Exhibit 99.1 Weyco Reports Third Quarter Sales and Earnings MILWAUKEE, Nov. 1 /PRNewswire-FirstCall/ -- Weyco Group, Inc. (Nasdaq: WEYS), today announced financial results for the quarter ended September 30, 2004. Third Quarter Highlights: -- Diluted earnings per share increased 25% to $0.74 compared with $0.59 in 2003. -- Net sales increased 12% to $55.8 million compared with $49.8 million in 2003. Sales in the Company's wholesale division increased 14% to $49.3 million compared with $43.1 million in 2003, with all three of the company's major brands generating growth in the quarter. Florsheim, Nunn Bush, and Stacy Adams increased 24%, 5%, and 19%, respectively. Licensing revenue increased 11% to $881,000 compared with $796,000 in 2003. The Company also recently signed a licensing agreement with Aquarius, Ltd. to manufacture and market Florsheim belts and small leather goods in the U.S. Retail sales decreased 4% to $5.6 million compared with $5.9 million in 2003. Same store sales were down 1% primarily as a result of declines in the Company's seven Florida stores, which were adversely affected by the hurricanes that hit Florida during the quarter. The Company's other same store sales were up slightly. The remaining decline in retail sales were due to the effect of closing three stores earlier in 2004, which was partially offset by the opening of one new store on July 31, 2004. -- Operating earnings increased 37% to $7.1 million or 12.6% of net sales, compared with $5.2 million or 10.3% of net sales in 2003. The increase in operating earnings resulted from a 160 basis point increase in overall gross margins and a decrease in operating expenses as a percent of sales of 0.7%. The increase in gross margins was primarily due to changes in product mix. -- Earnings before income taxes increased 44% to $7.1 million or 12.7% of net sales, compared to $4.9 million or 9.9% of net sales in 2003. The increase in earnings before income taxes was greater than the increase in operating earnings because of lower interest expense. -- Net earnings increased 25% to $4.4 million or 7.8% of net sales, compared to $3.5 million or 7.0% of net sales in 2003. Net earnings growth was lower than the increase in earnings before taxes because the tax rate was 38.2% this year versus 28.5% in 2003, as a result of a favorable tax settlement in 2003. "We are extremely pleased with our results for the third quarter in which all of our major brands experienced solid increases," stated Tom Florsheim, Jr., Chief Executive Officer, Weyco Group, Inc. "Our performance reflects the Company's ability to target different segments of the men's footwear market and achieve meaningful growth in each segment. "In the third quarter, our Florsheim brand growth was driven by a strong reception to new product, as well as the addition of a major new department store group. While a portion of these sales are 'pipeline fill' to new customers, we are generally encouraged by the level of sell through received so far. Our focus with Florsheim has been to update the product mix and open new distribution that fits with Florsheim's quality and heritage, and we are making good progress toward both ends. "Stacy Adams continues to benefit from the overall trend towards dressing up, as well as the brand's continued momentum in its licensed products which also had double digit growth. The success that Stacy Adams has experienced in apparel and accessories has enabled the brand to position itself as a leader in its lifestyle segment, and has helped spur additional footwear sales. "Nunn Bush continues to strengthen its position as a major player in men's moderately priced branded footwear. Nunn Bush sales increases were primarily driven by demand for our Comfort Gel product, as well as our traditional dress shoe business." Weyco Group will host a conference call on Tuesday, November 2, at 11:00 a.m. Eastern Time to discuss the third quarter 2004 financial results in more detail. To participate in the call please dial (800) 299-0433, referencing passcode #35598062, five minutes before the start of the call. A replay will be available for one week beginning about one hour after the completion of the call by dialing (888) 286-8010, referencing passcode #96322569. Alternatively, the conference call and replay will be available by visiting the investor relations section of WEYCO Group's website at http://www.weycogroup.com . On October 1, 2004, the Company paid a regular quarterly dividend of $0.11 per share to shareholders of record September 1, 2004. Weyco Group, Inc., designs and markets moderately priced and better-grade men's branded footwear for casual, fashion, and dress lifestyles. The principal brands of shoes sold by the Company are Florsheim, Nunn Bush, Nunn Bush NXXT, Brass Boot, Stacy Adams and SAO by Stacy Adams. The Company also operates a small number of retail stores in the U.S. and Europe. This press release contains certain forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. Various factors could cause the results of Weyco Group to be materially different from any future results expressed or implied by such forward-looking statements. Such factors include, but