Brown Shoe Company (NYSE: BWS)(brownshoe.com)
today reported second quarter 2014 financial results, with net sales of
$635.9 million up 2.3% versus second quarter 2013 net sales of $621.7
million. Second quarter 2014 net earnings of $18.1 million, or $0.41 per
diluted share, were up 17.6% compared to net earnings of $15.4 million,
or $0.35 per diluted share, in the second quarter of 2013. Gross margin
for the second quarter of 2014 was 40.8% compared to 41.0% in the prior
year.
“Our second quarter results reflect the health of both our retail and
wholesale businesses, as we continue to benefit from — and expand on —
our portfolio realignment efforts,” said Diane Sullivan, CEO, president
and chairman of Brown Shoe Company. “At Famous Footwear, our focus on
delivering a seamless omni-channel experience to our consumers helped
kick off our Back-to-School selling season. At our wholesale brands, our
trend-right merchandise is resonating with both consumers and retailers.”
|
US$M, except per share (unaudited)
|
|
|
|
13 Weeks
2Q'14
|
|
|
13 Weeks
2Q’13
|
|
|
2Q
Change
|
|
|
|
|
|
|
|
|
Consolidated net sales
|
|
|
|
$635.9
|
|
|
$621.7
|
|
|
2.3%
|
Famous Footwear
|
|
|
|
393.6
|
|
|
388.2
|
|
|
1.4%
|
Wholesale Operations
|
|
|
|
194.3
|
|
|
180.5
|
|
|
7.7%
|
Specialty Retail
|
|
|
|
48.0
|
|
|
53.0
|
|
|
(9.5%)
|
Gross profit
|
|
|
|
259.6
|
|
|
254.6
|
|
|
2.0%
|
Margin
|
|
|
|
40.8%
|
|
|
41.0%
|
|
|
(20 bps)
|
SG&A
|
|
|
|
228.3
|
|
|
231.1
|
|
|
(1.2%)
|
% of net sales
|
|
|
|
35.9%
|
|
|
37.2%
|
|
|
(130 bps)
|
Restructuring and other special charges, net
|
|
|
|
--
|
|
|
0.7
|
|
|
(100%)
|
Operating earnings
|
|
|
|
31.3
|
|
|
22.8
|
|
|
37.2%
|
Margin
|
|
|
|
4.9%
|
|
|
3.7%
|
|
|
120 bps
|
Net interest expense
|
|
|
|
5.0
|
|
|
5.1
|
|
|
(1.8%)
|
Earnings before income taxes from continuing operations
|
|
|
|
26.3
|
|
|
17.7
|
|
|
48.5%
|
Tax rate
|
|
|
|
31.4%
|
|
|
23.1%
|
|
|
830 bps
|
Net earnings from discontinued operations
|
|
|
|
--
|
|
|
1.7
|
|
|
(100%)
|
Net earnings
|
|
|
|
$18.1
|
|
|
$15.4
|
|
|
17.6%
|
Per diluted share
|
|
|
|
$0.41
|
|
|
$0.35
|
|
|
17.1%
|
|
Second Quarter Highlights
Famous Footwear second quarter 2014 sales of $393.6 million were up 1.4%
year-over-year, with same-store-sales up 1.6%.
Performance in the quarter was driven by canvas, as casual styles
continued to resonate with consumers. During the quarter, 16 stores were
closed or relocated and 17 new stores were added.
Wholesale sales of $194.3 million were up 7.7% in the second quarter.
For the Healthy Living platform, wholesale sales of $106.6 million were
up 1.7% in the second quarter, while Contemporary Fashion wholesale
sales of $87.3 million were up 17.1%.
Consolidated gross profit of $259.6 million was up 2.0% in the second
quarter, while gross margin decreased by 20 basis points to 40.8%. SG&A
for the second quarter was $228.3 million, or 35.9% of net sales, which
was down approximately 130 basis points versus the prior year. For the
quarter, operating margins improved approximately 120 basis points
year-over-year to 4.9%.
Inventory at the end of the second quarter was $657.7 million, up 6.8%
from $615.9 million in the prior year. Wholesale inventory was up 22.9%,
while Famous Footwear inventory was up 2.5%. At quarter-end, Brown Shoe
Company had no borrowings against its revolving credit facility and
$46.9 million of cash and equivalents. The company’s debt-to-capital
ratio improved to 28.1% from 34.2% in the second quarter of 2013.
Financial Review and 2014 Outlook
“Despite a continued, industry-wide decline in traffic patterns and an
overall tough retail environment, we were able to deliver against
expectations in the second quarter,” said Russ Hammer, chief financial
officer of Brown Shoe Company. “To account for our better-than-expected
second quarter performance, we are raising our annual guidance range to
$1.50 to $1.60.”
|
Guidance Metric
|
|
|
|
|
|
|
|
|
|
FY’14
|
Consolidated net sales
|
|
|
|
|
|
|
|
|
|
$2.58 to $2.60 billion
|
Famous Footwear same-store sales
|
|
|
|
|
|
|
|
|
|
Up low-single digits
|
Specialty Retail net sales
|
|
|
|
|
|
|
|
|
|
Down mid-single digits
|
Wholesale Operations net sales
|
|
|
|
|
|
|
|
|
|
Up mid- to high-single digits
|
Gross margin
|
|
|
|
|
|
|
|
|
|
Up approximately 10 bps
|
SG&A
|
|
|
|
|
|
|
|
|
|
$920 to $930 million
|
Net interest expense
|
|
|
|
|
|
|
|
|
|
$20 to $21 million
|
Effective tax rate
|
|
|
|
|
|
|
|
|
|
32% to 34%
|
Earnings per diluted share
|
|
|
|
|
|
|
|
|
|
$1.50 to $1.60
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
$51 to $54 million
|
Capital expenditures
|
|
|
|
|
|
|
|
|
|
$55 to $60 million
|
|
Investor Conference Call
Brown Shoe Company will webcast an investor conference call at 9:00 a.m.
