EX-99.1 2 ex991031215.htm EXHIBIT 99.1 EX 99.1 031215
Exhibit 99.1




Financial Contact:     Mimi E. Vaughn (615) 367-7386
Media Contact:    Claire S. McCall (615) 367-8283


GENESCO REPORTS FOURTH QUARTER AND
FISCAL 2015 RESULTS

NASHVILLE, Tenn., March 12, 2015 --- Genesco Inc. (NYSE:GCO) today reported earnings from continuing operations for the fourth quarter ended January 31, 2015, of $51.8 million, or $2.18 per diluted share, compared to earnings from continuing operations of $42.2 million, or $1.79 per diluted share, for the fourth quarter ended February 1, 2014. Fiscal 2015 fourth quarter results reflect pretax items of $1.9 million, or $0.12 per share after tax, including $1.0 million of expenses related to deferred purchase price payments in connection with the acquisition of Schuh Group Limited, which are required to be expensed as compensation because the payment is contingent upon the payees’ continued employment; and $0.9 million for network intrusion expenses and asset impairment charges. Fiscal 2014 fourth quarter results reflect pretax items of $7.2 million, or $0.37 per share after tax, including $3.0 million of expenses related to deferred purchase price payments in connection with the acquisition of Schuh Group Limited, and $5.7 million for network intrusion expenses, other legal matters, a lease termination, and asset impairment charges, partially offset by a $1.5 million gain related to the change in accounting for deferred bonuses under the Company’s EVA incentive plan announced by the Company in September 2013.

Adjusted for the items described above in both periods, earnings from continuing operations were $54.7 million, or $2.30 per diluted share, for the fourth quarter of Fiscal 2015, compared to earnings from continuing operations of $51.0 million, or $2.16 per diluted share, for the fourth quarter of Fiscal 2014. For consistency with Fiscal 2015's previously announced earnings expectations and with previously reported adjusted results for the prior year period, the Company believes that the disclosure of the results from continuing operations adjusted for these items will be useful to investors. A reconciliation of earnings and earnings per share from continuing operations in accordance with U.S. Generally Accepted Accounting Principles with the adjusted earnings and earnings per share numbers presented in this paragraph is set forth on Schedule B to this press release.

Net sales for the fourth quarter of Fiscal 2015 increased 12.6% to $893 million from $793 million in the fourth quarter of Fiscal 2014. Comparable sales in the fourth quarter 2015 increased 10% for the Company with a 16% increase in the Journeys Group, a 7% increase in the Lids Sports Group, a 3% increase in the Schuh Group, and a 2% increase in the Johnston & Murphy Group.

The Company also reported net sales for the year ended January 31, 2015, of $2.86 billion, an increase of 8.9% from net sales of $2.62 billion for the year ended February 1, 2014. Earnings from continuing operations for Fiscal 2015 were $99.4 million, or $4.19 per diluted share, compared to earnings from continuing operations of $93.0 million, or $3.94 per diluted share, for Fiscal 2014. Fiscal 2015 earnings reflect after-tax charges of $0.55 per diluted share, including, an indemnification asset write-off, network intrusion-related expenses, compensation expense associated with the Schuh deferred purchase price, effects of the change in accounting for deferred bonuses under the EVA incentive plan, asset impairments, other legal matters, partially offset by a gain on a lease termination. Fiscal 2014 earnings reflect after-tax charges of $1.15 per diluted share, including the effects of the change in



Exhibit 99.1

accounting for deferred bonuses under the EVA incentive plan, network intrusion-related expenses, compensation expense associated with the Schuh deferred purchase price, asset impairments, other legal matters, and a lease termination, partially offset by a gain on another lease termination.

Adjusted for the listed items in both years, earnings from continuing operations were $112.3 million, or $4.74 per diluted share, for Fiscal 2015, compared to earnings from continuing operations of $120.3 million, or $5.09 per diluted share, for Fiscal 2014. For consistency with previously announced earnings expectations, which did not reflect the listed items, the Company believes that disclosure of earnings from continuing operations adjusted for those items will be useful to investors. A reconciliation of the adjusted financial measures to their corresponding measures as reported pursuant to U.S. Generally Accepted Accounting Principles is included in Schedule B to this press release.

