FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549

(Mark One)

     X  QUARTERLY  REPORT  PURSUANT  TO  SECTION  13 OR 15(d) OF THE  
                SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended July 30, 2005      Commission file number 1-15274

                                       OR

        TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                SECURITIES EXCHANGE ACT OF 1934

       For the transitional period from ______________ to ________________
                 Commission file number _______________________

                           J. C. PENNEY COMPANY, INC.
             (Exact name of registrant as specified in its charter)

         Delaware                                       26-0037077
   (State or other jurisdiction of                   (I.R.S. Employer
   incorporation or organization)                   Identification No.)

                  6501 Legacy Drive, Plano, Texas 75024 - 3698
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (972) 431-1000
              (Registrant's telephone number, including area code)
              (Former name, former address and former fiscal year,
                         if changed since last report)

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  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

Yes            X           No

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).

Yes                        No        X

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

250,404,297  shares of Common  Stock of 50 cents par value,  as of  September 6,
2005.



 
                                      INDEX
                                                                          
                                                                                 Page
                                                                                ----------
                                                                                                           
Part I         Financial Information
   Item 1.     Unaudited Financial Statements
               Consolidated Statements of Operations                                  1
               Consolidated Balance Sheets                                            2
               Consolidated Statements of Cash Flows                                  4
               Notes to the Unaudited Interim Consolidated Financial Statements       5
   Item 2.     Management's Discussion and Analysis of Financial Condition 
               and Results of Operations                                              20
             
   Item 3.     Quantitative and Qualitative Disclosures about Market Risk             34
   Item 4.     Controls and Procedures                                                34
Part II        Other Information
   Item 2.     Unregistered Sales of Equity Securities and Use of Proceeds            35
   Item 4.     Submission of Matters to a Vote of Security Holders                    36
   Item 6.     Exhibits                                                               37
Signature Page                                                                        38
Certifications                                                                        39





                                       i





                                      
PART I - FINANCIAL INFORMATION

       Item 1 - Unaudited Financial Statements

                           J. C. Penney Company, Inc.
                      Consolidated Statements of Operations
                                   (Unaudited)

                                                                                     
                                                                                            
($ in millions, except per share data)                      13 weeks ended                   26 weeks ended
                                                    ------------------------------- ------------------------------
                                                                                     
                                                       July 30,         July 31,        July 30,        July 31,
                                                         2005             2004            2005            2004
                                                    ---------------   -------------   -------------  ---------------
Retail sales, net                                        $ 3,981         $ 3,778         $ 8,099          $ 7,750
Cost of goods sold                                         2,465           2,371           4,889            4,757
                                                    ---------------   -------------   -------------  ---------------
Gross margin                                               1,516           1,407           3,210            2,993
Selling, general and administrative expenses               1,303           1,258           2,689            2,620
Net interest expense                                          40              48              89              102
Bond premiums and unamortized costs                            5               -              18                -
Real estate and other (income)                               (14)             (5)            (36)             (13)
                                                    ---------------   -------------   -------------  ---------------
Income from continuing operations
    before income taxes                                      182             106             450              284
Income tax expense                                            60              38             157               99
                                                    ---------------   -------------   -------------  ---------------
Income from continuing operations                        $   122         $    68         $   293          $   185
Income/(loss) from discontinued operations,
  net of income tax expense/(benefit) of $28,
  $(86), $28 and $(176)                                        9             (67)             10             (143)
                                                    ---------------   -------------   -------------  ---------------
Net income                                               $   131         $     1         $   303          $    42

Less: preferred stock dividends                                -               6               -               12
                                                    ---------------   -------------   -------------  ---------------
Net income/(loss) applicable to common
    stockholders                                         $   131         $    (5)        $   303          $    30
                                                    ===============   =============   =============  ===============
Basic earnings/(loss) per share:
-----------------------------------
    Continuing operations                                $  0.46         $  0.22         $  1.10          $  0.62
    Discontinued operations                                 0.04           (0.24)           0.04            (0.51)
                                                    ---------------   -------------   -------------  ---------------
    Net income/(loss)                                    $  0.50         $ (0.02)        $  1.14          $  0.11
                                                    ===============   =============   =============  ===============
Diluted earnings/(loss) per share:
-----------------------------------
    Continuing operations                                $  0.46         $  0.22         $  1.09          $  0.60
    Discontinued operations                                 0.04           (0.24)           0.04            (0.46)
                                                    ---------------   -------------   -------------  ---------------
    Net income/(loss)                                    $  0.50          $(0.02)         $ 1.13           $ 0.14
                                                    ===============   =============   =============  ===============
                                                            


     The  accompanying  notes are an integral  part of these  unaudited  Interim
Consolidated Financial Statements.

                                      -1-


                           J. C. Penney Company, Inc.
                           Consolidated Balance Sheets
                                   (Unaudited)


                                                                                            

($ in millions)                                                    July 30,        July 31,       Jan. 29,
                                                                     2005            2004           2005
                                                                ---------------   ------------  --------------

Assets
Current assets
   Cash and short-term investments
         (including restricted balances of $64,
         $88 and $63)                                               $ 3,385         $ 7,383        $ 4,649

  Receivables                                                           212             150            274

  Merchandise inventory (net of LIFO
         reserves of $25, $43 and $25)                                3,445           3,408          3,142

  Prepaid expenses                                                      194             198            167
                                                                ---------------   ------------  --------------

        Total current assets                                          7,236          11,139          8,232
                                                                                     
Property and equipment (net of accumulated
         depreciation of $2,169, $2,202 and $2,032)                   3,625           3,413          3,575
                                                                                      

Prepaid pension                                                       1,515           1,297          1,538

Other assets                                                            536             465            473

Assets of discontinued operations                                         -             227            309
                                                                ---------------   ------------  --------------
Total Assets                                                        $12,912        $ 16,541       $ 14,127
                                                                ===============   ============  ==============

 


     The  accompanying  notes are an integral  part of these  unaudited  Interim
Consolidated Financial Statements.



                                      -2-



                           J. C. Penney Company, Inc.
                           Consolidated Balance Sheets
                                   (Unaudited)

                                                                                           

($ in millions, except per share data)                             July 30,        July 31,       Jan. 29,
                                                                     2005            2004           2005
                                                                 --------------   ------------  -------------
Liabilities and Stockholders' Equity
Current liabilities
  Trade payables                                                     $ 1,362        $ 1,341        $ 1,143
  Accrued expenses and other                                           1,297          1,358          1,627
  Current maturities of long-term debt                                    15          1,165            459
  Income taxes payable                                                    36            799             68
  Deferred taxes                                                           -             90              -
                                                                 --------------   ------------  -------------
       Total current liabilities                                       2,710          4,753          3,297

Long-term debt                                                         3,457          3,960          3,464

Deferred taxes                                                         1,320          1,140          1,319

Other liabilities                                                      1,031            991          1,042

Liabilities of discontinued operations                                     -             95            149
                                                                 --------------   ------------  -------------
       Total Liabilities                                               8,518         10,939          9,271

Stockholders' equity
Capital stock
  Preferred stock(1)                                                       -            291              -
  Common stock and additional paid-in capital(2)                       4,090          3,774          4,176
                                                                 --------------   ------------  -------------
Total capital stock                                                    4,090          4,065          4,176
                                                                 --------------   ------------  -------------

Reinvested earnings at beginning of year                                 812          1,728          1,728

  Net income                                                             303             42            524
  Retirement of common stock                                            (759)             -         (1,290)
  Dividends declared                                                     (66)           (81)          (150)
                                                                 --------------   ------------  -------------
Reinvested earnings at end of period                                     290          1,689            812
                                                                                      
Accumulated other comprehensive income/(loss)                             14           (152)          (132)
                                                                 --------------   ------------  -------------
      Total Stockholders' Equity                                       4,394          5,602          4,856
                                                                 --------------   ------------  -------------
Total Liabilities and Stockholders' Equity                           $12,912        $16,541        $14,127
                                                                 ==============   ============  =============



(1) Preferred  stock has a stated value of $600 per share; 25 million shares are
authorized.  At July 30, 2005 and January  29,  2005,  no shares were issued and
outstanding  due to the  conversion  of all  preferred  shares into common stock
during 2004. At July 31, 2004, 0.5 million  shares of Series B ESOP  convertible
preferred stock were issued and outstanding.

(2) Common stock has a par value of $0.50 per share;  1,250  million  shares are
authorized.  At July 30, 2005,  July 31, 2004 and January 29, 2005,  256 million
shares,  284 million shares and 271 million shares were issued and  outstanding,
respectively.

     The  accompanying  notes are an integral  part of these  unaudited  Interim
Consolidated Financial Statements.

                                      -3-



                           J. C. Penney Company, Inc.
                      Consolidated Statements of Cash Flows
                                   (Unaudited)


                                                                                              
($ in millions)                                                                   26 weeks ended
                                                                      ----------------------------------------
                                                                           July 30,               July 31,
                                                                             2005                   2004
                                                                      ------------------     -----------------
Cash flows from operating activities:
Income from continuing operations                                             $ 293                $  185
Adjustments to reconcile income from continuing operations
  to net cash provided by operating activities:
   Asset impairments, PVOL and other unit closing costs                           3                     3
   Depreciation and amortization                                                175                   168
   Net gains on sale of assets                                                  (22)                   (3)
   Benefit plans expense                                                         31                    19
   Stock-based compensation                                                      27                     7
   Deferred taxes                                                                78                    34
Change in cash from:
    Receivables                                                                 (15)                  (16)
    Inventory                                                                  (303)                 (273)
    Prepaid expenses and other assets                                            12                    19
    Trade payables                                                              219                   221
    Current income taxes payable                                                (32)                   67
    Accrued expenses and other liabilities                                     (253)                 (213)
                                                                      ------------------     -----------------
Net cash provided by operating activities                                       213                   218
                                                                      ------------------     -----------------
Cash flows from investing activities:
Capital expenditures                                                           (233)                 (179)
Proceeds from the sale of Eckerd drugstores                                       -                 4,666
Proceeds from the sale of Renner shares                                         283                     -
Proceeds from sale of assets                                                     27                    28
                                                                      ------------------     -----------------
Net cash provided by investing activities                                        77                 4,515
                                                                      ------------------     -----------------
Cash flows from financing activities:
Payment of long-term debt, including capital
      leases and bond premiums                                                 (466)                 (238)
Common stock repurchased                                                     (1,018)                    -
Dividends paid, common and preferred                                            (69)                  (81)
Proceeds from stock options exercised                                           118                   169
Excess tax benefits on stock options exercised                                   40                     -
                                                                      ------------------     -----------------
Net cash (used in) financing activities                                      (1,395)                 (150)  
                                                                      ------------------     -----------------
Cash (paid for) discontinued operations                                        (159)                 (164)
                                                                      ------------------     -----------------
Net (decrease)/increase in cash and short-term investments                   (1,264)                4,419
Cash and short-term investments at beginning of year                          4,649                 2,964
                                                                      ------------------     -----------------
Cash and short-term investments at end of period                             $3,385                $7,383
                                                                      ==================     =================



     The  accompanying  notes are an integral  part of these  unaudited  Interim
Consolidated Financial Statements.


                                      -4-





Notes to the Unaudited Interim Consolidated Financial Statements


1)   Summary of Significant Accounting Policies
     -------------------------------------------

A description  of significant  accounting  policies is included in the Company's
Annual  Report on Form 10-K for the fiscal year ended January 29, 2005 (the 2004
10-K). The accompanying  unaudited  Interim  Consolidated  Financial  Statements
present the results of J. C. Penney  Company,  Inc.  and its  subsidiaries  (the
Company or JCPenney)  and should be read in  conjunction  with the  Consolidated
Financial  Statements  and  notes  thereto  in the 2004  10-K.  All  significant
intercompany transactions and balances have been eliminated in consolidation.

The accompanying Interim Consolidated Financial Statements are unaudited but, in
the opinion of management, include all material adjustments necessary for a fair
presentation.  Because of the seasonal nature of the retail business,  operating
results for interim periods are not  necessarily  indicative of the results that
may be expected for the full year.  The January 29, 2005  financial  information
was derived from the audited  Consolidated  Financial  Statements,  with related
footnotes, included in the 2004 10-K.

Certain  reclassifications  were made to prior  year  amounts  to conform to the
current period  presentation,  including the  reclassification of the results of
operations  and  financial   position  of  Lojas  Renner  S.A.  to  discontinued
operations for all periods presented (see Note 2). Additionally,  as a result of
guidance issued by the Securities and Exchange Commission,  the Company reviewed
its lease  accounting  policies at year-end 2004. As a result of this review,  a
cumulative pre-tax expense adjustment was recorded in the fourth quarter of 2004
related to  recognizing  rent on a  straight-line  basis over the lease term and
synchronizing  depreciation  periods for fixed  assets  with the  related  lease
terms.  The impact on prior years was not material.  The Company also recorded a
$111  million  balance  sheet  adjustment  at January 29,  2005 to increase  net
Property and  Equipment and  establish a deferred  rent  liability,  included in
Other  Liabilities  in  the  Company's   Consolidated  Balance  Sheet,  for  the
unamortized  balance of  developer/tenant  allowances.  As of July 30, 2005, the
balance of the deferred rent liability was $126 million.

Certain debt securities were issued by J. C. Penney Corporation, Inc. (JCP), the
wholly owned  operating  subsidiary of the Company.  The Company is a co-obligor
(or guarantor,  as appropriate)  regarding the payment of principal and interest
on JCP's outstanding debt securities. The guarantee by the Company of certain of
JCP's outstanding debt securities is full and unconditional.

Stock-Based Compensation

The Company has a  stock-based  compensation  plan that  provides  for grants to
associates of stock awards, stock appreciation rights or options to purchase the
Company's common stock. Prior to fiscal year 2005, the Company accounted for the
plan under the recognition and measurement  principles of Accounting  Principles
Board Opinion No. 25,  "Accounting  for Stock Issued to Employees" (APB No. 25),
and  related  Interpretations.   No  compensation  cost  was  reflected  in  the
Consolidated  Statements  of  Operations  for stock options prior to fiscal year
2005,  since all options  granted under the plan had an exercise  price equal to
the market value of the underlying common stock on the date of grant.

Effective  January 30, 2005,  the Company  early-adopted  Statement of Financial
Accounting Standards No. 123 (revised),  "Share-Based  Payment" (SFAS No. 123R),
which  requires  the  use of  the  fair  value  method  of  accounting  for  all
stock-based  compensation,  including  stock options.  The statement was adopted
using the modified  prospective  method of  application.  Under this method,  in
addition to reflecting  compensation expense for new share-based awards, expense
is also  recognized to reflect the remaining  vesting  period of awards that had
been included in pro-forma  disclosures  in prior  periods.  The Company has not
adjusted  prior  year   financial   statements   under  the  optional   modified
retrospective method of adoption.

