ROCKFORD, Mich., Nov. 8, 2017 /PRNewswire/ -- Wolverine World Wide, Inc. (NYSE: WWW) today reported financial results for the third quarter ended September 30, 2017.

"We are very pleased to continue our positive momentum and report third quarter revenue and earnings that surpassed expectations. This marks the third consecutive quarter of strong results for the Company," said Blake W. Krueger, Wolverine Worldwide's Chairman, Chief Executive Officer and President. "We continue to make excellent progress on our enterprise wide strategic transformation, the WOLVERINE WAY FORWARD, including the recently announced sale of our Department of Defense business. Our third quarter results are reflective of this progress. This transformation is focused on elevating our most powerful brands with consumers, delivering continuous product innovation and sustained organic growth, and unlocking incremental operational efficiencies, all with an emphasis on pace and speed. We believe that the WOLVERINE WAY FORWARD will enable us to drive global growth in the "new normal" fast-changing global consumer retail environment."

THIRD-QUARTER 2017 REVIEW
The highlights of the Company's third quarter financial performance are summarized below. The third quarter revenue and earnings per share amounts reflect the Company's revised quarterly calendar. To provide a better comparison to fiscal 2016, the Company has provided additional information regarding the impact of the calendar change within the reconciliation tables accompanying the earnings release.


    --  Reported revenue of $581.3 million decreased 3.7% during the third
        quarter, but adjusted revenue decreased 8.0% after taking into effect
        the quarterly calendar change. Underlying revenue increased 1.1%.
    --  Reported gross margin was 39.7%, compared to 39.3% in the prior year.
        Adjusted gross margin on a constant currency basis was 40.4%, compared
        to 39.1% in the prior year, reflecting an improvement of 130 basis
        points despite a 90 basis point negative mix impact from store closures.
    --  Reported operating margin was 6.1%, compared to 11.4% in the prior year.
        Adjusted operating margin on a constant currency basis was 11.9%
        compared to 10.5% in the prior year.
    --  Reported diluted earnings per share were $0.24, compared to $0.49 in the
        prior year. Adjusted diluted earnings per share were $0.43. On a
        constant currency basis, adjusted earnings per share were $0.45,
        compared to $0.45 in the prior year.
    --  Inventory at the end of the quarter was down 26.0% versus the prior
        year.
    --  The Company repurchased 1,139,256 shares in the third quarter for
        approximately $30 million at an average price of $26.33 per share.

"Our proactive efforts, which began eighteen months ago, have gained traction leading to better-than-expected results. This is best demonstrated by solid revenue performance across our portfolio with most brands exceeding our revenue expectations and over-delivering on our operating profit targets for the quarter," stated Mike Stornant, Senior Vice President and Chief Financial Officer. We managed our working capital well, with inventory down 26% at quarter end versus the prior year quarter. We believe the strength of our global brands combined with the continued operational discipline and implementation of the WOLVERINE WAY FORWARD leaves us well positioned to achieve our near-term growth and adjusted operating margin goals. We now expect full-year fiscal 2018 operating margin of 12%, ahead of our originally stated goal.

WOLVERINE WAY FORWARD TRANSFORMATION UPDATE
The Company continued to make progress on its comprehensive portfolio management initiatives including the following items:


    --  In addition to the license of the Stride Rite brand to Vida Shoes
        International and the sale of the Sebago Brand announced earlier in the
        third quarter, on September 29, 2017, the Company sold its Department of
        Defense contract business and certain associated assets.
    --  The Company also continued to make progress in realigning its retail
        store fleet under the previously announced Store Restructuring Plan. The
        Company has closed 188 stores since the beginning of 2017. The Company
        expects an additional 27 store closings before the end of fiscal 2017,
        leaving a remaining retail store fleet of approximately 80 stores.
    --  The Company continues to prioritize growth and innovation by
        accelerating its investments in product innovation, consumer insights,
        demand creation, and the digital/social space. The Company also plans to
        focus on key international growth markets as it evolves its global
        footprint.

