Brown Shoe Company, Inc. (NYSE:BWS) reported results for the fourth
quarter and full year 2009 ended January 30, 2010.
Fourth Quarter Highlights
-
Net sales in the fourth quarter of 2009 increased 8.6 percent versus
the year-ago quarter;
-
Gross profit rate in the fourth quarter of 2009 increased by 390 basis
points, versus the same period last year, to 41.1 percent of net sales;
-
Net earnings attributable to Brown Shoe Company, Inc. (hereafter "net
earnings" or "net loss") were $5.0 million in the fourth quarter of
2009, or $0.12 per diluted share, compared to a net loss of $153.0
million, or $3.68 per diluted share, in the fourth quarter of 2008; and
-
Adjusted net earnings for the fourth quarter of 2009 were $8.1
million, or $0.19 per diluted share, compared to an adjusted net loss
of $11.5 million, or $0.28 per diluted share, in the year-ago period.
See Schedule 4 attached for a reconciliation to net earnings on a GAAP
basis and the discussion of "Non-GAAP Financial Measures" below.
Ron Fromm, Brown Shoe's Chairman and Chief Executive Officer, said, "We
are pleased to report better-than-expected fourth quarter results and an
overall strong second-half performance. This achievement is even more
gratifying given the challenging economic environment that existed
throughout the year. Our core brands, Famous Footwear, Naturalizer, and
Dr. Scholl's, led the way. Both Famous Footwear and Naturalizer
delivered high-single digit same-store sales increases in the quarter
and demonstrated the strength of their multi-channel offerings with
double digit gains in their direct-to-consumer businesses. Fresh,
on-trend product that provided excitement for shoppers, strong inventory
management, and more full-priced selling led to a 390 basis point
increase in our gross profit rate in the quarter."
Fromm concluded, "As we look to 2010, we will continue our strategies of
driving profitable sales from our core brands, while focusing on
improving the productivity of our store base. This requires continuously
enhancing product styling and innovation in our brands and retail
assortments, evolving impactful consumer engagement programs, and
generating greater efficiencies from our operating platform. We are
encouraged that the trends we saw in the fourth quarter have continued
into the first quarter and, while there remains uncertainty as to the
pace of economic recovery, we believe we will see a return to mid-single
digit sales growth for Brown Shoe during the year coupled with a
doubling of our earnings in the next 12 to 15 months."
Consolidated Results for the Fourth Quarter of 2009:
-
Net sales were $566.0 million in the fourth quarter of 2009, an
increase of 8.6 percent, compared to $521.0 million in the fourth
quarter of 2008.
-
Famous Footwear net sales in the quarter were $342.7 million, a
record fourth quarter result and an increase of 9.7 percent from
the fourth quarter of last year, driven by a 9.0 percent
same-store sales increase;
-
Net sales at the Company's Wholesale division were $151.1 million
in the fourth quarter of 2009, an increase of 5.8 percent versus
the same period last year; and
-
Net sales in the Company's Specialty Retail division during the
fourth quarter of 2009 increased 9.5 percent versus the same
period last year to $72.2 million, reflecting a 7.6 percent
same-store sales increase during the quarter.
-
Gross profit rate in the fourth quarter of 2009 increased 390 basis
points to 41.1 percent of net sales from 37.2 percent of net sales in
the fourth quarter of 2008.
-
The key drivers were an increase in gross profit rate in its
retail divisions during the fourth quarter of 2009 versus the same
period last year. Specifically, Famous Footwear achieved a 290
basis point improvement, driven by strong sales in the toning,
boot, and accessories categories, and its Specialty Retail
division generated a 130 basis point improvement, resulting from
strong product styling and more full-priced selling;
-
Additionally, a 710 basis point improvement in gross profit rate
in its Wholesale division, driven primarily by lower markdowns and
allowances resulting from improved sell-through rates at retail,
contributed to the increase in consolidated gross profit rate.