                                      -5-


Compensation expense attributable to stock options in the second quarter of 2005
was $5 million ($3 million  after tax),  a reduction of $0.01 for both basic and
diluted earnings per share.  Compensation expense for the first half of 2005 was
$24 million ($15 million after tax),  reducing  both basic and diluted  earnings
per share by $0.06.

SFAS No. 123R also  requires  that excess tax  benefits  related to stock option
exercises  be reflected as  financing  cash  inflows  instead of operating  cash
inflows.  For the 26 weeks ended July 30, 2005,  this new treatment  resulted in
cash flows from  financing  activities of $40 million,  which reduced cash flows
from  operating  activities by the same amount.  For the first half of 2004, the
tax benefit included in cash flows from operating activities was $70 million.

Under APB No. 25,  pro-forma  expense  for stock  options  was  calculated  on a
straight-line basis over the stated vesting period,  which typically ranges from
one to five years.  Upon the  adoption  of SFAS No.  123R,  the Company  records
compensation  expense on a straight-line basis over the employee service period,
which  is to the  earlier  of the  retirement  eligibility  date,  if the  grant
contains provisions such that the award becomes fully vested upon retirement, or
the stated vesting period (the non-substantive vesting period approach).

The following table illustrates the effect on net income and earnings/(loss) per
share as if the fair value method had been applied to all outstanding  awards in
2004.   The  2005   information  is  provided  in  the  table  for  purposes  of
comparability.


                                                                                                   
  ($ in millions, except EPS)                                       13 weeks ended                26 weeks ended
                                                              ------------ ------------    ------------- ------------
                                                                 July 30,     July 31,        July 30,     July 31,
                                                                   2005       2004 (1)          2005        2004(1)
                                                              ------------ ------------    ------------- ------------
  Net income, as reported                                          $ 131          $  1           $ 303        $  42
  Add:  Stock-based employee compensation
      expense included in reported net income, net of
      related tax effects                                              2             2              16            4
  Deduct:  Total stock-based employee compensation
      expense determined under the fair value method
      for all awards, net of related tax effects                      (2)           (6)            (16)         (12)
                                                              ------------ ------------    ------------- ------------
  Pro-forma net income/(loss)                                      $ 131         $  (3)          $ 303        $  34
                                                              ============ ============    ============= ============
Earnings/(loss) per share:
      Basic--as reported                                          $ 0.50        $(0.02)         $ 1.14       $ 0.11
      Basic--pro forma                                            $ 0.50        $(0.03)         $ 1.14       $ 0.08
      Diluted--as reported                                        $ 0.50        $(0.02)         $ 1.13       $ 0.14
      Diluted--pro forma                                          $ 0.50        $(0.03)         $ 1.13       $ 0.11


     (1) If the prior  year  pro-forma  expense  had been  attributed  using the
non-substantive vesting period approach, total stock-based employee compensation
expense for the second quarter and first half would have been $4 million and $16
million,  net of tax,  respectively,  and pro-forma net (loss)/income would have
been $(1) million and $30  million,  respectively.  Basic and diluted  pro-forma
(loss)/earnings  per  share  would  have been  $(0.02)  for last  year's  second
quarter, and $0.07 and $0.10, respectively, for the first half of last year.

Prior to fiscal year 2005,  the Company used the  Black-Scholes  option  pricing
model to estimate the grant date fair value of stock option  awards.  For grants
subsequent  to the adoption of SFAS No.  123R,  the Company  estimates  the fair
value of stock option awards on the date of grant using a binomial lattice model
developed   by  outside   consultants   who  worked  with  the  Company  in  the
implementation  of SFAS No. 123R. The Company believes that the binomial lattice
model is a more accurate model for valuing



                                      -6-



employee  stock  options  since it better  reflects  the  impact of stock  price
changes on option exercise behavior.

The  expected  volatility  used in the  binomial  lattice  model  is based on an
analysis of  historical  prices of  JCPenney's  stock and open market  exchanged
options,  and was developed in consultation with an outside valuation specialist
and the  Company's  financial  advisors.  The expected  volatility  reflects the
volatility  implied  from a price quoted for a  hypothetical  call option with a
duration  consistent  with the expected life of the options,  and the volatility
implied by the trading of options to purchase the Company's stock on open-market
exchanges. As a result of the Company's turnaround over the past four and a half
years and the  disposition  of the Eckerd  drugstore  operations,  a significant
portion of the historical volatility is not considered to be a good indicator of
future  volatility.  The  expected  term of options  granted is derived from the
output of the binomial lattice model, and represents the period of time that the
options  are  expected  to be  outstanding.  This  model  incorporates  an early
exercise  assumption in the event of a significant  increase in stock price. The
risk-free rate is based on  zero-coupon  U.S.  Treasury  yields in effect at the
date of grant with the same period as the  expected  option  life.  The dividend
yield is assumed to increase  ratably to the Company's  expected  dividend yield
level based on targeted payout ratios over the expected life of the options.

The following table presents the assumptions utilized to estimate the grant date
fair value of stock options:

                                                                                            
                                                13 weeks ended                             26 weeks ended
                                    --------------------------------------    ---------------------------------------
                                      July 30, 2005       July 31, 2004          July 30, 2005       July 31, 2004
                                    ------------------- ------------------    -------------------- ------------------
Valuation model                      Binomial Lattice     Black-Scholes        Binomial Lattice      Black-Scholes
Expected volatility                       30.0%               30.0%                  30.0%               30.0%
Expected dividend yield                0.92%-1.20%            1.40%               0.92%-1.20%            1.40%
Expected term                            5 years             5 years                5 years             5 years
Risk-free rate                             3.7%               3.9%                   4.0%                3.0%
Weighted-average fair value
    of options at grant date             $ 14.46             $ 10.23                $ 12.86             $ 8.44

See Note 9 for additional discussion of the Company's stock-based compensation.



Effect of New Accounting Standards

On May 19, 2004,  the Financial  Accounting  Standards  Board (FASB) issued FASB
Staff Position  (FSP) SFAS No. 106-2,  "Accounting  and Disclosure  Requirements
Related to the Medicare Prescription Drug,  Improvement and Modernization Act of
2003." The  referenced  legislation  (the Act) was passed in December  2003, and
provides for a federal subsidy to employers that offer retiree prescription drug
benefits  that are at least  actuarially  equivalent  to those offered under the
government sponsored Medicare Part D. While the provisions of FSP SFAS No. 106-2
were effective in the Company's third quarter of 2004,  final  regulations  that
define actuarial equivalency were not issued until January 2005. As discussed in
Note 10, the Company amended its medical plan to phase out the  Company-provided
subsidy to post-age 65  retirees by 2007.  Accordingly,  the Act will not have a
material effect on the Company's consolidated financial statements. 


                                      -7-


2) Discontinued Operations
   ----------------------- 

Lojas Renner S.A.

On July 5, 2005,  the Company's  wholly owned  subsidiary,  J. C. Penney Brazil,
Inc.,  closed  on the  sale of its  shares  of Lojas  Renner  S.A.  (Renner),  a
Brazilian  department store chain, through a public stock offering registered in
Brazil. The Company generated cash proceeds of $283 million from the sale of its
interest  in Renner.  After  taxes and  transaction  costs,  net  proceeds  will
approximate $260 million. Proceeds from the sale are being used for common stock
repurchases, as announced in July 2005, and more fully discussed in Note 3.

The sale  resulted in a pre-tax  gain of $26 million and a loss of $8 million on
an after-tax basis. The relatively high tax cost is largely due to the tax basis
of the  Company's  investment  in Renner  being  lower  than its book basis as a
result of accounting for the investment  under the cost method for tax purposes.
Included  in the pre-tax  gain on the sale was $83  million of foreign  currency
translation   losses  that  had  accumulated  since  the  Company  acquired  its
controlling  interest in Renner. For all periods presented,  Renner's results of
operations  and  financial  position have been  reclassified  and reflected as a
discontinued operation.

Eckerd Drugstores

On July 31, 2004, the Company and certain of its subsidiaries closed on the sale
of its Eckerd  drugstore  operations to the Jean Coutu Group (PJC) Inc.  (Coutu)
and CVS Corporation and CVS Pharmacy,  Inc.  (collectively,  CVS) for a total of
approximately  $4.7  billion  in cash  proceeds.  After  taxes,  fees and  other
transaction costs, and estimated post-closing adjustments,  management continues
to expect the ultimate net cash  proceeds  from the sale to total  approximately
$3.5 billion. Proceeds from the sale have been used for common stock repurchases
and debt  reduction,  as announced in August 2004,  and more fully  discussed in
Note 3.

During  the second  quarter  of 2005,  an  after-tax  credit of $5  million  was
recorded to reflect  reserve and income tax  adjustments.  Including  the second
quarter  adjustments,  the loss on the sale was $721 million pre-tax,  or $1,428
million on an after-tax  basis.  The relatively high tax cost is a result of the
tax basis of Eckerd  being  lower  than its book  basis  because  the  Company's
previous drugstore acquisitions were largely tax-free transactions. Of the total
after-tax  loss on the sale,  $1,325  million  was  recorded  in 2003 to reflect
Eckerd at its  estimated  fair value  less  costs to sell.  During the first and
second  quarters  of 2004,  after-tax  losses of $77  million  and $31  million,
respectively, were recorded to reflect revised estimates of certain post-closing
adjustments and resulting sales proceeds.

The Company  established  reserves at July 31,  2004 for  estimated  transaction
costs  and  post-closing   adjustments.   Certain  of  these  reserves  involved
significant  judgment and actual costs  incurred over time could vary from these
estimates.  The more significant remaining estimates relate to the costs to exit
the Colorado and New Mexico  markets,  assumption of the Eckerd Pension Plan and
various post-employment benefit obligations and environmental  indemnifications.
During the second quarter of 2005,  the Company  reached final  settlement  with
both Coutu and CVS regarding the working capital  adjustments as required in the
respective sale  agreements.  The reserves that had been previously  established
were adequate to cover the respective  payments.  Management continues to review
and update the remaining  reserves on a quarterly  basis,  and believes that the
overall reserves, as adjusted,  are adequate at the end of the second quarter of
2005  and   consistent   with   original   estimates.   Cash  payments  for  the
Eckerd-related reserves are included in the Company's Consolidated Statements of
Cash Flows as Cash Paid for Discontinued Operations.

As part of the Asset  Purchase  Agreement  with CVS,  it was agreed  that,  with
respect to the Colorado and New Mexico locations (CN real estate interests),  at
closing any of these  properties  that were not disposed of would be transferred
to CVS. On August 25, 2004, the Company and CVS entered into the CN

                                      -8-



Rescission  Agreement,  whereby the Company received a one-time payment from CVS
of $21.4 million,  which  represented the  agreed-upon  limit of CVS's liability
regarding the CN real estate interests plus net proceeds from dispositions as of
August 25, 2004 minus expenses borne and paid by CVS as of August 25 relating to
the CN real estate interests.  Effective August 25, 2004, CVS transferred to the
Company all CN real estate interests not disposed of,  corresponding third party
agreements and  liabilities.  The Company engaged a third-party real estate firm
and has disposed of most of the  properties and is working  through  disposition
plans for the remaining properties.

At or  immediately  prior to the closing of the sale of Eckerd on July 31, 2004,
the  Company  assumed  sponsorship  of the  Pension  Plan for  Former  Drugstore
Associates,  the Eckerd  Contingent  Separation  Pay Programs and various  other
terminated  non-qualified  retirement  plans and programs.  The Company  further
assumed all severance and post-employment health and welfare benefit obligations
under various  Eckerd  plans,  employment  and other  specific  agreements.  The
Company has evaluated its options with respect to these assumed liabilities, and
has either  settled the  obligations  in accordance  with the  provisions of the
applicable  plan or program or  determined  in most other cases to terminate the
agreements,  plans or programs and settle the underlying benefit obligations. On
June 20, 2005,  the Board of Directors of JCP approved the  termination of JCP's
Pension Plan for Former Drugstore  Associates.  JCP is in the process of seeking
regulatory  approval for the  termination  and selecting an annuity  provider to
settle the underlying benefit obligations.

As part of the Eckerd sale agreements,  the Company retained  responsibility  to
remediate environmental conditions that existed at the time of the sale. Certain
properties,  principally  distribution  centers,  were identified as having such
conditions at the time of sale.  Reserves were established by management,  after
consultation with an environmental engineering firm, for specifically identified
properties,  as  well  as a  certain  percentage  of the  remaining  properties,
considering such factors as age, location and prior use of the properties.

Both CVS and Coutu  entered into  agreements  with the Company and the Company's
insurance  provider in order to assume the obligations for general liability and
workers'  compensation  claims that had been  transferred  to the  purchasers at
closing.  The agreement with CVS was entered into  concurrent  with the closing,
while the  agreement  with Coutu was  finalized in the third quarter of 2004. At
closing,  the Company had approximately $64 million in letters of credit pledged
as  collateral  to its  insurance  provider in support of general  liability and
workers'  compensation  claims  that  were  transferred  to Coutu as part of the
Eckerd sale. Upon the finalization of the insurance assumption agreements,  this
amount was reduced to approximately $8.5 million.  Based on a separate agreement
between Coutu and the Company,  Coutu will provide replacement letters of credit
to the insurance  company no later than  September 17, 2006,  which will release
the Company from any further potential obligation.

For a period of 12 months from the  closing  date,  the Company  provided to the
purchasers certain information systems, accounting, banking, vendor contracting,
tax and  other  transition  services  as set forth in the  Company's  Transition
Services Agreements (Transition Agreements) with Coutu and CVS. These transition
services  ended as planned  on July 31,  2005.  One  Transition  Agreement  with
Pharmacare  Management  Services,  Inc., a  subsidiary  of CVS,  remains,  which
involves the provision of information and data management  services for a period
of up to 15 months from the closing date. Under the Transition  Agreements,  the
Company has been receiving  monthly service fees, which were designed to recover
the estimated costs of providing the specified services. Actual costs to provide
such services that exceed the  estimates  are  reflected in  Income/(Loss)  from
Discontinued Operations.

Income/(Loss)  from  Discontinued  Operations in the Consolidated  Statements of
Operations  reflects Eckerd's operating results prior to the closing of the sale
on July 31, 2004,  including  allocated  interest expense.  Interest expense was
allocated to the discontinued operation based on Eckerd's outstanding balance on
its intercompany loan payable to JCPenney,  which accrued interest at JCPenney's
weighted-

                                      -9-




average  interest  rate  on its  net  debt  (long-term  debt  net of  short-term
investments) calculated on a monthly basis.

