Brown Shoe Company, Inc. (NYSE: BWS) reported results for the fourth
quarter and full-year of fiscal 2008 ended January 31, 2009.
Fourth Quarter 2008:
-
Net sales decreased 8.8 percent to $521.0 million compared to $571.4
million in the year-ago quarter;
-
Net loss totaled $153.0 million, or $3.68 per diluted share, inclusive
of impairment of goodwill and intangible assets, restructuring, and
other special charges of $141.5 million, or $3.40 per diluted share.
Included in these after-tax charges are: (i) a non-cash impairment
charge of $119.2 million, or $2.87 per diluted share, related to the
Company's recorded goodwill and intangible assets, resulting from the
deterioration in the general economic environment, recent industry
trends, and the resulting decline in the Company's share price and
market capitalization; and (ii) restructuring and other special
charges of $22.3 million, or $0.53 per diluted share related to the
Company's expense and capital containment initiatives (inclusive of
its workforce reduction program), headquarters consolidation, and
information technology initiatives. This compares to net earnings of
$14.0 million, or $0.33 per diluted share, in the fourth quarter of
2007, inclusive of $2.6 million, or $0.06 per diluted share, in
restructuring and other special charges related to the Company's
Earnings Enhancement Plan;
-
Excluding these charges, the Company's adjusted net loss for the
fourth quarter was $11.5 million, or $0.28 per diluted share. This
compares to adjusted net earnings in the fourth quarter of 2007 of
$16.5 million, or $0.39 per diluted share (see Schedule 4 attached for
a reconciliation to GAAP net (loss) earnings and the discussion of
"Non-GAAP Financial Measures" below).
Ron Fromm, Brown Shoe Chairman and CEO, stated: "The fourth quarter
marked one of the most challenging quarters in our 130-year history.
During the quarter, we took actions to maintain our company's strong
financial health and position Brown Shoe for improved profitability and
cash flow in fiscal 2009. We not only completed the renewal of our
credit facility for a five-year term, increasing its size to $380
million, but also identified $28 to $31 million in expense reductions,
which we expect to implement in 2009. We also balanced our promotional
cadence at retail during the quarter to clear inventory and drive
product freshness, resulting in our inventory position being where we
wanted it to be as we enter the Spring selling season."
Fromm continued, "While the environment was difficult and results were
disappointing in 2008, it was a productive year for Brown Shoe in
developing the infrastructure and vehicles for future growth. During the
year, we completed the transition of our Madison headquarters to St.
Louis, which has united our wholesale and retail teams to leverage the
synergies between these two businesses. We also began the implementation
of a new information technology platform, that is expected to improve
our speed-to-market and enhance our forecasting tools in upcoming years,
and we increased our West Coast distribution presence, significantly
expanding our third-party logistics footprint for wholesale and
beginning construction on a new retail distribution center. Importantly,
we moved ahead on initiatives that allowed us to increase our channel
and geographic diversification, as well as broaden our consumer reach
with the continued growth of the Sam Edelman brand and the introduction
of new footwear brands, such as Fergie and Fergalicious and Libby
Edelman."
Fromm concluded, "As we begin fiscal 2009, the economic environment
remains uncertain. As such, we are intently focused on our liquidity and
capital management, stepping-up our inventory management practices, as
well as continuing to emphasize expense disciplines. These efforts are
expected to enable us to generate positive operating earnings and free
cash flow for the year."
