Brown Shoe Company, Inc. (NYSE: BWS) (www.brownshoe.com)
today reported financial results for the 13-week period ended October
30, 2010. Net sales for the third quarter increased 14.5 percent from
the third quarter of 2009 to a record $716.1 million. Net earnings
attributable to Brown Shoe Company, Inc. (hereafter "net earnings") were
$18.6 million, or $0.42 per diluted share, compared to net earnings of
$16.3 million, or $0.38 per diluted share, in the third quarter of 2009.
On an adjusted basis, excluding charges related to the Company's
information technology initiatives, net earnings were $19.8 million, or
$0.45 per diluted share, compared to net earnings of $17.7 million, or
$0.42 per diluted share in the third quarter of 2009. See Schedule 4
attached for a reconciliation to net earnings on a GAAP basis and the
discussion of "Non-GAAP Financial Measures."
Ron Fromm, Brown Shoe's Chairman and Chief Executive Officer, said, "Our
record sales performance in the quarter was gratifying and reinforces
that our targeted efforts to bring national brands and value to our core
consumer are succeeding. More important, earnings were ahead of
expectations, even as our previously discussed investments in marketing
and incentives moderated improvement in operating margins by 230 basis
points. Famous Footwear registered a record Back-to-School season,
driven by broad-based gains across athletics, dress and casual styles.
Gross profit margin at Famous Footwear also improved, with less
promotional activity on a year-over-year basis, proof that our customers
continue to respond positively to our enhanced assortments. Wholesale
grew across all channels, posting the largest quarterly organic sales
increase in at least a decade. The investments we made in marketing and
design are elevating demand for our brands and we expect this positive
momentum to carry over into 2011."
Fromm continued, "As we begin the fourth quarter, we continue to
experience robust sales growth at Famous Footwear, where same-store
sales are trending in the high single-digits, and momentum at Wholesale,
driven by a 25 percent increase in backlog at quarter-end. Consequently,
we expect to generate $1.00 to $1.05 in adjusted EPS this year, with
further increases next year based on low to mid single-digit sales gains
along with operating margin expansion, attributable in part to
approximately $21 million in costs that are not expected to continue. We
are targeting diluted EPS for 2011 in the range of $1.31 to $1.43."
Third Quarter 2010 Results:
Net Sales
In the third quarter of 2010, consolidated net sales were $716.1 million
versus $625.6 million in the year-ago period, a 14.5 percent increase.
The sales increase reflects continued strong momentum across the
Company's retail, wholesale, and ecommerce businesses.
-
Famous Footwear net sales increased 8.3 percent to $421.5 million,
reflecting a record for both the quarter and Back-to-School season.
The sales results were driven by a 10.6 percent same-store sales
increase, with positive performances across all categories, channels,
and geographies;
-
Net sales in the Wholesale division rose 33.7 percent to $227.1
million, with increases by nearly all brands and across all channels
of distribution;
-
Net sales in the Specialty Retail division were $67.4 million,
reflecting a 2.1 percent same-store sales increase for the segment; and
-
The increase in retail sales in the third quarter was supported by a
14.1 percent increase in Company-wide ecommerce net sales.
Gross Profit
Gross profit increased by $23.3 million, or 9.0 percent, versus the
year-ago period. As a percent of net sales, gross profit was 39.4
percent versus 41.4 percent last year reflecting several factors:
-
Wholesale gross profit rate decreased to 28.6 percent of net sales in
the quarter from 34.0 percent in the year-ago period, which reflects:
-
Lower initial margins driven by channel mix, with comparatively
stronger growth in the mid-tier and mass channels during the
quarter, and changes in product mix, brand mix and somewhat higher
product costs, as well as an increase in inventory markdowns; and
-
A challenging comparison with the year-ago period when gross
profit rate increased by 390 basis points from the prior year due
to favorable impact of channel and brand mix.
-
Additionally, the Wholesale division, which carries a lower gross
margin rate thanthe retail division, represented32 percent of
consolidated net sales in the quarter versus 27 percent in the
previous year;
-
The gross profit rate at Famous Footwear increased by 30 basis points
to 44.3 percent of net sales. The higher gross profit rate reflects
improved sell-through across categories and 19 percent fewer store
BOGO days than in the year-ago period.
Selling and Administrative Expenses
Selling and administrative expenses increased to $247.1 million from
$222.4 million in the year-ago period. As a percent of net sales,
selling and administrative expenses were 34.5 percent, a decrease of 100
basis points, despite $16.8 million in incremental marketing and
incentive compensation expenses during the quarter.
