PENOBSCOT SHOE CO
10-K, 1996-02-22
FOOTWEAR, (NO RUBBER)
Previous: PAYLESS CASHWAYS INC, DEF 14A, 1996-02-22
Next: PEP BOYS MANNY MOE & JACK, S-3/A, 1996-02-22




SECURITIES AND EXCHANGE COMMISSION Washington, DC 20549
FORM 10-K
ANNUAL REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934

For the Fiscal Year Ended November 24, 1995

Commission File No. 1-5548-1

PENOBSCOT SHOE COMPANY
(Exact name of registrant as specified in its
charter)

A Maine Corporation
State of Incorporation

01-0139580
IRS Employer Id. No.

450 North Main Street, Old Town, Maine 04468
(Address of principal executive offices)

207-827-4431
(Registrant's Phone)

Securities registered pursuant to Section 12(b) of the
Act:

Title of each class            Name of exchange on which registered
Common $1.00 Par Value         American Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:

Common Stock, Par Value $1.00
(Title of Class)
                            
  Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days. Yes__x___ No_____

   On February 9, 1996, there were 1,482,117 shares of the registrant's
common stock, $1.00 par value, outstanding.  The aggregate market value of
the 680,391 shares of stock held by all non-affiliates of the registrant, based
on the closing price of the stock on the American Stock Exchange on that date,
was $3,146,808.

Documents Incorporated By Reference

Incorporated Documents                     Form - 10K Reference

Annual Report to Stockholders for the      Parts II, IV
    fiscal year ended November 24, 1995

Proxy Statement dated February 29, 1996    Part III 

        This report consists of 25 sequentially numbered pages. The indices
of exhibits may be found on pages 7 and 10.
      
                      1
<PAGE>
                         PART I
                            
ITEM 1.  BUSINESS

     a)  The Registrant's Products and Services 

     The Registrant, Penobscot Shoe Company (herein referred to as
the "Company"), was incorporated in 1935, and has been engaged in the
manufacture, importing and sale of branded footwear to retailers.  Its
principal products today are women's casual, sport and leisure footwear,
including boots and sandals, selling in the moderate price range.

     In 1995, all of the Company's sales were made under the exclusive
brand name, TROTTERS, to approximately 1,650 locations. 

      To achieve these sales, the Company employs a national sales force
which is compensated on a commission basis.  The efforts of this sales force
and the identity and value of the Company's principal trademark, TROTTERS,
are supported by trade advertising on a national basis, cooperative advertising
programs and promotional assistance to retailers. 

    The Company is continually seeking new customers, but, since it does
not have long-term contracts with its customers, there can be no assurance
that its business will be constant or grow.  On February 2, 1996, the Company
had orders in-house of approximately $4,776,000, as compared to orders of
approximately $5,224,000 one year ago.  Changes in backlog do not necessarily
indicate sales trends, as in-house orders frequently fluctuate according to
customers' inventory plans as well as the Company's ability to deliver.

   Net sales for 1995 decreased 13% from the preceding year.  Total pairs
of footwear shipped decreased by approximately 18% from 1994.  The impact of
this volume decrease was partially offset by a 6% increase in the average
selling price per pair.  Most of this increase in average selling price per
pair was a result of the product mix rather than price increases.

   Retail sales of footwear were weak for most of 1995 as consumers 
remained cautious and retail traffic was light.  This was particularly true of
independent retailers, which have traditionally made up the largest segment of
Trotters distribution.  Despite this extremely difficult marketplace, Trotters
expanded its presence in a significant retail channel, department stores.

    Management expects the poor retail environment to continue 
during 1996.  Management is placing increased emphasis on product
development and marketing to enhance our brand presence in 1996
and beyond.

  The Company operates a manufacturing facility in Old Town,
Maine, where 27% of the Company's products were assembled in 1995
using components, including uppers, procured from outside sources.  The 
balance of the Company's products are purchased as finished footwear from
overseas sources.  The emphasis on sourcing components and finished footwear 
from outside has helped the Company to maintain its price competitiveness and 
quality control.


                            2
                            
<PAGE>
                         PART I
                            
                            
ITEM 1.  BUSINESS (continued)

     (a) The Registrant's Products and Services (continued)

      The Company had approximately 78 employees on November 24, 1995, 
while the number of employees at November 25, 1994 was 81.

     The Company's sole line of business is the manufacture, importing
and sale of footwear, as described above.

      (b)  Material Factors Affecting the Company's Business.