Consolidated Results:
Fourth Quarter 2008:
-
Net sales were $521.0 million in the fourth quarter, an 8.8 percent
decrease from $571.4 million in the fourth quarter of 2007;
-
Gross margins in the fourth quarter decreased 180 basis points to 37.2
percent of net sales in 2008, from 39.0 percent of net sales in
2007.This decrease was driven primarily by an increase in the
promotional cadence at the Company's retail divisions, as well as
higher markdowns and allowances in its wholesale division, partially
offset by a higher mix of retail sales, which carry a higher gross
margin rate;
-
Selling and administrative expenses in the fourth quarter of 2008
increased to $213.7 million, or 41.0 percent of net sales, versus
$200.9 million, or 35.2 percent of net sales, in the same period last
year. The year-over-year change primarily resulted from the impact of
operating 72 more North American stores as well as expense deleverage
from the negative same-store sales performance at retail and lower
wholesale sales;
-
Pre-tax impairment of goodwill and intangible assets represents a
non-cash charge of $149.2 million in the quarter, as a result of the
deterioration of general economic conditions, recent industry trends,
and the resulting decline in the Company's share price and
capitalization;
-
Restructuring and other special charges in the quarter increased by
$32.3 million from the prior year to $36.0 million, as a result of the
Company's expense and capital containment initiatives, headquarters
consolidation, and information technology initiatives, versus $3.7
million in the prior year related to Earnings Enhancement Plan costs;
-
The factors above resulted in an operating loss of $205.1 million in
the fourth quarter of 2008, versus operating earnings of $17.8 million
in the fourth quarter of 2007;
-
The Company recognized a $55.6 million tax benefit in the quarter
primarily due to the impairment of goodwill and intangible assets,
restructuring, and other special charges previously mentioned;
-
During the quarter the Company also:
-
Amended its asset-based revolving credit facility for a term of
five years with an increased borrowing capacity of $380 million;
-
Announced the implementation of expense and capital containment
initiatives that in 2009 are expected to yield annual savings of
$28 to $31 million, and an additional reduction of capital
expenditures of $35 million (for an aggregate reduction of $107
million for the 2008 to 2011 period). The Company incurred costs
of $30.9 million (or $19.1 million after-tax) during the fourth
quarter for these initiatives, which include workforce reduction,
changes in compensation structure, and a rationalization of
operating expenses; and
-
Acquired the remaining outstanding shares of Shoes.com, bringing
the Company's total equity interest to 100 percent, and increased
its equity interest in Edelman Shoe, Inc. to 50.0 percent from
42.5 percent.
Segment Results:
Fourth Quarter 2008:
Retail Division
Net sales at Famous Footwear were $312.3 million in the fourth quarter,
a 0.5 percent increase, compared to $310.7 million in the same period
last year. Same-store sales decreased by 3.6 percent in the quarter, as
compared to a decrease of 1.7 percent in the comparable 2007 period.
Gross margins declined by 230 basis points in the quarter, as Famous
Footwear increased promotional activity to maintain market share and
manage inventory. Selling and administrative expenses in the quarter
increased by $11.6 million to 42.7 percent of net sales, as a result of
operating 64 net additional stores and expense deleverage from negative
same-store sales. Impairment of goodwill and intangible assets,
restructuring, and other special charges totaled $7.3 million in the
quarter, versus no charges incurred in the year-ago period. Famous
Footwear reported an operating loss of $11.9 million, compared to
operating earnings of $13.4 million in the year-ago period. Famous
Footwear opened four new stores and closed four during the quarter,
resulting in 1,138 stores open at the end of the quarter compared to
1,074 during the year-ago period.
The Specialty Retail segment, which primarily consists of Naturalizer
stores and the Shoes.com e-commerce business, reported net sales in the
quarter of $66.0 million, a 5.9 percent decrease from $70.1 million in
the year-ago period. Same-store sales declined 0.3 percent during the
quarter. Net sales for the quarter at Shoes.com decreased by 5.1 percent
versus the year-ago period. The segment's operating loss during the
quarter, which included impairment of goodwill and intangible assets,
restructuring, and other special charges of $17.2 million, was $19.7
million compared to a loss of $1.5 million in the year earlier period.
During the quarter, the division opened five stores and closed four,
resulting in 287 stores open in North America at the end of the quarter,
compared to 279 at the end of the year-ago period.
Wholesale Division
Wholesale net sales declined 25.1 percent in the quarter to $142.7
million, compared to $190.6 million in the year earlier period, as the
Company's retail partners were more promotional and decreased their
open-to-buy levels in response to the continued deterioration of the
consumer-spending environment. Additionally, sales were impacted by a
late January ice storm and power outage at the Company's Sikeston, MO
distribution center resulting in approximately $6 million of year-end
shipments being shifted into the first quarter of 2009. Sales declines
were experienced across the majority of the Company's wholesale
businesses, particularly with its private label business at the mass
channel and, to a lesser extent, its moderate brands at department
stores. The division's gross margins declined by 290 basis points in the
quarter due to the softness and promotional nature of its customers'
retail sales in the quarter, which led to increased markdowns and
allowances. These factors, along with impairment of goodwill and
intangible assets, restructuring and other special charges of $143.4
million in the quarter, contributed to an operating loss of $146.8
million versus operating earnings of $18.5 million in the year-ago
period.