Results of discontinued  operations as reflected in the Consolidated  Statements
of Operations  for the 13 and 26 weeks ended July 30, 2005 and July 31, 2004 are
summarized below:


                                                                                                 
($ in millions)                                                13 weeks ended                26 weeks ended
                                                        ----------------------------- ------------------------------
                                                           July 30,      July 31,        July 30,        July 31, 
                                                              2005          2004            2005           2004
                                                        ----------------------------- ------------------------------
Eckerd                                                  ----------------------------- ------------------------------
   Net sales                                                   $  -       $ 3,532           $  -         $ 7,254
                                                        ----------------------------- ------------------------------
   Gross margin                                                   -           833              -           1,676
   Selling, general and administrative expenses                   -           841              -           1,635
   Interest expense                                               -            51              -              97
   Acquisition amortization                                       -             3              -               5
   Other                                                          -             1              -               2
                                                        ----------------------------- ------------------------------
(Loss) before income taxes                                        -           (63)             -             (63)
Income tax (benefit)                                              -           (23)             -             (23)
                                                        ----------------------------- ------------------------------
Eckerd (loss) from operations                                     -           (40)             -             (40)
                                                                             
Gain/(loss) on sale of Eckerd, net of income tax 
   (benefit) of $(13), $(65),$(13) and $(155)                     5           (31)             5            (108)
Renner income from operations, net of income
   tax expense of $4, $2, $4 and $2                               6             4              7               5
(Loss) on sale of Renner, net of income
   tax expense of $34, $-, $34 and $-                            (8)            -             (8)              -
Other discontinued operations, net of income
   tax expense of $3, $-, $3 and $-                               6             -              6               -
                                                        ----------------------------- ------------------------------
Total income/(loss) from discontinued   
    operations, net                                            $  9        $  (67)          $ 10          $ (143)
                                                        ============================= ==============================


Included in the Renner income from  operations  amounts  provided above were net
sales of $113 million and $79 million,  respectively, for the second quarters of
2005 and 2004,  and $187 million and $140 million,  respectively,  for the first
half of 2005 and 2004.

With the  closing of the Eckerd sale on July 31,  2004,  there were no assets or
liabilities of the Eckerd  discontinued  operation as of July 30, 2005, July 31,
2004 or January 29, 2005.  With the closing of the sale of Renner shares on July
5,  2005,  there  were no  assets  or  liabilities  of the  Renner  discontinued
operation at July 30, 2005.  Assets and  liabilities of the Renner  discontinued
operation as of July 31, 2004 and January 29, 2005 were as follows:


                                                                              
($ in millions)                                           July 31,           Jan. 29,
                                                            2004               2005
                                                      -----------------  ------------------
Current assets                                                $ 130               $ 195
Goodwill                                                         39                  43
Other assets                                                     58                  71
                                                      -----------------  ------------------
    Total assets                                              $ 227               $ 309
                                                      -----------------  ------------------
Current liabilities                                           $  95               $ 149
Other liabilities                                                 -                   -
                                                      -----------------  ------------------
    Total liabilities                                         $  95               $ 149
                                                      -----------------  ------------------
JCPenney's net investment in Renner                           $ 132               $ 160
                                                      =================  ==================



                                      -10-


The  carrying  amount of goodwill  for Renner,  which is  reflected in Assets of
Discontinued  Operations in the Company's  Consolidated  Balance Sheets, was $39
million and $43 million as of July 31, 2004 and January 29, 2005,  respectively.
Changes  in  carrying  value  were  related  to  foreign  currency   translation
adjustments. There were no impairment losses related to goodwill recorded during
the first half of 2005 or 2004.


3)   Capital Structure Repositioning
     --------------------------------

In August 2004, the Company  initiated a major equity and debt reduction program
focused on enhancing stockholder value,  strengthening the capital structure and
improving the credit rating  profile.  On March 18, 2005, the Board of Directors
authorized additional common stock repurchases and debt retirements, and on July
15, 2005, the Company announced  additional Board  authorization for repurchases
of common stock. The Company is using the $3.5 billion in net cash proceeds from
the sale of the Eckerd drugstore  operations,  $260 million in net cash proceeds
from the sale of Renner shares, cash proceeds from the exercise of stock options
and existing cash and short-term  investment balances,  including free cash flow
generated in 2004, to fund the programs, which consist of the following:

Common Stock Repurchases
------------------------
During the second quarter of 2005, the Company substantially  completed its $3.0
billion common stock  repurchase  program  authorized in 2004. In addition,  the
Company  currently has  outstanding  common stock  repurchase  programs of up to
$1.15 billion,  which were authorized in 2005.  Share  repurchases have been and
will  continue  to be  made  in  open-market  transactions,  subject  to  market
conditions,  legal requirements and other factors.  During the second quarter of
2005,  12.5 million shares of common stock were  repurchased for a total cost of
$666  million.  During  the first half of 2005,  the  Company  repurchased  20.2
million  shares  of  common  stock at a cost of  approximately  $1.026  billion,
bringing the total  purchases to date under all programs to 70.3 million  shares
of  common  stock  at a cost of  approximately  $3.0  billion.  This  represents
approximately 72% of the planned  repurchases and in excess of 20% of the shares
the Company had outstanding at the time the original program was initiated.

Debt Reduction
---------------
The Company's debt reduction  programs,  which were completed  during the second
quarter of 2005,  consisted of approximately  $2.14 billion of debt retirements,
including  approximately  $1.89  billion  authorized  in 2004 and  $250  million
authorized  in 2005.  JCP's $400 million 7.4%  Debentures  Due 2037,  which were
subject to redemption at the option of the holders,  had initially been included
in the 2004  program,  but upon  expiration  of the put option on March 1, 2005,
virtually  all of the  holders  extended  their  debentures  to the stated  2037
maturity date.

The  Company's  debt  retirements  included  $194  million  and $56  million  of
open-market  debt  repurchases  in  the  first  and  second  quarters  of  2005,
respectively,  the payment of $193  million of long-term  debt at the  scheduled
maturity date in May 2005, and 2004  transactions that consisted of $650 million
of debt  converted  to common  stock,  $822  million  of cash  payments  and the
termination of the $221 million Eckerd securitized  receivables  program. Of the
$194 million of JCP's outstanding debt repurchased in the first quarter of 2005,
$125  million  principal  amount  cash  settled  in the first  quarter,  and the
remaining  $69 million  principal  amount cash  settled in the first week of the
second quarter. The Company incurred pre-tax charges of $18 million ($13 million
and $5 million in the first and second quarters of 2005,  respectively)  related
to these early debt  retirements.  During the second  half of 2004,  the Company
incurred total pre-tax charges of $47 million related to early debt retirements.

                                      -11-




Series B Convertible Preferred Stock Redemption
------------------------------------------------
On August 26, 2004, the Company  redeemed,  through  conversion to common stock,
all of its  outstanding  shares of  Series B ESOP  Convertible  Preferred  Stock
(Preferred   Stock),   all  of  which  were  held  by  the  Company's   Savings,
Profit-Sharing  and Stock  Ownership Plan, a 401(k) savings plan. Each holder of
Preferred Stock received 20 equivalent  shares of JCPenney common stock for each
one share of Preferred  Stock in their Savings Plan account in  accordance  with
the original terms of the Preferred  Stock.  Preferred Stock shares,  which were
included in the diluted  earnings per share  calculation  as  appropriate,  were
converted into approximately nine million common stock shares.

Common Stock Outstanding

During the first half of 2005, common stock  outstanding  decreased 15.8 million
shares to 255.6 million shares from 271.4 million shares at the beginning of the
year. The decline in outstanding  shares is  attributable  to  approximately  20
million shares  repurchased and retired,  partially offset by approximately four
million shares issued due to the exercise of stock options.


4)  Earnings/(Loss) per Share
   ----------------------------

Basic  earnings/(loss)  per share (EPS) is computed by dividing  net income less
dividend  requirements on the Series B ESOP Convertible  Preferred Stock, net of
tax as  applicable,  by the  weighted-average  number of shares of common  stock
outstanding for the period. Except when the effect would be anti-dilutive at the
continuing  operations level, the diluted EPS calculation includes the impact of
restricted  stock  units and shares  that,  during the  period,  could have been
issued under outstanding stock options, as well as common shares that would have
resulted from the conversion of convertible debentures and convertible preferred
stock.  If the applicable  shares are included in the  calculation,  the related
interest on convertible  debentures  (net of tax) and preferred  stock dividends
(net of tax) are added  back to  income,  since  these  would not be paid if the
debentures  or  preferred  stock  were  converted  to  common  stock.  Both  the
convertible debentures and preferred stock were converted to common stock in the
second half of 2004. See Note 3.

Income from continuing operations and shares used to compute EPS from continuing
operations,  basic and diluted, are reconciled below:


                                                                                               
 (in millions, except EPS)                                     13 weeks ended                26 weeks ended

                                                           -------------------------   --------------------------
                                                             July 30,     July 31,      July 30,       July 31,
                                                              2005          2004          2005          2004
                                                           ------------  -----------   -----------   ------------
Earnings:
Income from continuing operations                              $ 122         $ 68         $ 293          $ 185
Less: preferred stock dividends, net of tax                        -            6             -             12
                                                           ------------  -----------   -----------   ------------
Income from continuing operations, basic                         122           62           293            173
Adjustment for assumed dilution:
   Interest on 5% convertible debt, net of tax                     -            -             -             11
                                                           ------------  -----------   -----------   ------------
Income from continuing operations, diluted                     $ 122         $ 62         $ 293          $ 184
                                                           ============  ===========   ===========   ============
Shares:
Average common shares outstanding (basic shares)                 262          283           267            280
Adjustments for assumed dilution:
    Stock options and restricted stock units                       3            4             2              5
    Shares from convertible debt                                   -            -             -             23
                                                           ------------  -----------   -----------   ------------
Average shares assuming dilution (diluted shares)                265          287           269            308
                                                           ============  ===========   ===========   ============
EPS from continuing operations:
Basic                                                          $0.46        $0.22         $1.10          $0.62
Diluted                                                        $0.46        $0.22         $1.09          $0.60



                                      -12-



The  following  potential  shares of common  stock  were  excluded  from the EPS
calculation since they were anti-dilutive:


                                                                                            
(shares in millions)
                                                            13 weeks ended                   26 weeks ended
                                                    --------------------------------  ------------------------------
                                                       July 30,        July 31,         July 30,        July 31,
                                                         2005            2004             2005            2004
                                                    --------------- ----------------  -------------- ---------------
Stock options                                                4                3               4               7
Preferred stock                                              -               10               -              10
$650 million notes convertible at $28.50
    per share                                                -               23               -               -




5)  Cash and Short-Term Investments 
    --------------------------------

                                                                                         
($ in millions)                                           July 30,            July 31,           Jan. 29,
                                                            2005                2004               2005
                                                     -------------------  -----------------   ---------------
Cash                                                         $  136            $ 4,767(1)          $  39

Short-term investments                                        3,249              2,616             4,610
                                                     -------------------  -----------------   ---------------
Total cash and short-term investments                       $ 3,385             $7,383            $4,649
                                                     ===================  =================   ===============


(1)  Includes  gross cash  proceeds of $4,666  million  from the sale of Eckerd,
which closed on July 31, 2004.

Restricted Short-Term Investment Balances

Short-term  investments include restricted balances of $64 million,  $88 million
and $63  million  as of July 30,  2005,  July 31,  2004 and  January  29,  2005,
respectively.  Restricted  balances are pledged as collateral for import letters
of credit not  included  in the  Company's  bank  credit  facility  and/or for a
portion of casualty insurance program liabilities.


6)  Supplemental Cash Flow Information
    -----------------------------------

                                                                                                  
($ in millions)                                                                      26 weeks ended
                                                                         ----------------------------------------
                                                                          July 30, 2005          July 31, 2004
                                                                         -----------------      -----------------
Total interest paid                                                                $ 177                  $ 207
  Less:  interest paid attributable to discontinued operations                         6                     99
                                                                         -----------------      -----------------
Interest paid by continuing operations                                             $ 171                  $ 108
                                                                         =================      =================
Interest received by continuing operations(1)                                      $  58                  $  16
                                                                         =================      =================
Total income taxes paid                                                            $ 126                  $  10
  Less: income taxes (received)/paid attributable to
        discontinued operations                                                      (26)                     4
                                                                         -----------------      -----------------
Income taxes paid by continuing operations                                         $ 152                  $   6
                                                                         =================      =================


     (1) There was no interest received attributable to discontinued  operations
in the first half of 2005 or 2004.


                                      -13-





7)  Credit Agreement
    ----------------
On April 7, 2005,  the  Company,  JCP and J. C.  Penney  Purchasing  Corporation
entered into a five-year  $1.2 billion  revolving  credit  facility (2005 Credit
Facility)  with a  syndicate  of lenders  with  JPMorgan  Chase Bank,  N.A.,  as
administrative  agent.  The 2005 Credit  Facility  replaced the  Company's  $1.5
billion  credit  facility  that was  scheduled  to expire in May 2005.  The 2005
Credit  Facility  is  unsecured,  and all  collateral  securing  the  previously
existing  $1.5  billion  credit  facility  has been  released.  The 2005  Credit
Facility is available for general corporate purposes,  including the issuance of
letters of credit.  Pricing  under the 2005 Credit  Facility is tiered  based on
JCP's senior unsecured  long-term debt ratings by Moody's and Standard & Poor's.
Obligations under the 2005 Credit Facility are guaranteed by the Company.

The 2005 Credit Facility includes a requirement that the Company maintain, as of
the  last  day  of  each  fiscal  quarter,  a  maximum  ratio  of  total  Funded
Indebtedness  to  Consolidated  EBITDA  (Leverage  Ratio, as defined in the 2005
Credit Facility), as measured on a trailing four-quarters basis, of no more than
3.0 to 1.0.  Additionally,  the 2005 Credit  Facility  requires that the Company
maintain,  for each period of four consecutive fiscal quarters,  a minimum ratio
of Consolidated  EBITDA plus Consolidated Rent Expense to Consolidated  Interest
Expense plus  Consolidated Rent Expense (Fixed Charge Coverage Ratio, as defined
in the 2005 Credit  Facility) of at least 3.2 to 1.0. As of July 30,  2005,  the
Company's  Leverage Ratio was 2.0 to 1.0 and the Fixed Charge Coverage Ratio was
4.6 to 1.0, both in compliance with the requirements.

No borrowings,  other than the issuance of trade and standby  letters of credit,
which  totaled  $157 million as of the end of the second  quarter of 2005,  have
been, or are expected to be, made under this facility.


