Cabela's Incorporated reported total revenue for the first quarter increased 15.5% to $404.8 million, a record for the company, from $350.6 million for the same quarter last year. First quarter net income increased 16.7% to $9.1 million, or 14 cents per diluted share, over $7.8 million, or 12 cents per diluted share posted for the same period last year.

During the first quarter of fiscal 2006, direct revenue decreased 0.8% to $228.9 million, primarily due to less intensive promotions in the quarter. Total retail revenue for the quarter increased 49.6% to $145.3 million, and same store sales decreased 0.3%. The Company's Owatonna, Minnesota store was impacted in the first quarter by the Company's new store in Rogers, Minnesota. Financial services revenue increased 38.9% to $28.5 million for the first quarter of fiscal 2006.

On March 22, 2006, the Company and its wholly-owned bank subsidiary, World's Foremost Bank, changed the fee structure between the bank and the Company's other segments to more appropriately reflect current market conditions. This change was effective January 1, 2006. This updated fee structure includes an increased fee for origination of new credit card accounts, an increase in the amount the bank pays for rewards earned by its cardholders and an additional fee paid for marketing. The segment information reported for the first quarter of fiscal 2006 reflects this change as if it had taken place in all periods presented. Recasted segment results for each quarter of fiscal 2005, fiscal year 2005 and fiscal year 2004 have been filed as an exhibit to our Form 8-K filed today and will be available on our website.

“Our solid first quarter results reflect the continued rapid growth of our retail business, the ongoing strength in our financial services segment and the continuing expansion of our operating margin,” said Dennis Highby, Cabela's President and Chief Executive Officer. “Revenue in our direct business decreased slightly during the first quarter of 2006 compared to the first quarter of 2005. This decrease was due to a higher level of promotional activity in the first quarter last year. However, we remain pleased with the pace of our direct business and expect positive gains for the remainder of the year.”

“During the quarter, we also announced two additional new stores; Adairsville, Georgia and Montreal, Quebec,” Highby said. “Both large-format stores represent the first Cabela's retail store in those areas, and we are extremely excited to bring the Cabela's experience to both the Southeastern United States, as well as Canada. In fiscal 2006, we expect to open a total of four stores, bringing our store total to eighteen at year end.”

Mr. Highby concluded, “We remain committed to further building our leadership position in the marketplace and fully capitalizing on the many opportunities that still lie ahead. As we enter the second quarter, we are encouraged by the momentum of our business and are confident we will achieve our long-term top and bottom line mid-teens growth rates for fiscal 2006.”

CABELA'S INCORPORATED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME
(Dollar Amounts in Thousands Except Per Share and Share Amounts)
(Unaudited)
----------------------------------------------------------------------
                                                Three months ended
                                              -----------------------
                                               April 1,    April 2,
                                                 2006        2005
                                                 ----        ----
REVENUE:
  Merchandise sales                             $374,214    $327,873
  Financial services revenue                      28,534      20,538
  Other revenue                                    2,057       2,178
                                              ----------- -----------
           Total revenue                         404,805     350,589
                                              ----------- -----------

COST OF REVENUE:
  Cost of merchandise sales                      241,883     213,369
  Cost of other revenue                              406          (8)
                                              ----------- -----------
           Total cost of revenue (exclusive of
            depreciation and amortization)       242,289     213,361
                                              ----------- -----------
           Gross profit                          162,516     137,228

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES     148,313     126,205
                                              ----------- -----------

OPERATING INCOME                                  14,203      11,023
                                              ----------- -----------

OTHER INCOME (EXPENSE):
  Interest income                                    401         434
  Interest expense                                (3,344)     (2,070)
  Other income, net                                2,977       2,673
                                              ----------- -----------
                                                      34       1,037
                                              ----------- -----------
INCOME BEFORE PROVISION FOR INCOME TAXES          14,237      12,060
INCOME TAX EXPENSE                                 5,154       4,293
                                              ----------- -----------
NET INCOME                                        $9,083      $7,767
                                              =========== ===========

EARNINGS PER SHARE:
  Basic                                            $0.14       $0.12
                                              =========== ===========
  Diluted                                          $0.14       $0.12
                                              =========== ===========

WEIGHTED AVERAGE SHARES OUTSTANDING:
  Basic                                       65,069,840  64,588,079
                                              =========== ===========
  Diluted                                     66,359,544  66,296,472
                                              =========== ===========