SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-K/A
                                 Amendment No. 1

              ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                   For the Fiscal Year Ended February 2, 2002


                         Commission File Number 1-14565

                                  FRED'S, INC.
             (Exact Name of Registrant as Specified in its Charter)

           TENNESSEE                                            62-0634010
(State or Other Jurisdiction of                              (I.R.S. Employer
Incorporation or Organization)                            Identification Number)

                              4300 New Getwell Road
                            MEMPHIS, TENNESSEE 38118
                    (Address of Principal Executive Offices)

         Registrant's telephone number, including area code (901) 365-8880

         Securities Registered Pursuant to Section 12(b) of the Act: None

         Securities Registered Pursuant to Section 12(g) of the Act:

                               Title of Each Class
                       Class A Common Stock, no par value

         Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.
                                    Yes X No

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of  Registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K [X].

         As of April 19, 2002, there were 25,405,002  shares  outstanding of the
Registrant's  Class A no par  value  voting  common  stock.  Based  on the  last
reported  sale price of $36.95 per share on the NASDAQ Stock Market on April 19,
2002, the aggregate market value of the Registrant's  Common Stock held by those
persons deemed by the Registrant to be non-affiliates was $938,714,824.

         As of  April  19,  2002,  there  were  no  shares  outstanding  of  the
Registrant's Class B no par value non-voting common stock.

                       DOCUMENTS INCORPORATED BY REFERENCE

         Portions of the 2001 Annual Report to  Shareholders  for the year ended
February 2, 2002 are  incorporated  by reference into Part II, Items 5, 6, 7 and
8, and into Part IV, Item 14.

         Portions  of  the  Company's   Proxy  Statement  for  the  2002  annual
shareholders  meeting are  incorporated by reference into Part III, Items 11, 12
and 13.

         Portions of the Company's  Registration Statement on Form S-1 (file no.
33-45637) are incorporated as exhibits into Part IV.

         With the exception of those portions that are specifically incorporated
herein by reference,  the aforesaid documents are not to be deemed filed as part
of this report.





Explanatory Note

This  Amendment  No. 1 to the Annual  Report on Form 10-K (the  "Form  10-K") of
Fred's, Inc.(the "Company") for the fiscal year ended February 02, 2002 is being
filed  to amend  the list of  exhibits  filed  in Item 14  (Exhibits,  Financial
Statement  Schedules and Reports on Form 8-K) pursuant to Item 601 of Regulation
S-K  under  the  Securities  Exchange  Act of 1934,  and to  include  additional
portions of the Company's 2001 Annual Report to Shareholders  for the year ended
February 2, 2002 as Exhibit 13.2.
                                     PART IV

Item 14: Exhibits, Financial Statement Schedules and Reports on Form 8-K

(a)(1)   Consolidated Financial Statements

         The following consolidated financial statements are incorporated herein
         by  reference  from pages 16 through  31 of the 2001  Annual  Report to
         Shareholders for the year ended February 2, 2002.

         Report of Independent Accountants.

         Consolidated Statements of Income for the years ended February 2, 2002,
         February 3, 2001, and January 29, 2000.

         Consolidated  Balance  Sheets as of February 2, 2002,  and  February 3,
         2001.

         Consolidated  Statements  of  Changes in  Shareholders'  Equity for the
         years ended February 2, 2002, February 3, 2001, and January 29, 2000.

         Consolidated  Statements of Cash Flows for the years ended  February 2,
         2002, February 3, 2001, and January 29, 2000.

         Notes to Consolidated Financial Statements.

(a)(2)   Financial Statement Schedules

         Report of Independent  Accountants on Financial Statement Schedules for
         each of the three years for the period ended February 2, 2002.

         II Valuation and qualifying accounts

(a)(3)   Those  exhibits  required to be filed as Exhibits to this Annual Report
         on Form 10-K pursuant to Item 601 of Regulation S-K are as follows:

         2.1      Asset Purchase  Agreement between CVS Revco D.S., Inc., Fred's
                  Stores of Tennessee,  Inc., CVS Corporation and Fred's,  Inc.,
                  dated as of October 10, 1997 [incorporated herein by reference
                  to Exhibit  2.1 to the  Company's  Current  Report on Form 8-K
                  dated December 1, 1997].

         2.2      Letter Agreement  between CVS Revco D.S., Inc.,  Fred's Stores
                  of Tennessee,  Inc., CVS Corporation and Fred's, Inc. dated as
                  of  November  1, 1997  [incorporated  herein by  reference  to
                  Exhibit 2.2 to the Company's  Current Report on Form 8-K dated
                  December 1, 1997].