Net Restructuring and Other Special Charges
Net restructuring and other special charges related to the Company's
information technology initiatives were $1.9 million and $2.2 million in
the 2010 and 2009 third quarters, respectively.
Operating Earnings
Operating earnings were $33.3 million, or 4.6 percent of net sales,
compared to operating earnings of $34.3 million, or 5.5 percent of net
sales, in the third quarter of 2009.
Net Interest and Tax
Net interest expense was $4.9 million, unchanged from a year ago. The
Company's effective tax rate in the third quarter of 2010 was 34.9
percent compared to 42.1 percent in the third quarter of 2009.
Net Earnings
Net earnings were $18.6 million, or $0.42 per diluted share, versus net
earnings of $16.3 million, or $0.38 per diluted share, in the year-ago
quarter. The third quarter of 2010 included an after-tax charge of $1.2
million, or $0.03 per diluted share, and the third quarter of 2009
included an after-tax charge of $1.4 million, or $0.04 per diluted
share. Charges in both quarters related to the Company's information
technology initiatives.
Balance Sheet
At quarter-end, the Company had $256.3 million in availability under its
revolving credit facility and had $29.7 million in cash and cash
equivalents. Inventory at quarter-end was $539.9 million versus $450.2
million in the year-ago period, increasing 19.9 percent, including a
15.4 percent increase in inventory at Famous Footwear. Average units per
store at Famous Footwear increased 12.4 percent versus the year-ago
period. The increase in inventory supports planned sales growth as well
as shifts in inventory flow in the Company's Famous Footwear and
Wholesale businesses. The acceleration of fourth quarter receipts into
the third quarter was done in anticipation of launching the Company's
enterprise-wide software solution in November.
Fourth Quarter and Full Year 2010 Targets
The Company expects to generate earnings per diluted share of $0.90 to
$0.95 for the full year 2010. On an adjusted basis, excluding $0.10 of
net restructuring and other special charges related to its information
technology initiatives, the Company expects to generate earnings per
diluted share of $1.00 to $1.05.
Consolidated net sales for the fourth quarter are expected to increase
in the high single- to low double-digit range, which includes an
increase in same-store sales at Famous Footwear in the high single-digit
range and an increase in Wholesale net sales in the high 'teens to low
20s range.
Selling and administrative expenses as a percent of net sales are
expected to be in the range of 36.8 to 37.2 percent for the full year of
2010, which includes net restructuring and other special charges of $6.5
million to $7.0 million related to the Company's information technology
initiatives. Also included in the full year expectation is a
year-over-year increase in marketing expense of approximately $18
million and anomalous costs of approximately $21 million, related to
incentive compensation, air freight, and other items.
Depreciation and amortization of capitalized software and intangible
assets are expected to total $50.0 million to $50.5 million and net
interest expense is expected to approximate $20.0 million to $20.5
million for the full year of 2010. The Company expects an effective tax
rate of 34.8 to 35.2 percent for the full year of 2010 and purchases of
property and equipment and capitalized software are targeted in the
range of $58.0 million to $60.0 million for the full year of 2010.
Introducing Full Year 2011 Targets
The Company introduces its full year 2011 earnings per diluted share
target of $1.31 to $1.43 on a GAAP basis. This range is predicated upon
the following:
-
Consolidated net sales growth in the low to mid single-digit range;
-
Famous Footwear same-store sales growth in the low to mid single-digit
range;
-
Wholesale net sales growth in the mid single-digit range; and
-
Included in this expectation is a normalized incentive compensation
rate and the elimination of anomalous costs.