ET today, August 27, 2014. The webcast and slides will be available at investor.brownshoe.com/news/events.
A live conference call will be available at (877) 217-9089 for analysts
in North America or (706) 679-1723 for international analysts by using
the conference ID 86307819. A replay will be available for a limited
period at investor.brownshoe.com/news/events/archive.
Investors may also access the replay by dialing (855) 859-2056 in North
America or (404) 537-3406 internationally and using the conference ID
86307819 through Wednesday, Sept. 3, 2014.
Definitions: 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 gross profit, operating earnings, net earnings and
earnings per diluted share adjusted to exclude certain gains, 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. Reconciliations to the applicable GAAP financial measures
have been included in the attached schedules.
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 performance of its brands. Such statements are subject to
various risks and uncertainties that could cause actual results to
differ materially. These risks include (i) changing consumer demands,
which may be influenced by consumers’ disposable income, which in turn
can be influenced by general economic conditions; (ii) rapidly changing
fashion trends and purchasing patterns; (iii) intense competition within
the footwear industry; (iv) the ability to accurately forecast sales and
manage inventory levels; (v) political and economic conditions or other
threats to the continued and uninterrupted flow of inventory from China
and other countries, where the company relies heavily on third-party
manufacturing facilities for a significant amount of its inventory; (vi)
cybersecurity threats or other major disruption to the company’s
information technology systems; (vii) customer concentration and
increased consolidation in the retail industry; (viii) a disruption in
the company’s distribution centers; (ix) foreign currency fluctuations;
(x) additional duties, quotas, tariffs or other trade restrictions;(xi)
compliance with applicable laws and standards with respect to labor,
trade and product safety issues; (xii) the ability to recruit and retain
senior management and other key associates; (xiii) the ability to
attract, retain and maintain good relationships with licensors and
protect intellectual property rights; (xiv) the ability to secure/exit
leases on favorable terms; and (xv) the ability to maintain
relationships with current suppliers. 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 1, 2014, 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: Brown Shoe Company is a $2.5 billion,
global, footwear company whose shoes are worn by people of all ages,
from all walks of life. Our products are available virtually everywhere
— in the over 1,200 Famous Footwear and Naturalizer retail stores we
operate, in hundreds of major department and specialty stores, on 14
branded ecommerce sites, and on many additional third-party retail
websites. Through our broad range of products, we serve three key market
segments. Our Family brands — Famous Footwear, Famous.com and shoes.com
— are one-stop-shopping destinations for high quality, affordable styles
for a family’s every occasion. Active people who want comfort, style and
performance, can look to our Healthy Living brands — Naturalizer, Dr.
Scholl’s, LifeStride and Ryka. Our Contemporary Fashion brands — Sam
Edelman, Franco Sarto, Vince, Via Spiga, Fergie Footwear and Carlos
Santana — keep fashionistas in step with the latest trends. At Brown
Shoe Company, we inspire people to feel good and live better... feet
first!
|
|
|
|
|
SCHEDULE 1
|
|
BROWN SHOE COMPANY, INC.
|
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
13 Weeks Ended
|
|
|
26 Weeks Ended
|
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
(Thousands, except per share data)
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
635,877
|
|
|
|
$
|
621,706
|
|
|
|
$
|
1,227,039
|
|
|
|
$
|
1,210,362
|
|
Cost of goods sold
|
|
|
|
376,235
|
|
|
|
|
367,080
|
|
|
|
|
725,056
|
|
|
|
|
715,720
|
|
Gross profit
|
|
|
|
259,642
|
|
|
|
|
254,626
|
|
|
|
|
501,983
|
|
|
|
|
494,642
|
|
Selling and administrative expenses
|
|
|
|
228,340
|
|
|
|
|
231,071
|
|
|
|
|
441,955
|
|
|
|
|
444,950
|
|
Restructuring and other special charges, net
|
|
|
|
–
|
|
|
|
|
743
|
|
|
|
|
–
|
|
|
|
|
1,262
|
|
Impairment of assets held for sale
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
4,660
|
|
Operating earnings
|
|
|
|
31,302
|
|
|
|
|
22,812
|
|
|
|
|
60,028
|
|
|
|
|
43,770
|
|
Interest expense
|
|
|
|
(5,125
|
)
|
|
|
|
(5,192
|
)
|
|
|
|
(10,431
|
)
|
|
|
|
(10,913
|
)
|
Interest income
|
|
|
|
109
|
|
|
|
|
82
|
|
|
|
|
185
|
|
|
|
|
150
|
|
Earnings before income taxes from continuing operations
|
|
|
|
26,286
|
|
|
|
|
17,702
|
|
|
|
|
49,782
|
|
|
|
|
33,007
|
|
Income tax provision
|
|
|
|
(8,247
|
)
|
|
|
|
(4,081
|
)
|
|
|
|
(16,267
|
)
|
|
|
|
(12,027
|
)
|
Net earnings from continuing operations
|
|
|
|
18,039
|
|
|
|
|
13,621
|
|
|
|
|
33,515
|
|
|
|
|
20,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from discontinued operations, net of tax benefit of
$0, $2,588, $0 and $6,171
|
|
|
|
–
|
|
|
|
|
620
|
|
|
|
|
–
|
|
|
|
|
(5,017
|
)
|
Disposition/impairment of discontinued operations, net of $0 tax
|
|
|
|
–
|
|
|
|
|
1,042
|
|
|
|
|
–
|
|
|
|
|
(11,512
|
)
|
Net earnings (loss) from discontinued operations
|
|
|
|
–
|
|
|
|
|
1,662
|
|
|
|
|
–
|
|
|
|
|
(16,529
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
|
18,039
|
|
|
|
|
15,283
|
|
|
|
|
33,515
|
|
|
|
|
4,451
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings attributable to noncontrolling interests
|
|
|
|
(25
|
)
|
|
|
|
(74
|
)
|
|
|
|
22
|
|
|
|
|
(144
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Brown Shoe Company, Inc.