         3.1      Certificate of Incorporation,  as amended [incorporated herein
                  by  reference to Exhibit 3.1 to the Form S-1 as filed with the
                  Securities and Exchange  Commission February 7, 1992 (SEC File
                  No. 33-45637) (the "Form S-1")].

         3.2      By-laws,  as  amended  [incorporated  herein by  reference  to
                  Exhibit 3.2 to the Form S-1].

         3.3      Articles of  Amendment to the Charter of Fred's,  Inc.,  dated
                  September 6, 2001, as filed with the Secretary of the State of
                  Tennessee.  [incorporated  by  reference  to  exhibit  3.3  of
                  amendment  No.  1 to our  Registration  Statement  on Form S-3
                  filed on September 10, 2001.]

         4.1      Specimen  Common  Stock  Certificate  [incorporated  herein by
                  reference to Exhibit 4.2 to  Pre-Effective  Amendment No. 3 to
                  the Form S-1].

         4.2      Preferred   Share  Purchase  Plan   [incorporated   herein  by
                  reference to the Company's Report on Form 10-Q for the quarter
                  ended October 31, 1998].

         9.1      Baddour,  Inc. (Registrant changed its name to "Fred's,  Inc."
                  in 1991)  Shareholders  Agreement  dated  as of June 28,  1986
                  [incorporated  herein by  reference  to  Exhibit  C, pages C-1
                  through C-42 to Baddour,  Inc.'s Report on Form 8-K dated July
                  1, 1986]

         10.1     Form of Fred's, Inc. Franchise Agreement  [incorporated herein
                  by reference to Exhibit 10.8 to the Form S-1].

         10.2     401(k) Plan dated as of May 13, 1991  [incorporated  herein by
                  reference to Exhibit 10.9 to the Form S-1].

         10.3     Employee  Stock  Ownership  Plan (ESOP) dated as of January 1,
                  1987 [incorporated herein by reference to Exhibit 10.10 to the
                  Form S-1].

         10.4*    Incentive  Stock  Option  Plan dated as of  December  22, 1986
                  [incorporated herein by reference to Exhibit 10.11 to the Form
                  S-1].

         10.5     Lease  Agreement by and between Hogan Motor Leasing,  Inc. and
                  Fred's,  Inc.  dated  February  5, 1992 for the lease of truck
                  tractors to Fred's,  Inc. and the servicing of those  vehicles
                  and other equipment of Fred's,  Inc.  [incorporated  herein by
                  reference to Exhibit 10.15 to Pre-Effective Amendment No. 1 to
                  the Form S-1].

         10.6     Revolving Loan and Credit Agreement  between Fred's,  Inc. and
                  Union  Planters  National  Bank  dated  as  of  May  15,  1992
                  [incorporated  herein by reference to the Company's  report on
                  Form 10-Q for the quarter ended May 2, 1992].

         10.7*    1993 Long Term  Incentive  Plan dated as of January  21,  1993
                  [Incorporated  herein by reference to the Company's  report on
                  Form 10-Q for the quarter ended July 31, 1993].

         10.8     Modification Agreement between Fred's, Inc. and Union Planters
                  National Bank dated as of May 31, 1995 (modifies the Revolving
                  Loan  and  Credit   Agreement   included   as  Exhibit   10.7)
                  [incorporated  herein by reference to the Company's  report on
                  Form 10-Q for the quarter ended July 29, 1995].

         10.9     Second  Modification  Agreement between Fred's, Inc. and Union
                  Planters National Bank dated as of July 31, 1995 (modifies the
                  Revolving Loan and Credit Agreement  included as Exhibit 10.7)
                  [incorporated  herein by reference to the Company's  report on
                  Form 10-Q for the quarter ended July 29, 1995].

         10.10    Seasonal  Overline  Revolving Credit Agreement between Fred's,
                  Inc.  and Union  Planters  National  Bank dated as of July 23,
                  1996 [incorporated herein by reference to the Company's report
                  on Form 10-Q for the quarter ended August 3, 1996].

         10.11    Addendum to Leasing  Agreement and form of schedules 2 through
                  6 of Schedule A by and between Hogan Motor  Leasing,  Inc. and
                  Fred's,  Inc.  dated  December  19, 1996  (modifies  the Lease
                  Agreement  included as Exhibit 10.6)  [incorporated  herein by
                  reference  to the  Company's  report on Form 10-K for the year
                  ended February 1, 1997].

         10.12    Third  Modification  Agreement between Fred's,  Inc. and Union
                  Planters National Bank dated as of February 28, 1997 (modifies
                  the Revolving  Loan and Credit  Agreement  included as Exhibit
                  10.7)  [incorporated  herein  by  reference  to the  Company's
                  report on Form 10-K for the year ended February 1, 1997].