Definitions
Consistent with guidance issued by the FASB on noncontrolling 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 attributable to
Brown Shoe Company, Inc. and diluted earnings per common share
attributable to Brown Shoe Company, Inc. shareholders, are presented as
net earnings and earnings 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 and earnings 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 third quarter 2010 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; (xiii) the Company's
ability to successfully execute its international growth strategy; (xiv)
the Company's ability to source product at a pace consistent with
increased demand for footwear; and (xv) the impact of rising prices in a
potentially inflationary global environment. 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 30, 2010, 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 $2.5 billion global footwear company. Brown Shoe's
Retail division operates Famous Footwear, a leading family branded
footwear destination with over 1,100 stores nationwide and e-commerce
site FamousFootwear.com,
approximately 260 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 designs and 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
|
|
Thirty-nine Weeks Ended
|
|
|
|
|
|
|
|
|
|
|
|
(Thousands, except per share data)
|
|
October 30,
2010
|
|
October 31, 2009
|
|
October 30, 2010
|
|
|
October 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
716,093
|
|
|
$
|
625,635
|
|
|
$1,899,567
|
|
|
|
$
|
1,675,996
|
|
|
|
|
Cost of goods sold
|
|
|
433,874
|
|
|
|
366,692
|
|
|
1,131,318
|
|
|
|
|
1,005,249
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
282,219
|
|
|
|
258,943
|
|
|
768,249
|
|
|
|
|
670,747
|
|
|
|
|
|
|
|
39.4
|
%
|
|
|
41.4
|
%
|
|
40.4
|
%
|
|
|
|
40.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and administrative expenses
|
|
|
247,089
|
|
|
|
222,384
|
|
|
696,052
|
|
|
|
|
641,721
|
|
|
|
|
Restructuring and other special charges, net
|
|
|
1,852
|
|
|
|
2,222
|
|
|
5,460
|
|
|
|
|
6,834
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings
|
|
|
33,278
|
|
|
|
34,337
|
|
|
66,737
|
|
|
|
|
22,192
|
|
|
|
|
|
|
|
4.6
|
%
|
|
|
5.5
|
%
|
|
3.5
|
%
|
|
|
|
1.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(4,916
|
)
|
|
|
(5,029
|
)
|
|
(14,238
|
)
|
|
|
|
(15,192
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
46
|
|
|
|
52
|
|
|
113
|
|
|
|
|
340
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
28,408
|
|
|
|
29,360
|
|
|
52,612
|
|
|
|
|
7,340
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision
|
|
|
(9,918
|
)
|
|
|
(12,356
|
)
|
|
(18,799
|
)
|
|
|
|
(1,623
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$
|
18,490
|
|
|
$
|
17,004
|
|
|
$33,813
|
|
|
|
$
|
5,717
|
|
|
|
|
Less: Net (loss) earnings attributable to noncontrolling interests
|
|
|
(83
|
)
|
|
|
704
|
|
|
(67
|
)
|
|
|
|
1,265
|
|
|
|
|
Net earnings attributable to Brown Shoe Company, Inc.
|
|
$
|
18,573
|
|
|
$
|
16,300
|
|
|
$33,880
|
|
|
|
$
|
4,452
|
|
|
|
|
Basic earnings per common share attributable to Brown Shoe
Company, Inc. shareholders
|
|
$
|
0.42
|
|
|
$
|
0.38
|
|
|
$0.78
|
|
|
|
$
|
0.10
|
|
|
|
|
Diluted earnings per common share attributable to Brown Shoe
Company, Inc. shareholders
|
|
$
|
0.42
|
|
|
$
|
0.38
|
|
|
$0.77
|
|
|
|
$
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of shares
|
|
42,348
|
|
|
41,588
|
|
|
42,083
|
|
|
|
41,579
|
|
|
|
|
Diluted number of shares
|
|
42,608
|
|
|
41,653
|
|
|
42,370
|
|
|
|
41,579
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 2
|
|
|
BROWN SHOE COMPANY, INC.