Balance Sheet
Inventory at quarter-end was $466.0 million, as compared to $435.7
million at the end of the fourth quarter of 2007. The year-over-year
inventory increase was due primarily to a $22.1 million increase at the
Company's wholesale division and operating 72 more North American
stores. The increase in wholesale inventory was primarily driven by
three factors: (i) the consolidation of the Sam Edelman business, (ii)
Spring inventory for new brand launches (the Fergie brands and Libby
Edelman) and an increase in landed business for Dr. Scholl's at the
mid-tier channel, and (iii) the closing of the Company's Sikeston
distribution center due to the ice storm and subsequent power outage in
the last week of January. Average inventory on a per store basis at
Famous Footwear was down 2.6 percent in the quarter and average
inventory at the Company's North American Specialty Retail stores was
down 11.2 percent, on a constant dollar basis. At quarter-end, the
Company's borrowings against its revolving credit facility were $112.5
million, versus $15 million in the prior year, primarily from lower
earnings performance in the quarter and higher purchases of property and
equipment and capitalized software.
Dividend
The Company's Board of Directors has declared a quarterly dividend of
$0.07 per diluted share, payable April 1, 2009 to shareholders of record
on March 20, 2009. This dividend will be the 345th consecutive quarterly
dividend paid by the Company.
Outlook
Due to the uncertain economic environment and lack of sufficient
visibility, the Company does not believe it is prudent or appropriate to
provide quarterly or annual earnings per share guidance. However, the
Company provided perspectives on the following income statement and
balance sheet metrics to enhance transparency and provide insight into
the Company's performance expectations. Based on the current economic
conditions and outlook, the Company expects the following for fiscal
2009:
-
Net sales in the range of $2.2 billion to $2.3 billion;
-
Famous Footwear plans to open 55 new stores in 2009 while closing 35,
which is expected to partially offset expectations of a mid-single
digit same-store sales decline for the year;
-
For its wholesale division, the Company expects a high-single digit
decline of its existing brands and continued decline of its private
label business, to be partially offset by growth in its new brands,
such as Sam Edelman, Libby Edelman, Fergie and Fergalicious, and Vera
Wang Lavender Label, accompanied by increased penetration by Dr.
Scholl's in the mid-tier channel;
-
Selling and administrative expenses in the range of 39 to 40 percent
for the full year, which includes costs of $7 to $9 million related to
its information technology initiatives. Expenses increase on a
year-over-year basis due to carrying the full-year of facilities
expense for the 72 net new North American stores in 2008, the partial
year facilities expense of the 20 net new North American stores in
2009, the full-year of expenses from the Edelman Shoe, Inc.
consolidation, and benefit-related cost increases. This increase in
expenses will be partially offset by the $28 to $31 million in
expected savings from its expense and capital containment initiatives;
-
The Company expects to generate a tax benefit in 2009, although at
lower levels than in 2008, due to its mix of foreign and domestic
earnings;
-
Depreciation and amortization is expected to total $55 to $58 million
for the full-year;
-
Interest expense should approximate $22 to $24 million driven by
increased borrowings and higher unused fees on its recently renewed
revolving credit facility;
-
Purchases of property and equipment and capitalized software are
targeted in the range of $60 million to $65 million, primarily related
to the Company's information technology initiatives, logistics
network, new stores and remodels, and general infrastructure;
-
Although the Company expects a quarterly loss in its fiscal first
quarter of 2009, it expects to generate positive operating earnings in
fiscal 2009, with earnings greater in the seasonally larger third
quarter, and currently expects to generate positive cash flow (cash
from operations less purchases of property and equipment and
capitalized software).
