NASHVILLE, Tenn., Aug. 28, 2014 /PRNewswire/ -- Genesco Inc. (NYSE: GCO) today reported earnings from continuing operations for the second quarter ended August 2, 2014, of $4.8 million, or $0.20 per diluted share, compared to earnings from continuing operations of $8.5 million, or $0.36 per diluted share, for the second quarter ended August 3, 2013. Fiscal 2015 second quarter results reflect expenses of $3.6 million, or $0.14 per diluted share after tax, including $2.2 million related to deferred purchase price payments in connection with the acquisition of Schuh Group Limited; and $1.4 million in network intrusion expenses, asset impairment charges and other legal matters. Fiscal 2014 second quarter results reflected expenses of $6.6 million, or $0.20 per diluted share after tax, including $5.9 million associated with a change in accounting for bonus awards, $2.8 million related to deferred purchase price payments in connection with the acquisition of Schuh Group Limited, and $1.2 million for other legal matters, network intrusion expenses and impairment charges, partially offset by a net gain of $3.3 million on the termination of the lease of a New York City Journeys store location.

Adjusted for the items described above in both periods, earnings from continuing operations were $8.0 million, or $0.34 per diluted share, for the second quarter of Fiscal 2015, compared to earnings from continuing operations of $13.2 million, or $0.56 per diluted share, for the second 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 second quarter of Fiscal 2015 increased 7.1% to $615 million from $575 million in the second quarter of Fiscal 2014. Consolidated second quarter 2015 comparable sales, including same store sales and comparable e-commerce and catalog sales, increased 2%, with a 5% increase in the Journeys Group, a 2% decrease in the Lids Sports Group, a 1% increase in the Schuh Group, and a 2% increase in the Johnston & Murphy Group.

Robert J. Dennis, chairman, president and chief executive officer of Genesco, said, "We are disappointed with our second quarter earnings performance. Solid comparable sales gains and a strong topline performance in our direct businesses were not enough to offset a sales and gross margin shortfall versus plan at the Lids Sports Group. The third quarter is off to a solid start, with consolidated comparable sales for the Company up 4% through August 23, 2014."

Dennis also discussed the Company's updated outlook. "Based on our second quarter performance and slightly lower expectations for the balance of the year at Lids, we now expect adjusted Fiscal 2015 diluted earnings per share in the range of $5.10 to $5.20, or from flat to a 2% increase over Fiscal 2014's adjusted earnings per share of $5.09, down from our previously issued guidance of $5.40 to $5.55. Consistent with our previous guidance, these expectations do not include non-cash asset impairments and other charges, partially offset by a gain on a lease termination in the first quarter this year, which we estimate will be in the range of $3.2 million to $3.7 million pretax, or $0.08 to $0.10 per share, after tax, in Fiscal 2015. These expectations also do not reflect a $5.7 million, or $0.15 per diluted share, change in the first quarter related to the change in accounting for bonus awards. Finally, the expected earnings per share do not reflect compensation expense associated with the Schuh deferred purchase price as described above, which is currently estimated at approximately $7.4 million, or $0.31 per diluted share, for the full year. This guidance assumes a comparable sales increase in the low single digit 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, "We continue to believe our longer-term future is compelling based on the strength of our brands and the numerous omnichannel initiatives that are helping fortify their strategic positions."

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 August 28, 2014 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.

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 amount of required accruals related to the earn-out bonus potentially payable to Schuh management based on the achievement of certain performance objectives; 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, 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; and changes in the timing of holidays or in the onset of seasonal weather affecting period-to-period sales comparisons. 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 2,670 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, Underground 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, 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.



                                                                                                                                   GENESCO INC.