FISCAL 2017 OUTLOOK
A strong third quarter, coupled with some stable trends in the business, have resulted in the following update to the Company's full-year 2017 outlook:


    --  We are narrowing our revenue outlook to the upper end of our prior range
        and now expect reported revenue of $2.340 billion to $2.370 billion.
        This is a reported decline of approximately 6.2% to 5.0%, but underlying
        revenue is expected to be within the range of flat to growth of 1.5%,
        reflecting approximately $160.0 million revenue impact from retail store
        closures and the Stride Rite transition.
    --  Reported operating margin in the range of 5.0% to 5.4% and adjusted
        operating margin in the range of 10.6% to 10.9%, resulting from
        operational excellence initiatives focused on supply chain optimization,
        omnichannel transformation, and operational efficiencies. Fiscal 2016
        adjusted operating margin was 8.5%.
    --  Reported diluted earnings per share in the range of $0.76 to $0.81
        compared to $0.89 in fiscal 2016. Adjusted diluted earnings per share
        are now expected in the range of $1.60 to $1.65 compared to $1.36 in
        fiscal 2016 adjusted on the same basis. On a constant currency basis,
        adjusted earnings per share in the range of $1.67 to $1.72.

FISCAL YEAR CALENDAR CHANGE
Prior to fiscal 2017, the Company reported its quarterly results of operations on the basis of 12-week periods for each of the first three fiscal quarters and a 16 or 17-week period for the fiscal fourth quarter. Beginning in fiscal 2017, the Company's fiscal year is comprised of 13-week quarters for each of the first three fiscal quarters and a 13 or 14-week period for the fiscal fourth quarter. There is no change to the Company's fiscal year-end date. References to the "quarter ended" or "third quarter" refer to the 13-week period ended September 30, 2017 or the 12-week period ended September 10, 2016.

NON-GAAP FINANCIAL MEASURES
This earnings release contains certain non-GAAP financial measures. References to "underlying" revenue indicate reported revenue adjusted for the impact of foreign exchange, closed retail stores, the transition of Stride Rite(®) to a license business model and the impact of the additional week of operations. Measures referred to as "adjusted" financial results exclude restructuring and impairment costs, organizational transformation costs which include gains or losses from divestitures, debt extinguishment and other costs, and the impact of the additional week of operations. The company has provided a reconciliation of the above of non-GAAP financial measures to the most directly comparable GAAP financial measure.

EARNINGS CALL INFORMATION
The Company will host a conference call today at 8:30 a.m. Eastern Time to discuss these results and current business trends. The conference call will be broadcast live and accessible under the "Investor Relations" tab at wolverineworldwide.com. A replay of the conference call will be available at the Company's website for a period of approximately 30 days.

ABOUT WOLVERINE WORLDWIDE
With a commitment to service and product excellence, Wolverine World Wide, Inc. is one of the world's leading marketers and licensors of branded casual, active lifestyle, work, outdoor sport, athletic, children's and uniform footwear and apparel. The Company's portfolio of highly recognized brands includes: Merrell(®), Sperry(®), Hush Puppies(®), Saucony(®), Wolverine(®), Keds(®), Stride Rite(®), Chaco(®), Bates(®), and HYTEST(®). The Company also is the global footwear licensee of the popular brands Cat(®) and Harley-Davidson(®). The Company's products are carried by leading retailers in the U.S. and globally in approximately 200 countries and territories. For additional information, please visit our website, wolverineworldwide.com.