Robert J. Dennis, chairman, president and chief executive officer of Genesco, said, “Fourth quarter sales were strong, exceeding our expectations. However, gross margin pressure, lower than planned contribution from new stores and acquisitions in the Lids Sports Group and unfavorable trends in foreign exchange rates resulted in disappointing earnings.

“Comparable sales for the first quarter through Saturday, March 7, 2015, were up a solid 5% from the same period last year, despite the effects of severe winter storms in several of our key markets in February and early March.

“Based on the continued challenges in the Lids Sports Group combined with foreign exchange headwinds and supply chain uncertainties from the backlog related to recent West Coast port delays, we believe it is prudent to adopt a more conservative outlook for Fiscal 2016. We now expect adjusted Fiscal 2016 diluted earnings per share to be in the range of $5.10 to $5.20, which represents an 8% to 10% increase over Fiscal 2015’s adjusted earnings per share of $4.74. Consistent with previous guidance, these expectations do not include expected non-cash asset impairments and other charges, which are estimated in the range of $5.8 million to $6.3 million pretax, or $0.16 to $0.17 per share, after tax, in Fiscal 2016. This guidance assumes comparable sales increases in the 3% to 4% range for the full fiscal year.” A reconciliation of the adjusted financial measures cited in the guidance to their corresponding measures as reported pursuant to U.S. Generally Accepted Accounting Principles is included in Schedule B to this press release.

Dennis concluded, “While our bottom line results for Fiscal 2015 were lower than we planned, we are pleased with the health of our footwear businesses, and especially with Journeys’ continuing strength. At the same time, we are confident that the Lids Sports Group’s strategic potential remains considerable despite current competitive and operational issues and are focused on improving the Group’s long-term profitability.”

Conference Call and Management Commentary

The Company has posted detailed financial commentary in writing on its website, www.genesco.com, in the investor relations section. The Company's live conference call on March 12, 2015 at 7:30 a.m. (Central time), may be accessed through the Company's internet website, www.genesco.com. To listen live, please go to the website at least 15 minutes early to register, download and install any necessary software.




Exhibit 99.1

Cautionary Note Concerning Forward-Looking Statements

This release contains forward-looking statements, including those regarding the performance outlook for the Company and its individual businesses (including, without limitation, sales, expenses, margins and earnings) and all other statements not addressing solely historical facts or present conditions. Actual results could vary materially from the expectations reflected in these statements. A number of factors could cause differences. These include adjustments to estimates reflected in forward-looking statements, including the timing and amount of non-cash asset impairments related to retail store fixed assets or to intangible assets of acquired businesses; the effectiveness of our omnichannel initiatives; the timing and effectiveness of plans to improve the performance of Lids Sports Group; weakness in the consumer economy; competition in the Company's markets; inability of customers to obtain credit; fashion trends that affect the sales or product margins of the Company's retail product offerings; changes in buying patterns by significant wholesale customers; bankruptcies or deterioration in financial condition of significant wholesale customers; disruptions in product supply or distribution; unfavorable trends in fuel costs, foreign exchange rates, foreign labor and material costs, and other factors affecting the cost of products; the Company's ability to continue to complete and integrate acquisitions, expand its business and diversify its product base; changes in the timing of holidays or in the onset of seasonal weather affecting period-to-period sales comparisons; the effects of storms and other weather-related disruptions; and the performance of athletic teams, the participants in major sporting events such as the Super Bowl and World Series, developments with respect to certain individual athletes, and other sports-related events or changes that may affect period-to-period comparisons in the Company’s Lids Sports Group retail business. Additional factors that could affect the Company's prospects and cause differences from expectations include the ability to build, open, staff and support additional retail stores and to renew leases in existing stores and control occupancy costs, and to conduct required remodeling or refurbishment on schedule and at expected expense levels; deterioration in the performance of individual businesses or of the Company's market value relative to its book value, resulting in impairments of fixed assets or intangible assets or other adverse financial consequences; unexpected changes to the market for the Company's shares; variations from expected pension-related charges caused by conditions in the financial markets; and the cost and outcome of litigation, investigations and environmental matters involving the Company. Additional factors are cited in the "Risk Factors," "Legal Proceedings" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections of, and elsewhere in, our SEC filings, copies of which may be obtained from the SEC website, www.sec.gov, or by contacting the investor relations department of Genesco via our website, www.genesco.com. Many of the factors that will determine the outcome of the subject matter of this release are beyond Genesco's ability to control or predict. Genesco undertakes no obligation to release publicly the results of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events. Forward-looking statements reflect the expectations of the Company at the time they are made. The Company disclaims any obligation to update such statements.