         10.13    Term Loan Agreement  between  Fred's,  Inc. and Union Planters
                  National Bank dated as of May 5, 1998 [incorporated  herein by
                  reference to the Company's Report on Form 10-Q for the quarter
                  ended May 2, 1998].

         10.14    Fourth  Modification  Agreement between Fred's, Inc. and Union
                  Planters   National   Bank   dated   as  of   September   1998
                  [incorporated  herein by reference to the Company's  Report on
                  Form 10-Q for the quarter ended August 1, 1998].

         10.15    Seasonal  Overline  Agreement  between Fred's,  Inc. and Union
                  Planters   National   Bank  dated  as  of   February  3,  1999
                  [incorporated  herein by reference to the Company's  Report on
                  Form 10-Q for the quarter ended May 1, 1999].

         10.16    Seasonal  Overline  Agreement  between Fred's,  Inc. and Union
                  Planters  National Bank dated s of May 12, 1999  [incorporated
                  herein by reference to the  Company's  Report on From 10-Q for
                  the quarter ended May 1, 1999].

         10.17    Term Loan Agreement  between  Fred's,  Inc. and First American
                  National Bank dated as of April 23, 1999 [incorporated  herein
                  by  reference  to the  Company's  Report  on Form 10-Q for the
                  quarter ended May 1, 1999].

         10.18    Seasonal  Overline  Agreement  between Fred's,  Inc. and Union
                  Planters   National   Bank   dated  as  of   August   3,  1999
                  [incorporated  herein by reference to the Company's  Report on
                  Form 10-Q for the quarter ended July 31, 1999].

         10.19    Prime Vendor  Agreement  between  Fred's  Stores of Tennessee,
                  Inc. and Bergen  Brunswig Drug  Company,  dated as of November
                  24, 1999 [incorporated herein by reference to Company's Report
                  on Form 10-Q for the quarter ended October 31, 1999].

         10.20    Addendum to Leasing  Agreement and Form of Schedules 7 through
                  8 of Schedule A, by and between Hogan Motor Leasing,  Inc. and
                  Fred's,  Inc dated  September  20,  1999  (modifies  the Lease
                  Agreement  included as Exhibit 10.6)  [incorporated  herein by
                  reference  to the  Company's  report on Form 10-K for the year
                  ended January 29, 2000].

         10.21    Revolving  Loan  Agreement  between  Fred's,  Inc.  and  Union
                  Planters  Bank,  NA and  Suntrust  Bank  dated  April 3,  2000
                  [incorporated  herein by reference to the Company's  report on
                  form 10-K for year ended January 29, 2000].

         10.22    Loan  modification  agreement dated May 26, 2000 (modifies the
                  Revolving   Loan   Agreement   included   as  Exhibit   10.23)
                  [Incorporated  herein by reference to the Company's  report on
                  Form 10-K for the year ended January 29, 2000].

         10.23    Seasonal  Overline  Agreement  between Fred's,  Inc. and Union
                  Planters   National   Bank  dated  as  of  October   11,  2000
                  [incorporated  herein by reference to the Company's  Report on
                  Form 10-Q for the quarter ended October 28, 2000].

         13.1     Annual report to  shareholders  for the year ended February 2,
                  2002 (to the extent incorporated herein by reference).

         13.2**   Management's Discussion and Analysis from the Company's Annual
                  report to shareholders for the year ended February 2, 2002.

         21.1     Subsidiaries of Registrant

         23.1     Consent of PricewaterhouseCoopers LLP

         *        Management Compensatory Plan
         **       Filed herewithin





                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned,  thereunto duly  authorized,  on this 24th day of
October, 2002.

                                     FRED'S, INC.

                                     By: /s/ Michael J. Hayes
                                         -------------------------------------
                                       Michael J. Hayes, Chief Executive
                                       Officer


                                     By: /s/ Jerry A. Shore
                                         --------------------------------
                                       Jerry A. Shore, Executive Vice
                                       President and Chief Financial Officer
                                       (Principal Accounting and Financial
                                       Officer)

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
Registrant and in the capacities indicated on this 24th day of October, 2002.

