BURLINGTON COAT FACTORY WAREHOUSE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(All amounts in thousands, except per share data)
	Three Months Ended
	August 30, 2003		August 31, 2002
REVENUES:
Net Sales	$529,642	100.00%	$506,104	100.00%
Other Income	5,822	1.10%	6,211	1.23%
	----------------		----------------
	535,464	101.10%	512,315	101.23%
	----------------		----------------
COSTS AND EXPENSES:
Cost of Sales (Exclusive of Depreciation and Amortization)	336,577	63.55%	325,818	64.38%
Selling and Administrative Expenses	205,188	38.74%	194,964	38.52%
Depreciation	18,837	3.56%	15,940	3.15%
Amortization	1,922	0.36%	972	0.19%
Interest Expense	782	0.15%	450	0.09%
	----------------		----------------
	563,306	106.36%	538,144	106.33%
	----------------		----------------
Loss Before Income Tax Benefit	(27,842)	-5.26%	(25,829)	-5.10%
	----------------		----------------
Income Tax Benefit	(10,775)	-2.03%	(9,766)	-1.93%
	----------------		----------------
Net Loss	($17,067)	-3.22%	($16,063)	-3.17%
	=========		=========
Basic and Diluted Earnings Per Share:
Net Loss Per Share	($0.38)		($0.36)
	=========		=========
Weighted Average Shares Outstanding	44,547,425		44,482,687
	=========		=========
Dividends Per Share	$0.03		--
	=========		=========