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
(Unaudited)
|
|
|
(Thousands)
|
|
October 30,
2010
|
|
October 31,
2009
|
|
January 30,
2010
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
29,707
|
|
$
|
34,102
|
|
$
|
125,833
|
|
|
Receivables
|
|
|
131,352
|
|
|
84,884
|
|
|
84,297
|
|
|
Inventories
|
|
|
539,881
|
|
|
450,156
|
|
|
456,682
|
|
|
Prepaid expenses and other current assets
|
|
|
31,910
|
|
|
25,116
|
|
|
41,437
|
|
|
Total current assets
|
|
|
732,850
|
|
|
594,258
|
|
|
708,249
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
122,996
|
|
|
117,304
|
|
|
113,114
|
|
|
Intangible assets, net
|
|
|
72,218
|
|
|
78,919
|
|
|
77,226
|
|
|
Property and equipment, net
|
|
|
136,533
|
|
|
149,254
|
|
|
141,561
|
|
|
Total assets
|
|
$
|
1,064,597
|
|
$
|
939,735
|
|
$
|
1,040,150
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings under revolving credit agreement
|
|
$
|
113,000
|
|
$
|
50,000
|
|
$
|
94,500
|
|
|
Trade accounts payable
|
|
|
172,789
|
|
|
136,977
|
|
|
177,700
|
|
|
Other accrued expenses
|
|
|
154,895
|
|
|
128,336
|
|
|
141,863
|
|
|
Total current liabilities
|
|
|
440,684
|
|
|
315,313
|
|
|
414,063
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
150,000
|
|
|
150,000
|
|
|
150,000
|
|
|
Deferred rent
|
|
|
35,631
|
|
|
40,186
|
|
|
38,869
|
|
|
Other liabilities
|
|
|
28,554
|
|
|
30,639
|
|
|
25,991
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Brown Shoe Company, Inc. shareholders' equity
|
|
|
408,804
|
|
|
394,219
|
|
|
402,171
|
|
|
Noncontrolling interests
|
|
|
924
|
|
|
9,378
|
|
|
9,056
|
|
|
Total equity
|
|
|
409,728
|
|
|
403,597
|
|
|
411,227
|
|
|
Total liabilities and equity
|
|
$
|
1,064,597
|
|
$
|
939,735
|
|
$
|
1,040,150
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 3
|
|
|
BROWN SHOE COMPANY, INC.
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
(Unaudited)
|
|
|
|
|
Thirty-nine Weeks Ended
|
|
|
|
(Thousands)
|
|
October 30, 2010
|
|
October 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$
|
33,813
|
|
|
$
|
5,717
|
|
|
|
|
Adjustments to reconcile net earnings to net cash (used for)
provided by operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
24,487
|
|
|
|
27,454
|
|
|
|
|
Amortization of capitalized software
|
|
|
7,510
|
|
|
|
6,084
|
|
|
|
|
Amortization of intangibles
|
|
|
5,008
|
|
|
|
5,081
|
|
|
|
|
Amortization of debt issuance costs
|
|
|
1,646
|
|
|
|
1,646
|
|
|
|
|
Share-based compensation expense
|
|
|
4,494
|
|
|
|
3,168
|
|
|
|
|
Tax deficiency related to share-based plans
|
|
|
212
|
|
|
|
31
|
|
|
|
|
Loss on disposal of facilities and equipment
|
|
|
783
|
|
|
|
756
|
|
|
|
|
Impairment charges for facilities and equipment
|
|
|
2,273
|
|
|
|
2,928
|
|
|
|
|
Deferred rent
|
|
|
(3,238
|
)
|
|
|
(1,528
|
)
|
|
|
|
Provision for doubtful accounts
|
|
|
286
|
|
|
|
529
|
|
|
|
|
Foreign currency transaction gains
|
|
|
(36
|
)
|
|
|
(119
|
)
|
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
Receivables
|
|
|
(47,317
|
)
|
|
|
(1,102
|
)
|
|
|
|
Inventories
|
|
|
(82,520
|
)
|
|
|
17,646
|
|
|
|
|
Prepaid expenses and other current and noncurrent assets
|
|
|
15,698
|
|
|
|
17,527
|
|
|
|
|
Trade accounts payable
|
|
|
(5,064
|
)
|
|
|
(15,709
|
)
|
|
|
|
Accrued expenses and other liabilities
|
|
|
9,981
|
|
|
|
(9,270
|
)
|
|
|
|
Other, net
|
|
|
(854
|
)
|
|
|
(2,573
|
)
|
|
|
|
Net cash (used for) provided by operating activities
|
|
|
(32,838
|
)
|
|
|
58,266
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
(22,282
|
)
|
|
|
(22,201
|
)
|
|
|
|
Capitalized software
|
|
|
(18,632
|
)
|
|
|
(17,924
|
)
|
|
|
|
Net cash used for investing activities
|
|
|
(40,914
|
)
|
|
|
(40,125
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Borrowings under revolving credit agreement
|
|
|
753,000
|
|
|
|
644,400
|
|
|
|
|
Repayments under revolving credit agreement
|
|
|
(734,500
|
)
|
|
|
(706,900
|
)
|
|
|
|
Acquisition of noncontrolling interests (Edelman Shoe, Inc.)