-
Selling and administrative expenses in the fourth quarter of 2009
increased by $4.3 million to $218.0 million, or 38.5 percent of net
sales, versus $213.7 million, or 41.0 percent of net sales, in the
same period last year. The year-over-year increase was primarily
related to increased incentive compensation costs, due to improved
financial performance, and the timing of marketing programs. These
increases were partially offset by operating 28 fewer North American
stores in its Famous Footwear and Specialty Retail divisions as well
as expense controls across the enterprise;
-
Net restructuring and other special charges were $5.1 million in the
fourth quarter of 2009 and $36.0 million in the fourth quarter of last
year. Charges in 2009 included costs related to the organizational
changes announced in November of 2009 and the Company's information
technology initiatives, partially offset by a reduction of reserves
for future lease costs from its vacated Madison, WI headquarters.
Charges in the fourth quarter of 2008 reflected costs related to its
expense and capital containment initiatives, headquarters
consolidation, and information technology initiatives. In addition, in
the fourth quarter of 2008, the Company recorded a non-cash charge of
$149.2 million related to impairment of goodwill and intangible assets;
-
Operating earnings in the fourth quarter of 2009 were $9.3 million
compared to an operating loss of $205.1 million in the fourth quarter
of 2008. Adjusted for net restructuring and other special charges and
impairment of goodwill and intangible assets, operating earnings in
the quarter were $14.4 million versus an operating loss of $20.0
million in the year-ago period;
-
Net interest expense in the fourth quarter of 2009 was $5.0 million,
an increase of $0.5 million from the year-ago period, primarily due to
higher average borrowings on the Company's revolving credit facility;
-
The Company recognized a $0.4 million tax benefit in the fourth
quarter of 2009. This compares to a $55.6 million tax benefit in the
fourth quarter of last year, primarily due to the impairment of
goodwill and intangible assets and net restructuring and other special
charges;
-
Net earnings in the fourth quarter of 2009 were $5.0 million, or $0.12
per diluted share, versus a net loss of $153.0 million, or $3.68 per
diluted share, in the year-ago quarter. Fourth quarter of 2009 net
earnings included after-tax charges of $2.8 million, or $0.07 per
diluted share, related to the Company's organizational changes
announced in November of 2009 and $1.4 million, or $0.03 per diluted
share, related to its information technology initiatives. These costs
were partially offset by after-tax income of $1.1 million, or $0.03
per diluted share, related to the reduction of reserves for future
lease costs from its vacated Madison, WI offices. Fourth quarter of
2008 net loss included after-tax charges of $141.5 million, or $3.40
per diluted share, related to impairment of goodwill and intangible
assets and net restructuring and other special charges;
-
On an adjusted basis, excluding the above charges and recoveries, net
earnings for the fourth quarter of 2009 were $8.1 million, or $0.19
per diluted share, compared to a net loss of $11.5 million, or $0.28
per diluted share, in the year-ago period;
-
Inventory at quarter-end was $456.7 million, a 2.0 percent decrease
from the year-ago level of $466.0 million. Inventory at its Wholesale
division decreased 21.8 percent year-over-year reflecting the general
decrease of inventory levels across retail channels as a result of the
economic environment, as well as the anniversary of an ice storm in
January of 2009, which caused some shipments to be pushed from the
fourth quarter of 2008 into the first quarter of 2009. Average
inventory on a per-store basis at Famous Footwear increased 8.0
percent at quarter-end, reflecting the improved trend of footwear
sales and the investment in the higher-priced toning category for the
spring season;
-
At quarter-end, the Company's borrowings against its revolving credit
facility were $94.5 million versus $112.5 million during the same
period last year. Cash and cash equivalents at quarter-end were $125.8
million, a 44.8 percent increase from the prior year.