       Consolidated Earnings Summary
       =============================

                                                                                                                    Three Months Ended              Six Months Ended
                                                                                                                    ------------------              ----------------

                                                                                                                               Aug. 2,                             Aug. 3,           Aug. 2,            Aug. 3,

       In Thousands                                                                                                               2014                                 2013               2014                2013
       ------------                                                                                                               ----                                 ----               ----                ----

       Net sales                                                                                                              $615,474                             $574,746         $1,244,299          $1,166,134

       Cost of sales                                                                                                           313,729                              291,938            626,610             584,889

       Selling and administrative expenses*                                                 290,239                                         274,420                         583,576             545,804

       Asset impairments and other, net                                                       1,422                                         (7,140)                            311             (5,811)
       --------------------------------                                                       -----                                          ------                             ---              ------

       Earnings from operations                                                              10,084                                          15,528                          33,802              41,252

       Interest expense, net                                                                    782                                           1,140                           1,483               2,179
       ---------------------                                                                    ---                                           -----                           -----               -----

       Earnings from continuing operations

           before income taxes                                                                9,302                                          14,388                          32,319              39,073


       Income tax expense                                                                     4,534                                           5,923                          13,453              16,099
       ------------------                                                                     -----                                           -----                          ------              ------

       Earnings from continuing operations                                                    4,768                                           8,465                          18,866              22,974


        Provision for discontinued
        operations                                                                             (74)                                          (125)                          (199)              (224)
       ---------------------------                                                              ---                                            ----                            ----                ----

       Net Earnings                                                                                                             $4,694                               $8,340            $18,667             $22,750
       ============                                                                                                             ======                               ======            =======             =======


     *  Includes $2.2 million and $5.3 million in deferred payments related to the Schuh acquisition in the second
        quarter and first

        six months ended August 2, 2014, respectively, and $2.8 million and $5.7 million for the second quarter and
        first six months

       ended August 3, 2013, respectively.



     Earnings Per Share Information
     ==============================

                                                  Three Months Ended                Six Months Ended
                                                  ------------------                ----------------

                                                                   Aug. 2,                         Aug. 3,          Aug. 2,        Aug. 3,

      In Thousands (except per share
      amounts)                               2014                              2013                            2014           2013
     ------------------------------          ----                              ----                            ----           ----

     Preferred dividend requirements     $      -                          $     -                         $    -           $33


     Average common shares - Basic EPS     23,496                            23,274                          23,432         23,284


     Basic earnings per share:

          Before discontinued operations    $0.20                             $0.36                           $0.81          $0.99

          Net earnings                      $0.20                             $0.36                           $0.80          $0.98


     Average common and common

         equivalent shares - Diluted EPS   23,622                            23,523                          23,657         23,627


     Diluted earnings per share:

          Before discontinued operations    $0.20                             $0.36                           $0.80          $0.97

          Net earnings                      $0.20                             $0.35                           $0.79          $0.96



                                                                                                                                  GENESCO INC.


     Consolidated Earnings Summary
     =============================

                                                                                                                 Three Months Ended                     Six Months Ended
                                                                                                                 ------------------                     ----------------

                                                                                                                                   Aug. 2,                             Aug. 3,              Aug. 2,               Aug. 3,

     In Thousands                                                                                                                     2014                                 2013                  2014                   2013
     ------------                                                                                                                     ----                                 ----                  ----                   ----

     Sales:

         Journeys Group                                                                        $236,838                                        $222,471                           $498,961               $479,614

         Schuh Group                                                                                                                99,770                               82,109               181,046                150,432

         Lids Sports Group                                                                      199,317                                         192,456                            388,583                370,361

         Johnston & Murphy Group                                                                 54,995                                          53,258                            118,392                111,683

         Licensed Brands                                                                         24,292                                          23,869                             56,754                 53,224

         Corporate and Other                                                                        262                                             583                                563                    820
     -------------------                                                                            ---                                             ---                                ---                    ---

         Net Sales                                                                                                                $615,474                             $574,746            $1,244,299             $1,166,134
     =========                                                                                                                    ========                             ========            ==========             ==========

     Operating Income (Loss):

         Journeys Group                                                                          $6,820                                          $1,717                            $26,497                $23,930

         Schuh Group (1)                                                                          (197)                                        (1,433)                           (5,338)               (6,076)