|
|
|
$
|
18,064
|
|
|
|
$
|
15,357
|
|
|
|
$
|
33,493
|
|
|
|
$
|
4,595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
|
|
$
|
0.41
|
|
|
|
$
|
0.32
|
|
|
|
$
|
0.77
|
|
|
|
$
|
0.51
|
|
From discontinued operations
|
|
|
|
–
|
|
|
|
|
0.04
|
|
|
|
|
–
|
|
|
|
|
(0.40
|
)
|
Basic earnings per common share attributable to Brown Shoe
Company, Inc. shareholders
|
|
|
$
|
0.41
|
|
|
|
$
|
0.36
|
|
|
|
$
|
0.77
|
|
|
|
$
|
0.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
|
|
$
|
0.41
|
|
|
|
$
|
0.31
|
|
|
|
$
|
0.76
|
|
|
|
$
|
0.50
|
|
From discontinued operations
|
|
|
|
–
|
|
|
|
|
0.04
|
|
|
|
|
–
|
|
|
|
|
(0.40
|
)
|
Diluted earnings per common share attributable to Brown Shoe
Company, Inc. shareholders
|
|
|
$
|
0.41
|
|
|
|
$
|
0.35
|
|
|
|
$
|
0.76
|
|
|
|
$
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of shares
|
|
|
|
42,074
|
|
|
|
|
41,348
|
|
|
|
|
41,980
|
|
|
|
|
41,209
|
|
Diluted number of shares
|
|
|
|
42,276
|
|
|
|
|
41,664
|
|
|
|
|
42,198
|
|
|
|
|
41,476
|
|
|
|
|
|
|
|
SCHEDULE 2
|
|
|
|
|
|
|
BROWN SHOE COMPANY, INC.
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
August 2,
|
|
|
August 3,
|
|
|
February 1,
|
(Thousands)
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
46,876
|
|
|
$
|
53,137
|
|
|
$
|
82,546
|
Receivables, net
|
|
|
|
125,484
|
|
|
|
120,054
|
|
|
|
129,217
|
Inventories, net
|
|
|
|
657,656
|
|
|
|
615,916
|
|
|
|
547,531
|
Prepaid expenses and other current assets
|
|
|
|
39,167
|
|
|
|
51,845
|
|
|
|
33,136
|
Current assets - discontinued operations
|
|
|
|
–
|
|
|
|
1,661
|
|
|
|
119
|
Total current assets
|
|
|
|
869,183
|
|
|
|
842,613
|
|
|
|
792,549
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
148,358
|
|
|
|
147,955
|
|
|
|
143,560
|
Goodwill and intangible assets, net
|
|
|
|
136,762
|
|
|
|
76,688
|
|
|
|
73,673
|
Other assets
|
|
|
|
134,779
|
|
|
|
113,764
|
|
|
|
139,621
|
Total assets
|
|
|
$
|
1,289,082
|
|
|
$
|
1,181,020
|
|
|
$
|
1,149,403
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings under revolving credit agreement
|
|
|
$
|
–
|
|
|
$
|
23,000
|
|
|
$
|
7,000
|
Trade accounts payable
|
|
|
|
341,694
|
|
|
|
309,806
|
|
|
|
226,602
|
Other accrued expenses
|
|
|
|
159,152
|
|
|
|
143,735
|
|
|
|
152,545
|
Current liabilities - discontinued operations
|
|
|
|
–
|
|
|
|
3,536
|
|
|
|
708
|
Total current liabilities
|
|
|
|
500,846
|
|
|
|
480,077
|
|
|
|
386,855
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
199,104
|
|
|
|
198,917
|
|
|
|
199,010
|
Deferred rent
|
|
|
|
36,560
|
|
|
|
36,196
|
|
|
|
38,593
|
Other liabilities
|
|
|
|
43,320
|
|
|
|
39,429
|
|
|
|
47,583
|
Total other liabilities
|
|
|
|
278,984
|
|
|
|
274,542
|
|
|
|
285,186
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Brown Shoe Company, Inc. shareholders’ equity
|
|
|
|
508,582
|
|
|
|
425,718
|
|
|
|
476,699
|
Noncontrolling interests
|
|
|
|
670
|
|
|
|
683
|
|
|
|
663
|
Total equity
|
|
|
|
509,252
|
|
|
|
426,401
|
|
|
|
477,362
|
Total liabilities and equity
|
|
|
$
|
1,289,082
|
|
|
$
|
1,181,020
|
|
|
$
|
1,149,403
|
|
|
|
|
|
|
SCHEDULE 3
|
|
|
|
|
|
|
|
|
|
BROWN SHOE COMPANY, INC.