Outlook
Based on the current outlook, the Company expects the following:
-
Consolidated net sales for the full year of 2010 are expected to grow
in the mid-single digit range, with first quarter net sales expected
to increase in the low-single digits;
-
Famous Footwear same-store sales for the full year of 2010 are
expected to grow in the low- to mid-single digit range, with first
quarter same-store sales expected to grow in the high-single digit
range. Famous Footwear is currently expected to open 25 new stores
while closing 50 stores in 2010;
-
Wholesale net sales are currently estimated to grow in the high-single
to low-double digit range for the full year of 2010, with flat to
low-single digit growth in the first quarter;
-
Selling and administrative expenses as a percent of net sales are
expected to be in the range of 37.5 to 38.0 percent for the full year
of 2010, which excludes costs of $7.0 million to $7.5 million related
to the Company's information technology initiatives;
-
Depreciation and amortization of capitalized software and intangible
assets are expected to total $51.0 million to $53.0 million for the
full year of 2010;
-
Net interest expense is expected to approximate $21.0 million to $22.0
million for the full year of 2010;
-
The Company expects a tax rate of 33.0 to 34.0 percent for the full
year of 2010; and
-
Purchases of property and equipment and capitalized software are
targeted in the range of $60.0 million to $65.0 million for the full
year of 2010.
Participation in Investor Conference
The Company also announced that it will be presenting at the Bank of
America Merrill Lynch 2010 Consumer Conference, held at the Palace Hotel
in New York City on Thursday, March 11, at 2:30 p.m. Eastern Time. Ron
Fromm, Chairman and Chief Executive Officer, will host the presentation.
The presentation, including the question-and-answer portion, will be
webcast live at www.brownshoe.com/investor.
Definitions
Consistent with guidance issued by the FASB on non-controlling interests
in consolidated financial statements, all references in this press
release, outside of the condensed consolidated financial statements that
follow, unless otherwise noted, related to net earnings (loss)
attributable to Brown Shoe Company, Inc. and diluted earnings (loss) per
common share attributable to Brown Shoe Company, Inc. shareholders, are
presented as net earnings (loss) and earnings (loss) per diluted share,
respectively.
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 2009 results
will be held today 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 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) changing consumer demands, which may be influenced by
consumers' disposable income, which in turn can be influenced by general
economic conditions; (ii) the timing and uncertainty of activities and
costs related to the Company's information technology initiatives,
including software implementation and business transformation; (iii)
potential disruption to the Company's business and operations as it
implements its information technology initiatives; (iv) the Company's
ability to utilize its new information technology system to successfully
execute its strategies; (v) intense competition within the footwear
industry; (vi) rapidly changing fashion trends and purchasing patterns;
(vii) customer concentration and increased consolidation in the retail
industry; (viii) 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; (ix) the Company's ability to
attract and retain licensors and protect its intellectual property; (x)
the Company's ability to secure/exit leases on favorable terms; (xi) the
Company's ability to maintain relationships with current suppliers;
(xii) compliance with applicable laws and standards with respect to lead
content in paint and other product safety issues; 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 January 31, 2009, 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 $2.2 billion footwear company with global operations.
Brown Shoe's Retail division operates Famous Footwear, the more than
1,100-store chain that sells brand name shoes for the family,
approximately 300 specialty retail stores in the U.S., Canada, and China
primarily under the Naturalizer brand name, and footwear e-tailer
shoes.com. Through its wholesale divisions, Brown Shoe markets leading
footwear brands including Naturalizer, Dr. Scholl's, Franco Sarto,
LifeStride, Etienne Aigner, Sam Edelman, Via Spiga, Vera Wang Lavender
and Buster Brown. Brown Shoe press releases are available on the
Company's website at www.brownshoe.com.