About Genesco Inc.

Genesco Inc., a Nashville-based specialty retailer, sells footwear, headwear, sports apparel and accessories in more than 2,820 retail stores and leased departments throughout the U.S., Canada, the United Kingdom and the Republic of Ireland, principally under the names Journeys, Journeys Kidz, Shi by Journeys, Schuh, Schuh Kids, Lids, Locker Room by Lids, Lids Clubhouse, Johnston & Murphy, and on internet websites www.journeys.com, www.journeyskidz.com, www.shibyjourneys.com, www.schuh.co.uk, www.johnstonmurphy.com, www.lids.com, www.lids.ca, www.lidslockerroom.com, www.lidsteamsports.com, www.lidsclubhouse.com, www.trask.com, www.suregripfootwear.com and www.dockersshoes.com. The Company's Lids Sports Group division operates the Lids headwear stores,



Exhibit 99.1

the Locker Room by Lids and other team sports fan shops and single team clubhouse stores, and the Lids Team Sports team dealer business. In addition, Genesco sells wholesale footwear under its Johnston & Murphy brand, the Trask brand, the licensed Dockers brand, SureGrip, and other brands. For more information on Genesco and its operating divisions, please visit www.genesco.com.




Exhibit 99.1


GENESCO INC.
 
 
 
 
 
 
 
 
Consolidated Earnings Summary
 
 
Fourth Quarter
 
Fiscal Year Ended
 
 
 
Jan. 31,

 
Feb. 1,

Jan. 31,

 
Feb. 1,

In Thousands
 
2015

 
2014

2015

 
2014

Net sales
 
$
892,630

 
$
792,506

$
2,859,844

 
$
2,624,972

Cost of sales
 
468,397

 
406,862

1,459,433

 
1,325,922

Selling and administrative expenses*
 
336,395

 
304,768

1,230,864

 
1,134,274

Asset impairments and other, net
 
934

 
5,672

2,281

 
1,341

Earnings from operations
 
86,904

 
75,204

167,266

 
163,435

Indemnification asset write-off
 

 

7,050

 

Interest expense, net
 
853

 
1,206

3,227

 
4,575

Earnings from continuing operations
 
 
 
 
 
 
 
    before income taxes
 
86,051

 
73,998

156,989

 
158,860

 
 
 
 
 
 
 
 
Income tax expense
 
34,294

 
31,786

57,616

 
65,878

Earnings from continuing operations
 
51,757

 
42,212

99,373

 
92,982

 
 
 
 
 
 
 
 
Provision for discontinued operations
 
(1,361
)
 
(59
)
(1,648
)
 
(329
)
Net Earnings
 
$
50,396

 
$
42,153

$
97,725

 
$
92,653


*Includes $1.0 million and $7.3 million in deferred payments related to the Schuh acquisition in the fourth quarter and fiscal year ended January 31, 2015, respectively, and $3.0 million and $11.7 million for the fourth quarter and fiscal year ended February 1, 2014, respectively.

Earnings Per Share Information
 
 
Fourth Quarter
 
Fiscal Year Ended
 
 
 
Jan. 31,

 
Feb. 1,

Jan. 31,

 
Feb. 1,

In Thousands (except per share amounts)
 
2015

 
2014

2015

 
2014

Preferred dividend requirements
 
$

 
$

$

 
$
33

 
 
 
 
 
 
 
 
Average common shares - Basic EPS
 
23,563

 
23,291

23,507

 
23,297

 
 
 
 
 
 
 
 
Basic earnings per share:
 
 
 
 
 
 
 
     From continuing operations
 
$
2.20

 
$
1.81

$
4.23

 
$
3.99

     Net earnings
 
$
2.14

 
$
1.81

$
4.16

 
$
3.98

 
 
 
 
 
 
 
 
Average common and common
 
 
 
 
 
 
 
    equivalent shares - Diluted EPS
 
23,759

 
23,600

23,708

 
23,615

 
 
 
 
 
 
 
 
Diluted earnings per share:
 
 
 
 
 
 
 
     From continuing operations
 
$
2.18

 
$
1.79

$
4.19

 
$
3.94

     Net earnings
 
$
2.12

 
$
1.79

$
4.12

 
$
3.92





Exhibit 99.1

GENESCO INC.
 