FORWARD-LOOKING STATEMENTS
This press release contains forward-looking statements, including statements regarding: the Company's ability to successfully execute key strategic initiatives, elevate brands with consumers, and deliver product innovation, organic and global growth and operational efficiencies; future store closures and the effect of these closures; the ability to complete the novation of the Department of Defense contracts in 2017 or at all; the Company's fiscal 2017 outlook and guidance; and the Company's outlook regarding 2018 adjusted operating margin. In addition, words such as "guidance," "estimates," "anticipates," "believes," "forecasts," "step," "plans," "predicts," "focused," "projects," "is likely," "expects," "intends," "should," "will," "confident," variations of such words, and similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties, and assumptions ("Risk Factors") that are difficult to predict with regard to timing, extent, likelihood, and degree of occurrence. Risk Factors include, among others: changes in general economic conditions, employment rates, business conditions, interest rates, tax policies and other factors affecting consumer spending in the markets and regions in which the Company's products are sold; the inability for any reason to effectively compete in global footwear, apparel and consumer-direct markets; the inability to maintain positive brand images and anticipate, understand and respond to changing footwear and apparel trends and consumer preferences; the inability to effectively manage inventory levels; increases or changes in duties, tariffs, quotas or applicable assessments in countries of import and export; foreign currency exchange rate fluctuations; currency restrictions; capacity constraints, production disruptions, quality issues, price increases or other risks associated with foreign sourcing; the cost and availability of raw materials, inventories, services and labor for owned and contract manufacturers; labor disruptions; changes in relationships with, including the loss of, significant wholesale customers; the failure of the U.S. Department of Defense to exercise future purchase options or award new contracts, or the cancellation or modification of existing contracts by the Department of Defense or other military purchasers; risks related to the significant investment in, and performance of, the Company's consumer-direct operations; risks related to expansion into new markets and complementary product categories as well as consumer-direct operations; the impact of seasonality and unpredictable weather conditions; changes in general economic conditions and/or the credit markets on the Company's distributors, suppliers and customers; increase in the Company's effective tax rates; failure of licensees or distributors to meet planned annual sales goals or to make timely payments to the Company; the risks of doing business in developing countries, and politically or economically volatile areas; the ability to secure and protect owned intellectual property or use licensed intellectual property; the impact of regulation, regulatory and legal proceedings and legal compliance risks, including compliance with federal, state and local laws and regulations relating to the protection of the environment, environmental remediation and other related costs, and litigation or other legal proceedings relating to the protection of the environment or environmental effects on human health; the potential breach of the Company's databases, or those of its vendors, which contain certain personal information or payment card data; problems affecting the Company's distribution system, including service interruptions at shipping and receiving ports; strategic actions, including new initiatives and ventures, acquisitions and dispositions, and the Company's success in integrating acquired businesses, and implementing new initiatives and ventures; the risk of impairment to goodwill and other acquired intangibles; the success of the Company's consumer-direct realignment initiatives; changes in future pension funding requirements and pension expenses; and additional factors discussed in the Company's reports filed with the Securities and Exchange Commission and exhibits thereto. The foregoing Risk Factors, as well as other existing Risk Factors and new Risk Factors that emerge from time to time, may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results. Furthermore, the Company undertakes no obligation to update, amend, or clarify forward-looking statements.



                                                                 WOLVERINE WORLD WIDE, INC.

                                                       CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

                                                                         (Unaudited)

                                                            (In millions, except per share data)


                                                       13 Weeks Ended              12 Weeks Ended             39 Weeks Ended          36 Weeks Ended
                                                       September 30,               September 10,              September 30,           September 10,
                                                                 2017                         2016                        2017                     2016
                                                                 ----                         ----                        ----                     ----

    Revenue                                                               $581.3                                               $603.7                   $1,771.4  $1,765.0

    Cost of goods sold                                          349.4                                   366.1                                  1,070.8    1,068.1

    Restructuring costs                                           1.2                                     0.3                                      8.3        4.2
                                                                  ---                                     ---                                      ---        ---

    Gross profit                                                230.7                                   237.3                                    692.3      692.7

    Gross margin                                                39.7%                                  39.3%                                   39.1%     39.2%


    Selling, general and administrative expenses                172.4                                   167.4                                    529.6      534.5

    Restructuring and impairment costs                           23.0                                     0.9                                     65.6       13.4
                                                                 ----                                     ---                                     ----       ----

    Operating expenses                                          195.4                                   168.3                                    595.2      547.9

    Operating expenses as a % of revenue                        33.6%                                  27.9%                                   33.6%     31.0%


    Operating profit                                             35.3                                    69.0                                     97.1      144.8