Participation in Investor Conference
The Company also announced that it will be presenting at the Bank of
America and Merrill Lynch Consumer Conference, held at the Palace Hotel
in New York on Thursday, March 12, at 2:30 p.m. Eastern Time. Ron Fromm,
Chairman and Chief Executive Officer, and Mark Hood, Chief Financial
Officer, will host the presentation. The presentation, including the
question and answer portion, will be webcast live at www.brownshoe.com/investor.
Non-GAAP Financial Measures
In this press release, the Company's financial results are provided both
in accordance with generally accepted accounting principles (GAAP) and
using certain non-GAAP financial measures. In particular, the Company
provides historic and estimated future net earnings (loss) and earnings
(loss) per diluted share adjusted to exclude certain charges and
recoveries, which are non-GAAP financial measures. These results are
included as a complement to results provided in accordance with GAAP
because management believes these non-GAAP financial measures help
identify underlying trends in the Company's business and provide useful
information to both management and investors by excluding certain items
that may not be indicative of the Company's core operating results.
These measures should not be considered a substitute for or superior to
GAAP results.
Conference Call
A conference call to discuss fourth quarter and full-year 2008 results
will be held this morning at 9:00 a.m. ET. While participation in the
question-and-answer session of the call will be limited to institutional
analysts and investors, retail brokers and individual investors are
invited to attend via a live web-cast to be hosted at www.brownshoe.com/investor
or www.earnings.com
(at the website, type in the BWS ticker symbol to locate the broadcast).
Safe Harbor Statement Under the Private Securities Litigation Reform Act
of 1995:
This press release contains certain forward-looking statements and
expectations regarding the Company's future performance and the future
performance of its brands. Such statements are subject to various risks
and uncertainties that could cause actual results to differ materially.
These include (i) the preliminary nature of estimates of the costs and
benefits of the Company's expense and capital containment initiatives,
which are subject to change as the Company makes decisions and refines
these estimates over time; (ii) the timing and uncertainty of activities
and costs related to expense and capital containment initiatives,
software implementation, and business transformation; (iii) potential
disruption to the Company's business and operations as it implements its
expense and capital containment initiatives, software implementation,
and business transformation; (iv) the Company's ability to utilize its
new information technology system to successfully execute its growth
strategy; (v) changing consumer demands, which may be influenced by
consumers' disposable income, which in turn can be influenced by general
economic conditions; (vi) intense competition within the footwear
industry; (vii) rapidly changing fashion trends and purchasing patterns;
(viii) customer concentration and increased consolidation in the retail
industry; (ix) political and economic conditions or other threats to
continued and uninterrupted flow of inventory from China and Brazil,
where the Company relies heavily on third-party manufacturing facilities
for a significant amount of its inventory; (x) the Company's ability to
attract and retain licensors and protect its intellectual property; (xi)
the Company's ability to secure leases on favorable terms; (xii) the
Company's ability to maintain relationships with current suppliers; and
(xiii) the Company's ability to successfully execute its international
growth strategy. The Company's reports to the Securities and Exchange
Commission contain detailed information relating to such factors,
including, without limitation, the information under the caption "Risk
Factors" in Item 1A of the Company's Annual Report on Form 10-K for the
year ended February 2, 2008, which information is incorporated by
reference herein and updated by the Company's Quarterly Reports on Form
10-Q. The Company does not undertake any obligation or plan to update
these forward-looking statements, even though its situation may change.
About Brown Shoe Company, Inc.
Brown Shoe is a $2.3 billion footwear company with global operations.
Brown Shoe's Retail division operates Famous Footwear, the over
1,100-store chain that sells brand name shoes for the family, over 300
specialty retail stores in the U.S., Canada, and China under the
Naturalizer, Brown Shoe Closet, FX LaSalle, Franco Sarto and Via Spiga
names, and Shoes.com, the Company's e-commerce subsidiary. Brown Shoe,
through its Wholesale divisions, owns and markets leading footwear
brands including Naturalizer, LifeStride, Via Spiga, Sam Edelman,
Nickels Soft, Connie and Buster Brown; it also markets licensed brands
including Franco Sarto, Dr. Scholl's, Etienne Aigner, Carlos by Carlos
Santana, Fergie branded footwear, and Vera Wang Lavender Label
Collection as well as Barbie, Fisher-Price and Nickelodeon character
footwear for children. Brown Shoe press releases are available on the
Company's website at http://www.brownshoe.com.