             Signature                                 Title
             ---------                                 -----

         /s/ Michael J. Hayes               Director, Managing Director,
         --------------------------         Chief Executive Officer
         Michael J. Hayes

         /s/ Roger T. Knox                           Director
         --------------------------
         Roger T. Knox

         /s/ John R. Eisenman                        Director
         --------------------------
         John R. Eisenman

         /s/ John D. Reier                           Director
         --------------------------
         John D. Reier

         /s/ Thomas H. Tashjian                      Director
         --------------------------
         Thomas H. Tashjian




Exhibit 13.2
FRED'S INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS
FISCAL 2001

Selected Financial Data
(dollars in thousands, except per share amounts)




                                                      2001         2000(1)        1999         1998(2)          1997
                                                      ----         -------        ----         -------          ----
Statement of Income Data:

                                                                                              
Net sales                                             $910,831     $781,249     $665,777     $600,902        $492,236

Operating income                                        31,751       25,720       18,943       14,711          15,511

Income before income taxes                              30,140       22,494       16,439       13,605          15,660

Provision for income taxes                              10,511        7,645        5,737        4,775           5,873

Net income                                              19,629       14,849       10,702        8,830           9,787

Net income per share:(3)
   Basic                                                   .83          .66          .48          .40             .45
   Diluted                                                 .81          .65          .47          .39             .44

Selected Operating Data:

Operating income as a percentage of sales                  3.5%         3.3%         2.9%         2.4%            3.2%

Increase in comparable store sales (4)                    10.5%         9.2%(5)      5.2%         5.6%            8.3%

Stores open at end of period                               353          320          293          283             261

Balance Sheet Data (at period end):

Total assets                                          $284,059     $254,795     $240,222     $220,757        $195,407

Short-term debt (including capital leases)               1,240        2,678       30,736       11,914             214

Long-term debt (including capital leases)                1,320       31,705       11,761       11,821           1,368

Shareholders' equity                                   218,907      159,687      145,913      136,983         129,359

-----------------
(1)      Results for 2000 include 53 weeks.
(2)      Results for 1998  include  the effect of the 1998  adoption of LIFO for
         pharmacy inventories.
(3)      Adjusted for the 5-for-4 stock split  effected on June 18, 2001 and the
         3-for-2 stock split effected on February 1, 2002.
(4)      A store is first  included in the  comparable  store sales  calculation
         after the end of the twelfth month  following the store's grand opening
         month.
(5)      The increase in comparable store sales for 2000 is computed on the same
         53-week period for 1999.



Management's Discussion and Analysis

Significant Accounting Policies

The  preparation  of Fred's  financial  statements  requires  management to make
estimates  and  judgments  in the  reporting of assets,  liabilities,  revenues,
expenses and related  disclosures  of  contingent  assets and  liabilities.  Our
estimates are based on historical  experience and on other  assumptions  that we
believe applicable under the circumstances,  the results of which form the basis
for making  judgments  about the values of assets and  liabilities  that are not
readily  apparent  from  other  sources.  While we believe  that the  historical
experience  and other  factors  considered  provide a  meaningful  basis for the
accounting  policies  applied  in the  consolidated  financial  statements,  the
Company  cannot  guarantee that the estimates and  assumptions  will be accurate
under  different  conditions  and/or  assumptions.  A  summary  of our  critical
accounting policies and related estimates and judgments,  can be found in Note 1
to the consolidated financial statements.

Results of Operations

The following  Table provides a comparison of Fred's  financial  results for the
past three years. In this table,  categories of income and expense are expressed
as a percentage of sales.



                                                                      2001        2000       1999
------------------------------------------------------------------------------------------------------
                                                                                  
Net sales                                                           100.0%      100.0%     100.0%
 Cost of goods sold                                                  72.6        72.5       71.8
                                                                  ------------------------------------
 Gross profit                                                        27.4        27.5       28.2
 Selling, general and administrative expenses                        23.9        24.2       25.3
                                                                  ------------------------------------
 Operating income                                                     3.5         3.3        2.9
 Interest expense, net                                                0.2         0.4        0.4
                                                                  ------------------------------------
 Income before taxes                                                  3.3         2.9        2.5
 Income taxes                                                         1.1         1.0        0.9
                                                                  ------------------------------------
Net income                                                            2.2%        1.9%       1.6%
                                                                  ------------------------------------



Fiscal 2001 Compared to Fiscal 2000

Sales

Net sales increased 16.6% ($129.6 million) in 2001.  Approximately $54.0 million
of the increase was  attributable to the addition of 33 new or upgraded  stores,
and 7 pharmacies during 2001,  together with the sales of 31 store locations and
16 pharmacies  that were opened or upgraded  during 2000 and  contributed a full
year of sales in 2001.  During 2001,  the Company  closed 3 pharmacy  locations.
Comparable store sales,  consisting of sales from stores that have been open for
more than one year, increased 10.5% in 2001.