8)  Comprehensive Income and Accumulated Other Comprehensive Income/(Loss)
    ----------------------------------------------------------------------

 
                                                                                            
Comprehensive Income/(Loss)
($ in millions)                                             13 weeks ended                    26 weeks ended
                                                     ------------------------------   -------------------------------
                                                        July 30,        July 31,        July 30,         July 31,
                                                          2005            2004            2005             2004
                                                     ---------------  -------------   --------------   --------------
Net income                                                  $  131         $  1             $ 303            $ 42
                                                     ---------------  -------------   --------------   --------------
Other comprehensive income/(loss):
    Net unrealized gains/(losses)
      in real estate investment trusts                          30            8                42              (4)
    Non-qualified retirement plan minimum
      liability adjustment                                       -           (1)                -              (1)
    Reclassification adjustment for
      currency translation loss included in
      discontinued operations                                   83             -               83               -
    Other comprehensive income/(loss) from
       discontinued operations                                  22           (8)               21              (9)
                                                     ---------------  -------------   --------------   --------------
                                                               135           (1)              146             (14)
                                                     ---------------  -------------   --------------   --------------
Total comprehensive income                                  $  266         $  -             $ 449            $ 28
                                                     ===============  =============   ==============   ==============


                                      -14-





                                                                                                     
Accumulated Other Comprehensive Income/(Loss)

($ in millions)                                                       July 30,            July 31,          Jan. 29,
                                                                        2005                2004              2005
                                                                  -----------------   -----------------  ---------------
Net unrealized gains in real estate investment trusts (1)                 $  116            $  56           $  74
Non-qualified retirement plan minimum
  liability adjustment (2)                                                  (102)             (83)           (102)
Other comprehensive (loss) from discontinued operations                        -             (125) (3)       (104) (3)
                                                                  -----------------   -----------------  ---------------
Accumulated other comprehensive income/(loss)                             $   14            $(152)          $(132)
                                                                  =================   =================  ===============



(1) Shown net of a deferred tax  liability  of $63 million,  $30 million and $41
million as of July 30, 2005, July 31, 2004 and January 29, 2005, respectively.

(2) Shown  net of a  deferred  tax asset of $66  million,  $53  million  and $66
million as of July 30, 2005, July 31, 2004 and January 29, 2005, respectively.

(3) Represents  foreign currency  translation  adjustments  related to Renner. A
deferred tax asset was not  established  due to the historical  reinvestment  of
earnings in the Company's Brazilian subsidiary.


9)  Stock-Based Compensation
    --------------------------

At the May 20, 2005 Annual Meeting of Stockholders,  the Company's  stockholders
approved  the 2005  Equity  Compensation  Plan (2005  Plan),  which  reserved an
aggregate of 17.2 million  shares of common stock for issuance to associates and
non-employee  directors.  The 2005  Plan  replaces  the  Company's  2001  Equity
Compensation Plan (2001 Plan). Effective June 1, 2005, all future grants will be
made under the 2005 Plan.  The 2005 Plan  provides for grants to  associates  of
options to purchase the Company's  common stock,  restricted and  non-restricted
stock awards  (shares and units) and stock  appreciation  rights.  The 2005 Plan
also provides for grants of restricted and  non-restricted  stock awards (shares
and units) and stock options to non-employee  members of the Board of Directors.
At July 30, 2005, 17.1 million shares of stock were available for future grants.

Stock options and awards  typically vest over  performance  periods ranging from
one to five years.  The number of option shares is fixed at the grant date,  and
the exercise  price of stock options is generally set at the market value of the
Company's  common  stock on the date of grant.  The 2005  Plan  does not  permit
awarding  stock options below  grant-date  market value.  Options have a maximum
term of 10 years.  Over the past three years,  the Company's annual stock option
grants have averaged about 1.4% of total  outstanding  stock. The Company issues
new shares upon the exercise of stock options.

The cost charged against income for all stock-based  compensation was $5 million
and $4  million  for the  quarters  ended  July 30,  2005  and  July  31,  2004,
respectively.  For the first half of 2005 and 2004, this amounted to $27 million
and $7 million,  respectively.  The total income tax benefit  recognized  in the
Consolidated Statements of Operations for stock-based compensation  arrangements
was $3  million  and $2  million  for the  second  quarters  of 2005  and  2004,
respectively,  and $11 million and $3 million on a  year-to-date  basis for 2005
and 2004.  Compensation  cost for the  second  quarter  and  first  half of 2005
includes $5 million  and $24  million  ($3  million and $15 million  after tax),
respectively, of costs related to early-adopting SFAS No. 123R.

Stock Options

On July 30, 2005,  options to purchase 12.2 million  shares of common stock were
outstanding.  If all options  were  exercised,  common stock  outstanding  would
increase by 4.8%. As of the end of the second quarter of 2005,  7.1 million,  or
59% of the 12.2 million  outstanding  options,  were exercisable.  Of those, 6.1
million,  or 85.7%,  were  "in-the-money,"  or had an  exercise  price below the
closing stock price of $56.14 on July 30, 2005.


                                      -15-




The following table summarizes stock options  outstanding as of July 30, 2005 as
well as activity during the six months then ended:


                                                                                               

                                            Shares (in           Weighted-          Weighted-               Aggregate
                                            thousands)           Average             Average                Intrinsic
                                                                 Exercise            Remaining              Value ($ in
                                                                  Price             Contractual              millions)
                                                                                   Term (in years)
                                         ----------------    ----------------       ------------------    --------------
Outstanding at January 30, 2005                  13,831               $  33
Granted                                           3,187                  45
Exercised                                        (4,302)                 28
Forfeited or expired                               (564)                 45
                                         ----------------        
Outstanding at July 30, 2005                     12,152               $  37                       6.6            $  244
                                         ================    ================       ==================    ==============
Exercisable at July 30, 2005                      7,147               $  36                       4.8            $  162
                                         ================    ================       ==================    ==============



The intrinsic value of a stock option is the amount by which the market value of
the underlying stock exceeds the exercise price of the option.

The  weighted-average  grant date fair value of stock options granted during the
second quarter and first half of 2005 was $14.46 and $12.86,  respectively.  For
the second quarter and first half of 2004, the weighted-average  grant date fair
value of stock options granted was $10.23 and $8.44, respectively.

Cash proceeds,  tax benefits and intrinsic  value related to total stock options
exercised during the second quarter and first half of 2005 and 2004 are provided
in the following table:


                                                                                            
($ in millions)                                             13 weeks ended                  26 weeks ended
                                                      ---------------------------      --------------------------
                                                        July 30,       July 31,         July 30,       July 31,
                                                         2005            2004             2005          2004
                                                      ------------    -----------      -----------   ------------
Proceeds from stock options exercised                     $  43          $  39            $ 118          $ 169
Tax benefit related to stock options exercised               14              9               36             49
Intrinsic value of stock options exercised                   34             30               89            134



Cash  payments  for income taxes made during the first half of 2005 were reduced
by $40 million for excess tax benefits realized on stock options  exercised.  In
accordance  with the new treatment  required by SFAS No. 123R,  these excess tax
benefits  are reported as financing  cash  inflows.  For the first half of 2004,
excess tax  benefits  were  included  in  operating  cash flows and  totaled $70
million.

Stock Awards

Both the 2005 Plan and the 2001  Plan  provide  for  grants  of  restricted  and
non-restricted  stock awards (shares and units) to associates  and  non-employee
members of the Board of Directors.


                                      -16-


The following is a summary of the status of the Company's  associate  restricted
stock awards as of July 30, 2005 and activity during the six months then ended:



(shares in thousands)                                              Weighted-
                                                                  Average Grant 
                                               Shares            Date Fair Value
                                         --------------------    ---------------
Nonvested at January 30, 2005                           303             $  32
Granted                                                  87                48
Vested                                                  (11)               18
Forfeited                                                (1)               27
                                         --------------------
Nonvested at July 30, 2005                              378             $  36
                                         ====================


As of July 30, 2005,  there was $11 million of total  unrecognized  compensation
expense related to associate  restricted stock awards.  That cost is expected to
be recognized over a  weighted-average  period of 2.5 years.  The aggregate fair
value of shares  vested  during the first  half of 2005 was $0.6  million at the
date of vesting,  compared  to an  aggregate  fair value of $0.2  million on the
grant date.

Non-restricted  stock  awards  of 14,000  and  16,000  shares  were  granted  to
associates and expensed during the first half of 2005 and 2004, respectively.

Restricted stock awards for  non-employee  members of the Board of Directors are
expensed  when  granted  since they fully vest upon  qualifying  termination  of
service  in  accordance  with  the  grant.  Shares  from  these  awards  are not
transferable until a director terminates service.  During the second quarters of
2005 and 2004,  13,000  units and 24,000  shares of such  awards  were  granted,
respectively. No such awards were granted in the first quarters of 2005 or 2004.


10) Retirement Benefit Plans
    -------------------------

Net Periodic Benefit Cost/(Credit)

The  components  of net periodic  benefit  cost/(credit)  for the  qualified and
non-qualified  pension plans and the postretirement plans for the 13 weeks ended
July 30, 2005 and July 31, 2004 follow:


                                                                                            
                                                        Pension Plans
  ($ in millions)                    -------------------------------------------------------
                                             Qualified                 Supplemental             Postretirement
                                                                      (Non-Qualified)               Plans
                                     ----------------------- ------------------------------- -----------------------
                                             13 weeks ended             13 weeks ended            13 weeks ended
                                     ----------------------- ------------------------------- ------------------------
                                          July 30,       July 31,     July 30,    July 31,      July 30,     July 31,
                                           2005           2004         2005        2004          2005         2004
                                     ----------------------------- --------------------------- -----------------------
Service cost                              $  13         $  9         $  -        $  -          $  -       $  1
Interest cost                                28           22            2           2             -          2
Expected return on plan assets              (46)         (34)           -           -             -          -
Net amortization                             14            8            2           3            (4)        (4)
                                     ----------------------------- --------------------------- -----------------------
Net periodic benefit cost/(credit)         $  9         $  5          $ 4        $  5          $ (4)      $ (1)
                                     ============================= =========================== =======================




                                      -17-





The components of net periodic benefit cost/(credit) for the qualified and
non-qualified pension plans and the postretirement plans for the 26 weeks ended
July 30, 2005 and July 31, 2004 follow:


                                                                                            
                                                        Pension Plans
  ($ in millions)                    -------------------------------------------------------
                                             Qualified                 Supplemental             Postretirement
                                                                      (Non-Qualified)               Plans
                                     ----------------------- ------------------------------- -----------------------
                                             26 weeks ended             26 weeks ended            26 weeks ended
                                     ----------------------- ------------------------------- ------------------------
                                          July 30,       July 31,     July 30,    July 31,      July 30,     July 31,
                                           2005           2004         2005        2004          2005         2004
                                     ----------------------------- --------------------------- -----------------------
Service cost                                  $  33        $  23         $  1        $  1           $  1        $  2
Interest cost                                    73           55            7           6              2           5
Expected return on plan assets                 (119)         (82)           -           -              -           -
Net amortization                                 37           26            5           4             (9)        (11)
                                     ----------------------------- --------------------------- -----------------------
Net periodic benefit cost/(credit)            $  24        $  22         $ 13        $ 11          $  (6)       $ (4)
                                     ============================= =========================== =======================



Employer Contributions

As  previously  disclosed  in the 2004 10-K,  the Company  does not expect to be
required to make a contribution to its qualified plan in 2005 under the Employee
Retirement  Income  Security Act of 1974. It may decide to make a  discretionary
contribution,  however,  depending on market conditions and the resulting funded
status of the plan.

Postretirement Medical Benefits

Effective  June 7, 2005,  the Company  amended  its  medical  plan to reduce the
Company-provided  subsidy to post-age 65  retirees by 45%  beginning  January 1,
2006,  and then fully  eliminating  the subsidy  after  December 31, 2006.  This
change is  expected to result in an  incremental  credit of  approximately  $6.5
million in fiscal 2005 and $8 million in fiscal 2006 to  postretirement  medical
plan  expense,  which is a  component  of selling,  general  and  administrative
expenses.


11)  Real Estate and Other (Income)/Expense
     ---------------------------------------


                                                                                                    

($ in millions)                                          13 weeks ended                      26 weeks ended
                                                 --------------------------------    -------------------------------
                                                      July 30,         July 31,         July 30,          July 31, 
                                                        2005              2004             2005               2004
                                                 ---------------   --------------    --------------   --------------
Real estate activities                                  $  (8)            $ (7)           $  (17)           $ (14)
Net gains from sale of real estate                         (8)              (1)              (22)              (3)
Asset impairments, PVOL and other unit
     closing costs                                          2                3                 3                4
                                                 ---------------   --------------    --------------   --------------
     Total                                              $ (14)            $ (5)            $ (36)           $ (13)
                                                 ===============   ==============    ==============   ==============
 


Real estate  activities  consist  primarily  of income from the  Company's  real
estate  subsidiaries.  Net real  estate  gains  were  recorded  from the sale of
facilities that are no longer used in Company operations.  For the first half of
2005,  the gain from the sale of real  estate was  primarily  from the sale of a
vacant merchandise processing facility that was made obsolete by the centralized
network of store distribution centers put in place by mid-2003.

                                      -18-


Asset  impairments,  the present value of remaining  operating lease obligations
(PVOL) and other unit  closing  costs  totaled $2 million and $3 million for the
second quarter and first half of 2005,  consisting  primarily of PVOL for closed
stores.

Asset  impairments,  PVOL and other  unit  closing  costs of $3  million  and $4
million for the second  quarter and first half of 2004  consisted  primarily  of
asset impairments.


12)  Guarantees
     -----------

As of July 30, 2005,  JCP had  guarantees  totaling  approximately  $60 million,
which are  described  in  detail  in the 2004  10-K.  These  guarantees  consist
primarily of: $18 million  related to  investments  in a real estate  investment
trust;  $20 million  maximum  exposure on insurance  reserves  established  by a
former  subsidiary  included  in the  sale  of the  Company's  Direct  Marketing
Services business;  and $22 million for certain personal property leases assumed
by the purchasers of Eckerd, which were previously reported as operating leases.


13)  Subsequent Events
     ------------------

Common Stock Repurchases

From July 31,  2005  through  September  6, 2005,  the  Company  repurchased  an
additional  5.2  million  shares  of  common  stock  at a cost of $261  million,
bringing the total repurchases for the capital structure  repositioning programs
to date up to 75.5 million shares at a cost of approximately $3.24 billion. This
represents approximately 78% of the total planned common stock repurchases under
all programs authorized since August 2004.