         Lids Sports Group                                                                        8,474                                          12,725                             16,611                 23,521

         Johnston & Murphy Group                                                                  (424)                                          1,751                              4,072                  5,599

         Licensed Brands                                                                          1,873                                           1,471                              5,394                  4,392

         Corporate and Other (2)                                                                (6,462)                                          (703)                          (13,434)              (10,114)
     ----------------------                                                                      ------                                            ----                            -------                -------

        Earnings from operations                                                                 10,084                                          15,528                             33,802                 41,252

        Interest, net                                                                                                                  782                                1,140                 1,483                  2,179
     -------------                                                                                                                     ---                                -----                 -----                  -----

     Earnings from continuing operations

         before income taxes                                                                      9,302                                          14,388                             32,319                 39,073

     Income tax expense                                                                           4,534                                           5,923                             13,453                 16,099
     ------------------                                                                           -----                                           -----                             ------                 ------

     Earnings from continuing operations                                                          4,768                                           8,465                             18,866                 22,974


      Provision for discontinued
      operations                                                                                   (74)                                          (125)                             (199)                 (224)
     ---------------------------                                                                    ---                                            ----                               ----                   ----

     Net Earnings                                                                                                                   $4,694                               $8,340               $18,667                $22,750
     ============                                                                                                                   ======                               ======               =======                =======


      (1) Includes $2.2 million and $5.3 million in deferred payments related to the Schuh acquisition in the
      second quarter and first

      six months ended August 2, 2014, respectively, and $2.8 million and $5.7 million for the second quarter and
      first six months

     ended August 3, 2013, respectively.


      (2) Includes a $1.4 million charge in the second quarter of Fiscal 2015 which includes $0.6 million for
      network intrusion

      expenses, $0.4 million for asset impairments and $0.6 million for other legal matters, partially offset by
      a $0.2 million gain

      for a lease termination.  Includes a $0.3 million charge for the first six months of Fiscal 2015 which
      includes a $3.3 million

      gain on a lease termination, partially offset by $1.8 million for network intrusion expenses, $1.2 million
      for asset impairments

      and $0.6 million for other legal matters.  Includes $7.1 million income in the second quarter of Fiscal
      2014 which includes an

     $8.3 million gain on a lease termination, partially offset by a $0.5 million charge for other legal matters, a $0.5 million charge

      for network intrusion expenses and a $0.2 million charge for asset impairments.  Includes $5.8 million
      income for the first

      six months of Fiscal 2014 which includes an $8.3 million gain on a lease termination, partially offset by
      $1.4 million for asset

      impairments, $0.6 million for network intrusion expenses and $0.5 million for
      other legal matters.



                    GENESCO INC.



      Consolidated
      Balance Sheet
     =============


                                      Aug. 2,              Aug. 3,

     In Thousands                        2014                  2013
     ------------                        ----                  ----

     Assets

      Cash and cash
      equivalents          $59,303               $46,027

      Accounts
      receivable            54,142                50,188

     Inventories                      669,388               628,074

      Other current
      assets                96,414                84,943
     --------------         ------                ------

      Total current
      assets               879,247               809,232
     --------------        -------               -------

      Property and
      equipment            296,407               244,589

      Other non-
      current
      assets               405,183               403,528
     -----------           -------               -------

     Total Assets                  $1,580,837            $1,457,349
     ============                  ==========            ==========

      Liabilities
      and  Equity

      Accounts
      payable             $237,777              $244,752

      Current
      portion long-
      term debt             29,284                 5,313

      Other current
      liabilities          172,991               134,717
     --------------        -------               -------

      Total current
      liabilities          440,052               384,782
     --------------        -------               -------

     Long-term debt                    47,083                67,813

      Other long-
      term
      liabilities          148,411               171,562

     Equity                           945,291               833,192
     ------                           -------               -------

      Total
      Liabilities
      and Equity        $1,580,837            $1,457,349
     ============       ==========            ==========



                                                                                GENESCO INC.