The Company's front store  (non-pharmacy)  sales increased  approximately  15.5%
over 2000 front store sales.  Front store sales growth  benefited from the above
mentioned  store  additions  and  improvements,  and solid  sales  increases  in
categories such as home  furnishings,  floor coverings,  bath,  giftware,  small
appliances,  photo finishing,  girl's apparel, missy ready-to-wear,  infants and
toddler apparel, beverages, food and snacks.

Fred's  pharmacy  sales  grew to 34.4% of total  sales in 2001 from 33% of total
sales in 2000 and  continues to rank as the largest  sales  category  within the
Company. The total sales in this department,  including the Company's mail order
operation,  increased  21.2% over  2000,  with third  party  prescription  sales
representing  approximately  85% of total pharmacy  sales,  compared with 83% of
total pharmacy sales in 2000. The Company's  pharmacy sales growth  continued to
benefit  from  an  ongoing  program  of  purchasing   prescription   files  from
independent  pharmacies,  the addition of pharmacy departments in existing store
locations, and inflation caused by drug manufacturer increases.

Sales to Fred's 26 franchised  locations decreased  approximately $.8 million in
2001 and  represented  3.7% of the Company's total sales, as compared to 4.0% in
2000.  It is  anticipated  that this  category  of  business  will  decline as a
percentage  of total  Company sales since the Company has not added and does not
intend to add any additional franchisees.

Gross Margin

Gross  margin as a  percentage  of sales was 27.4% in 2001  compared to 27.5% in
2000.  The  decrease  in gross  margin is a result of  margin  reduction  in the
pharmacy   department   partially  offset  by  margin  improvements  in  general
merchandise departments.

Selling, General and Administrative Expenses

Selling,  general and  administrative  expenses  were 23.9% of net sales in 2001
compared with 24.2% of net sales in 2000. Labor expenses  improved in the stores
and  pharmacies as a result of the strong sales coupled with store  productivity
initiatives.  Distribution center labor expense also improved as a percentage of
volume  processed.  Corporate  communications  expense  improved  as a result of
installing new technology that reduced expenses.

Operating Income

Operating income increased  approximately $6.0 million or 23.5% to $31.8 million
in 2001 from $25.7  million in 2000.  Operating  income as a percentage of sales
increased to 3.5% in 2001 from 3.3% in 2000, due to the above-mentioned reasons.

Interest Expense, Net

Interest  expense for 2001 totaled $1.6 million or .2% of sales  compared to net
interest  expense  of $3.2  million  or .4% of sales in  2000.  The  significant
reduction  results from the funds  raised from our public  offering of 1,585,000
company shares in September  2001(unadjusted  for 3-for-2 stock split  completed
February 1, 2002),  lower interest rates,  and improved  inventory  turnover and
expense control

Income Taxes

The effective income tax rate increased to 34.9% in 2001 from 34.0% in 2000, due
to increased income levels which eliminated the benefit of graduated tax rates.

At February 2, 2002,  the Company has certain net operating  loss  carryforwards
which were  acquired in  reorganizations  and  purchase  transactions  which are
available  to  reduce  income  taxes,   subject  to  usage  limitations.   These
carryforwards  total  approximately $43.9 million for state income tax purposes,
and expire at various  times  during the period 2003  through  2023.  If certain
substantial  changes in the Company's  ownership should occur, there would be an
annual limitation on the amount of carryforwards which can be utilized.

Net Income

Net  income  for  2001  was  $19.6  million  (or $ .81  per  diluted  share)  or
approximately  32.2% higher than the $14.8  million (or $.65 per diluted  share)
reported in 2000.

Fiscal 2000 Compared to Fiscal 1999

Sales

Net sales increased 17.3% ($115 million) in 2000.  Approximately  $57 million of
the increase was attributable to the addition of 31 new or upgraded stores,  and
16 pharmacies  during 2000,  together with the sales of 20 store locations and 2
pharmacies  that were opened or upgraded during 1999 and contributed a full year
of sales in 2000.  During  2000,  the  Company  also  closed 4 store  locations.
Comparable store sales based on a 53-week  comparison,  consisting of sales from
stores that have been open for more than one year, increased 9.2% in 2000.

The Company's front store (non-pharmacy) sales increased  approximately 15% over
1999 front  store  sales.  Front  store sales  growth  benefited  from the above
mentioned  store  additions,  and solid  performances in categories such as home
furnishings, floor coverings, bath, small appliances, giftware, ladies intimate,
ladies accessories,  men's and boy's apparel, ethnic products,  beverages,  food
and snacks, and tobacco. Lawn and garden sales decreased due to reduced emphasis
of large lawn and garden  equipment  that  carried  lower  margins and  required
additional labor outside the stores.