                                      -19-




Item 2 - Management's Discussion and Analysis of Financial Condition and Results
     of Operations

The following  discussion,  which presents the results of J. C. Penney  Company,
Inc.  and  its  subsidiaries  (the  Company  or  JCPenney),  should  be  read in
conjunction with the Company's  consolidated  financial statements as of January
29, 2005, and the year then ended, and  Management's  Discussion and Analysis of
Financial  Condition and Results of Operations,  both contained in the Company's
Annual Report on Form 10-K for the year ended January 29, 2005 (the 2004 10-K).

This  discussion  is intended to provide the reader with  information  that will
assist in  understanding  the  Company's  financial  statements,  including  the
changes in certain key items in those financial statements from period to period
and the primary factors that accounted for those changes,  how operating results
affect the  financial  condition  and results of  operations of the Company as a
whole,  and how certain  accounting  principles  affect the Company's  financial
statements.

Certain debt securities were issued by J. C. Penney Corporation, Inc. (JCP), the
wholly owned  operating  subsidiary of the Company.  The Company is a co-obligor
(or guarantor,  as appropriate)  regarding the payment of principal and interest
on JCP's outstanding debt securities. The guarantee by the Company of certain of
JCP's outstanding debt securities is full and unconditional.


Key Items 
----------- 

o    Income from  continuing  operations more than doubled on a per share basis,
     to $0.46 per share in the  second  quarter  of 2005 from $0.22 per share in
     last year's  second  quarter.  On a dollar  basis,  income from  continuing
     operations  increased  to $122  million  in the  second  quarter  of  2005,
     compared to $68 million last year. For the first half of 2005,  income from
     continuing  operations  increased  to $293  million,  or $1.09  per  share,
     compared to $185 million, or $0.60 per share, for the first half of 2004.

o    Net income  per share  increased  to $0.50 in the  second  quarter of 2005,
     compared to a loss of $0.02 in the  comparable  2004 period.  For the first
     half of 2005, net income per share increased to $1.13, compared to $0.14 in
     the first half of 2004.  Discontinued  operations  added $9 million and $10
     million  to net  income  for the  second  quarter  and first  half of 2005,
     respectively,  or $0.04 on a per share basis for each period. Net income in
     the second  quarter and first half of 2004 reflected  after-tax  charges of
     $67  million  and $143  million,  or $0.24 per  share and $0.46 per  share,
     respectively, related to discontinued operations. Net income for the second
     quarter  and first  half of 2005  reflects  the  impact  of  early-adopting
     Statement  of  Financial  Accounting  Standards  No.  123  (revised  2004),
     "Share-Based   Payment"   (SFAS  No.  123R),   which  resulted  in  pre-tax
     compensation  expense of $5 million  and $24  million  ($3  million and $15
     million after tax), respectively.  On a per share basis, this amounted to a
     reduction  of $0.01 for the second  quarter and $0.06 for the first half of
     2005. All references to earnings per share (EPS) are on a diluted basis.

o    Comparable  department store sales increased by 4.2% for the second quarter
     of 2005, on top of a 6.9% increase in last year's second  quarter.  For the
     quarter, Direct (catalog/Internet) sales increased 7.1%, compared to a 1.6%
     decrease in last year's second  quarter.  Internet  channel sales increased
     more than 30% in the second  quarters of both 2005 and 2004.  For the first
     half of 2005,  comparable  department  store  sales  increased  by 3.5% and
     Direct sales  increased 6.2%,  with the Internet  channel sales  increasing
     approximately 35%.

o    Operating  profit,  as defined  on page 24, was $213  million in the second
     quarter of 2005, or 5.4% of sales,  compared with $149 million,  or 3.9% of
     sales,  last year.  This  represents  an increase of nearly 43% on a dollar
     basis,  or 150 basis  points as a percent  of sales.  For the first half of
     2005,  operating 

                                      -20-




     profit was $521 million,  or 6.4% of sales,  compared with $373 million, or
     4.8% of sales, for the comparable 2004 period.

o    During the second quarter of 2005, the Company's  wholly owned  subsidiary,
     J. C. Penney Brazil,  Inc.,  completed the sale of its controlling interest
     in Lojas Renner S.A.  (Renner)  for cash  proceeds of $283  million.  After
     taxes and transaction  costs,  net proceeds will  approximate $260 million.
     The sale resulted in a gain of $26 million pre-tax, or a loss of $8 million
     on an after-tax  basis.  The relatively high tax cost is largely due to the
     tax basis of the  Company's  investment in Renner being lower than its book
     basis as a result of accounting  for the  investment  under the cost method
     for tax purposes.

o    In  April  2005,  senior  management   announced  the  Company's  2005-2009
     Long-Range Plan. The plan builds on the Company's  accomplishments over the
     past  four and a half  years,  and  includes  strategies,  initiatives  and
     execution  points  focused on the vision of making  JCPenney the  preferred
     shopping choice for middle America,  while attaining a leadership  position
     in financial  performance  within the department store sector. The four key
     strategies  include:  making  an  emotional  connection  with the  JCPenney
     customer,  creating an easy and exciting shopping  environment,  becoming a
     leader in performance  and execution,  and making JCPenney a great place to
     work. Several long-range financial objectives have been established,  which
     include:   having  low  single-digit   comparable  department  store  sales
     increases and  low-to-mid  single-digit  Direct sales  increases each year,
     continuing to improve annual gross margin to more than 39% of sales by 2009
     and continuing to reduce and leverage selling,  general and  administrative
     expenses  to a level  that is less  than 30% of  sales by 2009,  ultimately
     achieving a 9% to 9.5% operating profit margin in 2009.

o    In  conjunction  with the sale of  Eckerd  on July 31,  2004,  the  Company
     implemented a major repositioning of its capital structure.  The Company is
     using the $3.5  billion  in net cash  proceeds  from the sale of the Eckerd
     drugstore  operations,  $260 million in net cash  proceeds from the sale of
     Renner  shares,  cash proceeds from the exercise of employee  stock options
     and existing cash and short-term  investment balances,  including free cash
     flow generated in 2004, to fund the programs.  During the second quarter of
     2005,  common stock  repurchases of $400 million were authorized,  bringing
     the total 2005 and 2004  authorizations to $4.15 billion.  Debt retirements
     of  approximately  $2.14  billion  have been  completed  through the second
     quarter of 2005 under programs authorized in 2005 and 2004.

o    The Company ended the second  quarter of 2005 with $3.4 billion of cash and
     short-term  investments.  During  the  first  half  of  2005,  the  Company
     purchased  $250 million  principal  amount of JCP's debt on the open market
     and paid $193 million of 7.05% Notes at the scheduled May 23, 2005 maturity
     date.  These  purchases  and  payments  marked the  completion  of the debt
     reductions under the Company's  capital  structure  repositioning  programs
     totaling $2.14 billion. The Company also repurchased 20.2 million shares of
     its common stock for approximately  $1.026 billion during the first half of
     2005,  bringing  the total  repurchases  since  August 2004 to 70.3 million
     shares  of  common  stock at a cost of  approximately  $3.0  billion.  This
     represents  approximately 72% of the planned repurchases,  and in excess of
     20% of the shares the  Company  had  outstanding  at the time the  original
     program was initiated.

o    On April 7,  2005,  the  Company  entered  into a  five-year  $1.2  billion
     unsecured  revolving  credit  facility,  which  replaces the Company's $1.5
     billion credit facility that was scheduled to expire in May 2005.

o    On August 16, 2005, Moody's raised its credit rating outlook on the Company
     from "Stable" to "Positive," and affirmed its corporate  family debt rating
     of Ba1 and liquidity rating of SGL-1. On April 7, 2005,  Moody's raised its
     senior unsecured credit rating for the Company from Ba2 to Ba1, the highest
     non-investment grade rating,  citing the Company's new credit facility.  On
     March 8, 2005,  Standard & Poor's raised its credit  rating  outlook on the
     Company from "Stable" to "Positive."

                                      -21-




Discontinued Operations
-----------------------

Discontinued  operations  added  $0.04  per share to net  income  in the  second
quarter,  principally related to adjustments associated with the earlier sale of
Eckerd and international operations, including operating income for Lojas Renner
S.A., the Company's Brazilian department store chain, to the date of sale offset
by the transaction loss. These are discussed in more detail below.

Lojas Renner S.A.

On July 5, 2005,  the Company's  wholly owned  subsidiary,  J. C. Penney Brazil,
Inc.,  closed  on the  sale of its  shares  of Lojas  Renner  S.A.  (Renner),  a
Brazilian  department store chain, through a public stock offering registered in
Brazil. The Company generated cash proceeds of $283 million from the sale of its
interest  in Renner.  After  taxes and  transaction  costs,  net  proceeds  will
approximate $260 million. Proceeds from the sale are being used for common stock
repurchases,  as announced in July 2005, and more fully  discussed under Capital
Structure Repositioning on pages 30-31.

The sale  resulted in a pre-tax  gain of $26 million and a loss of $8 million on
an after-tax basis. The relatively high tax cost is largely due to the tax basis
of the  Company's  investment  in Renner  being  lower  than its book basis as a
result of accounting for the investment  under the cost method for tax purposes.
Included  in the pre-tax  gain on the sale was $83  million of foreign  currency
translation   losses  that  had  accumulated  since  the  Company  acquired  its
controlling  interest in Renner. For all periods presented,  Renner's results of
operations  and  financial  position have been  reclassified  and reflected as a
discontinued operation.

Eckerd Drugstores

As  previously  reported,  on July 31,  2004,  the  Company  and  certain of its
subsidiaries  closed on the sale of its Eckerd drugstore  operations to the Jean
Coutu  Group (PJC) Inc.  (Coutu)  and CVS  Corporation  and CVS  Pharmacy,  Inc.
(collectively,  CVS) and  received  gross cash  proceeds of  approximately  $4.7
billion.  Management continues to expect the ultimate net cash proceeds from the
sale to total approximately $3.5 billion.  Proceeds from the sale have been used
for common stock  repurchases and debt  reduction,  as announced in August 2004,
and more fully discussed under Capital Structure Repositioning on pages 30-31.

During  the second  quarter  of 2005,  an  after-tax  credit of $5  million  was
recorded to reflect  reserve and income tax  adjustments.  Including  the second
quarter  adjustments,  the loss on the sale was $721 million pre-tax,  or $1,428
million on an after-tax  basis.  The relatively high tax cost is a result of the
tax basis of Eckerd  being  lower  than its book  basis  because  the  Company's
previous drugstore acquisitions were largely tax-free transactions. Of the total
after-tax  loss on the sale,  $1,325  million  was  recorded  in 2003 to reflect
Eckerd at its  estimated  fair value  less  costs to sell.  During the first and
second  quarters  of 2004,  after-tax  losses of $77  million  and $31  million,
respectively, were recorded to reflect revised estimates of certain post-closing
adjustments and resulting sales proceeds.

The Company  established  reserves at July 31,  2004 for  estimated  transaction
costs  and  post-closing   adjustments.   Certain  of  these  reserves  involved
significant  judgment and actual costs  incurred over time could vary from these
estimates.  The more significant remaining estimates relate to the costs to exit
the Colorado and New Mexico  markets,  assumption of the Eckerd Pension Plan and
various post-employment benefit obligations and environmental  indemnifications.
During the second quarter of 2005,  the Company  reached final  settlement  with
both Coutu and CVS regarding the working capital  adjustments as required in the
respective sale  agreements.  The reserves that had been previously  established
were adequate to cover the respective  payments.  Management continues to review
and update the remaining  reserves on a quarterly  basis,  and believes that the
overall reserves, as adjusted,  are adequate at the end of the second quarter of
2005 and consistent with original estimates. Cash payments

                                      -22-


for the  Eckerd-related  reserves  are  included in the  Company's  Consolidated
Statements of Cash Flows as Cash Paid for Discontinued Operations.


Results of Operations
-----------------------

The following discussion and analysis,  consistent with all other financial data
throughout  this  report,  focuses on the results of  operations  and  financial
condition from the Company's continuing operations.


                                                                                            
($ in millions, except EPS)                               13 weeks ended                    26 weeks ended
                                                  -------------------------------    ------------------------------
                                                    July 30,         July 31,           July 30,       July 31,
                                                      2005             2004               2005           2004
                                                  --------------  ---------------    --------------- --------------
Retail sales, net                                     $ 3,981          $ 3,778             $8,099        $ 7,750
                                                  --------------  ---------------    --------------- --------------
Gross margin                                            1,516            1,407              3,210          2,993
SG&A expenses                                           1,303            1,258              2,689          2,620
                                                  --------------  ---------------    --------------- --------------
Operating profit                                          213              149                521            373
Net interest expense                                       40               48                 89            102
Bond premiums and unamortized costs                         5                -                 18              -
Real estate and other (income)                            (14)              (5)               (36)           (13)
                                                  --------------  ---------------    --------------- --------------
Income from continuing operations
    before income taxes                                   182              106                450            284
Income tax expense                                         60               38                157             99
                                                  --------------  ---------------    --------------- --------------
Income from continuing operations                     $   122          $    68             $  293        $   185
                                                  ==============  ===============    =============== ==============
  
Diluted EPS from continuing operations                $  0.46          $  0.22             $ 1.09        $  0.60

Ratios as a percent of sales:
    Gross margin                                         38.1%            37.2%              39.6%          38.6%
    SG&A expenses                                        32.7%            33.3%              33.2%          33.8%
    Operating profit                                      5.4%             3.9%               6.4%           4.8%

Depreciation and amortization included
    in operating profit                               $    88          $    83             $  175        $   168



The Company continued to improve its profitability  during the second quarter of
2005 as reflected in income from continuing operations of $122 million, or $0.46
per share,  compared to $68 million, or $0.22 per share, for the comparable 2004
period. For the first half of 2005, income from continuing  operations increased
to $293  million,  or $1.09 per share,  compared to $185  million,  or $0.60 per
share,  for the prior year first half. The increase over 2004 reflects  improved
operating profit,  resulting from continued  improvement in sales  productivity,
growth in gross margin and  leveraging  of selling,  general and  administrative
(SG&A)  expenses.  Earnings  per share for the second  quarter and first half of
2005 also  benefited  from the Company's  ongoing stock  buyback  programs.  The
Company  currently  expects  2005 third  quarter,  fourth  quarter and full year
earnings from continuing  operations to be approximately  $0.82, $1.52 and $3.35
per share, respectively.


Operating Profit

Operating  profit for the second  quarter of 2005 increased 43% to $213 million,
or 5.4% of sales, compared to $149 million, or 3.9% of sales, for the comparable
period last year. For the first half of 2005, operating profit increased to $521
million,  or 6.4% of sales,  compared to $373 million,  or 4.8% of sales, in the
prior


                                      -23-

 

year first half.  For the full year,  the Company  currently  expects  operating
profit of approximately 8% of sales.