    Operating margin                                             6.1%                                  11.4%                                    5.5%      8.2%


    Interest expense, net                                         8.6                                     8.6                                     23.4       24.9

    Debt extinguishment and other costs                             -                                    0.5                                        -       0.5

    Other expense (income), net                                 (0.4)                                      -                                     3.4        1.0
                                                                 ----                                     ---                                     ---        ---

    Total other expenses                                          8.2                                     9.1                                     26.8       26.4

    Earnings before income taxes                                 27.1                                    59.9                                     70.3      118.4


    Income tax expense                                            4.3                                    11.7                                     10.2       28.5

    Effective tax rate                                          15.9%                                  19.5%                                   14.6%     24.1%


    Net earnings                                                 22.8                                    48.2                                     60.1       89.9


    Less: net earnings (loss) attributable to                   (0.4)                                      -                                   (0.5)       0.3
         noncontrolling interests


    Net earnings attributable to Wolverine World Wide,                     $23.2                                                $48.2                      $60.6     $89.6
         Inc.


    Diluted earnings per share                                             $0.24                                                $0.49                      $0.62     $0.91
                                                                           =====                                                =====                      =====     =====


    Supplemental information:

    Net earnings used to calculate diluted earnings                        $22.7                                                $47.2                      $59.3     $87.7
         per share

    Shares used to calculate diluted earnings per                95.8                                    96.9                                     96.0       96.3
         share

    Weighted average shares outstanding                          96.1                                    99.4                                     96.6       99.4



                                              WOLVERINE WORLD WIDE, INC.

                                         CONSOLIDATED CONDENSED BALANCE SHEETS

                                                      (Unaudited)

                                                     (In millions)


                                                      September 30,            September 10,
                                                               2017                      2016
                                                               ----                      ----

    ASSETS

    Cash and cash equivalents                                           $342.7                          $530.9

    Accounts receivables, net                                 294.5                             309.5

    Inventories, net                                          338.8                             457.6

    Other current assets                                       44.0                              42.6

    Total current assets                                    1,020.0                           1,340.6

    Property, plant and equipment,
     net                                                      142.2                             148.8

    Goodwill and other indefinite-
     lived intangibles                                      1,103.0                           1,115.2

    Other non-current assets                                  153.5                             154.4

    Total assets                                                      $2,418.7                        $2,759.0
                                                                      ========                        ========


    LIABILITIES AND STOCKHOLDERS' EQUITY

    Accounts payable and other
     accrued liabilities                                                $278.0                          $330.1

    Current maturities of long-
     term debt                                                 48.8                             393.5

    Borrowings under revolving
     credit agreements and other
     short-term notes                                           3.7                               1.2

    Total current liabilities                                 330.5                             724.8

    Long-term debt                                            744.2                             657.7

    Other non-current liabilities                             333.9                             335.8

    Stockholders' equity                                    1,010.1                           1,040.7

    Total liabilities and
     stockholders' equity                                             $2,418.7                        $2,759.0
                                                                      ========                        ========



                                              WOLVERINE WORLD WIDE, INC.

                                   CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

                                                     (Unaudited)

                                                    (In millions)


                                                   39 Weeks Ended             36 Weeks Ended
                                                    September 30,              September 10,
                                                         2017                        2016
                                                   --------------              --------------

    OPERATING ACTIVITIES:

    Net earnings                                                      $60.1                            $89.9

    Adjustments to reconcile net earnings to net
     cash provided by operating activities:

    Depreciation and
     amortization                                            28.0                                30.0

    Stock-based compensation
     expense                                                 19.1                                15.3

    Excess tax benefits from
     stock-based compensation                                   -                              (0.4)

    Pension and SERP expense                                 11.2                                 7.3

    Restructuring and impairment
     costs                                                   73.9                                17.6

    Other                                                 (102.3)                             (17.0)

    Changes in operating assets
     and liabilities                                       (40.5)                                0.5
                                                            -----                                 ---

    Net cash provided by
     operating activities                                    49.5                               143.2


    INVESTING ACTIVITIES:

    Additions to property, plant
     and equipment                                         (28.7)                             (34.4)

    Proceeds from sale of a
     business and other assets                               38.0                                   -

    Investment in joint venture                                 -                              (0.5)

    Other                                                   (4.1)                               10.4

    Net cash provided by (used
     in) investing activities                                 5.2                              (24.5)


    FINANCING ACTIVITIES:

    Net borrowings under
     revolving credit agreements
     and other short-term notes                               0.3                                 1.2

    Borrowings of long-term debt                                -                              250.0

    Payments on long-term debt                             (26.2)                              (5.7)

    Payments of debt issuance
     and debt extinguishment
     costs                                                  (0.1)                              (3.4)

    Cash dividends paid                                    (17.4)                             (17.7)

    Purchase of common stock for
     treasury                                              (51.5)                             (11.4)

    Purchases of shares under
     employee stock plans                                   (5.2)                              (4.7)

    Proceeds from the exercise
     of stock options                                        11.9                                 5.6

    Excess tax benefits from
     stock-based compensation                                   -                                0.4

    Contributions from
     noncontrolling interests                                 0.8                                 2.2


    Net cash provided by (used
     in) financing activities                              (87.4)                              216.5


    Effect of foreign exchange
     rate changes                                             5.6                                 1.6
                                                              ---                                 ---

    Increase (decrease) in cash
     and cash equivalents                                  (27.1)                              336.8


    Cash and cash equivalents at
     beginning of the year                                  369.8                               194.1
                                                            -----                               -----

    Cash and cash equivalents at
     end of the period                                               $342.7                           $530.9
                                                                     ======                           ======

The following tables contain information regarding the non-GAAP adjustments used by the Company in the presentation of its financial results:

WOLVERINE WORLD WIDE, INC.

Q3 2017 RECONCILIATION TABLES


                                                                                                                                                          RECONCILIATION OF REPORTED REVENUE GROWTH TO

                                                                                                                                                                   UNDERLYING REVENUE GROWTH*

                                                                                                                                                                          (Unaudited)

                                                                                                                                                                         (In millions)


                                                                                                                                                                                                                                                                                                                                            GAAP           Impact of  As Adjusted         Foreign
                                                                                                                                                                                                                                                                                                                                                                                          Exchange
                                                                                                                                                                                                                                                                                                                                                                                           Impact   Adjustments (2)        As Adjusted on
                                                                                                                                                                                                                                                                                                                                           Basis           Additional    Basis                                                a Constant
                                                                                                                                                                                                                                                                                                                                                                                                                           Currency Basis
                                                                                                                                                                                                                                                                                                                                                  Week (1)



    Revenue - Fiscal 2017 Q3                                                                                                                                                                                                                                                                                                                581.3                                            $581.3                                   $(3.2)              $578.1


    Growth                                                                                                                                                                                                                                                                                                                                 (3.7)%                                 (8.0)%                                                     1.1%


    Revenue - Fiscal 2016 Q3                                                                                                                                                                                                                                                                                                                        $603.7                          $28.2                           $631.9                        $(59.9)        $572.0

    (1)   Given the change in the quarterly calendar resulting in the third quarter of fiscal 2017 containing 13 weeks ending September 30, 2017 and the third quarter of fiscal 2016 containing 12 weeks ending September 10, 2016, the Company quantified the impact of the change including the additional week for a better comparison
     to the third quarter of fiscal 2017.

    (2)   Adjustments include the estimated impact from retail store closures and the transition of Stride Rite(R) to a license business model.