          (1)  Competition
       There are many well-managed, well-financed competitors
supplying moderately-priced footwear to the market served by the Company.
Pricing continues to be a major area of competition inasmuch as imports
constitute a sizable majority of all footwear sold in the American market.
Other important areas of competition include quality, fashion, the reliability
and timeliness of delivery, and the provision of in-stock service in a range
of sizes and widths.  The Company makes a special effort to maintain an
inventory of its better selling styles in a large variety of sizes and widths.
This allows it to satisfy retailers' needs more efficiently and more quickly
than can some of its competitors.  The Company believes that it is recognized
as one of the leaders in the industry in its ability to provide this service,
known as open-stock reorder availability.

          (2)  Seasonality

          The Company's business is characterized by two major
selling seasons, one for the Fall retail season and the other for the Spring
retail season.  Sales for the Fall season generally account for slightly more
than half of a year's sales, while the Spring sales account for the balance.
Although a portion of the Company's products are not manufactured or
imported until orders for them have been received, the Company manufactures
and imports a certain amount of its basic and more traditional styles ahead of
the receipt of orders. This is necessary in order to mitigate the effect of the
seasonality of its order pattern and to offset the current trend whereby
incoming orders are concentrated in a shorter period of time and closer to
the retail selling season.  In addition, the Company manufactures and imports
for in-stock inventories those shoes projected to be best sellers, in order to
provide the service referred to previously.  The risk involved with the early
production or purchase of the Company's product is the potential for surplus
inventory if the selling patterns do not materialize as forecast.  The
resulting surplus inventory must be sold at reduced margins with a
corresponding negative impact on earnings.  Considerable effort has been
devoted to minimizing this risk through improved forecasting techniques and
sound inventory management.  The Company finances the normal buildup of its
finished goods inventory by the use of available liquid working capital.


                            3
<PAGE>

                         PART I
                                                     

ITEM 1.  BUSINESS (continued)

          (3)  Source and Availability of Raw Materials

           Nearly all of the raw materials used by the Company in
manufacturing its footwear are purchased  from, or available from, a number
of sources, both domestic and foreign.  The Company purchases from foreign
sources in U.S. dollars eliminating any currency risks.

     (c)  Executive Officers of the Registrant
<TABLE>
<CAPTION>
   The following is a list of the Company's executive officers, their
ages, positions and offices, as of November 24, 1995:

  Name           Age             Position presently held and period of service
<S>              <C>             <C>
Paul Hansen       55              President and Chief Executive Officer since
                                  1994, Chief Operating Officer from 1988
                                  to 1993, Treasurer from 1986 to 1994 and
                                  Executive Vice President from 1981-1988.
                                  Employed by the Company since 1966.

Wilhelm Pfander   58              Vice President since 1977.
                                  Employed by the Company since 1963.

John R. French    51              Vice President since 1978.
                                  Employed by the Company since 1970.

David L. Keane    43              Vice President since 1987, Treasurer since
                                  1994.  Employed by the Company since 1985.
                            
William Hoskins   54              Vice President since 1994.  Employed by the
                                  Company since 1993.

Gerald E. Rudman  67              Clerk since 1969, Director since 1975.
                                  Company General Counsel.
</TABLE>

                            4
<PAGE>
                         PART I
                            
                            
ITEM 2.  PROPERTIES

   The Company owns two buildings in Old Town, Maine, which is
approximately 15 miles from Bangor, Maine.  Both of the buildings in Old
Town are made of steel, brick and concrete construction. One is used for
manufacturing and contains approximately 69,000 square feet. The other,
which is used for the Company's executive offices and warehousing, contains
approximately 74,500 square feet.

      Both buildings are in good condition and have suitable transportation
facilities.  On the basis of one shift per day, five days per week, the Company
has been operating below capacity.


ITEM 3.  LEGAL PROCEEDINGS

    In September 1987, the Company and numerous other parties entered
into two Administrative Orders by Consent issued by the U.S. Environmental
Protection Agency and the Maine Department of Environmental Protection,
regarding the removal of hazardous wastes from two locations in Maine.  The
Company initially established a loss contingency of $75,000 to cover
anticipated liabilities in these two proceedings.  The amount of this accrual
was determined based on several factors which were known at that time.
These factors included the EPA apportionment percentage applicable to
Penobscot Shoe Company, the volume and type of materials contributed to the
sites by the Company, and the estimated costs for remedial actions at the
sites.  Additionally, costs of cleanup were estimated utilizing available past
experience of other companies and sites.  The loss contingency was charged
against earnings during fiscal 1987.  Costs totaling $13,000 have been incurred
to date and a reserve of $62,000 remains in place.


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY
               HOLDERS
               
   No matter was submitted to a vote of the Company's security
holders during the last quarter of the Company's fiscal year.