     Retail Units Operated - Six Months Ended August 2, 2014
     =======================================================

                                                              Balance Acquisi-                                Balance     Acquisi-                         Balance

                                                             02/02/13    tions               Open   Close    02/01/14        tions     Open     Close     08/02/14
                                                             --------    -----               ----   -----    --------        -----     ----     -----     --------

     Journeys Group                                             1,157         0                  39       28        1,168            0       12         8          1,172

         Journeys                                                 820         0                  20       13          827            0        5         3            829

         Underground by Journeys                                  130         0                   0       13          117            0        0         2            115

         Journeys Kidz                                            156         0                  19        1          174            0        7         2            179

         Shi by Journeys                                           51         0                   0        1           50            0        0         1             49

     Schuh Group                                                   92         0                  29       22           99            0        4         4             99

          Schuh UK*                                                70         0                  29        9           90            0        4         4             90

          Schuh ROI                                                 9         0                   0        0            9            0        0         0              9

          Schuh Concessions*                                       13         0                   0       13            0            0        0         0              0

     Lids Sports Group**                                        1,053        15                 102       37        1,133           19      101        20          1,233

     Johnston & Murphy Group                                      157         0                  13        2          168            0        6         4            170

         Shops                                                    102         0                   6        2          106            0        2         2            106

         Factory Outlets                                           55         0                   7        0           62            0        4         2             64

     Total Retail Units                                         2,459        15                 183       89        2,568           19      123        36          2,674
     ==================                                         =====       ===                 ===      ===        =====          ===      ===       ===          =====

     Permanent Units*                                           2,446        15                 173       69        2,565           19      123        33          2,674
     ===============                                            =====       ===                 ===      ===        =====          ===      ===       ===          =====

     Retail Units Operated - Three Months Ended August 2, 2014
     =========================================================

                                                                     Balance Acquisi-                   Balance

                                                                    05/03/14    tions  Open   Close    08/02/14
                                                                    --------    -----  ----   -----    --------

     Journeys Group                                                    1,172         0      5        5        1,172

         Journeys                                                        828         0      3        2          829

         Underground by Journeys                                         117         0      0        2          115

         Journeys Kidz                                                   178         0      2        1          179

         Shi by Journeys                                                  49         0      0        0           49

     Schuh Group                                                         100         0      2        3           99

          Schuh UK                                                        91         0      2        3           90

          Schuh ROI                                                        9         0      0        0            9

     Lids Sports Group**                                               1,134        19     82        2        1,233

     Johnston & Murphy Group                                             167         0      5        2          170

         Shops                                                           105         0      2        1          106

         Factory Outlets                                                  62         0      3        1           64

     Total Retail Units                                                2,573        19     94       12        2,674
     ==================                                                =====       ===    ===      ===        =====

     Permanent Units*                                                  2,571        19     94       10        2,674
     ===============                                                   =====       ===    ===      ===        =====


     * Excludes Schuh Concessions and temporary "pop-up" locations.

      **Includes 95 Locker Room by Lids in Macy's stores as of
      August 2, 2014.

                           Comparable Sales (including same store and comparable direct
                                                                                 sales)
                          =============================================================

                                                                                            Six Months Ended

                                                Three Months Ended
                                                ------------------

                                                                                    Aug. 2,                  Aug. 3,  Aug. 2,   Aug. 3,

                                                                                       2014                      2013      2014       2013
                                                                                       ----                      ----      ----       ----

     Journeys Group                                                                      5%                      -1%       3%       -1%

     Schuh Group                                                                         1%                      -7%       0%       -9%

     Lids Sports Group                                                                  -2%                      -3%      -1%       -4%

     Johnston & Murphy Group                                                             2%                       7%       1%        7%

     Total Comparable Sales                                                              2%                      -2%       1%       -3%
     ======================                                                             ===                       ===       ===        ===

                                                     Schedule B

                                                    Genesco Inc.