|
|
|
SCHEDULE 1
|
|
BROWN SHOE COMPANY, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
Fifty-two Weeks Ended
|
|
|
|
|
|
|
|
(Thousands, except per share data)
|
|
January 30,
2010
|
|
January 31,
2009
|
|
January 30,
2010
|
|
January 31,
2009
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
565,972
|
|
|
$
|
520,995
|
|
|
$
|
2,241,968
|
|
|
$
|
2,276,362
|
|
|
Cost of goods sold
|
|
|
333,580
|
|
|
|
327,209
|
|
|
|
1,338,829
|
|
|
|
1,394,126
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
232,392
|
|
|
|
193,786
|
|
|
|
903,139
|
|
|
|
882,236
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and administrative expenses
|
|
|
217,972
|
|
|
|
213,690
|
|
|
|
859,693
|
|
|
|
851,893
|
|
|
Impairment of goodwill and intangible assets
|
|
|
-
|
|
|
|
149,150
|
|
|
|
-
|
|
|
|
149,150
|
|
|
Restructuring and other special charges, net
|
|
|
5,089
|
|
|
|
36,028
|
|
|
|
11,923
|
|
|
|
54,278
|
|
|
Equity in net loss of nonconsolidated affiliate
|
|
|
-
|
|
|
|
47
|
|
|
|
-
|
|
|
|
216
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings (loss)
|
|
|
9,331
|
|
|
|
(205,129
|
)
|
|
|
31,523
|
|
|
|
(173,301
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(5,003
|
)
|
|
|
(4,707
|
)
|
|
|
(20,195
|
)
|
|
|
(17,105
|
)
|
|
Interest income
|
|
|
34
|
|
|
|
250
|
|
|
|
374
|
|
|
|
1,800
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) before income taxes
|
|
|
4,362
|
|
|
|
(209,586
|
)
|
|
|
11,702
|
|
|
|
(188,606
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit (provision)
|
|
|
364
|
|
|
|
55,552
|
|
|
|
(1,259
|
)
|
|
|
53,793
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
$
|
4,726
|
|
|
$
|
(154,034
|
)
|
|
$
|
10,443
|
|
|
$
|
(134,813
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net (loss) earnings attributable to noncontrolling interests
|
|
|
(322
|
)
|
|
|
(986
|
)
|
|
|
943
|
|
|
|
(1,575
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) attributable to Brown Shoe Company, Inc.
|
|
$
|
5,048
|
|
|
$
|
(153,048
|
)
|
|
$
|
9,500
|
|
|
$
|
(133,238
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per common share attributable to Brown Shoe
Company, Inc. shareholders
|
|
$
|
0.12
|
|
|
$
|
(3.68
|
)
|
|
$
|
0.22
|
|
|
$
|
(3.21
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per common share attributable to Brown
Shoe Company, Inc. shareholders
|
|
$
|
0.12
|
|
|
$
|
(3.68
|
)
|
|
$
|
0.22
|
|
|
$
|
(3.21
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of shares
|
|
|
41,602
|
|
|
|
41,552
|
|
|
|
41,585
|
|
|
|
41,525
|
|
|
Diluted number of shares
|
|
|
41,777
|
|
|
|
41,552
|
|
|
|
41,649
|
|
|
|
41,525
|
|
|
|
|
SCHEDULE 2
|
|
BROWN SHOE COMPANY, INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(Unaudited)
|
|
|
|
|
|
|
|
(Thousands)
|
|
January 30, 2010
|
|
January 31, 2009
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
125,833
|
|
$
|
86,900
|
|
Receivables
|
|
|
84,297
|
|
|
84,252
|
|
Inventories
|
|
|
456,682
|
|
|
466,002
|
|
Deferred income taxes
|
|
|
17,894
|
|
|
19,888
|
|
Income taxes
|
|
|
4,163
|
|
|
6,980
|
|
Prepaid expenses and other current assets
|
|
|
19,380
|
|
|
17,421
|
|
Total current assets
|
|
|
708,249
|
|
|
681,443
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
110,810
|
|
|
85,456
|
|
Deferred income taxes
|
|
|
2,304
|
|
|
17,681
|
|
Intangible assets, net
|
|
|
77,226
|
|
|
84,000
|
|
Property and equipment, net
|
|
|
141,561
|
|
|
157,451
|
|
Total assets
|
|
$
|
1,040,150
|
|
$
|
1,026,031
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings under revolving credit agreement
|
|
$
|
94,500
|
|
$
|
112,500
|
|
Trade accounts payable