 
 
 
 
 
 
 
Consolidated Earnings Summary
 
 
Fourth Quarter
 
Fiscal Year Ended
 
 
 
Jan. 31,

 
Feb. 1,

Jan. 31,

 
Feb. 1,

In Thousands
 
2015

 
2014

2015

 
2014

Sales:
 
 
 
 
 
 
 
    Journeys Group
 
$
376,734

 
$
321,534

$
1,179,476

 
$
1,082,241

    Schuh Group
 
123,942

 
121,744

406,947

 
364,732

    Lids Sports Group
 
294,040

 
251,481

902,661

 
820,996

    Johnston & Murphy Group
 
75,318

 
72,569

259,675

 
245,941

    Licensed Brands
 
22,380

 
24,926

110,115

 
109,780

    Corporate and Other
 
216

 
252

970

 
1,282

    Net Sales
 
$
892,630

 
$
792,506

$
2,859,844

 
$
2,624,972

Operating Income (Loss):
 
 
 
 
 
 
 
    Journeys Group
 
$
53,240

 
$
41,179

$
114,784

 
$
97,377

    Schuh Group (1)
 
11,499

 
7,194

10,110

 
3,063

    Lids Sports Group
 
23,753

 
28,231

48,970

 
63,748

    Johnston & Murphy Group
 
6,279

 
7,206

14,856

 
17,638

    Licensed Brands
 
1,983

 
2,110

10,459

 
10,614

    Corporate and Other (2)
 
(9,850
)
 
(10,716
)
(31,913
)
 
(29,005
)
   Earnings from operations
 
86,904

 
75,204

167,266

 
163,435

   Indemnification asset write-off
 

 

7,050

 

   Interest, net
 
853

 
1,206

3,227

 
4,575

Earnings from continuing operations
 
 
 
 
 
 
 
    before income taxes
 
86,051

 
73,998

156,989

 
158,860

Income tax expense
 
34,294

 
31,786

57,616

 
65,878

Earnings from continuing operations
 
51,757

 
42,212

99,373

 
92,982

 
 
 
 
 
 
 
 
Provision for discontinued operations
 
(1,361
)
 
(59
)
(1,648
)
 
(329
)
Net Earnings
 
$
50,396

 
$
42,153

$
97,725

 
$
92,653


(1)Includes $1.0 million and $7.3 million in deferred payments related to the Schuh acquisition in the fourth quarter and fiscal year ended January 31, 2015, respectively, and $3.0 million and $11.7 million for the fourth quarter and fiscal year ended February 1, 2014, respectively.

(2)Includes a $1.0 million charge in the fourth quarter of Fiscal 2015 which includes $0.7 million for network intrusion expenses and $0.3 million for asset impairments. Includes a $2.3 million charge for Fiscal 2015 which includes $3.1 million for network intrusion expenses, $1.9 million for asset impairments and $0.6 million for other legal matters, partially offset by a $3.3 million gain on a lease termination. Includes a $5.7 million charge in the fourth quarter of Fiscal 2014 which includes $1.9 million for network intrusion expenses, $1.6 million for a lease termination, $1.6 million for other legal matters and $0.6 million for asset impairments. Includes a $1.3 million charge in Fiscal 2014 which includes $3.3 million for network intrusion expenses, $2.3 million for asset impairments, $2.4 million for other legal matters and $1.6 million for a lease termination, partially offset by an $8.3 million gain on a lease termination.



Exhibit 99.1

GENESCO INC.
 