|
|
|
(32,692
|
)
|
|
|
-
|
|
|
|
|
Dividends paid
|
|
|
(9,183
|
)
|
|
|
(9,007
|
)
|
|
|
|
Proceeds from stock options exercised
|
|
|
561
|
|
|
|
-
|
|
|
|
|
Contributions by noncontrolling interests
|
|
|
527
|
|
|
|
-
|
|
|
|
|
Tax deficiency related to share-based plans
|
|
|
(212
|
)
|
|
|
(31
|
)
|
|
|
|
Net cash used for financing activities
|
|
|
(22,499
|
)
|
|
|
(71,538
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
125
|
|
|
|
599
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease in cash and cash equivalents
|
|
|
(96,126
|
)
|
|
|
(52,798
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
125,833
|
|
|
|
86,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
29,707
|
|
|
$
|
34,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
3rd Quarter 2010
|
|
3rd Quarter 2009
|
(Thousands, except per share data)
|
|
Operating Earnings
|
|
Net Earnings Attributable
to Brown Shoe Company, Inc.
|
|
Diluted Earnings Per Share
|
|
Operating Earnings
|
|
Net Earnings Attributable
to Brown Shoe Company, Inc.
|
|
Diluted
Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Earnings
|
|
$ 33,278
|
|
$ 18,573
|
|
$ 0.42
|
|
$ 34,337
|
|
$ 16,300
|
|
$ 0.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges / Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IT Initiatives
|
|
1,852
|
|
1,195
|
|
0.03
|
|
2,222
|
|
1,437
|
|
0.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Charges / Other Items
|
|
1,852
|
|
1,195
|
|
0.03
|
|
2,222
|
|
1,437
|
|
0.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Earnings
|
|
$ 35,130
|
|
$19,768
|
|
$ 0.45
|
|
$ 36,559
|
|
$17,737
|
|
$ 0.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months 2010
|
|
Nine Months 2009
|
(Thousands, except per share data)
|
|
Operating Earnings
|
|
Net Earnings Attributable
to Brown Shoe Company, Inc.
|
|
Diluted Earnings Per Share
|
|
Operating Earnings
|
|
Net Earnings Attributable
to Brown Shoe Company, Inc.
|
|
Diluted
Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Earnings
|
|
$ 66,737
|
|
$33,880
|
|
$ 0.77
|
|
$ 22,192
|
|
$4,452
|
|
$ 0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges / Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IT Initiatives
|
|
5,460
|
|
3,642
|
|
0.09
|
|
6,834
|
|
4,402
|
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Charges / Other Items
|
|
5,460
|
|
3,642
|
|
0.09
|
|
6,834
|
|
4,402
|
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Earnings
|
|
$ 72,197
|
|
$37,522
|
|
$ 0.86
|
|
$ 29,026
|
|
$8,854
|
|
$ 0.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 5
|
|
|
BROWN SHOE COMPANY, INC.
|
|
|
OPERATING RESULTS BY SEGMENT
|
|
|
|
|
Famous Footwear
|
|
Wholesale Operations
|
|
Specialty Retail
|
|
|
($ millions)
|
|
3rd Quarter
2010
|
|
3rd Quarter
2009
|
|
3rd Quarter
2010
|
|
3rd Quarter
2009
|
|
3rd Quarter
2010
|
|
3rd Quarter
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$421.5
|
|
|
$389.2
|
|
|
$227.1
|
|
|
$169.9
|
|
|
$
|
67.4
|
|
|
$66.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
$186.7
|
|
|
$171.1
|
|
|
$65.0
|
|
|
$57.8
|
|
|
$
|
30.5
|
|
|
$30.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit Rate
|
|
44.3
|
%
|
|
44.0
|
%
|
|
28.6
|
%
|
|
34.0
|
%
|
|
|
45.2
|
%
|
|
45.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Earnings (Loss)
|
|
$32.2
|
|
|
$28.6
|
|
|
$13.7
|
|
|
$16.6
|
|
|
$
|
0.7
|
|
|
$(1.4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Earnings (Loss) %
|
|
7.6
|
%
|
|
7.3
|
%
|
|
6.0
|
%
|
|
9.8
|
%
|
|
|
1.0
|
%
|
|
(2.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-store Sales %
|
|
10.6
|
%
|
|
4.7
|
%
|
|
-
|
|
|
-
|
|
|
|
2.1
|
%
|
|
4.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Stores
|
|
1,118
|
|
|
1,148
|
|
|
-
|
|
|
-
|
|
|
|
259
|
|
|
294
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Famous Footwear
|
|
Wholesale Operations
|
|
Specialty Retail
|
|
|
($ millions)
|
|
Nine Months
2010
|
|
Nine Months
2009
|
|
Nine Months
2010
|
|
Nine Months
2009
|
|
Nine Months
2010
|
|
Nine Months
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$1,131.0
|
|
|
$1,020.9
|
|
|
$580.5
|
|
|
$480.7
|
|
|
$
|
188.1
|
|
|
$174.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
$510.5
|
|
|
$441.9
|
|
|
$175.7
|
|
|
$153.6
|
|
|
$
|
82.0
|
|
|
$75.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit Rate
|
|
45.1
|
%
|
|
43.3
|
%
|
|
30.3
|
%
|
|
31.9
|
%
|
|
|
43.6
|
%
|
|
43.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Earnings (Loss)
|
|
$76.1
|
|
|
$30.8
|
|
|
$31.4
|
|
|
$30.4
|
|
|
$
|
(5.0
|
)
|
|
$(11.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Earnings (Loss) %
|
|
6.7
|
%
|
|
3.0
|
%
|
|
5.4
|
%
|
|
6.3
|
%
|
|
|
(2.6
|
)%
|
|
(6.8
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-store Sales %
|
|
12.4
|
%
|
|
(2.1
|
)%
|
|
-
|
|
|
-
|
|
|
|
7.8
|
%
|
|
(1.2
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 6
|
|
BROWN SHOE COMPANY, INC.