                         PART II
ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND
         RELATED STOCKHOLDER MATTERS

    Reference is made to the information set forth on page 25 of the
Company's annual report to stockholders for the fiscal year ended November
24, 1995 ("1995 Annual Report"), filed herewith as Exhibit 13.

ITEM 6.  SELECTED FINANCIAL DATA

  Reference is made to the Selected Financial Data set forth on page
23 of the Company's 1995 Annual Report filed herewith as Exhibit 13.


                            5
<PAGE>
                         PART II
                            
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS
       
  Reference is made to the Management's Discussion and Analysis
of Financial Condition and Results of Operations set forth on page 24 of the
Company's 1995 Annual Report, filed herewith as Exhibit 13.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY
         DATA
      Incorporated by reference from the financial statements of the
Company included in the 1995 Annual Report, filed herewith as Exhibit 13.
See Index to Financial Statements and Schedules set forth in response to Part
IV, Item 14 of this Annual Report.


ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH
         ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
         DISCLOSURE

     Not applicable


                        PART III
                            
                            
ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE
          REGISTRANT
          
      Identification of Directors and Directorships 
                            
Reference is made to the information set forth in the Company's definitive
Proxy Statement which is to be filed with the Securities and Exchange
Commission on or about February 29, 1996. 

Identification of Executive Officers

This information is set forth in Part I, Item 1 (c) of this report.

ITEM 11.  EXECUTIVE COMPENSATION
Reference is made to the information set forth in the Company's definitive
Proxy Statement which is to be filed with the Securities and Exchange
Commission on or about February 29, 1996.


ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
          OWNERS AND MANAGEMENT

Reference is made to the information set forth in the Company's definitive
Proxy Statement which is to be filed with the Securities and Exchange
Commission on or about February 29, 1996.


                           6
<PAGE>
                       PART III
                           
                           
ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED
          TRANSACTIONS
          
     Not applicable
                        PART IV
                           
                           
ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES,
          AND REPORTS ON FORM 8-K

(a)  1. and 2.  Financial Statements and Financial Statement Schedules:

       Incorporated by reference to the financial statements of the
Company included in the 1995 Annual Report filed herewith as Exhibit 13.
See the Index to Financial Statements and Schedules included with the
Additional Financial Statements and Schedules filed with this Annual Report.

(a)  3.  Exhibits:

     The index on page 13, directly preceding the exhibits, lists all of
the exhibits either filed as a part of this annual report or incorporated
herein by reference.

(b)  Reports on Form 8-K:

     None
                           7
                           
<PAGE>

                       SIGNATURE

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.


                PENOBSCOT SHOE COMPANY

                           

                           

                           

                           

                          Paul Hansen
                     By:  Paul Hansen
                          President and
                          Chief Executive Officer





                           David L. Keane
                      By:  David L. Keane
                           Vice President/Finance and Administration



Date:  February 22, 1996

     Pursuant to the requirements of the Securities Exchange Act of 

1934, this report has been signed by the following persons on behalf of the

Registrant and in the capacities and on the dates indicated:






 Irving Kagan            Date      Gerald E. Rudman            Date
 Director                          Director




 Paul Hansen             Date
 Director

                             8
<PAGE>

PENOBSCOT SHOE COMPANY
FINANCIAL STATEMENTS
FORM 10K, PART IV, ITEM 14 (a)1 AND (a)2

YEAR ENDED NOVEMBER 24, 1995


                            9
<PAGE >

PENOBSCOT SHOE COMPANY


FINANCIAL STATEMENTS
FORM 10K, PART IV, ITEM 14 (a)1 AND (a)2


(a)  1.  Financial Statements

     The report of independent certified public accountants and the
following financial statements of the registrant included in the Annual Report
of the registrant to its stockholders for the year ended November 24, 1995,
are incorporated herein by reference:

      Balance sheets at November 24, 1995 and November 25, 1994
      Statements of  income for the years ended November 24, 1995,
           November 25, 1994, and November 26, 1993
      Statements of shareholders' equity for the years ended November
           24, 1995, November 25, 1994 and November 26, 1993 
      Statements of cash flows for the years ended November 24, 1995,
           November 25, 1994, and November 26, 1993
      Notes to financial statements

     2.  Financial Statement Schedules

        Report of independent certified public accountants 
        Schedule II - Valuation and qualifying accounts and reserves

   Other schedules have been omitted because they are either not
required, not applicable, or the information is given in the Financial
Statements, including the notes thereto.



                           10
<PAGE>



REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


Penobscot Shoe Company
Old Town, Maine


     The audits referred to in our report dated January 12, 1996,
relating to the financial statements of Penobscot Shoe Company which is
incorporated in Item 8 of this Form 10-K by reference to the annual report
to shareholders for the year ended November 24, 1995, included the audit of
the financial statement schedules listed in the accompanying index.  These
financial statement schedules are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these financial
statement schedules based upon our audits.