Fred's pharmacy sales grew to 33% of total sales in 2000 from 31% of total sales
in 1999 and continues to rank as the largest sales category  within the Company.
The  total  sales  in  this  department,  including  the  Company's  mail  order
operation,  increased  25%  over  1999,  with  third  party  prescription  sales
representing  approximately  83% of total pharmacy  sales,  compared with 77% of
total pharmacy sales in 1999. The Company's  pharmacy sales growth  continued to
benefit  from  an  ongoing  program  of  purchasing   prescription   files  from
independent  pharmacies,  the addition of pharmacy departments in existing store
locations, and inflation caused by drug manufacturer increases.

Sales to Fred's 26 franchised  locations  increased  approximately $1 million in
2000 and represented 4% of the Company's total sales, as compared to 5% in 1999.
It is anticipated that this category of business will decline as a percentage of
total  Company  sales since the Company has not added and does not intend to add
any additional franchisees.

Gross Margin

Gross  margin as a  percentage  of sales was 27.5% in 2000  compared to 28.2% in
1999.  The decrease in gross margin is  primarily  attributed  to the changes in
sales mix and promotional activities to increase customer traffic.

Selling, General and Administrative Expenses

Selling,  general and  administrative  expenses  were 24.2% of net sales in 2000
compared with 25.3% of net sales in 1999. Labor expenses  improved in the stores
and  pharmacies as a result of the strong sales coupled with store  productivity
initiatives.  Advertising  expense improved as a percentage of sales by reducing
the cost of advertising circulars while maintaining the same number of circulars
issued during the year.  Other expenses such as store supplies and  distribution
center equipment rental also improved as a result of cost control efforts.

Operating Income

Operating income increased  approximately $6.8 million or 35.8% to $25.7 million
in 2000 from $18.9  million in 1999.  Operating  income as a percentage of sales
increased to 3.3% in 2000 from 2.9% in 1999, due to the above-mentioned reasons.

Interest Expense, Net

Interest  expense for 2000 totaled $3.2 million compared to net interest expense
of $2.5 million in 1999.

The interest  expense for 2000 reflects higher average  revolver  borrowings for
inventory  purchases,  caused by significantly  improved in-stock positions over
1999 and  inventory  for the new  stores  opened  throughout  the  year.  Higher
interest rates during 2000 were also a factor in the higher expense.

Income Taxes

The effective income tax rate decreased to 34.0% in 2000 from 34.9% in 1999, due
to changes  made in the  Company's  organizational  structure  during the fourth
quarter  of  1998  and the  implementation  of a  federal  program  to  generate
employment  related tax credits,  which resulted in a reduction in the Company's
liability for taxes.

At February 3, 2001,  the Company had certain net operating  loss  carryforwards
which were acquired in reorganizations and certain purchase transactions and are
available  to  reduce  income  taxes,   subject  to  usage  limitations.   These
carryforwards  total  approximately $43.8 million for state income tax purposes,
which expire during the period 2002 through 2022. If certain substantial changes
in the Company's  ownership should occur, there would be an annual limitation on
the amount of carryforwards which can be utilized.

Net Income

Net  income  for  2000  was  $14.8  million  (or  $.65  per  diluted  share)  or
approximately  39% higher than the $10.7  million  (or $.47 per  diluted  share)
reported in 1999.

Liquidity and Capital Resources

Fred's primary sources of working capital have traditionally been cash flow from
operations  and  borrowings  under its credit  facility.  In September  2001 the
Company raised proceeds of $38.2 million from a secondary  offering of 1,585,000
Company shares  (unadjusted for 3-for-2 stock split completed February 1, 2002).
The Company had working  capital of $138.4 million,  $110.5  million,  and $79.7
million  at  year-end  2001,  2000  and  1999,  respectively.   Working  capital
fluctuates in relation to profitability, seasonal inventory levels, net of trade
accounts payable, and the level of store openings and closings.

Cash and cash equivalents were $15.9 million at the end of 2001 compared to $2.6
million at  year-end  2000.  Short-term  investment  objectives  are to maximize
yields while  minimizing  company risk and maintaining  liquidity.  Accordingly,
limitations are placed on amounts and types of investments.