|
|
|
177,700
|
|
|
152,339
|
|
Accrued expenses
|
|
|
141,863
|
|
|
137,307
|
|
Total current liabilities
|
|
|
414,063
|
|
|
402,146
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
150,000
|
|
|
150,000
|
|
Deferred rent
|
|
|
38,869
|
|
|
41,714
|
|
Other liabilities
|
|
|
25,991
|
|
|
29,957
|
|
Total other liabilities
|
|
|
214,860
|
|
|
221,671
|
|
|
|
|
|
|
|
|
|
Total Brown Shoe Company, Inc. shareholders' equity
|
|
|
402,171
|
|
|
394,104
|
|
Noncontrolling interests
|
|
|
9,056
|
|
|
8,110
|
|
Total equity
|
|
|
411,227
|
|
|
402,214
|
|
Total liabilities and equity
|
|
$
|
1,040,150
|
|
$
|
1,026,031
|
|
SCHEDULE 3
|
|
BROWN SHOE COMPANY, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Fifty-two Weeks Ended
|
|
(Thousands)
|
|
January 30, 2010
|
|
|
January 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
$
|
10,443
|
|
|
$
|
(134,813
|
)
|
|
Adjustments to reconcile net earnings (loss) to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
36,459
|
|
|
|
39,937
|
|
|
Amortization of capitalized software
|
|
|
7,867
|
|
|
|
7,812
|
|
|
Amortization of intangibles
|
|
|
6,774
|
|
|
|
7,124
|
|
|
Amortization of debt issuance costs
|
|
|
2,195
|
|
|
|
1,637
|
|
|
Share-based compensation expense
|
|
|
4,673
|
|
|
|
2,601
|
|
|
Loss on disposal of facilities and equipment
|
|
|
1,180
|
|
|
|
1,065
|
|
|
Impairment charges for facilities and equipment
|
|
|
3,928
|
|
|
|
2,657
|
|
|
Impairment of goodwill and intangible assets
|
|
|
-
|
|
|
|
149,150
|
|
|
Deferred rent
|
|
|
(2,845
|
)
|
|
|
249
|
|
|
Deferred income taxes
|
|
|
15,414
|
|
|
|
(51,248
|
)
|
|
Provision for doubtful accounts
|
|
|
727
|
|
|
|
548
|
|
|
Foreign currency transaction (gains) losses
|
|
|
(106
|
)
|
|
|
131
|
|
|
Undistributed loss of nonconsolidated affiliate
|
|
|
-
|
|
|
|
216
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
Receivables
|
|
|
(714
|
)
|
|
|
35,644
|
|
|
Inventories
|
|
|
11,166
|
|
|
|
(29,196
|
)
|
|
Prepaid expenses and other current and non-current assets
|
|
|
(1,601
|
)
|
|
|
(373
|
)
|
|
Trade accounts payable
|
|
|
24,987
|
|
|
|
(27,213
|
)
|
|
Accrued expenses and other liabilities
|
|
|
285
|
|
|
|
22,406
|
|
|
Income taxes
|
|
|
2,800
|
|
|
|
(834
|
)
|
|
Other, net
|
|
|
(5,554
|
)
|
|
|
6,836
|
|
|
Net cash provided by operating activities
|
|
|
118,078
|
|
|
|
34,336
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
(24,880
|
)
|
|
|
(60,417
|
)
|
|
Capitalized software
|
|
|
(25,098
|
)
|
|
|
(16,327
|
)
|
|
Investments in consolidated companies
|
|
|
-
|
|
|
|
(7,683
|
)
|
|
Cash recognized on initial consolidation
|
|
|
-
|
|
|
|
3,337
|
|
|
Net cash used for investing activities
|
|
|
(49,978
|
)
|
|
|
(81,090
|
)
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Borrowings under revolving credit agreement
|
|
|
848,900
|
|
|
|
655,500
|
|
|
Repayments under revolving credit agreement
|
|
|
(866,900
|
)
|
|
|
(558,000
|
)
|
|
Debt issuance costs
|
|
|
-
|
|
|
|
(7,500
|
)
|
|
Proceeds from stock options exercised
|
|
|
107
|
|
|
|
313
|
|
|
Tax impact of share-based plans
|
|
|
(58
|
)
|
|
|
498
|
|
|
Dividends paid
|
|
|
(12,009
|
)
|
|
|
(11,855
|
)
|
|
Net cash (used for) provided by financing activities
|
|
|
(29,960
|
)
|
|
|
78,956
|
|
|
Effect of exchange rate changes on cash
|
|
|
793
|
|
|
|
(5,103
|
)
|
|
Increase in cash and cash equivalents
|
|
|
38,933
|
|
|
|
27,099
|
|
|
Cash and cash equivalents at beginning of year
|
|
|
86,900
|
|
|
|
59,801
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year
|
|
$
|
125,833
|
|
|
$
|
86,900
|
|
|
|
|
SCHEDULE 4
|
|
BROWN SHOE COMPANY, INC.