 
 
 
Consolidated Balance Sheet
 
Jan. 31,

 
Feb. 1,

In Thousands
2015

 
2014

Assets
 
 
 
Cash and cash equivalents
$
112,867

 
$
59,447

Accounts receivable
55,263

 
52,646

Inventories
598,145

 
567,261

Other current assets
82,305

 
77,521

Total current assets
848,580

 
756,875

Property and equipment
305,752

 
280,037

Other non-current assets
429,677

 
402,372

Total Assets
$
1,584,009

 
$
1,439,284

Liabilities and Equity
 
 
 
Accounts payable
$
176,307

 
$
145,483

Current portion long-term debt
13,152

 
6,793

Other current liabilities
217,702

 
153,302

Total current liabilities
407,161

 
305,578

Long-term debt
16,003

 
26,937

Other long-term liabilities
163,593

 
188,646

Equity
997,252

 
918,123

Total Liabilities and Equity
$
1,584,009

 
$
1,439,284






Exhibit 99.1


GENESCO INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retail Units Operated - Twelve Months Ended January 31, 2015
 
 
 
 
 
 
 
 
 
Balance

 
Acquisi-

 
 
 
 
 
Balance

 
Acquisi-
 
 
 
 
 
Balance

 
2/2/2013

 
tions

 
Open

 
Close

 
2/1/2014

 
tions

 
Open

 
Close

 
1/31/2015

Journeys Group
1,157

 

 
39

 
28

 
1,168

 

 
34

 
20

 
1,182

    Journeys
820

 

 
20

 
13

 
827

 

 
16

 
9

 
834

    Underground by Journeys
130

 

 

 
13

 
117

 

 

 
7

 
110

    Journeys Kidz
156

 

 
19

 
1

 
174

 

 
18

 
3

 
189

    Shi by Journeys
51

 

 

 
1

 
50

 

 

 
1

 
49

Schuh Group
92

 

 
29

 
22

 
99

 

 
13

 
4

 
108

     Schuh UK*
70

 

 
29

 
9

 
90

 

 
12

 
4

 
98

     Schuh ROI
9

 

 

 

 
9

 

 
1

 

 
10

     Schuh Concessions*
13

 

 

 
13

 

 

 

 

 

Lids Sports Group**
1,053

 
15

 
102

 
37

 
1,133

 
56

 
218

 
43

 
1,364

Johnston & Murphy Group
157

 

 
13

 
2

 
168

 

 
8

 
6

 
170

    Shops
102

 

 
6

 
2

 
106

 

 
3

 
4

 
105

    Factory Outlets
55

 

 
7

 

 
62

 

 
5

 
2

 
65

Total Retail Units
2,459

 
15

 
183

 
89

 
2,568

 
56

 
273

 
73

 
2,824

Permanent Units*
2,446

 
15

 
173

 
69

 
2,565

 
56

 
273

 
70

 
2,824


Retail Units Operated - Three Months Ended January 31, 2015
 
 
 
 
 
Balance

 
Acquisi-

 
 
 
 
 
Balance

 
11/1/2014

 
tions

 
Open

 
Close

 
1/31/2015

Journeys Group
1,183

 

 
8

 
9

 
1,182

    Journeys
837

 

 
2

 
5

 
834

    Underground by Journeys
113

 

 

 
3

 
110

    Journeys Kidz
184

 

 
6

 
1

 
189

    Shi by Journeys
49

 

 

 

 
49

Schuh Group
106

 

 
2

 

 
108

     Schuh UK*
96

 

 
2

 

 
98

     Schuh ROI
10

 

 

 

 
10

Lids Sports Group**
1,377

 

 
3

 
16

 
1,364

Johnston & Murphy Group
171

 

 

 
1

 
170

    Shops
106

 

 

 
1

 
105

    Factory Outlets
65

 

 

 

 
65

Total Retail Units
2,837

 

 
13

 
26

 
2,824

Permanent Units*
2,837

 

 
13

 
26

 
2,824


*Excludes Schuh Concessions and temporary "pop-up" locations.
**Includes 190 Locker Room by Lids in Macy's stores as of January 31, 2015.



Exhibit 99.1

Genesco Inc.
 