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
26 Weeks Ended
|
|
|
|
August 2,
|
|
|
August 3,
|
(Thousands)
|
|
|
2014
|
|
|
2013
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
$
|
33,515
|
|
|
|
$
|
4,451
|
|
Adjustments to reconcile net earnings to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
25,530
|
|
|
|
|
27,336
|
|
Amortization of debt issuance costs and debt discount
|
|
|
|
1,257
|
|
|
|
|
1,256
|
|
Share-based compensation expense
|
|
|
|
2,961
|
|
|
|
|
2,935
|
|
Tax benefit related to share-based plans
|
|
|
|
(2,097
|
)
|
|
|
|
(2,798
|
)
|
Loss on disposal of facilities and equipment
|
|
|
|
772
|
|
|
|
|
191
|
|
Impairment charges for facilities and equipment
|
|
|
|
725
|
|
|
|
|
959
|
|
Impairment of assets held for sale
|
|
|
|
–
|
|
|
|
|
4,660
|
|
Disposition/impairment of discontinued operations
|
|
|
|
–
|
|
|
|
|
11,512
|
|
Net loss on sale of subsidiaries
|
|
|
|
–
|
|
|
|
|
576
|
|
Deferred rent
|
|
|
|
(2,033
|
)
|
|
|
|
2,485
|
|
Provision for doubtful accounts
|
|
|
|
48
|
|
|
|
|
331
|
|
Changes in operating assets and liabilities, net of dispositions:
|
|
|
|
|
|
|
|
|
Receivables
|
|
|
|
3,655
|
|
|
|
|
(8,605
|
)
|
Inventories
|
|
|
|
(109,619
|
)
|
|
|
|
(112,625
|
)
|
Prepaid expenses and other current and noncurrent assets
|
|
|
|
(2,845
|
)
|
|
|
|
(6,372
|
)
|
Trade accounts payable
|
|
|
|
114,874
|
|
|
|
|
96,932
|
|
Accrued expenses and other liabilities
|
|
|
|
1,696
|
|
|
|
|
11,729
|
|
Other, net
|
|
|
|
(1,948
|
)
|
|
|
|
536
|
|
Net cash provided by operating activities
|
|
|
|
66,491
|
|
|
|
|
35,489
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
(26,225
|
)
|
|
|
|
(30,435
|
)
|
Acquisition of trademarks
|
|
|
|
(65,065
|
)
|
|
|
|
–
|
|
Net proceeds from sale of subsidiaries
|
|
|
|
–
|
|
|
|
|
69,347
|
|
Net cash (used for) provided by investing activities
|
|
|
|
(91,290
|
)
|
|
|
|
38,912
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Borrowings under revolving credit agreement
|
|
|
|
456,000
|
|
|
|
|
685,000
|
|
Repayments under revolving credit agreement
|
|
|
|
(463,000
|
)
|
|
|
|
(767,000
|
)
|
Dividends paid
|
|
|
|
(6,110
|
)
|
|
|
|
(6,048
|
)
|
Issuance of common stock under share-based plans, net
|
|
|
|
(523
|
)
|
|
|
|
(2,780
|
)
|
Tax benefit related to share-based plans
|
|
|
|
2,097
|
|
|
|
|
2,798
|
|
Net cash used for financing activities
|
|
|
|
(11,536
|
)
|
|
|
|
(88,030
|
)
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
665
|
|
|
|
|
(1,457
|
)
|
Decrease in cash and cash equivalents
|
|
|
|
(35,670
|
)
|
|
|
|
(15,086
|
)
|
Cash and cash equivalents at beginning of period
|
|
|
|
82,546
|
|
|
|
|
68,223
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
|
$
|
46,876
|
|
|
|
$
|
53,137
|
|
|
|
|
|
|
|
SCHEDULE 4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BROWN SHOE COMPANY, INC.
|
RECONCILIATION OF NET EARNINGS AND DILUTED EARNINGS PER SHARE
(GAAP BASIS) TO ADJUSTED NET EARNINGS AND ADJUSTED DILUTED EARNINGS
PER SHARE (NON-GAAP BASIS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
13 Weeks Ended August 2, 2014
|
|
13 Weeks Ended August 3, 2013
|
(Thousands, except per share data)
|
|
|
Pre-Tax Impact
of Charges/Other
Items
|
|
Net Earnings
Attributable to
Brown Shoe
Company, Inc.
|
|
Diluted Earnings
Per Share
|
|
Pre-Tax Impact
of Charges/Other
Items
|
|
Net Earnings
(Loss)
Attributable to
Brown Shoe
Company, Inc.
|
|
Diluted Earnings
(Loss) Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP earnings
|
|
|
|
|
|
$
|
18,064
|
|
$
|
0.41
|
|
|
|
|
$
|
15,357
|
|
|
$
|
0.35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/Other Items - Continuing Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio realignment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business exits and cost reductions
|
|
|
$
|
–
|
|
|
–
|
|
|
–
|
|
$
|
743
|
|
|
|
486
|
|
|
|
0.01
|
|
Total Continuing Operations
|
|
|
|
–
|
|
|
–
|
|
|
–
|
|
|
743
|
|
|
|
486
|
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/Other Items - Discontinued
Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio realignment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business exits and cost reductions
|
|
|
|
–
|
|
|
–
|
|
|
–
|
|
|
2,124
|
|
|
|
(616
|
)
|
|
|
(0.01
|
)
|
Non-cash impairments/dispositions
|
|
|
|
–
|
|
|
–
|
|
|
–
|
|
|
(1,042
|
)
|
|
|
(1,042
|
)
|
|
|
(0.02
|
)
|
Total Discontinued Operations
|
|
|
|
–
|
|
|
–
|
|
|
–
|
|
|
1,082
|
|
|
|
(1,658
|
)
|
|
|
(0.03
|
)
|
Total charges/other items
|
|
|
$
|
–
|
|
|
–
|
|
|
–
|
|
$
|
1,825
|
|
|
|
(1,172
|
)
|
|
|
(0.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings
|
|
|
|
|
|
$
|
18,064
|
|
$
|
0.41
|
|
|
|
|
$
|
14,185
|
|
|
$
|
0.33
|
|
|
|
|
|
|
|
26 Weeks Ended August 2, 2014
|
|
26 Weeks Ended August 3, 2013
|
(Thousands, except per share data)
|
|
|
Pre-Tax Impact
of Charges/Other
Items
|
|
Net Earnings
Attributable to
Brown Shoe
Company, Inc.