|
|
Reconciliation of Operating Earnings, Net Earnings and Diluted
Earnings Per Share (GAAP Basis) to Adjusted
|
|
Operating Earnings, Net Earnings and Diluted Earnings Per Share
(Non-GAAP Basis)
|
|
|
|
|
|
|
|
|
|
4th Quarter 2009
|
|
4th Quarter 2008
|
|
(Thousands, except per share data)
|
|
Operating Earnings
|
|
Net
Earnings Attributable to Brown Shoe Company, Inc.
|
|
Diluted
Earnings Per Share
|
|
Operating Loss
|
|
Net Loss Attributable to Brown Shoe Company, Inc.
|
|
Diluted
Loss Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP earnings (loss)
|
|
$
|
9,331
|
|
|
$
|
5,048
|
|
|
$
|
0.12
|
|
|
|
($ 205,129
|
)
|
|
|
($ 153,048
|
)
|
|
|
($ 3.68
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges / Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of goodwill and intangible assets
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
149,150
|
|
|
|
119,203
|
|
|
|
2.87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense and capital containment initiatives
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
30,876
|
|
|
|
19,091
|
|
|
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Headquarters consolidation
|
|
|
(1,864
|
)
|
|
|
(1,139
|
)
|
|
|
(0.03
|
)
|
|
|
2,807
|
|
|
|
1,739
|
|
|
|
0.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IT initiatives
|
|
|
2,329
|
|
|
|
1,371
|
|
|
|
0.03
|
|
|
|
2,345
|
|
|
|
1,507
|
|
|
|
0.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational changes
|
|
|
4,624
|
|
|
|
2,825
|
|
|
|
0.07
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total charges / other items
|
|
|
5,089
|
|
|
|
3,057
|
|
|
|
0.07
|
|
|
|
185,178
|
|
|
|
141,540
|
|
|
|
3.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings (loss)
|
|
$
|
14,420
|
|
|
$
|
8,105
|
|
|
$
|
0.19
|
|
|
|
($ 19,951
|
)
|
|
|
($ 11,508
|
)
|
|
|
($ 0.28
|
)
|
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
2008
|
|
(Thousands, except per share data)
|
|
Operating Earnings
|
|
Net
Earnings Attributable to Brown Shoe Company, Inc.
|
|
Diluted
Earnings Per Share
|
|
Operating (Loss) Earnings
|
|
Net (Loss) Earnings Attributable to Brown Shoe Company, Inc.
|
|
Diluted
(Loss) Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP earnings (loss)
|
|
$
|
31,523
|
|
|
$
|
9,500
|
|
|
$
|
0.22
|
|
|
|
($ 173,301
|
)
|
|
|
($ 133,238
|
)
|
|
|
($ 3.21
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges / Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of goodwill and intangible assets
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
149,150
|
|
|
|
119,203
|
|
|
|
2.87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense and capital containment initiatives
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
30,876
|
|
|
|
19,091
|
|
|
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Headquarters consolidation
|
|
|
(1,864
|
)
|
|
|
(1,139
|
)
|
|
|
(0.03
|
)
|
|
|
29,827
|
|
|
|
18,248
|
|
|
|
0.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IT initiatives
|
|
|
9,163
|
|
|
|
5,772
|
|
|
|
0.14
|
|
|
|
3,741
|
|
|
|
2,404
|
|
|
|
0.06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance recoveries, net
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(10,166
|
)
|
|
|
(6,212
|
)
|
|
|
(0.15
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational changes
|
|
|
4,624
|
|
|
|
2,825
|
|
|
|
0.07
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total charges / other items
|
|
|
11,923
|
|
|
|
7,458
|
|
|
|
0.18
|
|
|
|
203,428
|
|
|
|
152,734
|
|
|
|
3.68
|
|
|
Adjusted earnings (loss)
|
|
$
|
43,446
|
|
|
$
|
16,958
|
|
|
$
|
0.40
|
|
|
$
|
30,127
|
|
|
$
|
19,496
|
|
|
$
|
0.47
|
|
|
|
|
SCHEDULE 5
|
|
BROWN SHOE COMPANY, INC.
