 square
feet of warehouse storage space in July 2004 to help alleviate the congestion in
our main distribution facility in Los Angeles.

During the period covered by this quarterly report, as part of the physical
inventory reconciliation and monthly closing processes, we identified and
corrected significant deficiencies in certain of our procedures surrounding
accounts payable and inventory cut-off and the accumulation and tracking of
construction in progress.

Other than the matters discussed above, there have been no changes in our
internal controls over financial reporting in the period covered by this
quarterly report that have materially affected, or are reasonably likely to
materially affect, our internal control over financial reporting.


22

SPECIAL NOTE REGARDING FORWARD-LOOKING INFORMATION

This report on Form 10-Q contains statements that constitute
"forward-looking statements" within the meaning of Section 21E of the Securities
Exchange Act and Section 27A of the Securities Act. The words "expect",
"estimate", "anticipate", "predict", "believe" and similar expressions and
variations thereof are intended to identify forward-looking statements. Such
statements appear in a number of places in this filing and include statements
regarding the intent, belief or current expectations of 99 Cents Only Stores and
its directors or officers with respect to, among other things, (a) trends
affecting the financial condition or results of operations of the Company and
(b) the business and growth strategies of the Company. The shareholders of the
Company are cautioned not to put undue reliance on such forward-looking
statements. Such forward-looking statements are not guarantees of future
performance and involve risks and uncertainties, and actual results may differ
materially from those projected in this Report, for the reasons, among others,
discussed in "Management's Discussion and Analysis of Financial Condition and
Results of Operations" (including, without limitation, the section titled "Risk
Factors"). The Company undertakes no obligation to publicly revise these
forward-looking statements to reflect events or circumstances that arise after
the date hereof. Readers should carefully review the risk factors described in
this Form 10-Q and other documents the Company files from time to time with the
Securities and Exchange Commission, including the Company's Annual Report on
Form 10-K for the fiscal year ended December 31, 2003.


PART II OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

In view of the inherent difficulty of predicting the outcome of legal
matters of the nature identified below, the Company cannot state with confidence
what the eventual outcome of these matters will be. Based on current knowledge,
these matters are not presently expected to have a material adverse effect on
the Company's financial condition or liquidity, but each could have a material
adverse effect on the Company's results of operations for the accounting period
or periods in which they might be resolved.

Gillette Company vs. 99 Cents Only Stores (Los Angeles Superior Court). The
trial in the lawsuit filed by the Gillette Company against 99 Cents Only Stores,
arising out of a dispute over the interpretation of a contract between the
parties, has concluded. Gillette was suing for breach of contract, alleging that
the Company owes Gillette an additional principal sum of approximately $2.1
million (apart from the approximately $1 million already paid to Gillette), and
the Company cross-complained against Gillette, alleging breach of contract,
fraud and unfair business acts. The jury's verdict resulted in a net liability
to the Company of the principal sum of approximately $0.3 million, a $0.5
million verdict for Gillette on its complaint and a $0.2 million verdict for the
Company on its cross complaint. In post trial motions, the court vacated and
ordered a new trial as to the $0.5 million verdict for Gillette on its complaint
and dismissed the $0.2 million verdict for the Company on its cross complaint.
Both parties have appealed from these post trial rulings.

Melgoza vs. 99 Cents Only Stores (Los Angeles Superior Court); Ramirez vs.
99 Cents Only Stores (Los Angeles Superior Court). On May 7, 2003, Melgoza, a
former Store Manager, filed a putative class action on behalf of himself and
others similarly situated. The suit alleges that the Company improperly
classified Store Managers in the Company's California stores as exempt from
overtime requirements as well as meal/rest periods and other wage and hour
requirements imposed by California law. Each store typically has one Store
Manager and two or three Assistant Store Managers. Pursuant to the California
Labor Code, the suit seeks to recover unpaid overtime compensation, penalties
for failure to provide meal and rest periods, waiting time penalties for former
employees, interest, attorney fees, and costs. The suit also charges, pursuant
to California's Business and Professions Code section 17200, that the Company
engaged in unfair business practices by failing to make such payments, and seeks
payment of all such wages (in the form of restitution) for the four-year period
preceding the filing of the case through the present. On June 9, 2004, Ramirez,
a former Assistant Manager who is represented by the same counsel as Melgoza,
filed a putative class action complaint that makes the same allegations with
respect to current and former Assistant Managers at our stores that are named in
the Melgoza action with respect to our current and former Store Managers. The


23

Ramirez complaint also added claims for additional penalties on behalf of all
purported class members under California's new Labor Code Private Attorney
General Act of 2004. On October 8, 2004, the Court issued an Order providing
tentative approval of the settlement agreement previously executed in these
actions, and ordered a December 20, 2004 hearing date, on an order of permanent
approval. The Company provided a reserve of $6.0 million for this matter in the
quarter ended March 31, 2004.