|
|
Diluted Earnings
Per Share
|
|
Pre-Tax Impact
of Charges/Other
Items
|
|
Net Earnings
Attributable to
Brown Shoe
Company, Inc.
|
|
Diluted Earnings
Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP earnings
|
|
|
|
|
|
$
|
33,493
|
|
$
|
0.76
|
|
|
|
|
$
|
4,595
|
|
|
$
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/Other Items - Continuing Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio realignment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business exits and cost reductions
|
|
|
$
|
–
|
|
|
–
|
|
|
–
|
|
$
|
1,262
|
|
|
|
803
|
|
|
|
0.02
|
|
Non-cash impairments/dispositions
|
|
|
|
–
|
|
|
–
|
|
|
–
|
|
|
4,660
|
|
|
|
4,660
|
|
|
|
0.11
|
|
Total Continuing Operations
|
|
|
|
–
|
|
|
–
|
|
|
–
|
|
|
5,922
|
|
|
|
5,463
|
|
|
|
0.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/Other Items - Discontinued
Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio realignment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business exits and cost reductions
|
|
|
|
–
|
|
|
–
|
|
|
–
|
|
|
13,233
|
|
|
|
6,414
|
|
|
|
0.13
|
|
Non-cash impairments/dispositions
|
|
|
|
–
|
|
|
–
|
|
|
–
|
|
|
11,512
|
|
|
|
11,512
|
|
|
|
0.28
|
|
Total Discontinued Operations
|
|
|
|
–
|
|
|
–
|
|
|
–
|
|
|
24,745
|
|
|
|
17,926
|
|
|
|
0.41
|
|
Total charges/other items
|
|
|
$
|
–
|
|
|
–
|
|
|
–
|
|
$
|
30,667
|
|
|
|
23,389
|
|
|
|
0.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings
|
|
|
|
|
|
$
|
33,493
|
|
$
|
0.76
|
|
|
|
|
$
|
27,984
|
|
|
$
|
0.64
|
|
|
|
|
|
|
|
|
SCHEDULE 5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BROWN SHOE COMPANY, INC.
|
SUMMARY FINANCIAL RESULTS BY SEGMENT
|
(Unaudited)
|
|
|
|
|
SUMMARY FINANCIAL RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Famous Footwear
|
|
|
Wholesale Operations
|
|
|
Specialty Retail
|
|
|
Other
|
|
|
Consolidated
|
|
|
|
13 Weeks Ended
|
|
|
13 Weeks Ended
|
|
|
13 Weeks Ended
|
|
|
13 Weeks Ended
|
|
|
13 Weeks Ended
|
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
(Thousands)
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
$
|
393,631
|
|
|
|
$
|
388,259
|
|
|
|
$
|
194,269
|
|
|
|
$
|
180,440
|
|
|
|
$
|
47,977
|
|
|
|
$
|
53,007
|
|
|
|
$
|
–
|
|
|
|
$
|
–
|
|
|
|
$
|
635,877
|
|
|
|
$
|
621,706
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
$
|
177,650
|
|
|
|
$
|
177,074
|
|
|
|
$
|
63,281
|
|
|
|
$
|
55,863
|
|
|
|
$
|
18,711
|
|
|
|
$
|
21,689
|
|
|
|
$
|
–
|
|
|
|
$
|
–
|
|
|
|
$
|
259,642
|
|
|
|
$
|
254,626
|
|
Adjusted Gross Profit
|
|
|
$
|
177,650
|
|
|
|
$
|
177,074
|
|
|
|
$
|
63,281
|
|
|
|
$
|
55,863
|
|
|
|
$
|
18,711
|
|
|
|
$
|
21,689
|
|
|
|
$
|
–
|
|
|
|
$
|
–
|
|
|
|
$
|
259,642
|
|
|
|
$
|
254,626
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit Rate
|
|
|
|
45.1
|
%
|
|
|
|
45.6
|
%
|
|
|
|
32.6
|
%
|
|
|
|
31.0
|
%
|
|
|
|
39.0
|
%
|
|
|
|
40.9
|
%
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
40.8
|
%
|
|
|
|
41.0
|
%
|
Adjusted Gross Profit Rate
|
|
|
|
45.1
|
%
|
|
|
|
45.6
|
%
|
|
|
|
32.6
|
%
|
|
|
|
31.0
|
%
|
|
|
|
39.0
|
%
|
|
|
|
40.9
|
%
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
40.8
|
%
|
|
|
|
41.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Earnings (Loss)
|
|
|
$
|
26,558
|
|
|
|
$
|
28,969
|
|
|
|
$
|
19,249
|
|
|
|
$
|
8,196
|
|
|
|
$
|
(2,786
|
)
|
|
|
$
|
(1,826
|
)
|
|
|
$
|
(11,719
|
)
|
|
|
$
|
(12,527
|
)
|
|
|
$
|
31,302
|
|
|
|
$
|
22,812
|
|
Adjusted Operating Earnings (Loss)
|
|
|
$
|
26,558
|
|
|
|
$
|
28,969
|
|
|
|
$
|
19,249
|
|
|
|
$
|
8,939
|
|
|
|
$
|
(2,786
|
)
|
|
|
$
|
(1,826
|
)
|
|
|
$
|
(11,719
|
)
|
|
|
$
|
(12,527
|
)
|
|
|
$
|
31,302
|
|
|
|
$
|
23,555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Earnings (Loss) %
|
|
|
|
6.7
|
%
|
|
|
|
7.5
|
%
|
|
|
|
9.9
|
%
|
|
|
|
4.5
|
%
|
|
|
|
(5.8
|
%)
|
|
|
|
(3.4
|
%)
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
4.9
|
%
|
|
|
|
3.7
|
%
|
Adjusted Operating Earnings (Loss) %
|
|
|
|
6.7
|
%
|
|
|
|
7.5
|
%
|
|
|
|
9.9
|
%
|
|
|
|