 
 
 
 
 
 
 
Comparable Sales (including same store and comparable direct sales)
 
 
 
 
 
 
 
 
 
Fourth Quarter Ended
 
Fiscal Year Ended
 
 
 
Jan. 31,

 
Feb. 1,

Jan. 31,

 
Feb. 1,

 
 
2015

 
2014

2015

 
2014

Journeys Group
 
16
%
 
0
 %
8
%
 
(1
)%
Schuh Group
 
3
%
 
(7
)%
1
%
 
(8
)%
Lids Sports Group
 
7
%
 
4
 %
2
%
 
0
 %
Johnston & Murphy Group
 
2
%
 
11
 %
1
%
 
8
 %
Total Comparable Sales
 
10
%
 
1
 %
4
%
 
(1
)%
                                                                                                                                                                                 



Exhibit 99.1


Schedule B
Genesco Inc.
Adjustments to Reported Earnings from Continuing Operations
Fourth Quarter Ended January 31, 2015 and February 1, 2014
 
 
 
 
 
 
 
 
 
 
 
Fourth
 Impact on
Fourth
 Impact on
 
Quarter
  Diluted
Quarter
  Diluted
In Thousands (except per share amounts)
Jan 2015
 EPS
Jan 2014
 EPS
Earnings from continuing operations, as reported
$
51,757

$
2.18

$
42,212

$
1.79

 
 
 
 
 
Adjustments: (1)
 
 
 
 
Impairment charges
162


365

0.02

Deferred payment - Schuh acquisition
965

0.04

3,042

0.13

Gain on lease termination
(14
)



Lease termination expense


986

0.04

Change in accounting for bonus awards


(935
)
(0.04
)
Other legal matters


1,017

0.04

Network intrusion expenses
420

0.02

1,196

0.05

Higher (lower) effective tax rate
1,434

0.06

3,128

0.13

 
 
 
 
 
Adjusted earnings from continuing operations (2)
$
54,724

$
2.30

$
51,011

$
2.16

 
 
 
 
 

(1) All adjustments are net of tax where applicable. The tax rate for the fourth quarter of Fiscal 2015 is 37.7% excluding a FIN 48 discrete item of less than $0.1 million. The tax rate for the fourth quarter of Fiscal 2014 is 37.1% excluding a FIN 48 discrete item of $0.1 million.

(2) EPS reflects 23.8 million and 23.6 million share counts for Fiscal 2015 and 2014, respectively, which includes common stock equivalents in both years.

The Company believes that disclosure of earnings and earnings per share from continuing operations adjusted for the items not reflected in the previously announced expectations will be meaningful to investors, especially in light of the impact of such items on the results.
                                                                                                                                                          

Genesco Inc.
Adjustments to Reported Operating Income
Fourth Quarter Ended January 31, 2015
 
 
 
 
 
Three Months ended January 31, 2015
 
Operating
Bonus Adj
Adj Operating
In Thousands
Income
and Other
Income
Journeys Group
$
53,240

$

$
53,240

Schuh Group*
11,499

965

12,464

Lids Sports Group
23,753


23,753

Johnston & Murphy Group
6,279


6,279

Licensed Brands
1,983


1,983

Corporate and Other
(9,850
)
934

(8,916
)
Total Operating Income
$
86,904

$
1,899

$
88,803

*Schuh Group adjustments include $1.0 million in deferred purchase price payments.



Exhibit 99.1


Schedule B

Genesco Inc.
Adjustments to Reported Operating Income
Fourth Quarter Ended February 1, 2014
 
 
 
 
 
Three Months ended February 1, 2014
 
Operating
Bonus Adj
Adj Operating
In Thousands
Income
and Other
Income
Journeys Group
$
41,179

$
1,068

$
42,247

Schuh Group*
7,194

2,433

9,627

Lids Sports Group
28,231


28,231

Johnston & Murphy Group
7,206

11

7,217

Licensed Brands
2,110

13

2,123

Corporate and Other
(10,716
)
3,676

(7,040
)
Total Operating Income
$
75,204

$
7,201

$
82,405

*Schuh Group adjustments include $3.0 million in deferred purchase price payments.