Galvez and Zaidi v. 99 Cents Only Stores (Los Angeles Superior Court). On
August 9, 2004, Galvez and Zaidi filed a putative class action making
substantially the same allegations as were made in the Melgoza complaint, plus
an additional claim for unreimbursed mileage. The Company intends to demur to
this new action. This matter has been deemed related to the Melgoza and Ramirez
cases and has been stayed pending the conclusion of those cases.

Ortiz and Perese vs. 99 Cents Only Stores (U.S. District Court, Southern
District of Texas). On July 23, 2004, the plaintiffs filed a putative
collective action under the federal Fair Labor Standards Act alleging that Store
Managers and Assistant Managers in the Company's Arizona, California, Nevada and
Texas stores were misclassified as exempt employees under federal law and
seeking to recover allegedly unpaid overtime wages for these employees.

On June 15, 2004, David Harkness filed a class action suit against the
Company and certain of its executive officers in the United States District
Court for the Central District of California. Harkness, who seeks to represent
all who purchased shares of the Company's common stock between March 11 and June
10, 2004, alleges that the Company's public statements during the class period
violated the Securities Exchange Act of 1934 by failing adequately to describe
various aspects of the Company's operations and prospects. Two other
plaintiffs, Ralph Schwartz and Samuel Toovy, filed complaints in the same court
on June 24 and July 2, 2004, respectively, making substantially the same
allegations against the same defendants and seeking to represent the same
putative class. On June 16, 2004, another alleged shareholder, Paul Doherty,
filed a shareholder derivative suit in Los Angeles County Superior Court,
repeating the allegations of the Harkness complaint and demanding, purportedly
on behalf of the Company, damages and other relief against certain of the
Company's executive officers and directors for alleged breaches of fiduciary and
other duties.


ITEM 2. CHANGES IN SECURITIES, USE OF PROCEEDS AND ISSUER PURCHASES OF EQUITY
SECURITIES


The table below sets forth information with respect to our repurchases of our
common stock during the three months ended September 30, 2004.




Total Number of
---------------
Shares
(1) ------
Total Average Purchased as
----- ------- ------------
Number of Price Part of Publicly Maximum Number of Shares
--------- ----- ---------------- ------------------------
Shares per Announced Plans or that May Yet Be Purchased
------ --- ------------------ -------------------------
Month Purchased Share Programs Under the Program
--------------- ---------- ------- ------------------ -------------------------

July 2004
(7/01/04 to
7/31/04) 604,800 14.80 604,800 425,200

August 2004
(8/01/04 to 13.07 19,400 405,800
8/31/04) 19,400

September 2004
(9/01/04 to
9/30/04) __ __ __ 405,800


(1) On May 14, 2004, we announced that our Board of Directors had approved the
repurchase of up to 3,000,000 shares of our common stock. The shares were
authorized to be purchased,


24

from time to time, in open market transactions or privately negotiated
transactions over a period ending on May 31, 2005. The repurchase program is
being effected from time to time, based on our evaluation of market conditions
and other factors. The Company has used and plans to continue to use existing
cash to fund the repurchases. All of the shares repurchased during the three
months ended September 30, 2004 were purchased in open market transactions
through this program.



ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITIES HOLDERS
None

ITEM 5. OTHER INFORMATION
None

ITEM 6. EXHIBITS

31.1 Certification of Chief Executive Officer pursuant
to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2 Certification of Chief Financial Officer pursuant
to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1 Certification of Chief Executive Officer pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2 Certification of Chief Financial Officer pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002.


25

SIGNATURE


Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereto duly authorized.


99 CENTS ONLY STORES
Date: November 15, 2004 /s/ Andrew Farina
-------------------


Andrew Farina
Chief Financial Officer
(Duly Authorized Officer)


26