5.0
|
%
|
|
|
|
(5.8
|
%)
|
|
|
|
(3.4
|
%)
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
4.9
|
%
|
|
|
|
3.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-store Sales % (on a 13-week basis)
|
|
|
|
1.6
|
%
|
|
|
|
6.8
|
%
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
2.3
|
%
|
|
|
|
4.8
|
%
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Stores
|
|
|
|
1,035
|
|
|
|
|
1,059
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
170
|
|
|
|
|
215
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
1,205
|
|
|
|
|
1,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF ADJUSTED RESULTS (NON-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Famous Footwear
|
|
|
Wholesale Operations
|
|
|
Specialty Retail
|
|
|
Other
|
|
|
Consolidated
|
|
|
|
13 Weeks Ended
|
|
|
13 Weeks Ended
|
|
|
13 Weeks Ended
|
|
|
13 Weeks Ended
|
|
|
13 Weeks Ended
|
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
(Thousands)
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
$
|
177,650
|
|
|
|
$
|
177,074
|
|
|
|
$
|
63,281
|
|
|
|
$
|
55,863
|
|
|
|
$
|
18,711
|
|
|
|
$
|
21,689
|
|
|
|
$
|
–
|
|
|
|
$
|
–
|
|
|
|
$
|
259,642
|
|
|
|
$
|
254,626
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio realignment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business exits and cost reductions
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
Total charges/other items
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Gross Profit
|
|
|
$
|
177,650
|
|
|
|
$
|
177,074
|
|
|
|
$
|
63,281
|
|
|
|
$
|
55,863
|
|
|
|
$
|
18,711
|
|
|
|
$
|
21,689
|
|
|
|
$
|
–
|
|
|
|
$
|
–
|
|
|
|
$
|
259,642
|
|
|
|
$
|
254,626
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Earnings (Loss)
|
|
|
$
|
26,558
|
|
|
|
$
|
28,969
|
|
|
|
$
|
19,249
|
|
|
|
$
|
8,196
|
|
|
|
$
|
(2,786
|
)
|
|
|
$
|
(1,826
|
)
|
|
|
$
|
(11,719
|
)
|
|
|
$
|
(12,527
|
)
|
|
|
$
|
31,302
|
|
|
|
$
|
22,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio realignment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business exits and cost reductions
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
743
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
743
|
|
Total charges/other items
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
743
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
743
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Earnings (Loss)
|
|
|
$
|
26,558
|
|
|
|
$
|
28,969
|
|
|
|
$
|
19,249
|
|
|
|
$
|
8,939
|
|
|
|
$
|
(2,786
|
)
|
|
|
$
|
(1,826
|
)
|
|
|
$
|
(11,719
|
)
|
|
|
$
|
(12,527
|
)
|
|
|
$
|
31,302
|
|
|
|
$
|
23,555
|
|
|
|
|
|
|
|
SCHEDULE 5 - CONTINUED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BROWN SHOE COMPANY, INC.
|
SUMMARY FINANCIAL RESULTS BY SEGMENT
|
(Unaudited)
|
|
|
|
|
SUMMARY FINANCIAL RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Famous Footwear
|
|
|
Wholesale Operations
|
|
|
Specialty Retail
|
|
|
Other
|
|
|
Consolidated
|
|
|
|
26 Weeks Ended
|
|
|
26 Weeks Ended
|
|
|
26 Weeks Ended
|
|
|
26 Weeks Ended
|
|
|
26 Weeks Ended
|
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
(Thousands)
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
$
|
748,254
|
|
|
|
$
|
740,538
|
|
|
|
$
|
386,054
|
|
|
|
$
|
362,065
|
|
|
|
$
|
92,731
|
|
|
|
$
|
107,759
|
|
|
|
$
|
–
|
|
|
|
$
|
–
|
|
|
|
$
|
1,227,039
|
|
|
|
$
|
1,210,362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
$
|
339,428
|
|
|
|
$
|
335,735
|
|
|
|
$
|
125,300
|
|
|
|
$
|
113,682
|
|
|
|
$
|
37,255
|
|
|
|
$
|
45,225
|
|
|
|
$
|
–
|
|
|
|
$
|
–
|
|
|
|
$
|
501,983
|
|
|
|
$
|
494,642
|
|
Adjusted Gross Profit
|
|
|
$
|
339,428
|
|
|
|
$
|
335,735
|
|
|
|
$
|
125,300
|
|
|
|
$
|
113,682
|
|
|
|
$
|
37,255
|
|
|
|
$
|
45,225
|
|
|
|
$
|
–
|
|
|
|
$
|
–
|
|
|
|
$
|
501,983
|
|
|
|
$
|
494,642
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit Rate
|
|
|
|
45.4
|
%
|
|
|
|
45.3
|
%
|
|
|
|
32.5
|
%
|
|
|
|
31.4
|
%
|
|
|
|
40.2
|
%
|
|
|
|
42.0
|
%
