The new Sports Authority, Inc. reported Q2 results for the Gart portion of the business only, stating that the quarter is a “lost quarter” for the former TSA business. Combined company results for the new Sports Authority will be provided beginning with the third quarter.

Second quarter net income, including the effect of one time merger integration costs of $1.7 million, or $0.08 per fully diluted share, totaled $5.3 million, or $0.42 per fully diluted share. Excluding one time merger integration costs, second quarter net income was $6.3 million or $0.50 per fully diluted share, compared with $0.48 per fully diluted share in the prior year's quarter.

Total sales for the 13 weeks ended August 2, 2003 increased 2.2% to $267.5 million compared with $261.7 million in the prior year's second quarter. Second quarter comparable store sales decreased 0.6% from last year.

Net income for the 26 weeks ended August 2, 2003, including the effect of one time merger integration costs of $1.7 million, or $0.08 per fully diluted share, and income related to non-recurring events and a related tax benefit of $2.0 million or $0.15 per fully diluted share, totaled $9.4 million, or $0.75 per fully diluted share. Excluding these items, fully diluted earnings per share for the 26 weeks was $0.68 compared with $0.72 per fully diluted share in the prior year's comparable period.

Total sales for the 26 weeks ended August 2, 2003 decreased 2.1% to $495.9 million compared with $506.7 million in the prior year's 26 weeks. Year-to-date comparable store sales decreased 4.5% from the same period last year.

Doug Morton, Vice Chairman and Chief Executive Officer of The Sports Authority stated, “We are pleased we were able to deliver a slight earnings per share improvement during the quarter, excluding one-time merger integration costs, versus the prior year. Comparable store sales were strong during the quarter in the outdoor and exercise categories, however, soft sales of athletic footwear and skates continued to put pressure on the top-line. Despite the challenging sales environment, we produced a 40 basis point gross margin rate improvement during the quarter while achieving inventory per square foot levels that are 2.3% less than the prior year.”

Mr. Morton concluded, “As we begin the third quarter, we are encouraged by recent trends in both comp store sales and margins for the recently combined companies. We remain dedicated to fully maximizing our strong position in the market and capitalizing on the many opportunities that lie ahead.”

For the second half of 2003, the Company is forecasting sales for the merged entity to be approximately $530 million in the third quarter and earnings to be between $0.03 and $0.05 per fully diluted share based upon fully diluted shares of 25.5 million. The Company is forecasting sales in the fourth quarter to be approximately $720 million and earnings to be between $1.04 and $1.06 per fully diluted share based upon fully diluted shares of 25.5 million. For fiscal year 2003, the Company expects earnings to be between $1.85 and $1.90 per fully diluted share based upon fully diluted shares of 19.3 million. All earnings estimates are exclusive of one-time merger integration costs.

For fiscal year 2004, the Company is forecasting sales to be approximately $2.6 billion and earnings to be approximately $2.50 per fully diluted share based upon fully diluted shares of 25.8 million. All earnings estimates are exclusive of one-time merger integration costs.

                          Gart Sports Company
            Condensed Consolidated Statements of Operations
        (Dollars in thousands, except share and per share data)


                           13 Weeks Ended          26 Weeks Ended
                       ----------------------- -----------------------

                       August 2,   August 3,   August 2,   August 3,
                           2003        2002        2003        2002
                       ----------- ----------- ----------- -----------
Net sales                $267,514    $261,705    $495,946    $506,682
Cost of goods sold,
 buying, and occupancy    196,822     193,646     367,673     377,169
                       ----------- ----------- ----------- -----------
     Gross profit          70,692      68,059     128,273     129,513
     Gross profit %          26.4%       26.0%       25.9%       25.6%
Operating expenses:
     Selling, general
      and
      administrative
      expenses             58,277      55,318     111,700     109,904
     Selling, general
      and
      administrative
      expenses %             21.8%       21.1%       22.5%       21.7%
  Integration costs         1,676           -       1,676           -
     Store pre-opening
      expenses                475         192         570         373
                       ----------- ----------- ----------- -----------
Operating income           10,264      12,549      14,327      19,236
Non-operating income
 (expense):
     Interest              (2,134)     (2,432)     (4,149)     (5,116)
     Other income             478         231       2,519         439
                       ----------- ----------- ----------- -----------
Income before income
 taxes                      8,608      10,348      12,697      14,559
     Income tax expense    (3,348)     (4,014)     (3,248)     (5,635)
                       ----------- ----------- ----------- -----------
Net income                 $5,260      $6,334      $9,449      $8,924
                       =========== =========== =========== ===========
Earnings per share:
     Basic                  $0.44       $0.52       $0.80       $0.77
                       =========== =========== =========== ===========
     Diluted                $0.42       $0.48       $0.75       $0.72


Pro-forma results for the 13       Pro-forma results for the 26 weeks
weeks ended August 2, 2003,        ended August 2, 2003, excluding
excluding the effect of the        the effect of the one time
one time integration costs         integration costs associated with
associated with the merger         the merger with The Sports
with The Sports Authority:         Authority and the effect of
                                   non-recurring settlements,
                                   the associated tax benefit and
                                   utilizing statutory tax rates:

Income before income
 taxes as reported         $8,608                 $12,697
    Integration costs       1,676                   1,676
Expected non-recurring
 settlements included
 above                          -                    (373)         (1)
                       -----------             -----------
Pro-forma income before
 income taxes              10,284                  14,000
     Income tax expense
      at statutory tax
      rates                (3,993)                 (5,424)         (2)
                       -----------             -----------
Pro forma net income       $6,291                  $8,576
                       ===========             ===========
Pro forma earnings per
 share:
     Basic                  $0.53                   $0.72
                       ===========             ===========
     Diluted                $0.50                   $0.68
                       ===========             ===========
Basic weighted average
 shares outstanding    11,900,165              11,885,250
                       ===========             ===========
Diluted weighted
 average shares
 outstanding           12,621,076              12,538,241
                       ===========             ===========

(1) Includes a non-recurring expense of $1.5 million, related to the
 settlement of two wage and hour lawsuits in California and $1.9 
 million of non-recurring interest income related to the settlement of
 a tax dispute with Gart's former parent (Thrifty Payless Holdings, 
 Inc., a subsidiary of RiteAid Corporation).

(2) Adjusted to exclude a non-recurring tax benefit of $1.7 million
 related to the settlement of a tax dispute with Gart's former parent
 (Thrifty Payless Holdings, Inc., a subsidiary of Rite Aid 
 Corporation) and to record tax expense at statutory rates.