|
|
|
SCHEDULE 1
|
|
BROWN SHOE COMPANY, INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(Unaudited)
|
|
|
|
(Thousands)
|
|
|
January 31,
|
|
|
February 2,
|
|
ASSETS
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$86,900
|
|
|
$59,801
|
|
Receivables
|
|
|
84,252
|
|
|
116,873
|
|
Inventories
|
|
|
466,002
|
|
|
435,682
|
|
Income taxes
|
|
|
28,692
|
|
|
-
|
|
Prepaid expenses and other current assets
|
|
|
17,421
|
|
|
24,701
|
|
Total current assets
|
|
|
683,267
|
|
|
637,057
|
|
|
|
Other assets
|
|
|
103,137
|
|
|
96,797
|
|
Investment in nonconsolidated affiliate
|
|
|
-
|
|
|
6,641
|
|
Goodwill and intangible assets, net
|
|
|
84,000
|
|
|
217,382
|
|
Property and equipment, net
|
|
|
157,451
|
|
|
141,964
|
|
Total assets
|
|
|
$1,027,855
|
|
|
$1,099,841
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
Borrowings under revolving credit agreement
|
|
|
$112,500
|
|
|
$15,000
|
|
Trade accounts payable
|
|
|
152,339
|
|
|
172,947
|
|
Accrued expenses
|
|
|
139,131
|
|
|
115,073
|
|
Income taxes
|
|
|
-
|
|
|
895
|
|
Total current liabilities
|
|
|
403,970
|
|
|
303,915
|
|
|
|
Long-term debt
|
|
|
150,000
|
|
|
150,000
|
|
Deferred rent
|
|
|
41,714
|
|
|
41,415
|
|
Other liabilities
|
|
|
29,957
|
|
|
43,847
|
|
Minority interests
|
|
|
8,110
|
|
|
2,087
|
|
Total shareholders' equity
|
|
|
394,104
|
|
|
558,577
|
|
Total liabilities and shareholders' equity
|
|
|
$1,027,855
|
|
|
$1,099,841
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 2
|
|
BROWN SHOE COMPANY, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
|
|
(Unaudited)
|
|
|
|
(Thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
Fifty-two Weeks Ended
|
|
|
|
|
January 31,
|
|
|
February 2,
|
|
|
January 31,
|
|
|
February 2,
|
|
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
|
|
Net sales
|
|
|
$520,995
|
|
|
|
$571,444
|
|
|
|
$2,276,362
|
|
|
|
$2,359,909
|
|
|
Cost of goods sold
|
|
|
327,209
|
|
|
|
348,683
|
|
|
|
1,394,126
|
|
|
|
1,416,510
|
|
|
|
|
Gross profit
|
|
|
193,786
|
|
|
|
222,761
|
|
|
|
882,236
|
|
|
|
943,399
|
|
|
- % of Net Sales
|
|
|
37.2
|
%
|
|
|
39.0
|
%
|
|
|
38.8
|
%
|
|
|
40.0
|
%
|
|
|
|
Selling and administrative expenses
|
|
|
213,690
|
|
|
|
200,925
|
|
|
|
851,893
|
|
|
|
827,350
|
|
|
- % of Net Sales
|
|
|
41.0
|
%
|
|
|
35.2
|
%
|
|
|
37.4
|
%
|
|
|
35.1
|
%
|
|
|
|
Impairment of goodwill and intangible assets
|
|
|
149,150
|
|
|
|
-
|
|
|
|
149,150
|
|
|
|
-
|
|
|
|
|
Restructuring and other special charges
|
|
|
36,028
|
|
|
|
3,655
|
|
|
|
54,278
|
|
|
|
19,000
|
|
|
|
|
Equity in net loss of nonconsolidated affiliate
|
|
|
47
|
|
|
|
425
|
|
|
|
216
|
|
|
|
439
|
|
|
|
|
Operating (loss) earnings
|
|
|
(205,129
|
)
|
|
|
17,756
|
|
|
|
(173,301
|
)
|
|
|
96,610
|
|
|
|
|
Interest expense, net
|
|
|
(4,457
|
)
|
|
|
(3,094
|
)
|
|
|
(15,305
|
)
|
|
|
(12,798
|
)
|
|
|
|
(Loss) earnings before income taxes and minority interests