                                                                                                                   RECONCILIATION OF REPORTED GROSS MARGIN TO ADJUSTED

                                                                                                                       GROSS MARGIN ON A CONSTANT CURRENCY BASIS*

                                                                                                                                       (Unaudited)

                                                                                                                                      (In millions)


                                                                                                                                                                                                                                                                GAAP         Impact of  Restructuring      Foreign       As Adjusted on
                                                                                                                                                                                                                                                                             Additional     Costs          Exchange        a Constant
                                                                                                                                                                                                                                                                              Week (1)                      Impact          Currency
                                                                                                                                                                                                                                                                Basis                                                        Basis
                                                                                                                                                                                                                                                                -----                                                        -----


    Gross Profit - Fiscal 2017 Q3                                                                                                                                                                                                                                     $230.7                                        $1.2                        $1.8 $233.7


    Gross margin                                                                                                                                                                                                                                                39.7%                                                                   40.4%


    Gross Profit - Fiscal 2016 Q3                                                                                                                                                                                                                                     $237.3                          $9.6                                 $0.3      $247.2


    Gross margin                                                                                                                                                                                                                                                39.3%                                                                   39.1%

    (1)   Given the change in the quarterly calendar resulting in the third quarter of fiscal 2017 containing 13 weeks ending September 30, 2017 and the third quarter of fiscal 2016 containing 12 weeks ending September 10, 2016, the Company quantified the
     impact of the change including the additional week for a better comparison to the third quarter of fiscal 2017.



                                                                                                                                     RECONCILIATION OF REPORTED OPERATING MARGIN TO ADJUSTED

                                                                                                                                          OPERATING MARGIN ON A CONSTANT CURRENCY BASIS*

                                                                                                                                                           (Unaudited)

                                                                                                                                                          (In millions)


                                                                                                                                                                                                                                                                                                              GAAP           Impact of  Foreign         Restructuring      Organizational As Adjusted on
                                                                                                                                                                                                                                                                                                                                        Exchange             and           Transformation   a Constant
                                                                                                                                                                                                                                                                                                                                         Impact           Impairment          Costs (2)   Currency Basis
                                                                                                                                                                                                                                                                                                                                                            Costs
                                                                                                                                                                                                                                                                                                              Basis          Additional
                                                                                                                                                                                                                                                                                                                    Week (1)



    Operating Profit -                                                                                                                                                                                                                                                                                                 $35.3                                          $2.5                                 $24.2   $7.0   $69.0
    Fiscal 2017 Q3


    Operating margin                                                                                                                                                                                                                                                                                           6.1%                                                                                      11.9%


    Operating Profit -Fiscal
     2016 Q3                                                                                                                                                                                                                                                                                                           $69.0                     $(4.0)                                                    $1.2  $   -  $66.2


    Operating margin                                                                                                                                                                                                                                                                                          11.4%                                                                                      10.5%

    (1)   Given the change in the quarterly calendar resulting in the third quarter of fiscal 2017 containing 13 weeks ending September 30, 2017 and the third quarter of fiscal 2016 containing 12 weeks ending September 10, 2016, the Company quantified the impact of the change including the additional
     week for a better comparison to the third quarter of fiscal 2017.

    (2)   Organizational transformation costs include third party consulting costs, gains and losses related to divestitures and costs related to the Company's distribution center optimization.



                                                                                              RECONCILIATION OF REPORTED DILUTED EPS TO ADJUSTED

                                                                                                   DILUTED EPS ON A CONSTANT CURRENCY BASIS*

                                                                                                                  (Unaudited)


                                             GAAP Basis            Adjustments (1)               As Adjusted              Foreign                  As Adjusted
                                                 EPS                                                 EPS                 Exchange                   EPS On a
                                                                                                                            Impact                   Constant
                                                                                                                                               Currency Basis
                                                                                                                                                 --------------


    Fiscal 2017 Q3                                         $0.24                                                  $0.19                                              $0.43                                          $0.02                             $0.45


    Fiscal 2016 Q3                                         $0.49                                                $(0.04)                                             $0.45

    (1)    Fiscal 2017 adjustments include the impact of restructuring and impairment costs and organizational transformation costs. Fiscal 2016 adjustments include the impact of restructuring and impairment costs and the impact of the quarterly
     calendar change.