                            Adjustments to Reported Earnings from Continuing Operations

                                Three Months Ended August 2, 2014 and August 3, 2013


                                                                                                          Three         Impact on         Three             Impact on

                                                                                                         Months          Diluted          Months             Diluted

     In Thousands (except per share amounts)                                                            Jul 2014           EPS           Jul 2013              EPS
                                                                                                        --------          ---           --------               ---

     Earnings from continuing operations, as reported                                                            $4,768           $0.20              $8,465               $0.36


     Adjustments:  (1)

     Impairment charges                                                                                             260            0.01                 133                0.01

     Deferred payment - Schuh acquisition                                                                         2,227            0.09               2,851                0.12

     Gain on lease termination                                                                                    (113)              -            (2,077)             (0.09)

     Change in accounting for bonus awards                                                                            -              -              3,698                0.16

     Other legal matters                                                                                            386            0.02                 315                0.01

     Network intrusion expenses                                                                                     360            0.02                 271                0.01

     Higher (lower) effective tax rate                                                                              129               -              (466)             (0.02)


     Adjusted earnings from continuing operations (2)                                                            $8,017           $0.34             $13,190               $0.56
                                                                                                                 ------           -----             -------               -----



      (1) All adjustments are net of tax where applicable.  The tax rate for the second quarter of
      Fiscal 2015 is 37.9% excluding a FIN 48 discrete item of less than $0.1 million. The tax rate for
      the second quarter of Fiscal 2014 is 36.9% excluding a FIN 48 discrete item of less than $0.1
      million.


      (2) EPS reflects 23.6 and 23.5 million share count 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

      Three Months Ended August 2, 2014 and August
                       3, 2013


                                                    Three Months Ended August 2,
                                                                 2014
                                                   -----------------------------

                                                             Operating            Bonus Adj       Adj Operating

     In Thousands                                              Income             and Other          Income
                                                              ------             ---------           ------

     Journeys Group                                                       $6,820    $           -               $6,820

     Schuh Group*                                                          (197)           2,227                 2,030

     Lids Sports Group                                                     8,474                -                8,474

     Johnston & Murphy Group                                               (424)               -                (424)

     Licensed Brands                                                       1,873                -                1,873

     Corporate and Other                                                 (6,462)           1,422               (5,040)
                                                                          ------            -----                ------

     Total Operating Income                                              $10,084           $3,649               $13,733
                                                                         -------           ------               -------


      *Schuh Group adjustments include
      $2.2 million in deferred purchase
      price payments.


                                                    Three Months Ended August 3,
                                                                 2013
                                                   -----------------------------

                                                             Operating            Bonus Adj       Adj Operating

     In Thousands                                              Income             and Other          Income
                                                              ------             ---------           ------

     Journeys Group                                                       $1,717           $4,642                $6,359

     Schuh Group*                                                        (1,433)           4,224                 2,791

     Lids Sports Group                                                    12,725             (37)               12,688

     Johnston & Murphy Group                                               1,751                9                 1,760

     Licensed Brands                                                       1,471                2                 1,473

     Corporate and Other                                                   (703)         (2,284)              (2,987)
                                                                            ----           ------                ------

     Total Operating Income                                              $15,528           $6,556               $22,084
                                                                         -------           ------               -------


      *Schuh Group adjustments include
      $2.8 million in deferred purchase
      price payments.

                                                        Schedule B

                                                       Genesco Inc.

                               Adjustments to Reported Earnings from Continuing Operations

                                    Six Months Ended August 2, 2014 and August 3, 2013


                                                                                                                  Six           Impact on            Six              Impact on

                                                                                                                Months           Diluted           Months              Diluted

     In Thousands (except per share amounts)                                                                   Jul 2014            EPS             Jul 2013              EPS
                                                                                                               --------            ---            --------              ---

     Earnings from continuing operations, as reported                                                                   $18,866             $0.80             $22,974               $0.97


     Adjustments:  (1)

     Impairment charges                                                                                                     779              0.03                 893                0.04

     Deferred payment - Schuh acquisition                                                                                 5,329              0.22               5,702                0.24

     Gain on lease termination                                                                                          (2,104)           (0.09)            (2,077)             (0.09)