|
|
|
(209,586
|
)
|
|
|
14,662
|
|
|
|
(188,606
|
)
|
|
|
83,812
|
|
|
|
|
Income tax benefit (provision)
|
|
|
55,552
|
|
|
|
(582
|
)
|
|
|
53,793
|
|
|
|
(23,483
|
)
|
|
|
|
Minority interests in net loss (earnings) of consolidated
subsidiaries
|
|
|
986
|
|
|
|
(128
|
)
|
|
|
1,575
|
|
|
|
98
|
|
|
|
|
NET (LOSS) EARNINGS
|
|
|
$(153,048
|
)
|
|
|
$13,952
|
|
|
|
$(133,238
|
)
|
|
|
$60,427
|
|
|
|
|
Basic (loss) earnings per common share
|
|
|
$(3.68
|
)
|
|
|
$0.33
|
|
|
|
$(3.21
|
)
|
|
|
$1.40
|
|
|
|
|
Diluted (loss) earnings per common share
|
|
|
$(3.68
|
)
|
|
|
$0.33
|
|
|
|
$(3.21
|
)
|
|
|
$1.37
|
|
|
|
|
Basic number of shares
|
|
|
41,552
|
|
|
|
42,409
|
|
|
|
41,525
|
|
|
|
43,223
|
|
|
|
|
Diluted number of shares
|
|
|
41,552
|
|
|
|
42,811
|
|
|
|
41,525
|
|
|
|
44,141
|
|
|
|
|
|
|
|
|
SCHEDULE 3
|
|
BROWN SHOE COMPANY, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(Unaudited)
|
|
|
|
(Thousands)
|
|
|
|
|
|
|
|
|
Fifty-two Weeks Ended
|
|
|
|
|
|
|
|
|
|
|
January 31,
|
|
|
February 2,
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
2008
|
|
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
|
|
|
|
|
$34,336
|
|
|
|
$86,260
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
|
|
|
|
|
(60,417
|
)
|
|
|
(41,355
|
)
|
|
Capitalized software
|
|
|
|
|
|
|
|
|
(16,327
|
)
|
|
|
(5,770
|
)
|
|
Investments in consolidated companies
|
|
|
|
|
|
|
|
|
(7,683
|
)
|
|
|
(3,916
|
)
|
|
Cash recognized on initial consolidation
|
|
|
|
|
|
|
|
|
3,337
|
|
|
|
2,205
|
|
|
Investment in nonconsolidated affiliate
|
|
|
|
|
|
|
|
|
-
|
|
|
|
(7,080
|
)
|
|
Acquisition cost
|
|
|
|
|
|
|
|
|
-
|
|
|
|
(2,750
|
)
|
|
|
|
Net cash used for investing activities
|
|
|
|
|
|
|
|
|
(81,090
|
)
|
|
|
(58,666
|
)
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings under revolving credit agreement
|
|
|
655,500
|
|
|
|
151,000
|
|
|
Payments on borrowings under revolving credit agreement
|
|
|
(558,000
|
)
|
|
|
(137,000
|
)
|
|
Debt issuance costs
|
|
|
|
|
|
|
|
|
(7,500
|
)
|
|
|
-
|
|
|
Acquisition of treasury stock
|
|
|
|
|
|
|
|
|
-
|
|
|
|
(41,090
|
)
|
|
Proceeds from stock options exercised
|
|
|
|
|
|
|
|
|
313
|
|
|
|
9,209
|
|
|
Tax benefit related to share-based plans
|
|
|
|
|
|
|
|
|
498
|
|
|
|
6,421
|
|
|
Dividends paid
|
|
|
|
|
|
|
|
|
(11,855
|
)
|
|
|
(12,312
|
)
|
|
|
|
Net cash provided by (used for) financing activities
|
|
|
|
|
|
|
|
|
78,956
|
|
|
|
(23,772
|
)
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
|
|
|
|
|
|
(5,103
|
)
|
|
|
2,318
|
|
|
|
|
Increase in cash and cash equivalents
|
|
|
|
|
|
|
|
|
27,099
|
|
|
|
6,140
|
|
|
|
|
Cash and cash equivalents at beginning of year
|
|
|
|
|
|
|
|
|
59,801
|
|
|
|
53,661
|
|
|
|
|
Cash and cash equivalents at end of year
|
|
|
|
|
|
|
|
|
$86,900
|
|
|
|
$59,801
|
|
|
|
|
|
|
|
|
SCHEDULE 4
|
|
BROWN SHOE COMPANY, INC.