Operating profit and its components  (sales,  gross margin and SG&A) are the key
measurements  on which  management  evaluates the financial  performance  of the
retail operations. Real estate activities,  gains and losses on the sale of real
estate  properties,  restructuring  costs, if applicable,  asset impairments and
other charges associated with closing store and catalog facilities are evaluated
separately  from  operations,  and are  recorded in Real Estate and Other in the
Consolidated Statements of Operations.


Retail Sales, Net


                                                                                            
($ in millions)
                                                     13 weeks ended                       26 weeks ended
                                           ------------------------------------  ----------------------------------
                                               July 30,           July 31,          July 30,          July 31,
                                                 2005               2004              2005              2004
                                           ------------------  ----------------  ---------------  -----------------
Retail sales, net                                $ 3,981           $ 3,778          $ 8,099             $7,750
                                           ------------------  ----------------  ---------------  -----------------
Sales percent increase/(decrease):
  Comparable stores (1)                              4.2%              6.9%             3.5%               8.0%
  Total department stores                            5.1%              7.0%             4.2%               7.8%
  Direct (catalog/Internet)                          7.1%             (1.6)%            6.2%               2.5%



(1) Comparable store sales include sales of stores after having been open for 12
full consecutive  fiscal months.  New and relocated stores become  comparable on
the first day of the 13th full fiscal month.

Comparable  department  store sales  increased  4.2% for the quarter,  and total
department  store sales increased 5.1% for the quarter.  These increases were on
top of second quarter 2004 increases of 6.9% for comparable store sales and 7.0%
for total department  store sales. For the first half of 2005,  comparable store
sales increased 3.5%, while total department store sales increased 4.2%.  Second
quarter and year-to-date sales reflect improvements in all merchandise divisions
and across all regions of the  country,  good  sell-through  in both fashion and
basic  merchandise  and strong sales gains in the Company's key private  brands.
Department store sales have continued to benefit from positive customer response
to the style, quality,  selection and value offered in the Company's merchandise
assortments,  compelling  marketing  programs and continued  improvement  in the
store shopping experience.

Direct  sales  increased  7.1%  for the  second  quarter  of 2005  versus a 1.6%
decrease last year.  The Internet  channel  continues to  experience  above plan
sales  growth with a 35%  increase in the current  quarter and a 30% increase in
last year's second  quarter.  Internet sales  represented  approximately  34% of
total Direct sales for the second  quarter,  up from  approximately  27% in last
year's second quarter.  For the first half of 2005, Direct sales increased 6.2%,
with the Internet  component  increasing  approximately  35%.  Sales continue to
reflect a focus on targeted  specialty  media and the expanded  assortments  and
convenience of the Internet, which is attracting new, younger customers.

The Company  continues to edit its merchandise  assortments to help ensure it is
meeting the needs and wants of its targeted moderate customer. The Company's key
private brands continue to grow and play a key role in building customer loyalty
and  differentiating  the Company's  merchandise  offerings.  Management remains
focused on increasing the style,  quality and value of the Company's key private
brand  offerings,  making them even more relevant and exciting for the customer.
Additionally, the Chris Madden for JCPenney Home Collection, originally launched
in the second  quarter of 2004,  continues to perform well and is being expanded
with new  furniture,  bedding  and  window  covering  collections.  In the first
quarter of 2005, the Company  launched  nicole by Nicole  Miller,  and W-work to
weekend,  an extension of the  Company's  Worthington  private  brand.  Overall,
management is pleased with initial customer response and


                                      -24-



early sales  results for the  Company's  new  merchandise  launches,  especially
nicole and W, both new dressy casual brands for women.

For the third and fourth quarters,  both comparable store sales and Direct sales
are expected to increase low-single digits.

Gross Margin

Gross  margin  improved  90 basis  points as a percent  of sales in this  year's
second  quarter to $1,516  million  compared to $1,407 million in the comparable
2004 period.  Through the first half of 2005,  gross margin was $3,210  million,
compared  to $2,993  million in the prior year first  half,  an  increase of 100
basis points as a percent of sales.  The continued  improvement  in gross margin
reflects  better  management of inventory flow and seasonal  transition,  better
timing of clearance  markdowns,  continued  strength in the  performance  of the
Company's  private brand  merchandise,  consistency  of execution and continuing
benefits from the centralized  merchandising model.  Benefits of the centralized
model,  which  was  substantially  in place by the end of  2004,  have  included
enhanced  merchandise  offerings,  an integrated marketing plan, leverage in the
buying and merchandising  process and more efficient selection and allocation of
merchandise to individual  department stores. Gross margin also reflects initial
benefits from the Company's new planning,  allocation and replenishment systems,
which were rolled out in the latter part of 2004.

SG&A Expenses

SG&A  expenses in this year's  second  quarter were $1,303  million  compared to
$1,258  million in last year's second  quarter.  On a year-to-date  basis,  SG&A
expenses  were  $2,689  million  in 2005,  compared  to $2,620  million in 2004.
Expenses  continue  to be well  leveraged,  improving  by 60 basis  points  as a
percent  of sales  for both the  second  quarter  and  first  half of 2005.  The
improvement  reflects  savings in labor costs,  centralized  management of store
expenses and savings from the  Company's  previously  announced  cost  reduction
initiatives,  partially offset by the impact of expensing employee stock options
starting  in the first  quarter  of 2005.  Second  quarter  and first  half SG&A
expenses  include  approximately  $5 million and $24 million,  respectively,  or
about $0.01 and $0.06 per share,  related to the  expensing  of  employee  stock
options.  The  full-year  2005 impact of expensing  stock options is expected to
total approximately $33 million, or about $0.08 per share.

Goals

The  Company  is  focused  on  consistent   execution  and  sustained  operating
performance in a centralized  environment,  with enhanced merchandise offerings,
improved inventory systems, a more integrated and powerful marketing message and
better  leveraging of expenses.  The Company's  previously stated financial goal
was to generate annual  operating profit of 6% to 8% of sales by 2005. This goal
was reached in 2004,  when the Company hit the  mid-point of this range one year
ahead of plan. With the 2005-2009 Long-Range Plan announced in April 2005, which
is discussed on page 21, the Company has  established a goal to generate  annual
operating  profit  of 9% to 9.5% of  sales  in  2009.  The  Company's  financing
strategy and risk management are detailed in its 2004 Annual Report.


Net Interest Expense 
----------------------
Net interest  expense was $40 million and $48 million for the second quarters of
2005 and 2004,  respectively.  On a year-to-date basis, net interest expense was
$89 million in 2005,  compared to $102  million in 2004.  Net  interest  expense
benefited  from  higher  short-term  rates  on cash  and  short-term  investment
balances,  as well as the  Company's  debt  reduction  programs.  In last year's
second quarter and first half, $51 million and $95 million, respectively, of net
interest  expense was  attributed  to Eckerd.  Since the  initiation of the debt
reduction  programs in 2004, $2.14 billion of long-term debt was retired through
the second quarter of 2005.

                                      -25-


Bond Premiums and Unamortized Costs
-----------------------------------
During  the second  quarter of 2005,  the  Company  incurred  $5 million of bond
premiums,  commissions and unamortized  costs related to the purchase of debt in
the open  market  under  the  capital  structure  repositioning  plan,  which is
discussed on pages 30-31. Through the first half of 2005, such costs totaled $18
million.  Currently,  management does not expect to incur any additional charges
related to the early  retirement  of debt  during the  remainder  of fiscal year
2005.


Real Estate and Other (Income)
-------------------------------
Real Estate and Other  (Income)  consists of real estate  activities,  gains and
losses  on the sale of real  estate  properties,  asset  impairments  and  other
charges  associated with closing store and catalog  facilities.  Real Estate and
Other for the second quarter of 2005 resulted in a credit of $14 million,  which
consisted  of an $8 million  credit for real  estate  operations,  $8 million of
gains on the sale of closed  units,  offset by $2  million  of costs  related to
asset  impairments,  the present value of operating lease obligations (PVOL) and
other costs of closed stores. On a year-to-date basis, Real Estate and Other was
a credit of $36 million, which consisted of a $17 million credit for real estate
operations, $22 million of gains on the sale of closed units, primarily a vacant
merchandise  processing  facility,  and $3  million  of costs  related  to asset
impairments,  the present value of operating lease obligations  (PVOL) and other
costs of closed stores.

For the  second  quarter of 2004,  Real  Estate and Other was a net credit of $5
million,  which consisted of a $7 million credit for real estate operations,  $1
million of gains on the sale of closed units and $3 million of costs  related to
asset impairments, PVOL and other costs for closed stores. For the first half of
2004, Real Estate and Other was a net credit of $13 million,  which consisted of
a $14 million credit for real estate operations,  $3 million of net gains on the
sale of closed  units and $4 million of expenses  related to asset  impairments,
PVOL and other costs of closed stores.


Income  Taxes  
----------------
The Company's effective income tax rate for continuing  operations was 33.2% for
the second  quarter of 2005 compared with 35.5% for the second  quarter of 2004.
For the first half of both 2005 and 2004,  the  Company's  effective  income tax
rate for continuing  operations was 34.9%.  The effective tax rates for both the
second  quarter  and first half of 2005 were  positively  impacted by a one-time
credit of $5 million  related to changes in state  income tax laws.  This impact
was  partially  offset by an increase in  effective  tax rate  primarily  due to
improved   earnings,   which   decreased  the  favorable   impact  of  permanent
adjustments,  principally  the  deduction  for  dividends  paid to the Company's
savings plan. Additionally, this deduction for dividends paid decreased compared
to the prior year due to the redemption,  through conversion to common stock, of
all shares of the Series B ESOP  Convertible  Preferred Stock that had been held
by the savings plan,  which  occurred in the third quarter of 2004.  The Company
expects  the  effective  income  tax  rate  for  the  second  half of 2005 to be
approximately 36%.



                                      -26-




Merchandise Inventory
-----------------------
Merchandise  inventory was $3,445  million at July 30, 2005,  compared to $3,408
million  at July 31,  2004 and  $3,142  million at  January  29,  2005.  With an
increase  of 1.1%  compared  to last  year,  inventory  at the end of the second
quarter of 2005 was in line with plan, well managed and reflected a good balance
between  seasonal  and basic  merchandise.  Using new systems and the network of
store distribution  centers, the Company has continued to enhance its ability to
allocate and flow  merchandise to stores  in-season by recognizing  sales trends
earlier and accelerating receipts, replenishing individual stores based on rates
of sale and consistently providing high in-stock levels in basics and advertised
items.  This continued  improvement of inventory  management has helped to drive
more profitable sales.


Liquidity and Capital Resources  
-------------------------------
The Company ended the second quarter with approximately $3.4 billion in cash and
short-term  investments  and  approximately  $3.5  billion  of  long-term  debt,
including  current  maturities.   Cash  and  short-term   investments   included
restricted  short-term  investment  balances of $64 million as of July 30, 2005,
which are pledged as collateral for a portion of casualty  program  liabilities.
During the remainder of 2005, the balance of cash and short-term  investments is
expected to be reduced as the Company  completes  its  outstanding  common stock
repurchase  programs  of up to $1.15  billion.  See pages  30-31 for  additional
information   related  to  the  progress  of  the  Company's  capital  structure
repositioning programs.

On April 7, 2005,  the  Company,  JCP and J. C.  Penney  Purchasing  Corporation
entered into a five-year  $1.2 billion  revolving  credit  facility (2005 Credit
Facility)  with a  syndicate  of lenders  with  JPMorgan  Chase Bank,  N.A.,  as
administrative  agent.  The 2005 Credit  Facility  replaces the  Company's  $1.5
billion  credit  facility  that was  scheduled  to expire in May 2005.  The 2005
Credit  Facility  is  unsecured,  and all  collateral  securing  the  previously
existing  $1.5  billion  credit  facility  has been  released.  The 2005  Credit
Facility is available for general corporate purposes,  including the issuance of
letters of credit.  Pricing  under the 2005 Credit  Facility is tiered  based on
JCP's senior unsecured  long-term debt ratings by Moody's and Standard & Poor's.
Obligations under the 2005 Credit Facility are guaranteed by the Company.

The 2005 Credit Facility includes a requirement that the Company maintain, as of
the  last  day  of  each  fiscal  quarter,  a  maximum  ratio  of  total  Funded
Indebtedness  to  Consolidated  EBITDA  (Leverage  Ratio, as defined in the 2005
Credit Facility), as measured on a trailing four-quarters basis, of no more than
3.0 to 1.0.  Additionally,  the 2005 Credit  Facility  requires that the Company
maintain,  for each period of four consecutive fiscal quarters,  a minimum ratio
of Consolidated  EBITDA plus Consolidated Rent Expense to Consolidated  Interest
Expense plus  Consolidated Rent Expense (Fixed Charge Coverage Ratio, as defined
in the 2005 Credit  Facility) of at least 3.2 to 1.0. As of July 30,  2005,  the
Company's  Leverage Ratio was 2.0 to 1.0 and the Fixed Charge Coverage Ratio was
4.6 to 1.0, both in compliance with the requirements.


                                      -27-




Cash Flows

The following is a summary of the Company's cash flows from operating, financing
and investing activities:

($ in millions)
                                                        26 weeks ended
                                              --------------------------------
                                                   July 30,         July 31,
                                                     2005             2004
                                              ---------------   --------------
Net cash provided by/(used in):
  Operating activities                              $  213            $  218
  Investing activities                                  77             4,515
  Financing activities                              (1,395)             (150)
  Cash (paid for) discontinued operations             (159)             (164)
                                              ---------------   --------------
Net (decrease)/increase in cash and               $ (1,264)          $ 4,419
      short-term investments                  ===============   ==============

Cash Flow from Operating Activities

Cash provided by operating  activities was at  approximately  the same level for
the first half of 2005 and 2004. The impact of improved operating performance in
the first half of 2005 was  partially  offset by higher  income tax payments and
timing differences related to inventory purchases.  Additionally,  cash provided
by operating activities was reduced by $40 million in the first half of 2005 due
to the new  treatment of excess tax benefits on stock options  exercised,  which
are now presented as financing  cash inflows in  accordance  with SFAS No. 123R.
For the first half of 2004,  cash flows from operating  activities  included $70
million of tax benefits from stock options exercised.

Cash Flow from Investing Activities

Capital  expenditures were $233 million for the first half of 2005 compared with
$179  million for the  comparable  2004  period.  Capital  spending  was for new
stores,  store  renewals and  modernizations  and initial  costs  related to new
point-of-sale  technology.  During the first half of 2005,  the  Company  opened
three new stores and three relocated stores.  Management currently expects total
capital expenditures for the full year to be in the area of $650 million.