are not limited to the Company's ability to: (i) successfully market and sell its products in a highly competitive industry and in view of changing consumer trends, consumer acceptance of products and other factors affecting retail market conditions; (ii) procure its products from independent manufacturers; and (iii) other factors, including those detailed from time to time in Weyco Group's filings made with the SEC. Weyco Group undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events, or otherwise. WEYCO GROUP, INC. AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS (Unaudited) Three Months ended September 30 Nine Months ended September 30 2004 2003 2004 2003 NET SALES $55,841,100 $49,817,256 $167,370,829 $161,197,464 COST OF SALES 35,866,719 32,774,309 107,967,795 106,355,797 Gross earnings 19,974,381 17,042,947 59,403,034 54,841,667 SELLING AND ADMINISTRATIVE EXPENSES 12,919,417 11,887,045 37,502,695 36,128,815 Earnings from operations 7,054,964 5,155,902 21,900,339 18,712,852 INTEREST INCOME 119,460 131,378 360,466 403,346 INTEREST EXPENSE (101,923) (421,998) (368,261) (1,084,350) OTHER INCOME AND EXPENSE, net (2,268) 43,692 (45,401) 241,764 Earnings before provision for income taxes 7,070,233 4,908,974 21,847,143 18,273,612 PROVISION FOR INCOME TAXES 2,700,000 1,400,000 8,350,000 6,500,000 Net earnings $4,370,233 $3,508,974 $13,497,143 $11,773,612 WEIGHTED AVERAGE SHARES OUTSTANDING Basic 5,725,533 5,700,959 5,675,568 5,693,346 Diluted 5,903,247 5,903,141 5,856,138 5,881,725 EARNINGS PER SHARE Basic $.76 $.62 $2.38 $2.07 Diluted $.74 $.59 $2.30 $2.00 CASH DIVIDENDS PER SHARE $.11 $.10 $.32 $.28 WEYCO GROUP, INC. AND SUBSIDIARIES CONSOLIDATED CONDENSED BALANCE SHEETS (Unaudited) ASSETS September 30 December 31 2004 2003 CURRENT ASSETS: Cash and cash equivalents $5,865,563 $9,091,567 Marketable securities 940,560 4,206,100 Accounts receivable, net 38,145,332 29,900,197 Accrued income tax receivable -- 228,074 Inventories - finished shoes 52,234,327 43,727,578 Deferred income tax benefits 2,162,417 2,483,037 Prepaid expenses and other current assets 1,109,380 968,264 Total current assets 100,457,579 90,604,817 MARKETABLE SECURITIES 9,835,260 6,273,638 OTHER ASSETS 13,728,082 13,750,574 PLANT AND EQUIPMENT 40,177,966 40,914,250 Less - Accumulated depreciation 11,840,007 11,224,993 28,337,959 29,689,257 TRADEMARK 10,867,969 10,867,969 $163,226,849 $151,186,255 LIABILITIES & SHAREHOLDERS' INVESTMENT CURRENT LIABILITIES: Short-term borrowings $26,956,972 $27,944,830 Accounts payable 6,449,669 7,465,606 Dividend payable 630,022 563,642 Accrued liabilities 7,289,485 8,279,846 Accrued income taxes 1,480,526 -- Total current liabilities 42,806,674 44,253,924 LONG-TERM PENSION LIABILITY 3,242,128 3,077,285 DEFERRED INCOME TAX LIABILITIES 4,904,789 5,009,158 SHAREHOLDERS' INVESTMENT: Common stock 5,728,225 5,630,418 Other shareholders' investment 106,545,033 93,215,470 $163,226,849 $151,186,255 WEYCO GROUP, INC AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003 (Unaudited) 2004 2003 CASH FLOWS FROM OPERATING ACTIVITIES: Net earnings $13,497,143 $11,773,612 Adjustments to reconcile net earnings to net cash provided by operating activities - Depreciation 2,003,050 1,643,335 Amortization 66,962 140,265 Deferred income taxes 216,251 (443,000) Deferred compensation expense 37,800 147,969 Pension expense 534,720 610,000 Loss (Gain) on sale of assets 116,174 (25,819) Increase in cash surrender vale of life insurance (306,000) (279,000) Changes in operating assets and liabilities - Accounts receivable (8,245,135) (2,196,389) Inventories (8,506,749) 6,424,915 Prepaids and other current assets (141,116) 244,696 Accounts payable (1,015,937) (5,515,193) Accrued liabilities and other (1,287,958) 634,247 Accrued income taxes 1,708,600 770,838 Net cash (used for) provided by operating activities (1,322,195) 13,930,476 CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of marketable securities (4,260,081) (3,400,000) Proceeds from maturities of marketable securities 3,957,915 4,499,248 Purchase of plant and equipment (928,955) (8,379,073) Proceeds from sales of plant and equipment 230,706 37,623 Net cash used for investing activities (1,000,415) (7,242,202) CASH FLOWS FROM FINANCING ACTIVITIES: Cash dividends paid (1,750,137) (1,594,878) Shares purchased and retired -- (212,102) Proceeds from stock options exercised 1,834,601 449,363 Net (repayments) borrowings under revolving credit agreement (987,858) (2,839,719) Net cash used for financing activities (903,394) (4,197,336) Net (decrease) increase in cash and cash equivalents (3,226,004) 2,490,938 CASH AND CASH EQUIVALENTS at beginning of period $9,091,567 $7,301,104 CASH AND CASH EQUIVALENTS at end of period $5,865,563 $9,792,042 SUPPLEMENTAL CASH FLOW INFORMATION: Income taxes paid, net of refunds $6,413,534 $5,694,925 Interest paid $335,763 $916,603 SOURCE Weyco Group, Inc. -0- 11/01/2004 /CONTACT: John Wittkowske, Senior VP and CFO of WEYCO Group, Inc., +1-414-908-1880; or Rob Damron, Managing Director of 21st Century Equity Advisors, +1-414-224-1668/ /Web site: http://www.weycogroup.com / (WEYS) CO: Weyco Group, Inc. ST: Wisconsin IN: REA HOU SU: ERN SLS CCA