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
40.9
|
%
|
|
|
|
40.9
|
%
|
Adjusted Gross Profit Rate
|
|
|
|
45.4
|
%
|
|
|
|
45.3
|
%
|
|
|
|
32.5
|
%
|
|
|
|
31.4
|
%
|
|
|
|
40.2
|
%
|
|
|
|
42.0
|
%
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
40.9
|
%
|
|
|
|
40.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Earnings (Loss)
|
|
|
$
|
54,429
|
|
|
|
$
|
58,011
|
|
|
|
$
|
33,003
|
|
|
|
$
|
11,303
|
|
|
|
$
|
(6,478
|
)
|
|
|
$
|
(3,155
|
)
|
|
|
$
|
(20,926
|
)
|
|
|
$
|
(22,389
|
)
|
|
|
$
|
60,028
|
|
|
|
$
|
43,770
|
|
Adjusted Operating Earnings (Loss)
|
|
|
$
|
54,429
|
|
|
|
$
|
58,011
|
|
|
|
$
|
33,003
|
|
|
|
$
|
17,209
|
|
|
|
$
|
(6,478
|
)
|
|
|
$
|
(3,155
|
)
|
|
|
$
|
(20,926
|
)
|
|
|
$
|
(22,373
|
)
|
|
|
$
|
60,028
|
|
|
|
$
|
49,692
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Earnings (Loss) %
|
|
|
|
7.3
|
%
|
|
|
|
7.8
|
%
|
|
|
|
8.5
|
%
|
|
|
|
3.1
|
%
|
|
|
|
(7.0
|
%)
|
|
|
|
(2.9
|
%)
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
4.9
|
%
|
|
|
|
3.6
|
%
|
Adjusted Operating Earnings (Loss) %
|
|
|
|
7.3
|
%
|
|
|
|
7.8
|
%
|
|
|
|
8.5
|
%
|
|
|
|
4.8
|
%
|
|
|
|
(7.0
|
%)
|
|
|
|
(2.9
|
%)
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
4.9
|
%
|
|
|
|
4.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-store Sales % (on a 26-week basis)
|
|
|
|
1.5
|
%
|
|
|
|
4.0
|
%
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
(1.5
|
%)
|
|
|
|
2.3
|
%
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Stores
|
|
|
|
1,035
|
|
|
|
|
1,059
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
170
|
|
|
|
|
215
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
1,205
|
|
|
|
|
1,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF ADJUSTED RESULTS (NON-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Famous Footwear
|
|
|
Wholesale Operations
|
|
|
Specialty Retail
|
|
|
Other
|
|
|
Consolidated
|
|
|
|
26 Weeks Ended
|
|
|
26 Weeks Ended
|
|
|
26 Weeks Ended
|
|
|
26 Weeks Ended
|
|
|
26 Weeks Ended
|
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
(Thousands)
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
$
|
339,428
|
|
|
|
$
|
335,735
|
|
|
|
$
|
125,300
|
|
|
|
$
|
113,682
|
|
|
|
$
|
37,255
|
|
|
|
$
|
45,225
|
|
|
|
$
|
–
|
|
|
|
$
|
–
|
|
|
|
$
|
501,983
|
|
|
|
$
|
494,642
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio realignment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business exits and cost reductions
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
Total charges/other items
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Gross Profit
|
|
|
$
|
339,428
|
|
|
|
$
|
335,735
|
|
|
|
$
|
125,300
|
|
|
|
$
|
113,682
|
|
|
|
$
|
37,255
|
|
|
|
$
|
45,225
|
|
|
|
$
|
–
|
|
|
|
$
|
–
|
|
|
|
$
|
501,983
|
|
|
|
$
|
494,642
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Earnings (Loss)
|
|
|
$
|
54,429
|
|
|
|
|
58,011
|
|
|
|
|
33,003
|
|
|
|
|
11,303
|
|
|
|
|
(6,478
|
)
|
|
|
|
(3,155
|
)
|
|
|
|
(20,926
|
)
|
|
|
|
(22,389
|
)
|
|
|
|
60,028
|
|
|
|
|
43,770
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio realignment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash impairments/dispositions
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
4,660
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
4,660
|
|
Business exits and cost reductions
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
1,246
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
16
|
|
|
|
|
–
|
|
|
|
|
1,262
|
|
Total charges/other items
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
5,906
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
16
|
|
|
|
|
–
|
|
|
|
|
5,922
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Earnings (Loss)
|
|
|
$
|
54,429
|
|
|
|
$
|
58,011
|
|
|
|
$
|
33,003
|
|
|
|
$
|
17,209
|
|
|
|
$
|
(6,478
|
)
|
|
|
$
|
(3,155
|
)
|
|
|
$
|
(20,926
|
)
|
|
|
$
|
(22,373
|
)
|
|
|
$
|
60,028
|
|
|
|
$
|
49,692
|
|
|
|
|
|
|
|
SCHEDULE 6
|
|
BROWN SHOE COMPANY, INC.