In April,  2000,  the Company and a bank entered into a new  Revolving  Loan and
Credit Agreement. The agreement provides the Company with an unsecured revolving
line of credit  commitment of up to $40 million and bears interest at 1.5% below
prime rate or a LIBOR-based rate (weighted average interest rate of 5.2% on 2001
outstanding  borrowings).  The  credit  capacity  is  used  to  accommodate  the
Company's  continued  growth  and  seasonal  inventory  needs.  Under  the  most
restrictive  covenants of the  Agreement,  we are required to maintain  specific
shareholders'  equity and net income levels. We are required to pay a commitment
fee to the bank at a rate per annum equal to .18% on the  unutilized  portion of
the  revolving  line  commitment  over the  term of the  agreement.  The  credit
commitment extends to April 3, 2003. There were no borrowings  outstanding under
this agreement at February 2, 2002 and $22.6 million  outstanding  borrowings at
February 3, 2001.  The reduction in borrowings  from the prior year results from
cash flow from current operations, continued focus on asset management, and from
the proceeds of the secondary public offering completed during the fiscal year.

In April 1999, the Company entered into a four-year  unsecured term loan of $2.3
million to finance the replacement of the Company's  mainframe  computer system.
The Loan  Agreement  bears  interest at 6.15% per annum and matures on April 15,
2003. At year-end 2001, the outstanding  principal  balance on the term loan was
approximately $ .7 million compared with $1.3 million at year-end 2000.

In May,  1998,  the Company and a bank entered into a Loan  Agreement (the "Term
Loan Agreement"). The Term Loan Agreement provided the Company with an unsecured
term loan of $12  million to finance the  modernization  and  automation  of the
Company's distribution center and corporate facilities.  The Term Loan Agreement
bore interest of 6.82% per annum and would have matured on November 1, 2005. The
Company used the proceeds of the public  offering to pay off the  Agreement  and
the borrowings  outstanding under the Agreement at February 3, 2001 totaled $8.8
million.

Off-Balance Sheet Arrangements

The Company has no off-balance sheet financing arrangements.

Contractual Obligations and Commercial Commitments

As discussed in Note 6 of consolidated financial statements,  the Company leases
certain of its store locations under noncancelable  operating leases expiring at
various dates through 2031.  Many of these leases  contain  renewal  options and
require  the Company to pay taxes,  maintenance,  insurance  and  certain  other
operating expenses applicable to the leased properties. In addition, the Company
leases  various  equipment  under  noncancelable  operating  leases and  certain
transportation  equipment  under  capital  leases.  The  future  minimum  rental
payments under all operating and capital leases as of February 2, 2002 are $87.7
million and $2.4 million, respectively.

As discussed in Note 10 of the consolidated  financial  statements,  the Company
had commitments approximating $9.1 million at February 2, 2002 on issued letters
of credit which  support  purchase  orders for  merchandise.  Additionally,  the
Company had outstanding  letters of credit  aggregating $6.8 million at February
2, 2002 utilized as collateral for their risk management programs.

Net cash flow  provided by operating  activities  totaled  $26.4 million in 2001
compared to $27.1  million in 2000 and cash used in operations of $.8 million in
1999.

In fiscal 2001, cash was primarily used to increase inventories by approximately
$14.3 million during the fiscal year. This increase is primarily attributable to
our  adding  33 new  stores,  upgrading  six  stores  and  adding a net of 4 new
pharmacies,  as well as supporting the improved comparable store sales. Accounts
payable and accrued  liabilities  increased  by $3.5  million due  primarily  to
higher inventory purchases. Income taxes payable decreased by approximately $2.4
million as a result of required income tax payments

Year-end 2000 cash was primarily used to increase inventories by approximately $
8.7 million during the fiscal year.  Also,  accounts  receivable  increased $4.6
million due to increased pharmacy sales involving third party carriers. Accounts
payable and accrued  liabilities  increased  by $5.1  million due  primarily  to
higher inventory  purchases.  Income taxes payable  increased as a result of tax
strategies put in place in prior years that had a favorable effect in 2000.

Year-end 1999 inventory levels were impacted by improved in-stock  positions and
store and pharmacy  growth.  Accounts  payable were impacted by the  accelerated
repayment of $7.5 million.

Capital  expenditures in 2001 totaled $17.4 million  compared with $15.8 million
in 2000 and  $14.0  million  in 1999.  The 2001  capital  expenditures  included
approximately $13.5 million of expenditures associated with upgraded, remodeled,
or new stores and pharmacies. Approximately $3.8 million in expenditures related
to technology upgrades,  distribution center equipment,  freight equipment,  and
capital maintenance.  The 2000 capital expenditures included approximately $12.2
million of expenditures  associated with upgraded,  remodeled, or new stores and
pharmacies.  Approximately  $3.6 million in  expenditures  related to technology
upgrades,   distribution  center  equipment,   freight  equipment,  and  capital
maintenance.  The 1999 capital expenditures included approximately $11.7 million
of  expenditures  associated  with  upgraded,   remodeled,  or  new  stores  and
pharmacies.  Approximately  $2.3 million in  expenditures  related to technology
upgrades,   distribution  center  equipment,   freight  equipment,  and  capital
maintenance.  Cash used for investing  activities  also includes $1.0 million in
2001,  $2.8  million in 2000,  and $.8  million in 1999 for the  acquisition  of
customer lists and other pharmacy related items.