|
|
Trailing Twelve-Months Results
|
|
(Thousands, except per share data)
|
|
|
Twelve Months Ended
October 30, 2010
|
Twelve Months Ended October 31, 2009
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
$ 2,465,539
|
|
|
|
$ 2,196,991
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
1,000,641
|
|
|
|
864,533
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit %
|
|
|
|
40.6
|
%
|
|
|
39.4
|
%
|
|
|
|
|
|
|
|
|
|
|
Operating earnings (loss)
|
|
|
|
76,068
|
|
|
|
(182,937
|
)
|
|
|
|
|
|
|
|
|
|
|
Operating earnings (loss) %
|
|
|
|
3.1
|
%
|
|
|
(8.3
|
%)
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) attributable to Brown Shoe Company, Inc.
|
|
|
|
38,928
|
|
|
|
(148,596
|
)
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings (loss) attributable to Brown Shoe Company, Inc.
|
|
|
|
45,628
|
|
|
|
(2,654
|
)
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per common share attributable to Brown Shoe
Company, Inc. shareholders
|
|
|
|
$ 0.89
|
|
|
|
($ 3.57
|
)
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted earnings (loss) per common share attributable to
Brown Shoe Company, Inc. shareholders
|
|
|
|
$ 1.04
|
|
|
|
($ 0.06
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BROWN SHOE COMPANY, INC.
Reconciliation of Trailing Twelve-Months Net Earnings (Loss)
and Diluted Earnings (Loss) Per Share (GAAP Basis) to
Trailing Twelve-Months Adjusted Net Earnings (Loss)
and Diluted Earnings (Loss) Per Share (Non-GAAP Basis)
|
|
|
|
Twelve Months Ended October 30, 2010
|
Twelve Months Ended October 31, 2009
|
|
(Thousands, except per share data)
|
|
Net Earnings (Loss) Attributable to Brown Shoe Company,
Inc.
|
|
|
Diluted
Earnings (Loss) Per Share
|
Net (Loss) Earnings Attributable
to Brown Shoe Company, Inc.
|
|
Diluted
(Loss) Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
GAAP earnings (loss)
|
|
$ 38,928
|
|
|
|
$ 0.89
|
|
($ 148,596
|
)
|
|
($ 3.57
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Charges / Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of goodwill and intangible assets
|
|
-
|
|
|
|
-
|
|
119,203
|
|
|
2.87
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense and capital containment initiatives
|
|
-
|
|
|
|
-
|
|
19,091
|
|
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
|
Headquarters consolidation
|
|
(1,139
|
)
|
|
|
(0.03
|
)
|
1,739
|
|
|
0.04
|
|
|
|
|
|
|
|
|
|
|
|
|
IT initiatives
|
|
5,014
|
|
|
|
0.12
|
|
5,909
|
|
|
0.14
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational changes
|
|
2,825
|
|
|
|
0.06
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Charges / Other Items
|
|
6,700
|
|
|
|
0.15
|
|
145,942
|
|
|
3.51
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings (loss)
|
|
$ 45,628
|
|
|
|
$ 1.04
|
|
($ 2,654
|
)
|
|
($ 0.06
|
)
|