Cash  proceeds of $283  million  were  received  from the sale of the  Company's
interest in Renner,  which closed on July 5, 2005. After deducting  taxes,  fees
and other  transaction  costs,  the ultimate  net cash  proceeds are expected to
total approximately $260 million.

Proceeds  from the sale of closed  units were $27  million for the first half of
2005 compared with $28 million for the comparable 2004 period.

Cash Flow from Financing Activities

During the first half of 2005,  the Company  purchased  $250  million  principal
amount  of JCP's  outstanding  debt in  open-market  transactions  and paid $193
million of debt at the scheduled  maturity  date in May 2005.  Cash payments for
premiums  and  commissions  related to the  open-market  purchases  totaled  $15
million.

The Company  repurchased  20.2 million shares of common stock for  approximately
$1,026  million  during the first half of 2005, $59 million of which was settled
after the end of the second quarter.  In addition,  approximately $51 million of
cash was paid  during  the first  quarter of 2005 for  settlement  of 2004 share
repurchases.  Common stock is retired on the same day it is repurchased  and the
related cash  settlements  are completed on the third business day following the
repurchase. No common stock repurchases were made 

                                      -28-



during the first half of 2004.  Net proceeds  from the exercise of stock options
were  $118  million  and $169  million  for the  first  half of 2005  and  2004,
respectively.

Quarterly  dividends  of $0.125 per share,  or  approximately  $35 million  each
quarter,  were paid on the Company's outstanding common stock on May 2, 2005 and
February  1, 2005 to  stockholders  of record on April 8, 2005 and  January  10,
2005, respectively. The payment of common stock dividends is subject to approval
by the Company's Board of Directors.

Due to the  adoption  of SFAS No.  123R in 2005,  excess tax  benefits  on stock
option  exercises of $40 million for the first half of the year are reflected as
cash inflows from financing activities.  Previously,  such amounts were included
in cash flows from operating activities.

For the remainder of 2005,  management  believes that cash flow  generated  from
operations,  combined  with existing cash and  short-term  investments,  will be
adequate  to execute  the common  stock  repurchase  programs  and fund  capital
expenditures,  working capital and dividend payments and, therefore, no external
funding will be required.  At the present  time,  management  does not expect to
access the capital markets for any external financing for the remainder of 2005.
However,  the Company may access the capital markets on an opportunistic  basis.
Management  believes  that the  Company's  financial  position  will continue to
provide the financial  flexibility to support its strategic  plan. The Company's
cash flows may be impacted by many factors, including the competitive conditions
in the retail industry,  and the effects of the current economic environment and
consumer confidence.  Based on the nature of the Company's business,  management
considers the above factors to be normal business risks.

On August 16, 2005, Moody's raised its credit rating outlook on the Company from
"Stable" to "Positive," and affirmed its corporate family debt rating of Ba1 and
liquidity rating of SGL-1. On April 7, 2005, Moody's raised its senior unsecured
credit rating for the Company from Ba2 to Ba1, the highest  non-investment grade
rating,  citing the Company's new credit facility.  On March 8, 2005, Standard &
Poor's  raised its  credit  rating  outlook  on the  Company  from  "Stable"  to
"Positive."

Additional  liquidity  strengths  include the new $1.2 billion  credit  facility
discussed  previously.  No  borrowings,  other  than the  issuance  of trade and
standby  letters  of credit,  which  totaled  $157  million as of the end of the
second  quarter  of 2005,  have been,  or are  expected  to be,  made under this
facility.

Free Cash Flow

In addition to cash flow from operating  activities,  management  also evaluates
free cash flow from continuing  operations,  an important financial measure that
is widely focused upon by investors,  the rating  agencies and banks.  Free cash
flow from  continuing  operations  is  defined  as cash  provided  by  operating
activities  less  dividends and capital  expenditures,  net of proceeds from the
sale of assets. The Company's calculation of free cash flow may differ from that
used by other companies and therefore  comparability may be limited.  While free
cash flow is a non-GAAP financial measure,  it is derived from components of the
Company's  consolidated GAAP cash flow statement.  Management believes free cash
flow from  continuing  operations  is  important  in  evaluating  the  Company's
financial  performance  and  measuring  the  ability to  generate  cash  without
incurring additional external financing.

Through the first half of 2005, free cash flow from continuing  operations was a
deficit of $62 million,  compared to a deficit of $14 million for the comparable
2004 period.  The $48 million  decrease in free cash flow was due to the planned
increase in capital  expenditures,  partially offset by a reduction in dividends
paid  due  to  the  redemption  of  the  Company's  outstanding  Series  B  ESOP
Convertible  Preferred Stock in the third quarter of 2004. As a result of strong
operating  performance in the first half of 2005, the Company  currently expects
to generate  approximately  $250 million of positive free cash flow for the full
year.



                                      -29-

The following table reconciles net cash provided by operating  activities (GAAP)
to free cash flow from  continuing  operations  (a non-GAAP  measure) for the 26
weeks ended July 30, 2005 and July 31, 2004:

 
                                                                                                                    
($ in millions)                                                     26 weeks ended
                                                          -----------------------------------
                                                               July 30,           July 31,  
                                                                  2005               2004
                                                          ----------------    ---------------
Net cash provided by operating activities - (GAAP)               $ 213              $ 218
Less:
   Capital expenditures                                           (233)              (179)
   Dividends paid                                                  (69)               (81)
Plus:
   Proceeds from sale of assets                                     27                 28
                                                          ----------------    ---------------
Free cash flow (deficit) from continuing operations             $  (62)             $ (14)
                                                          ================    ===============



Capital Structure Repositioning
---------------------------------
In August 2004, the Company  initiated a major equity and debt reduction program
focused on enhancing stockholder value,  strengthening the capital structure and
improving the credit rating  profile.  On March 18, 2005, the Board of Directors
authorized additional common stock repurchases and debt retirements, and on July
15, 2005, the Company announced  additional Board  authorization for repurchases
of common stock. The Company is using the $3.5 billion in net cash proceeds from
the sale of the Eckerd drugstore  operations,  $260 million in net cash proceeds
from the sale of Renner  shares,  cash  proceeds  from the  exercise of employee
stock options and existing cash and short-term  investment  balances,  including
free cash flow generated in 2004, to fund the programs. The programs,  which are
expected to be completed by the end of fiscal 2005, consist of the following:

Common Stock Repurchases 
-------------------------
During the second quarter of 2005, the Company substantially  completed its $3.0
billion common stock  repurchase  program  authorized in 2004. In addition,  the
Company  currently has  outstanding  common stock  repurchase  programs of up to
$1.15 billion,  which were authorized in 2005.  Share  repurchases have been and
will  continue  to be  made  in  open-market  transactions,  subject  to  market
conditions, legal requirements and other factors. During the first half of 2005,
the Company  repurchased  and retired 20.2  million  shares of common stock at a
cost of  approximately  $1.026 billion,  bringing the total purchases up to date
under  all  programs  to  70.3  million  shares  of  common  stock  at a cost of
approximately  $3.0 billion.  This represents  approximately  72% of the planned
repurchases,  and in excess of 20% of the shares the Company had  outstanding at
the time the original program was initiated.

From July 31,  2005  through  September  6, 2005,  the  Company  repurchased  an
additional  5.2  million  shares  of  common  stock  at a cost of $261  million,
bringing the total repurchases for the capital structure  repositioning programs
to date up to 75.5 million shares at a cost of approximately $3.24 billion.

Debt Reduction
----------------
The Company's debt reduction  programs,  which were completed  during the second
quarter of 2005,  consisted of approximately  $2.14 billion of debt retirements,
including  approximately  $1.89  billion  authorized  in 2004 and  $250  million
authorized  in 2005.  JCP's $400 million 7.4%  Debentures  Due 2037,  which were
subject to redemption at the option of the holders,  had initially been included
in the 2004  program,  but upon  expiration  of the put option on March 1, 2005,
virtually  all of the  holders  extended  their  debentures  to the stated  2037
maturity date.





                                      -30-


The  Company's  debt  retirements  included  $250  million of  open-market  debt
repurchases  in the first half of 2005, the payment of $193 million of long-term
debt at the scheduled  maturity  date in May 2005,  and 2004  transactions  that
consisted of $650 million of debt  converted  to common  stock,  $822 million of
cash  payments  and the  termination  of the  $221  million  Eckerd  securitized
receivables  program.  The Company  incurred pre-tax charges of $18 million ($13
million and $5 million in the first and second  quarters of 2005,  respectively)
related to these early debt  retirements.  During the second  half of 2004,  the
Company  incurred  total  pre-tax  charges of $47 million  related to early debt
retirements.

Series B Convertible Preferred Stock Redemption
-------------------------------------------------
On August 26, 2004, the Company  redeemed,  through  conversion to common stock,
all of its  outstanding  shares of  Series B ESOP  Convertible  Preferred  Stock
(Preferred   Stock),   all  of  which  were  held  by  the  Company's   Savings,
Profit-Sharing  and Stock  Ownership Plan, a 401(k) savings plan. Each holder of
Preferred Stock received 20 equivalent  shares of JCPenney common stock for each
one share of Preferred  Stock in their Savings Plan account in  accordance  with
the original terms of the Preferred  Stock.  Preferred Stock shares,  which were
included in the diluted  earnings per share  calculation  as  appropriate,  were
converted into approximately  nine million common stock shares.  Annual dividend
savings approximate $11 million after tax.

Common Stock Outstanding

During the first half of 2005, common stock  outstanding  decreased 15.8 million
shares to 255.6 million shares from 271.4 million shares at the beginning of the
year. The decline in outstanding  shares is  attributable  to  approximately  20
million shares  repurchased and retired,  partially offset by approximately four
million shares issued due to the exercise of stock options.


Stock Option Accounting
------------------------
As discussed in the 2004 10-K,  prior to fiscal year 2005, the Company  followed
Accounting  Principles Board Opinion (APB) No. 25,  "Accounting for Stock Issued
to Employees," which did not require expense  recognition for stock options when
the exercise price of an option equaled,  or exceeded,  the fair market value of
the common stock on the date of grant.  Effective  January 30, 2005, the Company
early-adopted SFAS No. 123R, which requires the use of the fair value method for
accounting  for stock  options.  The  statement  was adopted  using the modified
prospective method of application.  Under this method, in addition to reflecting
compensation  expense for new share-based awards,  expense is also recognized to
reflect  the  remaining  vesting  period of  awards  that had been  included  in
pro-forma disclosures in prior periods.  Accordingly,  in the second quarter and
first half of 2005, the Company recorded  compensation expense of $5 million and
$24 million ($3 million and $15 million after tax), respectively.  This reflects
the requirements of the final accounting rules to recognize compensation expense
over the  employee  service  period,  which is to the earlier of the  retirement
eligibility  date, if the grant contains  provisions such that the award becomes
fully vested upon retirement,  or the normal vesting period.  This resulted in a
reduction in diluted  earnings  per share of about $0.01 for the second  quarter
and  $0.06 for the first  half of 2005.  The  Company  currently  expects  total
compensation   expense   related  to  stock  options  for   full-year   2005  of
approximately  $33 million ($21 million after tax), or  approximately  $0.08 per
share.

Prior to fiscal year 2005,  the Company used the  Black-Scholes  option  pricing
model to  estimate  the grant date fair value of its stock  option  awards.  For
grants  subsequent to the adoption of SFAS No. 123R,  the Company  estimates the
fair value of stock option awards on the date of grant using a binomial  lattice
model  developed  by  outside  consultants  who worked  with the  Company in the
implementation  of SFAS No. 123R. The Company believes that the binomial lattice
model is a more  accurate  model for valuing  employee  stock  options  since it
better reflects the impact of stock price changes on option exercise behavior.

The  expected  volatility  used in the  binomial  lattice  model  is based on an
analysis of  historical  prices of  JCPenney's  stock and open market  exchanged
options, and was developed in consultation with an outside


                                      -31-


valuation  specialist  and  the  Company's  financial  advisors.   The  expected
volatility   reflects  the  volatility   implied  from  a  price  quoted  for  a
hypothetical  call option with a duration  consistent  with the expected life of
the options,  and the  volatility  implied by the trading of options to purchase
the  Company's  stock on  open-market  exchanges.  As a result of the  Company's
turnaround over the past four and a half years and the disposition of the Eckerd
drugstore operations,  a significant portion of the historical volatility is not
considered  to be a good  indicator of future  volatility.  The expected term of
options  granted is derived from the output of the binomial  lattice model,  and
represents  the period of time that the options are expected to be  outstanding.
This  model  incorporates  an  early  exercise  assumption  in  the  event  of a
significant  increase in stock price. The risk-free rate is based on zero-coupon
U.S.  Treasury yields in effect at the date of grant with the same period as the
expected  option life. The dividend yield is assumed to increase  ratably to the
Company's expected dividend yield level based on targeted payout ratios over the
expected life of the options.

The Company has not adjusted prior year financial  statements under the optional
modified  retrospective  method of adoption,  but has  disclosed  the  pro-forma
impact of expensing  stock options on the second  quarter and first half of 2004
in Note 1 to the Unaudited Interim Consolidated Financial Statements.


Critical Accounting Policies 
-----------------------------
Management's  discussion and analysis of its financial  condition and results of
operations is based upon the Company's consolidated financial statements,  which
have been prepared in accordance with accounting  principles  generally accepted
in the United States of America.  The preparation of these financial  statements
requires  the Company to make  estimates  and  judgments  that  affect  reported
amounts of assets,  liabilities,  revenues and expenses, and related disclosures
of  contingent  assets  and  liabilities.  Management  bases  its  estimates  on
historical  experience  and  on  other  assumptions  that  are  believed  to  be
reasonable under the circumstances.  On an ongoing basis,  management  evaluates
estimates used,  including those related to inventory valuation under the retail
method;  valuation of  long-lived  assets;  estimation of reserves and valuation
allowances  specifically  related to closed  stores,  insurance,  income  taxes,
litigation  and  environmental  contingencies;  and pension  accounting.  Actual
results  may  differ  from  these  estimates  under  different   assumptions  or
conditions.  Item 7, Management's Discussion and Analysis of Financial Condition
and Results of Operations,  in the 2004 10-K includes  detailed  descriptions of
certain  judgments that management makes in applying its accounting  policies in
these areas.


Recently Issued Accounting Pronouncements
------------------------------------------
Recently  issued  accounting  pronouncements  are  discussed  in  Note  1 to the
Unaudited Interim Consolidated Financial Statements.


Pre-Approval of Auditor Services
---------------------------------
During the first quarter of 2005, the Audit  Committee of the Company's Board of
Directors  approved  estimated  fees for the  remainder  of 2005  related to the
performance  of both audit,  including  Sarbanes-Oxley  Section 404  attestation
work,  as  well  as  allowable  non-audit  services  by the  Company's  external
auditors, KPMG LLP.