|
|
OPERATING RESULTS BY SEGMENT
|
|
|
|
|
|
|
|
|
|
|
|
Famous Footwear
|
|
Wholesale Operations
|
|
Specialty Retail
|
|
($ millions)
|
|
4th Quarter
2009
|
|
4th Quarter
2008
|
|
4th Quarter
2009
|
|
4th Quarter
2008
|
|
4th Quarter
2009
|
|
4th Quarter
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$342.7
|
|
|
$312.3
|
|
|
$151.1
|
|
|
$142.7
|
|
|
$72.2
|
|
|
$66.0
|
|
|
Gross Profit
|
|
$151.1
|
|
|
$128.7
|
|
|
$52.2
|
|
|
$39.3
|
|
|
$29.1
|
|
|
$25.7
|
|
|
Gross Profit Rate
|
|
44.1
|
%
|
|
41.2
|
%
|
|
34.6
|
%
|
|
27.5
|
%
|
|
40.3
|
%
|
|
39.0
|
%
|
|
Operating Earnings (Loss)
|
|
$13.9
|
|
|
$(11.9
|
)
|
|
$10.7
|
|
|
$(146.8
|
)
|
|
$(2.4
|
)
|
|
$(19.7
|
)
|
|
Operating Earnings (Loss) %
|
|
4.0
|
%
|
|
(3.8
|
)%
|
|
7.1
|
%
|
|
(102.9
|
)%
|
|
(3.3
|
)%
|
|
(29.9
|
)%
|
|
Same-store Sales %
|
|
9.0
|
%
|
|
(3.6
|
)%
|
|
-
|
|
|
-
|
|
|
7.6
|
%
|
|
(0.3
|
)%
|
|
Number of Stores
|
|
1,129
|
|
|
1,138
|
|
|
-
|
|
|
-
|
|
|
282
|
|
|
306
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Famous Footwear
|
|
Wholesale Operations
|
|
Specialty Retail
|
|
($ millions)
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$1,363.6
|
|
|
$1,320.0
|
|
|
$631.8
|
|
|
$703.8
|
|
|
$246.6
|
|
|
$252.5
|
|
|
Gross Profit
|
|
$592.9
|
|
|
$571.6
|
|
|
$205.8
|
|
|
$205.9
|
|
|
$104.4
|
|
|
$104.7
|
|
|
Gross Profit Rate
|
|
43.5
|
%
|
|
43.3
|
%
|
|
32.6
|
%
|
|
29.3
|
%
|
|
42.4
|
%
|
|
41.5
|
%
|
|
Operating Earnings (Loss)
|
|
$44.6
|
|
|
$27.0
|
|
|
$41.1
|
|
|
$(108.1
|
)
|
|
$(14.2
|
)
|
|
$(30.5
|
)
|
|
Operating Earnings (Loss) %
|
|
3.3
|
%
|
|
2.0
|
%
|
|
6.5
|
%
|
|
(15.4
|
)%
|
|
(5.8
|
)%
|
|
(12.1
|
)%
|
|
Same-store Sales %
|
|
0.5
|
%
|
|
(4.7
|
)%
|
|
-
|
|
|
-
|
|
|
0.8
|
%
|
|
(3.4
|
)%
|