|
BASIC AND DILUTED EARNINGS (LOSS) PER SHARE RECONCILIATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
13 Weeks Ended
|
|
|
26 Weeks Ended
|
|
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
(Thousands, except per share data)
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Brown Shoe Company, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings from continuing operations
|
|
|
|
$
|
18,039
|
|
|
|
$
|
13,621
|
|
|
|
$
|
33,515
|
|
|
|
$
|
20,980
|
|
Net loss (earnings) attributable to noncontrolling interests
|
|
|
|
|
25
|
|
|
|
|
74
|
|
|
|
|
(22
|
)
|
|
|
|
144
|
|
Net earnings allocated to participating securities
|
|
|
|
|
(669
|
)
|
|
|
|
(580
|
)
|
|
|
|
(1,262
|
)
|
|
|
|
(266
|
)
|
Net earnings from continuing operations
|
|
|
|
|
17,395
|
|
|
|
|
13,115
|
|
|
|
|
32,231
|
|
|
|
|
20,858
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) from discontinued operations
|
|
|
|
|
–
|
|
|
|
|
1,662
|
|
|
|
|
–
|
|
|
|
|
(16,529
|
)
|
Net earnings allocated to participating securities
|
|
|
|
|
–
|
|
|
|
|
(71
|
)
|
|
|
|
–
|
|
|
|
|
–
|
|
Net earnings (loss) from discontinued operations
|
|
|
|
|
–
|
|
|
|
|
1,591
|
|
|
|
|
–
|
|
|
|
|
(16,529
|
)
|
Net earnings attributable to Brown Shoe Company, Inc. after
allocation of earnings to participating securities
|
|
|
|
$
|
17,395
|
|
|
|
$
|
14,706
|
|
|
|
$
|
32,231
|
|
|
|
$
|
4,329
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted common shares attributable to Brown Shoe Company,
Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic common shares for continuing operations and discontinued
operations
|
|
|
|
|
42,074
|
|
|
|
|
41,348
|
|
|
|
|
41,980
|
|
|
|
|
41,209
|
|
Dilutive effect of share-based awards for continuing operations and
discontinued operations
|
|
|
|
|
202
|
|
|
|
|
316
|
|
|
|
|
218
|
|
|
|
|
267
|
|
Diluted common shares for continuing operations and discontinued
operations attributable to Brown Shoe Company, Inc.
|
|
|
|
|
42,276
|
|
|
|
|
41,664
|
|
|
|
|
42,198
|
|
|
|
|
41,476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.32
|
|
|
|
$
|
0.77
|
|
|
|
$
|
0.51
|
|
From discontinued operations
|
|
|
|
|
–
|
|
|
|
|
0.04
|
|
|
|
|
–
|
|
|
|
|
(0.40
|
)
|
Basic earnings per common share attributable to Brown Shoe Company,
Inc. shareholders
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.36
|
|
|
|
$
|
0.77
|
|
|
|
$
|
0.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.31
|
|
|
|
$
|
0.76
|
|
|
|
$
|
0.50
|
|
From discontinued operations
|
|
|
|
|
–
|
|
|
|
|
0.04
|
|
|
|
|
–
|
|
|
|
|
(0.40
|
)
|
Diluted earnings per common share attributable to Brown Shoe
Company, Inc. shareholders
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.35
|
|
|
|
$
|
0.76
|
|
|
|
$
|
0.10
|
|
|
|
|
|
|
|
SCHEDULE 7
|
|
BROWN SHOE COMPANY, INC.
|
BASIC AND DILUTED ADJUSTED EARNINGS PER SHARE RECONCILIATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
13 Weeks Ended
|
|
|
26 Weeks Ended
|
|
|
|
|
August 2,
|
|
|
August 3,
|
|
|
August 2,
|
|
|
August 3,
|
(Thousands, except per share data)
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings attributable to Brown Shoe Company, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings from continuing operations
|
|
|
|
$
|
18,039
|
|
|
|
$
|
14,107
|
|
|
|
$
|
33,515
|
|
|
|
$
|
26,443
|
|
Net loss (earnings) attributable to noncontrolling interests
|
|
|
|
|
25
|
|
|
|
|
74
|
|
|
|
|
(22
|
)
|
|
|
|
144
|
|
Net earnings allocated to participating securities
|
|
|
|
|
(669
|
)
|
|
|
|
(601
|
)
|
|
|
|
(1,262
|
)
|
|
|
|
(1,193
|
)
|
Adjusted net earnings from continuing operations
|
|
|
|
|
17,395
|
|
|
|
|
13,580
|
|
|
|
|
32,231
|
|
|
|
|
25,394
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings from discontinued operations
|
|
|
|
|
–
|
|
|
|
|
4
|
|
|
|
|
–
|
|
|
|
|
1,397
|
|
Net earnings allocated to participating securities
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
(63
|
)
|
Net earnings from discontinued operations
|
|
|
|
|
–
|
|
|
|
|
4
|
|
|
|
|
–
|
|
|
|
|
1,334
|
|
Adjusted net earnings attributable to Brown Shoe Company, Inc. after
allocation of earnings to participating securities
|
|
|
|
$
|
17,395
|
|
|
|
$
|
13,584
|
|
|
|
$
|
32,231
|
|
|
|
$
|
26,728
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted common shares attributable to Brown Shoe Company,
Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic common shares for continuing operations and discontinued
operations
|
|
|
|
|
42,074
|
|
|
|
|
41,348
|
|
|
|
|
41,980
|
|
|
|
|
41,209
|
|
Dilutive effect of share-based awards for continuing operations and
discontinued operations
|
|
|
|
|
202
|
|
|
|
|
316
|
|
|
|
|
218
|
|
|
|
|
267
|
|
Diluted common shares for continuing operations and discontinued
operations attributable to Brown Shoe Company, Inc.
|
|
|
|
|
42,276
|
|
|
|
|
41,664
|
|
|
|
|
42,198
|
|
|
|
|
41,476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic adjusted earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.33
|
|
|
|
$
|
0.77
|
|
|
|
$
|
0.62
|
|
From discontinued operations
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
0.03
|
|
Basic adjusted earnings per common share attributable to Brown Shoe
Company, Inc. shareholders
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.33
|
|
|
|
$
|
0.77
|
|
|
|
$
|
0.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted adjusted earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.33
|
|
|
|
$
|
0.76
|
|
|
|
$
|
0.61
|
|
From discontinued operations
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
–
|
|
|
|
|
0.03
|
|
Diluted adjusted earnings per common share attributable to Brown
Shoe Company, Inc. shareholders
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.33
|
|
|
|
$
|
0.76
|
|
|
|
$
|
0.64
|
|
|
|
|
Copyright Business Wire 2014