Dick's Sporting Goods' net income increased 56% to $4.2 million and diluted earnings per share increased 60% to 8 cents for the third quarter of 2005. This compares to prior year net income of $2.7 million and earnings per share of 5 cents, excluding merger integration and store closing costs. Net income increased $6.2 million, to $4.2 million and diluted earnings per share increased $0.12, to $0.08, as compared to the prior year net loss of $2.0 million, and loss per share of $(0.04), including merger integration and store closing costs.

Net sales for the quarter increased 8%, to $582.7 million. Comparable store sales increased 2.9%. The former Galyan's stores will be included in the comparable store base beginning in the second quarter of fiscal 2006.

During the third quarter, the Company opened 16 stores, relocated three stores and remodeled one store, which completes the new store openings for the year. The stores that opened in the third quarter include: Natick, MA; Plymouth, MA; Taunton, MA; Leominster, MA; Concord, NH; Keene, NH; Rutland, VT; Webster, NY; Butler, PA; Columbus, OH; Lexington, KY; Morgantown, WV; Charlotte, NC; Charleston, SC; Loveland, CO and Larkridge, CO. Three of the 16 new stores were the two-level prototype (Lexington, KY; Charlotte, NC and Natick, MA). The relocated stores were in Cleveland, OH; Clarksville, IN and Plainfield, IN.

As of October 29, 2005, the Company operated 255 stores, with approximately 14.7 million square feet, in 34 states.

“We are pleased to report a solid third quarter as measured by a 2.9% comparable store sales increase and earnings improvement at the high end of our guidance. This was all accomplished during a busy quarter when we opened 16 stores and relocated three stores,” said Edward W. Stack, Chairman and CEO.

For the 39 weeks ended October 29, 2005, net income, excluding merger integration and store closing costs and gain on sale of investment, increased 115% to $40.5 million, and diluted earnings per share increased 108% to $0.75, as compared to prior year proforma, combined company net income of $18.8 million, and diluted earnings per share of $0.36, excluding merger integration and store closing costs.

For the 39 weeks ended October 29, 2005, net income, including merger integration and store closing costs and gain on sale of investment, increased 35% to $19.0 million, and diluted earnings per share increased 30% to $0.35 as compared to prior year proforma, combined company net income of $14.1 million, and diluted earnings per share of $0.27, including merger integration and store closing costs.

Net sales for the 39 weeks ended October 29, 2005 increased 34% to $1,775.5 as compared to prior year GAAP net sales of $1,321.4. Comparable store sales increased 2.1%.

The Company's current outlook for 2005 is based on current expectations and includes “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act as described later in this release. Although the Company believes that comments reflected in such forward-looking statements are reasonable, it can give no assurance that such expectations will prove to be correct.

Full Year 2005

  • We continue to anticipate reporting diluted earnings per share of
    $1.70 – 1.75. This represents an approximate 48% increase over
    proforma, combined company earnings per share for the full year 2004 of
    $1.17, excluding merger integration and store closing costs and gain on
    sale of investment. Including merger integration and store closing
    costs, earnings guidance is $1.27 – 1.32 per share. Guidance is based
    on an estimated 54 million shares outstanding.

  • Comparable store sales are expected to increase approximately 2%. The
    converted Galyan's stores will be included in the comparable store base
    in the second quarter of fiscal 2006.

  • Our 2005 full-year EPS guidance excludes the impact of expensing stock
    options as the SEC has amended the compliance date for SFAS 123R. We
    are planning to implement the provisions of SFAS 123R beginning in
    fiscal 2006, the estimated impact of which is an after-tax expense of
    $0.27 per share.

    Fourth Quarter 2005

  • Based on an estimated 54 million shares outstanding, the Company
    anticipates reporting an approximate 20% increase in earnings per
    diluted share to $0.95 – $1.00 per share, from fourth quarter 2004
    earnings per diluted share of $0.81, excluding merger integration and
    store closing costs and gain on sale of investment.

  • Comparable store sales are expected to increase approximately 1-2%.



                   DICK'S SPORTING GOODS, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED
                  (Amounts in thousands, except per share data)

                                     13 Weeks Ended        39 Weeks Ended
                                   ------------------  ----------------------
                                   Oct. 29   Oct. 30    Oct. 29     Oct. 30
                                     2005      2004       2005        2004
                                   --------  --------  ----------  ----------
    Net sales                      $582,665  $541,009  $1,775,480  $1,321,351
    Cost of goods sold, including
     occupancy and distribution
     costs                          429,211   402,758   1,295,638     961,178
                                   --------  --------  ----------  ----------
    GROSS PROFIT                    153,454   138,251     479,842     360,173

    Selling, general and
     administrative expenses        136,564   124,832     392,282     292,863
    Pre-opening expenses              6,022     5,483      10,259      11,195
    Merger integration and store
     closing costs                      -       7,742      37,790       7,793
                                   --------  --------  ----------  ----------
    INCOME FROM OPERATIONS           10,868       194      39,511      48,322

    Gain on sale of investment          -         -        (1,844)        -
    Interest expense, net             3,896     3,455       9,771       5,057
    Other income                        -         -           -        (1,000)
                                   --------  --------  ----------  ----------
    INCOME (LOSS) BEFORE INCOME
     TAXES                            6,972    (3,261)     31,584      44,265

    Provision (benefit) for income
     taxes                            2,789    (1,305)     12,634      17,705
                                   --------  --------  ----------  ----------
    NET INCOME (LOSS)                $4,183   $(1,956)    $18,950     $26,560
                                   ========  ========  ==========  ==========
    EARNINGS (LOSS) PER COMMON
     SHARE:
       Basic                          $0.08    $(0.04)      $0.38       $0.56
       Diluted                        $0.08    $(0.04)      $0.35       $0.50

    WEIGHTED AVERAGE COMMON SHARES
     OUTSTANDING:
       Basic                         50,120    48,251      49,652      47,755
       Diluted                       53,947    48,251      53,917      52,731