                                      -32-




Seasonality
--------------
The results of operations  and cash flows for the 13 and 26 weeks ended July 30,
2005 are not  necessarily  indicative  of the results for the entire  year.  The
Company's  business  depends to a great  extent on the last quarter of the year.
Historically  for the fourth  quarter,  Department  Stores and Direct sales have
averaged  approximately  one-third  of annual  sales and income from  continuing
operations has averaged about 60% of the full-year total.


Hurricane Katrina
------------------

As of September 6, 2005, five of the Company's stores were closed as a result of
Hurricane  Katrina.  The closed  stores  represented  approximately  0.5% of the
Company's  total 2004  sales.  The Company is in the  process of  assessing  the
extent of the impact on these stores, and implementing action plans with respect
to  associates,  merchandise  allocation,  and  other  business  considerations,
including  reviewing  property  and  business  interruption  coverage  with  its
insurance  carriers.  Although the Company cannot provide an estimate of loss at
this time,  management does not currently  anticipate that the direct effects of
the  hurricane  on these  stores  will have a material  effect on the  Company's
results of operations for the second half of fiscal 2005.


                                      -33-




Item 3 - Quantitative and Qualitative Disclosures About Market Risk

The Company is exposed to market  risks in the normal  course of business due to
changes in interest rates.  The Company's market risks related to interest rates
at July 30,  2005 are similar to those  disclosed  in the  Company's  2004 10-K.
Previously,  the  Company had limited  exposure to market risk  associated  with
currency exchange rates due to the foreign operations of Renner.  However,  with
the sale of the Company's  controlling  interest in Renner in the second quarter
of  2005,  the  Company  recognized  the  cumulative  loss on  foreign  currency
translation  that  previously  had been  reflected as a component of accumulated
other comprehensive income/(loss).


Item 4 - Controls and Procedures

Based on their  evaluation of the Company's  disclosure  controls and procedures
(as defined in Rules  13a-15 and 15d-15  under the  Securities  Exchange  Act of
1934) as of the end of the period covered by this Quarterly Report on Form 10-Q,
the Company's  principal  executive officer and principal financial officer have
concluded  that the Company's  disclosure  controls and procedures are effective
for the purpose of ensuring  that  material  information  required to be in this
Quarterly  Report is made known to them by others on a timely basis.  There were
no changes in the Company's internal control over financial reporting during the
Company's second quarter ended July 30, 2005, that have materially affected,  or
are reasonably likely to materially  affect, the Company's internal control over
financial reporting.

This report may  contain  forward-looking  statements  within the meaning of the
Private  Securities  Litigation  Reform Act of 1995, which reflect the Company's
current view of future events and financial performance. The words expect, plan,
anticipate,  believe,  intent,  should,  will and similar  expressions  identify
forward-looking  statements.  Any such forward-looking statements are subject to
risks and  uncertainties  that may  cause the  Company's  actual  results  to be
materially  different  from  planned  or  expected  results.   Those  risks  and
uncertainties  include,  but are not limited to,  competition,  consumer demand,
seasonality,  economic  conditions,  including  the  availability  and  price of
gasoline,  changes  in  management,  retail  industry  consolidations,  acts  of
terrorism or war and  government  activity.  Please refer to the Company's  2004
Annual Report on Form 10-K and  subsequent  filings for a further  discussion of
risks and uncertainties.  The Company intends the forward-looking  statements in
this  Report on Form 10-Q to speak only at the time of its  release and does not
undertake  to  update  or  revise  these  forward-looking   statements  as  more
information becomes available.

                                      -34-





PART II - OTHER INFORMATION



Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds

     (c)  Issuer Purchases of Securities

     The table below sets forth the  information  with respect to purchases made
     by or on behalf of the Company of the  Company's  common  stock  during the
     quarter ended July 30, 2005:



                                                                                           

                                                                          Total Number of              Maximum
                                                                               Shares                Approximate
                                                                            Purchased as          Dollar Value of
                                                                              Part of           Shares that May Yet
                                        Total Number                         Publicly           Be Purchased Under
                                         of Shares         Average         Announced Plans           the Plans or
                                         Purchased        Price Paid        or Programs             Programs (in
           Period                       During Period      Per Share          (1)(2)(3)               millions)
     -----------------------------     --------------    -------------    -----------------     ---------------------

     May 1, 2005 through
     June 4, 2005                          3,456,600          $ 50.42            3,456,600         $   1,263(1) (2)

     June 5, 2005 through
     July 2, 2005                          5,309,293          $ 52.43            5,309,293         $     985(1)(2)

     July 3, 2005 through
     July 30, 2005                         3,768,637          $ 56.70            3,768,637         $   1,171(1)(2)(3)
                                       --------------                     -----------------
       Total                              12,534,530                            12,534,530
                                       ==============                     =================



     (1) In 2004, the Company's Board of Directors  approved a program for up to
     $3.0  billion  of  common  stock  repurchases  (not to exceed  133  million
     shares),  including up to $650 million  that had been  contingent  upon the
     conversion of the Company's 5.0% Convertible  Subordinated  Notes Due 2008,
     which  occurred  from  October 26, 2004 through  November  16,  2004.  This
     repurchase  program,  which the Company announced on August 2, 2004, has no
     expiration date, but was  substantially  completed by the end of the second
     quarter of 2005.

     (2) In March 2005,  the Board of Directors  approved an  additional  common
     stock  repurchase  program of up to $750 million.  This program,  which the
     Company  announced  on March  18,  2005,  has no  expiration  date,  but is
     expected to be completed by the end of fiscal year 2005.

     (3) In July 2005,  the Board of  Directors  approved an  additional  common
     stock  repurchase  program of up to $400 million.  This program,  which the
     Company announced on July 15, 2005, has no expiration date, but is expected
     to be completed by the end of fiscal year 2005.


                                      -35-




Item 4 - Submission of Matters to a Vote of Security Holders

The Annual Meeting of  Stockholders  of the Company was held on May 20, 2005, at
which the four matters described below were submitted to a vote of stockholders,
with the voting results as indicated.

(1)  Election of directors for a three-year  term expiring at the Company's
     2008 Annual Meeting of Stockholders:

                                                             AUTHORITY
          NOMINEE                       FOR                   WITHHELD
          --------                      ---                   --------
   Thomas J. Engibous           230,647,100                 11,809,566
   Kent B. Foster               230,405,392                 12,051,274
   Leonard H. Roberts           230,634,141                 11,822,525
   Myron E. Ullman, III         225,424,420                 17,032,246

The following persons continue to serve as directors until the terms indicated.

      Term expiring at the 2006 Annual Meeting of Stockholders:
      Vernon E. Jordan, Jr.
      Burl Osborne
      R. Gerald Turner

      Term expiring at the 2007 Annual Meeting of Stockholders:
      Colleen C. Barrett
      M. Anthony Burns
      Maxine K. Clark

(2)  The  Board  of  Directors'  proposal  regarding  employment  of KPMG LLP as
     auditors for the fiscal year ending January 28, 2006:

                                                       BROKER
        FOR               AGAINST       ABSTAIN       NON-VOTES
        ----              -------       -------       ---------
     230,030,056         8,391,320      4,035,290         -0-

(3)  The Board of Directors' proposal regarding the adoption of the J. C. Penney
     Company, Inc. 2005 Equity Compensation Plan:

                                                           BROKER
        FOR               AGAINST         ABSTAIN         NON-VOTES
        ----              -------          -------        ---------
      174,267,056       37,450,140       4,412,318      26,327,153

(4)  A  stockholder   proposal  regarding   declassification  of  the  Board  of
     Directors:
                                                       BROKER
        FOR               AGAINST         ABSTAIN      NON-VOTES
        ----              -------         -------      ---------
     152,987,100        57,322,591       5,819,823     26,327,153



                                      -36-




Item 6 - Exhibits

          Exhibit Nos.

     31.1 Certification  of Chief Executive  Officer  pursuant to Section 302 of
          the Sarbanes-Oxley Act of 2002

     31.2 Certification  of Chief Financial  Officer  pursuant to Section 302 of
          the Sarbanes-Oxley Act of 2002

     32.1 Certification  of Chief Executive  Officer  pursuant to Section 906 of
          the Sarbanes-Oxley Act of 2002

     32.2 Certification  of Chief Financial  Officer  pursuant to Section 906 of
          the Sarbanes-Oxley Act of 2002



                                      -37-




                                   SIGNATURES


Pursuant  to the  requirements  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.





                                        J. C. PENNEY COMPANY, INC. 
                                        By /s/ W. J. Alcorn
                                        ---------------------------
                                          W. J. Alcorn
                                          Senior Vice President and Controller
                                          (Principal Accounting Officer)




Date: September 7, 2005


                                      -38-




                                                                    Exhibit 31.1

CERTIFICATION

I, Myron E. Ullman, III, Chairman and Chief Executive Officer, certify that:

     1.   I have  reviewed  this  quarterly  report on Form 10-Q of J. C. Penney
          Company, Inc.;

     2.   Based on my  knowledge,  this  report  does  not  contain  any  untrue
          statement  of a  material  fact  or  omit to  state  a  material  fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this report,  fairly  present in all material
          respects the financial condition, results of operations and cash flows
          of the  registrant  as of,  and for,  the  periods  presented  in this
          report;

     4.   The registrant's other certifying officer(s) and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange Act Rules  13a-15(e) and  15d-15(e))  and internal
          control  over  financial  reporting  (as defined in Exchange Act Rules
          13a-15(f) and 15d-15(f)) for the registrant and have:

          (a)  Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision,  to ensure that material information relating to the
               registrant,  including  its  consolidated  subsidiaries,  is made
               known to us by others within those entities,  particularly during
               the period in which this report is being prepared;

          (b)  Designed  such  internal  control over  financial  reporting,  or
               caused such  internal  control  over  financial  reporting  to be
               designed under our supervision,  to provide reasonable  assurance
               regarding  the   reliability  of  financial   reporting  and  the
               preparation  of financial  statements  for  external  purposes in
               accordance with generally accepted accounting principles;

          (c)  Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               report based on such evaluation; and

          (d)  Disclosed in this report any change in the registrant's  internal
               control  over  financial   reporting  that  occurred  during  the
               registrant's most recent fiscal quarter (the registrant's  fourth
               fiscal  quarter  in  the  case  of an  annual  report)  that  has
               materially  affected,  or  is  reasonably  likely  to  materially
               affect,   the   registrant's   internal  control  over  financial
               reporting; and

5.   The registrant's other certifying officer(s) and I have disclosed, based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's auditors and the audit committee of the registrant's board
     of directors (or persons performing the equivalent functions):

     (a)  All significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and


                                      -39-



     (b)  Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          control over financial reporting.

Date:  September 7, 2005.
                                        /s/ Myron E. Ullman, III
                                        ---------------------------
                                        Myron E. Ullman, III
                                        Chairman  and Chief Executive Officer
                                        J. C. Penney Company, Inc.

                                      -40-




                                                                    Exhibit 31.2
CERTIFICATION

I, Robert B. Cavanaugh,  Executive Vice President and Chief  Financial  Officer,
   certify that:

     1.   I have  reviewed  this  quarterly  report on Form 10-Q of J. C. Penney
          Company, Inc.;

     2.   Based on my  knowledge,  this  report  does  not  contain  any  untrue
          statement  of a  material  fact  or  omit to  state  a  material  fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this report,  fairly  present in all material
          respects the financial condition, results of operations and cash flows
          of the  registrant  as of,  and for,  the  periods  presented  in this
          report;

     4.   The registrant's other certifying officer(s) and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange Act Rules  13a-15(e) and  15d-15(e))  and internal
          control  over  financial  reporting  (as defined in Exchange Act Rules
          13a-15(f) and 15d-15(f)) for the registrant and have:

          (a)  Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision,  to ensure that material information relating to the
               registrant,  including  its  consolidated  subsidiaries,  is made
               known to us by others within those entities,  particularly during
               the period in which this report is being prepared;

          (b)  Designed  such  internal  control over  financial  reporting,  or
               caused such  internal  control  over  financial  reporting  to be
               designed under our supervision,  to provide reasonable  assurance
               regarding  the   reliability  of  financial   reporting  and  the
               preparation  of financial  statements  for  external  purposes in
               accordance with generally accepted accounting principles;

          (c)  Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               report based on such evaluation; and

          (d)  Disclosed in this report any change in the registrant's  internal
               control  over  financial   reporting  that  occurred  during  the
               registrant's most recent fiscal quarter (the registrant's  fourth
               fiscal  quarter  in  the  case  of an  annual  report)  that  has
               materially  affected,  or  is  reasonably  likely  to  materially
               affect,   the   registrant's   internal  control  over  financial
               reporting; and

5.   The registrant's other certifying officer(s) and I have disclosed, based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's auditors and the audit committee of the registrant's board
     of directors (or persons performing the equivalent functions):

     (a)  All significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and


                                      -41-



     (b)  Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          control over financial reporting.

Date:  September 7, 2005.               /s/ Robert B. Cavanaugh
                                        ---------------------------
                                        Robert B. Cavanaugh
                                        Executive Vice President and
                                         Chief Financial Officer
                                        J. C. Penney Company, Inc.



                                      -42-





                                                                    Exhibit 32.1


                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In  connection  with the  Quarterly  Report of J. C. Penney  Company,  Inc. (the
"Company") on Form 10-Q for the period ending July 30, 2005 (the  "Report"),  I,
Myron E.  Ullman,  III,  Chairman  and Chief  Executive  Officer of the Company,
certify,  pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906
of the Sarbanes-Oxley Act of 2002, that:

     (1)  the Report fully  complies with the  requirements  of section 13(a) or
          15(d) of the Securities Exchange Act of 1934; and

     (2)  the  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.

DATED this 7th day of September 2005.

                                        /s/ Myron E. Ullman, III
                                        -----------------------------
                                        Myron E. Ullman, III
                                        Chairman and Chief Executive Officer




                                      -43-




                                                                    Exhibit 32.2

                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In  connection  with the  Quarterly  Report of J. C. Penney  Company,  Inc. (the
"Company") on Form 10-Q for the period ending July 30, 2005 (the  "Report"),  I,
Robert B. Cavanaugh, Executive Vice President and Chief Financial Officer of the
Company,  certify,  pursuant to 18 U.S.C.  Section 1350, as adopted  pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002, that:

     (1)  the Report fully  complies with the  requirements  of section 13(a) or
          15(d) of the Securities Exchange Act of 1934; and

     (2)  the  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.

DATED this 7th day of September 2005.

                                        /s/ Robert B. Cavanaugh
                                        -----------------------------
                                        Robert B. Cavanaugh
                                        Executive Vice President and
                                        Chief Financial Officer




                                      -44-