     Change in accounting for bonus awards                                                                                3,575              0.15               7,815                0.33

     Other legal matters                                                                                                    399              0.02                 302                0.01

     Network intrusion expenses                                                                                           1,121              0.05                 360                0.02

     Higher (lower) effective tax rate                                                                                    (654)           (0.03)              (532)             (0.02)


     Adjusted earnings from continuing operations (2)                                                                   $27,311             $1.15             $35,437               $1.50
                                                                                                                        -------             -----             -------               -----



      (1) All adjustments are net of tax where applicable.  The tax rate for the first six months of Fiscal
      2015 is 37.3% excluding a

         FIN 48 discrete item of less than $0.1 million.  The tax rate for the first six months of Fiscal 2014
          is 37.0% excluding a

         FIN 48 discrete item of less than $0.1 million.


      (2) EPS reflects 23.7 and 23.6 million share count 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

      Six Months Ended August 2, 2014 and August 3,
                         2013


                                                     Six Months Ended August 2, 2014
                                                    -------------------------------

                                                                Operating             Bonus Adj        Adj Operating

     In Thousands                                                 Income              and Other           Income
                                                                 ------              ---------            ------

     Journeys Group                                                          $26,497            $4,919               $31,416

     Schuh Group*                                                            (5,338)            5,329                   (9)

     Lids Sports Group                                                        16,611                 -               16,611

     Johnston & Murphy Group                                                   4,072                25                 4,097

     Licensed Brands                                                           5,394                 -                5,394

     Corporate and Other                                                    (13,434)            1,046              (12,388)
                                                                             -------             -----               -------

     Total Operating Income                                                  $33,802           $11,319               $45,121
                                                                             -------           -------               -------


      *Schuh Group adjustments include
      $5.3 million in deferred purchase
      price payments.


                                                     Six Months Ended August 3, 2013
                                                    -------------------------------

                                                                Operating             Bonus Adj        Adj Operating

     In Thousands                                                 Income              and Other           Income
                                                                 ------              ---------            ------

     Journeys Group                                                          $23,930            $6,060               $29,990

     Schuh Group*                                                            (6,076)            8,692                 2,616

     Lids Sports Group                                                        23,521             1,676                25,197

     Johnston & Murphy Group                                                   5,599                13                 5,612

     Licensed Brands                                                           4,392               (4)                4,388

     Corporate and Other                                                    (10,114)              843               (9,271)
                                                                             -------               ---                ------

     Total Operating Income                                                  $41,252           $17,280               $58,532
                                                                             -------           -------               -------


      *Schuh Group adjustments include
      $5.7 million in deferred purchase
      price payments.

                                                              Schedule B

                                                             Genesco Inc.

                                     Adjustments to Forecasted Earnings from Continuing Operations

                                                  Fiscal Year Ending January 31, 2015


     In Thousands (except per share amounts)                                                                                               High Guidance           Low Guidance

                                                                                                                                            Fiscal 2015            Fiscal 2015
                                                                                                                                            -----------            -----------

     Forecasted earnings from continuing operations                                                                                                      $110,174                 $4.66  $107,491  $4.54


     Adjustments:  (1)

     Asset impairment and other charges                                                                                                                     1,983                  0.08     2,296   0.10

     Change in accounting for bonus awards                                                                                                                  3,575                  0.15     3,575   0.15

     Deferred payment - Schuh acquisition                                                                                                                   7,380                  0.31     7,380   0.31
                                                                                                                                                            -----                  ----     -----   ----


      Adjusted forecasted earnings from continuing
      operations (2)                                                                                                              $123,112                   $5.20              $120,742     $5.10
                                                                                                                                  --------                   -----              --------     -----


                                 (1) All adjustments are net of tax where applicable.  The forecasted tax rate for Fiscal 2015 is
                                                                                                              approximately 37.3%

         excluding a FIN 48 discrete item of $0.1 million.


      (2) EPS reflects 23.7 million share count for Fiscal 2015 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.

SOURCE Genesco Inc.