Genesco Inc.
Adjustments to Reported Earnings from Continuing Operations
Twelve Months Ended January 31, 2015 and February 1, 2014
 
 
 
 
 
 
 
 Impact on
 
 Impact on
 
12 mos
  Diluted
12 mos
  Diluted
In Thousands (except per share amounts)
Jan 2015
 EPS
Jan 2014
 EPS
Earnings from continuing operations, as reported
$
99,373

$
4.19

$
92,982

$
3.94

 
 
 
 
 
Adjustments: (1)
 
 
 
 
Impairment charges
1,185

0.05

1,473

0.06

Deferred payment - Schuh acquisition
7,311

0.31

11,693

0.50

Gain on lease termination
(2,118
)
(0.09
)
(2,077
)
(0.09
)
Lease termination expense


986

0.04

Indemnification asset write-off
7,050

0.30



Change in accounting for bonus awards
3,575

0.15

9,384

0.40

Other legal matters
437

0.02

1,488

0.06

Network intrusion expenses
1,929

0.08

2,092

0.09

Higher (lower) effective tax rate
(6,404
)
(0.27
)
2,251

0.09

 
 
 
 
 
Adjusted earnings from continuing operations (2)
$
112,338

$
4.74

$
120,272

$
5.09


(1) All adjustments are net of tax where applicable. The tax rate for Fiscal 2015 is 37.3% excluding a FIN 48 discrete item of $0.1 million. The tax rate for Fiscal 2014 is 37.2% excluding a FIN 48 discrete item of $0.2 million.

(2) EPS reflects 23.7 million and 23.6 million share counts for Fiscal 2015 and 2014, respectively, which includes common stock equivalents in both years.

The Company believes that disclosure of earnings and earnings per share from continuing operations adjusted for the items not reflected in the previously announced expectations will be meaningful to investors, especially in light of the impact of such items on the results.

             



Exhibit 99.1


Schedule B

Genesco Inc.
Adjustments to Reported Operating Income
Twelve Months Ended January 31, 2015
 
 
 
 
 
Twelve Months ended January 31, 2015
 
Operating
Bonus Adj
Adj Operating
In Thousands
Income
and Other
Income
Journeys Group
$
114,784

$
4,919

$
119,703

Schuh Group*
10,110

7,311

17,421

Lids Sports Group
48,970


48,970

Johnston & Murphy Group
14,856

25

14,881

Licensed Brands
10,459


10,459

Corporate and Other
(31,913
)
3,016

(28,897
)
Total Operating Income
$
167,266

$
15,271

$
182,537

*Schuh Group adjustments include $7.3 million in deferred purchase price payments.

Genesco Inc.
Adjustments to Reported Operating Income
Twelve Months Ended February 1, 2014
 
 
 
 
 
Twelve Months ended February 1, 2014
 
Operating
Bonus Adj
Adj Operating
In Thousands
Income
and Other
Income
Journeys Group*
$
97,377

$
8,096

$
105,473

Schuh Group**
3,063

15,028

18,091

Lids Sports Group
63,748

1,676

65,424

Johnston & Murphy Group
17,638

34

17,672

Licensed Brands
10,614

13

10,627

Corporate and Other*
(29,005
)
8,117

(20,888
)
Total Operating Income
$
163,435

$
32,964

$
196,399

*Journeys Group and Corporate adjustments include $3.5 million and $1.5 million, respectively, in bonus adjustments
resulting from the gain on a lease termination for a Journeys store in the second quarter of Fiscal 2014.
**Schuh Group adjustments include $11.7 million in deferred purchase price payments.

















Exhibit 99.1



Schedule B
Genesco Inc.
Adjustments to Forecasted Earnings from Continuing Operations
Fiscal Year Ending January 30, 2016
 
 
 
 
 
In Thousands (except per share amounts)
High Guidance
Low Guidance
 
Fiscal 2016
Fiscal 2016
Forecasted earnings from continuing operations
$
118,664

$
4.98

$
116,177

$
4.87

 
 
 
 
 
Adjustments: (1)
 
 
 
 
Asset impairment and other charges
3,710

0.16

4,028

0.17

Deferred payment - Schuh acquisition
1,526

0.06

1,526

0.06

 
 
 
 
 
Adjusted forecasted earnings from continuing operations (2)
$
123,900

$
5.20

$
121,731

$
5.10


(1) All adjustments are net of tax where applicable. The forecasted tax rate for Fiscal 2016 is approximately 36.4% excluding a FIN 48 discrete item of $0.1 million.

(2) EPS reflects 23.8 million share count for Fiscal 2016 which includes common stock equivalents.

This reconciliation reflects estimates and current expectations of future results. Actual results may vary materially from these expectations and estimates, for reasons including those included in the discussion of forward-looking statements elsewhere in this release. The Company disclaims any obligation to update such expectations and estimates.