|
|
Reconciliation of Net Earnings (GAAP Basis) to Adjusted Net
|
|
Earnings (Non-GAAP)
|
|
|
|
The following is a reconciliation of the Company's fourth quarter
GAAP Net (Loss) Earnings to Adjusted Net (Loss) Earnings:
|
|
|
|
(Thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4th Quarter 2008
|
|
|
4th Quarter 2007
|
|
|
|
|
Net
|
|
|
Diluted
|
|
|
Net
|
|
|
Diluted
|
|
|
|
|
Earnings
|
|
|
EPS
|
|
|
Earnings
|
|
|
EPS
|
|
|
|
GAAP Net (Loss) Earnings
|
|
|
($153,048
|
)
|
|
|
($3.68
|
)
|
|
|
$13,952
|
|
|
|
$0.33
|
|
|
|
|
Charges / Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of goodwill and intangible assets
|
|
|
119,203
|
|
|
|
2.87
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
Expense and capital containment initiatives
|
|
|
19,091
|
|
|
|
0.46
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
Headquarters consolidation
|
|
|
1,739
|
|
|
|
0.04
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
IT initiatives
|
|
|
1,507
|
|
|
|
0.03
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
Earnings Enhancement Plan
|
|
|
-
|
|
|
|
-
|
|
|
|
2,577
|
|
|
|
0.06
|
|
|
|
|
Total Charges / Other Items
|
|
|
141,540
|
|
|
|
3.40
|
|
|
|
2,577
|
|
|
|
0.06
|
|
|
|
|
Adjusted Net (Loss) Earnings
|
|
|
($11,508
|
)
|
|
|
($0.28
|
)
|
|
|
$16,529
|
|
|
|
$0.39
|
|
|
|
|
|
|
The following is a reconciliation of the Company's full-year GAAP
Net (Loss) Earnings to Adjusted Net Earnings:
|
|
|
|
(Thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2008
|
|
|
Fiscal 2007
|
|
|
|
|
Net
|
|
|
Diluted
|
|
|
Net
|
|
|
Diluted
|
|
|
|
|
Earnings
|
|
|
EPS
|
|
|
Earnings
|
|
|
EPS
|
|
|
|
GAAP Net (Loss) Earnings
|
|
|
($133,238
|
)
|
|
|
($3.21
|
)
|
|
|
$60,427
|
|
|
|
$1.37
|
|
|
|
|
Charges / Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of goodwill and intangible assets
|
|
|
119,203
|
|
|
|
2.87
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
Expense and capital containment initiatives
|
|
|
19,091
|
|
|
|
0.46
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
Headquarters consolidation
|
|
|
18,248
|
|
|
|
0.44
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
IT initiatives
|
|
|
2,404
|
|
|
|
0.06
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
Environmental insurance recoveries, net
|
|
|
(6,212
|
)
|
|
|
(0.15
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
Earnings Enhancement Plan
|
|
|
-
|
|
|
|
-
|
|
|
|
12,351
|
|
|
|
0.28
|
|
|
|
|
Total Charges / Other Items
|
|
|
152,734
|
|
|
|
3.68
|
|
|
|
12,351
|
|
|
|
0.28
|
|
|
|
|
Adjusted Net Earnings
|
|
|
$19,496
|
|
|
|
$0.47
|
|
|
|
$72,778
|
|
|
|
$1.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