2017 GUIDANCE RECONCILIATION TABLES


                                                                                                          RECONCILIATION OF FISCAL 2017 FULL-YEAR REPORTED REVENUE GROWTH

                                                                                                                  GUIDANCE TO UNDERLYING REVENUE GROWTH GUIDANCE*

                                                                                                                                    (Unaudited)

                                                                                                                                   (In millions)


                                                                                                                                                                                GAAP Basis                Foreign
                                                                                                                                                                                                          Exchange
                                                                                                                                                                                                           Impact    Adjustments (1)              Underlying Full-
                                                                                                                                                                                                                                     Year Revenue
                                                                                                                                                                            Full-Year Revenue
                                                                                                                                                                            -----------------


    Fiscal 2017 Revenue Guidance                                                                                                                                          $        2,340 - 2,370                 $ -                                                $ 2,340 - 2,370

    Fiscal 2016 Revenue                                                                                                                                                                          $2,494.6                                                  $(160.0)                 $2,334.6

    Percentage growth (decline)                                                                                                                                                   (6.2) - (5.0)%                                                       0.2 - 1.5%

    (1)   Adjustments include the estimated impact from retail store closures and the transition of Stride Rite(R) to a license business model.



                                                     RECONCILIATION OF FISCAL 2017 FULL-YEAR REPORTED OPERATING PROFIT

                                                              GUIDANCE TO ADJUSTED OPERATING PROFIT GUIDANCE*

                                                                                (Unaudited)

                                                                               (In millions)


                                                                                                     GAAP Basis                       Adjustments
                                                                                                                                           (1)                  As Adjusted

                                                                                             Full-Year Operating Profit                                       Full-Year Operating Profit
                                                                                             --------------------------                                       --------------------------


    Fiscal 2017 Operating Profit Guidance                                                            $         117 - 128                             $130.0                              $ 247 - 258

    Operating Margin                                                                                          5.0 - 5.4%                                        10.6 - 10.9%

    (1)   Adjustments include the estimated impact from restructuring and impairment costs, organizational transformation costs and $7.4 million of store inventory mark-downs
     related to retail stores closed as part of the 2016 Plan



                                                                                       RECONCILIATION OF FISCAL 2016 REPORTED OPERATING

                                                                                             MARGIN TO ADJUSTED OPERATING MARGIN*

                                                                                                         (Unaudited)

                                                                                                        (In millions)


                                                                          GAAP Basis              Restructuring              Organizational
                                                                                                        and                  Transformation
                                                                                                    Impairment                  Costs (1)
                                                                                                       Costs                                            As Adjusted

                                                                           Full-Year                                                                     Full-Year
                                                                           Operating                                                                     Operating
                                                                            Profit                                                                         Profit
                                                                          ----------                                                                    ----------


    Operating Profit - Fiscal 2016                                                      $159.9                                                   $50.3                   $2.2 $212.4

    Operating margin                                                            6.4%                                                                                8.5%

    (1)   Organizational transformation costs include third party consulting costs and costs related to the Company's distribution center optimization.



                                                                                             RECONCILIATION OF FISCAL 2017 FULL-YEAR DILUTED EPS GUIDANCE TO ADJUSTED DILUTED

                                                                                                                 EPS ON A CONSTANT CURRENCY BASIS GUIDANCE*

                                                                                                                                (Unaudited)


                                                                                                      GAAP Basis                          Adjustments (1)                  As Adjusted                                            Foreign
                                                                                                                                                                                                                                 Exchange
                                                                                                                                                                                                                                  Impact         As Adjusted

                                                                                                    Full-Year 2017                                                     Full-Year 2017                                                       Full-Year 2017
                                                                                                                                                                                                                                             Constant
                                                                                                                                                                                                                                          Currency Basis
                                                                                                                                                                                                                                            --------------


    Diluted earnings per share guidance                                                                      $  0.76  -  0.81                                 $0.84                                               $  1.60 - 1.65           $0.07             $ 1.67 - 1.72

    (1)   Adjustments include estimated restructuring and impairment costs, organizational transformation costs and $7.4 million of store inventory mark-downs related to retail stores closed as part of the 2016 Plan.



