Saks Incorporated recorded net income of $12.4 million, or $.09 per share, for the third quarter ended November 1, 2003, compared to net income of $1.9 million, or $.01 per share, last year.

Included in net income for the third quarter ended November 1, 2003 was a net gain of $5.5 million (net of taxes), or $.04 per share, resulting from a tax credit recorded following the resolution of federal income tax issues, partially offset by charges related to lease liability settlements, the disposition of certain long-lived assets, and severance costs. Included in the comparable prior year period were certain charges totaling $2.6 million (net of taxes), or $.02 per share, primarily related to divisiona consolidation activity and the then pending sale of the Company's private label credit card portfolio.

For the third quarter, total sales grew 4.3%, and comparable store sales increased 3.1% on a consolidated basis (1.8% for SDSG and 5.0% for SFAE).

At quarter end, the Company had approximately $280 million in cash on hand, no borrowings on its $700 million revolving credit facility, and a debt-to-capitalization ratio of 37.6%.

During the quarter, the Company purchased approximately 1.1 million shares of common stock (for approximately $12.6 million), bringing the total repurchased under its 35-million-share repurchase authorization programs to 12.9 million shares.

The Company currently operates two business segments, Saks
Department Store Group (“SDSG”) and Saks Fifth Avenue Enterprises
(“SFAE”). SDSG consists of the Company's department stores under the
Parisian, Proffitt's, McRae's, Younkers, Herberger's, Carson Pirie
Scott, Bergner's, and Boston Store nameplates and Club Libby Lu
specialty stores. SFAE is comprised of the Saks Fifth Avenue luxury
department stores and Saks Off 5th outlet stores.

For the nine months ended November 1, 2003, the Company recorded
net income of $1.0 million, or $.01 per share, compared to a net loss
of $43.9 million, or $.30 per share, last year. Included in net income
for the current year nine months was a net gain of $10.0 million (net
of taxes), or $.07 per share, comprised of the $11.1 million tax
credit and a $3.2 million gain on the sale of the private label credit
card portfolio partially offset by $4.3 million of charges primarily
related to settling lease liabilities associated with closed stores,
the disposition of certain long-lived assets, and severance costs.
Included in the comparable prior year period were certain charges
totaling $49.9 million (net of taxes), or $.34 per share, primarily
related to the cumulative effect of a change in accounting for
goodwill.

Operating income (loss) by segment (in millions) was as follows:

                                  Quarter Ended      Nine Months Ended
                                -----------------    -----------------
                                Nov. 1,   Nov. 2,    Nov. 1,  Nov. 2,
                                 2003      2002       2003     2002
                                -------   -------    -------- --------
SDSG                             $20.9     $20.6       $57.9    $79.1
SFAE                              27.3      26.9        38.2     48.3
Other                            (11.6)     (9.1)      (27.6)   (25.1)
Certain items not allocated      ( 8.8)     (4.2)      ( 6.8)   ( 7.5)
                                -------   -------    -------- --------
Total                            $27.8     $34.2       $61.7    $94.8

For the quarter, operating income improved modestly at both
business segments due to increased sales and gross margin rates,
partially offset by higher SG&A expense.

Third Quarter Comments

R. Brad Martin, Chairman and Chief Executive Officer of Saks
Incorporated, commented, “The Company's third quarter operating
performance reflected:

    --  a total sales increase of 4.3% and a consolidated comparable
        store sales increase of 3.1% (comprised of an 1.8% increase at
        SDSG and a 5.0% increase at SFAE),

    --  an 80 basis point improvement in our gross margin rate, and

    --  reduced year-over-year interest expense due to lower
        borrowings and interest rates, offset by

    --  a $40 million increase in SG&A expense, primarily reflecting
        expenses associated with increased sales in existing and new
        stores, a reduction in the net private label credit card
        contribution, and charges related to settling lease
        liabilities and severance."

Inventories at November 1, 2003 totaled $1.75 billion. Both total
and comparable store inventories increased approximately 3% over last
year. Comparable store inventories were down approximately 3% at the
end of the third quarter last year.

The Company ended the quarter with approximately $280 million of
cash on hand and no borrowings on its $700 million revolving credit
facility. Total debt at November 1, 2003 was approximately $1.3
billion, and debt-to-capitalization was 37.6%.

Subsequent to quarter end, the Company announced an exchange offer
for the $452 million outstanding balance of its 8-1/4% Notes due 2008.
For details on the exchange offer, refer to the Company's press
release dated November 4, 2003. Depending upon the degree of
subscription, the Company anticipates it will incur a fourth quarter
charge related to the early debt extinguishment and that interest
expense will be reduced in future periods.