The Company believes that sufficient capital resources are available in both the
short-term and long-term through  currently  available cash, cash generated from
future operations and, if necessary, the ability to obtain additional financing.

Recent Accounting Pronouncements

In June 2001, the FASB issued SFAS No. 141, Business Combinations.  SFAS No. 141
supercedes   Accounting  Principles  Board  Opinion  ("APB")  No.  16,  Business
Combinations,  and SFAS No. 38, Accounting for  Preacquisition  Contingencies of
Purchased  Enterprises.  SFAS No.  141  requires  that the  purchase  method  of
accounting be used for all business  combinations  initiated after June 30, 2001
and for all business combinations accounted for by the purchase method for which
the date of  acquisition is after June 30, 2001. The Company does not expect the
adoption of SFAS No. 141 to have a material impact on its financial statements.

In June 2001,  the FASB  issued  SFAS No.  142,  Goodwill  and Other  Intangible
Assets.  SFAS  No.  142  supercedes  APB  No.  17,  Intangible  Assets,  and its
provisions  are effective for fiscal years  beginning  after  December 15, 2001.
SFAS No. 142 requires that: 1) goodwill and indefinite lived  intangible  assets
will no longer be amortized;  2) goodwill will be tested for impairment at least
annually at the  reporting  unit level  (reporting  unit levels to be determined
upon adoption);  3) intangible  assets deemed to have an indefinite life will be
tested for  impairment  at least  annually;  and 4) the  amortization  period of
intangible assets with finite lives will no longer be limited to forty years. As
of February  2, 2002,  the Company has  intangible  assets,  net of  accumulated
amortization,  of  $4.8  million  and has  recognized  amortization  expense  of
approximately  $1.8 million  during the year February 2, 2002.  The Company will
continue to amortize  intangible  assets in accordance  with its existing policy
and  accordingly  does not anticipate a material  impact on adoption of SFAS No.
142.

In October 2001, the FASB issued SFAS No. 144,  Accounting for the Impairment or
Disposal of Long-Lived Assets,  effective for years beginning after December 15,
2001. This Statement  supersedes SFAS No.  121,Accounting  for the Impairment of
Long-Lived  Assets to Be Disposed of, but retains the  fundamental  provision of
SFAS 121 for recognition and measurement of the impairment of long-lived  assets
to be held and used and  measurement  of long-lived  assets to be held for sale.
The statement requires that whenever events or changes in circumstances indicate
that a  long-lived  asset's  carrying  value may not be  recoverable,  the asset
should  be  tested  for  recoverability.  The  statement  also  requires  that a
long-lived  asset  classified as held for sale should be carried at the lower of
its carrying  value or fair value,  less cost to sell. The Company is evaluating
the potential  impact the  provisions  of SFAS 144 could have on it's  financial
statements but does not believe there will be a material effect on the financial
statements upon adoption.

Cautionary Statement Regarding Forward-looking Information

Statements,  other than those based on historical  facts that the Company expect
or anticipate may occur in the future are  forward-looking  statements which are
based  upon a  number  of  assumptions  concerning  future  conditions  that may
ultimately  prove to be  inaccurate.  Actual  events and results may  materially
differ from anticipated  results  described in such  statements.  Our ability to
achieve such results is subject to certain risks and uncertainties, including:

         o        Economic and weather  conditions  which affect buying patterns
                  of our customers;

         o        Changes in consumer  spending  and our  ability to  anticipate
                  buying   patterns   and   implement    appropriate   inventory
                  strategies;

         o        Continued availability of capital and financing;

         o        Competitive factors;

         o        Changes in reimbursement practices for pharmaceuticals;

         o        Governmental regulation; and

         o        Other factors affecting business beyond our control.

Consequently,  all of the  forward-looking  statements  are  qualified  by these
cautionary  statements  and  there  can be no  assurance  that  the  results  or
developments  anticipated  by us will be  realized  or that  they  will have the
expected effects on our business or operations.  Actual results,  performance or
achievements   can  differ   materially   from   results   suggested   by  these
forward-looking  statements  because of a variety of factors.  We  undertake  no
obligation  to  update  any  forward-looking  statement  to  reflect  events  or
circumstances arising after the date on which it was made.