                                                                                                                              RECONCILIATION OF FISCAL 2016 REPORTED REVENUE AND EPS

                                                                                                                                      TO ADJUSTED REVENUE AND ADJUSTED EPS*

                                                                                                                                                   (Unaudited)

                                                                                                                                                  (In millions)


                                                                                                                                                            Fiscal 2016

                                                                                                                Q1                     Q2                      Q3                     Q4                      YTD
                                                                                                                ---                   ---                      ---                   ---                      ---


    GAAP Basis Fiscal 2016 - Revenue                                                                                      $577.6                                          $583.7                                          $603.7                                          $729.6                                    $2,494.6

    Impact of Additional Week - Revenue (1)                                                                       43.2                               35.5                                28.2                             (106.9)                                     -

    Revenue on an Adjusted Basis                                                                                          $620.8                                          $619.2                                          $631.9                                          $622.7                                    $2,494.6
                                                                                                                          ======                                          ======                                          ======                                          ======                                    ========


    GAAP Basis Fiscal 2016 - Diluted EPS                                                                                   $0.18                                           $0.24                                           $0.49                                         $(0.02)                                      $0.89

    Impact of Additional Week - EPS (1)                                                                           0.02                               0.01                              (0.04)                               0.01                                     -

    Impact of Restructuring and Impairment Costs                                                                  0.11                               0.01                                   -                               0.35                                  0.47

    EPS on an Adjusted Basis                                                                                               $0.31                                           $0.26                                           $0.45                                           $0.34                                       $1.36
                                                                                                                           =====                                           =====                                           =====                                           =====                                       =====


    Fiscal 2016 weeks in operations                                                                                 12                                 12                                  12                                  16                                    52

    Fiscal 2016 - Adjusted weeks in operations                                                                      13                                 13                                  13                                  13                                    52

    (1)   Given the first three fiscal 2016 quarters had 12 weeks and the fourth quarter had 16 weeks of operations compared to fiscal 2017 where each quarter has 13 weeks of operations, the Company quantified the impact of adjusting each fiscal 2016 quarter to allow for a better comparison to fiscal 2017.



    *            To supplement the consolidated
                 financial statements presented in
                 accordance with Generally Accepted
                 Accounting Principles ("GAAP"), the
                 Company describes what certain
                 financial measures would have been
                 if restructuring and impairment
                 costs, incremental store inventory
                 mark-downs and organizational
                 transformation costs which include
                 gains or losses from divestitures
                 were excluded. The Company also
                 describes underlying revenue, which
                 excludes the impact of foreign
                 exchange, the impact of retail
                 store closures, the transition of
                 Stride Rite(R) to a license
                 business model and the impact of
                 the additional week of operations
                 included within the quarterly
                 calendar change. The Company
                 believes these non-GAAP measures
                 provide useful information to both
                 management and investors to
                 increase comparability to the prior
                 period by adjusting for certain
                 items that may not be indicative of
                 core operating measures and to
                 better identify trends in our
                 business.  The adjusted financial
                 results are used by management to,
                 and allow investors to, evaluate
                 the operating performance of the
                 Company on a comparable basis.  The
                 Company evaluates results of
                 operations on both a reported and a
                 constant currency basis. The
                 constant currency presentation,
                 which is a non-GAAP measure,
                 excludes the impact of fluctuations
                 in foreign currency exchange rates.
                 The Company believes providing
                 constant currency information
                 provides valuable supplemental
                 information regarding results of
                 operations, consistent with how the
                 Company evaluates performance. The
                 Company calculates constant
                 currency by converting the current-
                 period local currency financial
                 results using the prior period
                 exchange rates and comparing these
                 adjusted amounts to our current
                 period reported results. Management
                 does not, nor should investors,
                 consider such non-GAAP financial
                 measures in isolation from, or as a
                 substitution for, financial
                 information prepared in accordance
                 with GAAP.  A reconciliation of all
                 non-GAAP measures included in this
                 press release, to the most directly
                 comparable GAAP measures, are found
                 in the financial tables above.

View original content:http://www.prnewswire.com/news-releases/wolverine-worldwide-reports-third-quarter-results-and-updates-full-year-revenue-and-earnings-guidance-300551551.html

SOURCE Wolverine World Wide, Inc.