During the third quarter, the Company purchased approximately 1.1
million shares of Saks' common stock (for a total price of
approximately $12.6 million). On a year-to-date basis, the Company has
purchased approximately 7.7 million shares (for a total price of
approximately $71.7 million). The Company has approximately 22.1
million shares remaining under its 35-million-share repurchase
authorization programs.

    Additional Company Information

    Sales Detail
Total sales numbers below represent owned department sales and leased
department commissions.  Total sales (in millions) for the third
quarter ended November 1, 2003 compared to last year's third quarter
ended November 2, 2002 were:

                                            Total         Comparable
              This Year      Last Year     Increase        Increase
              ---------      ---------     --------       ----------
SDSG          $   866.0      $   841.0         3.0%           1.8%
SFAE              601.1          565.1         6.4%           5.0%
              ---------      ---------     --------       ----------
Total         $ 1,467.1      $ 1,406.1         4.3%           3.1%

Total sales (in millions) for the nine months ended November 1, 2003
compared to the nine months ended November 2, 2002 were:

                                                          Comparable
                                            Total          Increase
              This Year      Last Year     Increase       (Decrease)
              ---------      ---------     --------       ----------
SDSG          $ 2,416.0      $ 2,414.6         0.1%          (0.9%)
SFAE            1,670.1        1,655.0         0.9%           0.5%
              ---------      ---------     --------       ----------
Total         $ 4,086.1      $ 4,069.6         0.4%          (0.3%)

Leased department commissions included in the total sales numbers
above were as follows (sales in millions):

                      Quarter Ended              Nine Months Ended
                 ------------------------    -------------------------
                   Nov. 1,      Nov. 2,       Nov. 1,        Nov. 2,
                     2003         2002          2003           2002
                 -----------   ----------    ----------    -----------
SDSG leased
 commissions           $3.8         $3.7         $12.0          $12.1
SFAE leased
 commissions            5.1          4.4          15.8           13.7
                 -----------   ----------    ----------    -----------
Total leased
 commissions           $8.9         $8.1         $27.8          $25.8

Store News

During the quarter, SDSG opened Younkers stores in Lansing,
Michigan and Green Bay, Wisconsin, and SFAE opened Saks Fifth Avenue
stores in Indianapolis, Indiana and Richmond, Virginia. At quarter
end, Saks operated SDSG with 243 department stores with 26.7 million
square feet and SFAE with 62 Saks Fifth Avenue stores with 6.5 million
square feet and 53 Off 5th units with 1.5 million square feet. During
the third quarter, the Company opened three Club Libby Lu stores
bringing the number of stores to 16.

                          SAKS INCORPORATED
                  CONSOLIDATED STATEMENTS OF INCOME
          (Dollars In Thousands, Except for Per Share Data)

                                              (UNAUDITED)
                                          Three Months Ended
                                 -------------------------------------

                                  November 1, 2003   November 2, 2002
                                 ------------------ ------------------

Net sales                        $1,467,147  100.0% $1,406,142  100.0%
Cost of sales                       896,498   61.1%    870,111   61.9%
                                 -----------        -----------
          Gross margin              570,649   38.9%    536,031   38.1%

Selling, general and
 administrative expenses            388,653   26.5%    348,576   24.8%
Other operating expenses:
     Property and equipment
      rentals                        54,802    3.7%     55,534    3.9%
     Depreciation & other
      amortization                   58,294    4.0%     55,423    3.9%
     Taxes other than income
      taxes                          36,633    2.5%     36,159    2.6%
     Store pre-opening costs          2,730    0.2%      2,848    0.2%
Integration charges                    (557)   0.0%      2,305    0.2%
Losses from long-lived assets         2,293    0.2%        999    0.1%
                                 -----------        -----------

    Operating income                 27,801    1.9%     34,187    2.4%
Other income (expense):
   Interest expense                 (26,161)  -1.8%    (30,826)  -2.2%
   Other income (expense), net          321    0.0%       (285)   0.0%
                                 -----------        -----------

    Income before provision
     (benefit) for income taxes       1,961    0.1%      3,076    0.2%

Provision (benefit) for income
 taxes                              (10,392)  -0.7%      1,154    0.1%
                                 -----------        -----------

Net income                          $12,353    0.8%     $1,922    0.1%
                                 ===========        ===========

Basic earnings per common share:      $0.09              $0.01
Diluted earnings per common
 share:                               $0.09              $0.01