     In our opinion, such financial statement schedules present fairly, in
all material respects, the information set forth therein.



Boston, Massachusetts
January 12, 1996                   BDO Seidman, LLP
                             11
<PAGE>
<TABLE>
<CAPTION>
PENOBSCOT SHOE COMPANY
SCHEDULE II VALUATION AND QUALIFYING ACCOUNTS
     AND RESERVES
     (In Thousands)

                                                Column C
      Column A                  Column B       Additions          Column D    Column E
                                                      Charged to               
                                Balance at  Charged to   other    Deductions  Balance
                                beginning   costs and   accounts               at end
                                of  period   expenses  -describe  -describe   of period
<S>                            <C>          <C>        <C>        <C>        <C>
Deducted from Assets to
Which they Apply:

For the Year Ended November 24, 1995
Reserve for Doubtful Accounts    $315        $67                    $47(a)    $335
Reserve for Cash Discounts         26         (4)                               22
Reserve for Returns & Allowances  145        (34)                              111                                                 
     
                                 $486        $29       $0           $47       $468
                                                        
For the Year Ended November 25, 1994
Reserve for Doubtful Accounts    $348        $44                    $77 (a)   $315
Reserve for Cash Discounts         37        (11)                               26
Reserve for Returns & Allowances  154         (9)                              145

                                 $539        $24       $0           $77       $486
                                                       
For the Year Ended November 26, 1993
Reserve for Doubtful Accounts    $260       $163                    $75 (a)   $348
Reserve for Cash Discounts         29          8                                37
Reserve for Returns & Allowances  138         16                               154

                                 $427       $187       $0           $75       $539

Note (a) - Accounts written off net of recoveries.
</TABLE>
                              12
<PAGE>
                       Index to Exhibits
                               
 3(a)  Articles of Incorporation and by-laws of the Registrant, filed with
        the Commission in 1965 as Exhibit 3(a) to the Registrant's Form S-1 
        Registration Statement (Registration No. 2-23907) are incorporated 
        herein by reference.

13     Annual Report to Stockholders for the fiscal year ended
        November 24, 1995.
  
                            13
<PAGE>

                   PENOBSCOT SHOE COMPANY 1995 ANNUAL REPORT
                             14
<PAGE>
DIRECTORS

IRVING KAGAN                  GERALD E. RUDMAN
Chairman of the Board         Senior Partner,
                              Rudman & Winchell (Law firm)

JAMES L. MOODY, JR.           FRANCIS J. GUTHRIE
Chairman of the Board         Senior Vice President Corporate
Hannaford Bros. Co.           Marketing and Communications
(Retail and wholesale         Fortis Inc. (Health and life insurance and
distribution of groceries)    financial services)

JOHN I. RIDDLE                PAUL HANSEN
Retail Real Estate and        President and
Shopping Center Developer     Chief Executive Officer

OFFICERS

PAUL HANSEN                   WILHELM PFANDER
President and                 Vice President-Manufacturing
Chief Executive Officer

DAVID L. KEANE                JOHN R. FRENCH
Treasurer and                 Vice President 
Vice President                Management Information Systems
Finance and Administration

WILLIAM HOSKINS               GERALD E. RUDMAN
Vice President-Sales          Corporate Clerk

                           15
<PAGE>

                              February 7, 1996


TO OUR SHAREHOLDERS...

Net sales for the fiscal year ended November 24, 1995, were $12,681,000,
down 13% from $14,506,000 last year.  Net income for fiscal 1995 was
$438,000, or $.30 per share, compared to $510,000, or $.34 per share in
fiscal 1994.

For the fourth quarter of fiscal 1995, net sales were $3,234,000, down 14%
from $3,761,000 a year ago.  Net income for the quarter was $318,000, or
$.21 per share, up slightly from net income of $303,000, or $.20 per share
in the comparable quarter last year.

Retail sales of footwear were weak for most of 1995 as consumers remained
cautious and retail traffic was light.  This was particularly true of
independent retailers, which have traditionally made up the largest segment
of TROTTERS distribution.  Despite this extremely difficult marketplace,
TROTTERS expanded its presence in a significant retail channel, department
stores.

We expect the poor retail environment to continue during 1996.  We are  placing
increased emphasis on product development and marketing to enhance our brand
presence in 1996 and beyond.

Sincerely,



Irving Kagan                  Paul Hansen
Chairman of the Board         President and Chief Executive Officer

                           16
<PAGE>
<TABLE>
<CAPTION>
STATEMENTS OF INCOME

For the Years Ended November 24, 1995,
November 25, 1994 and November 26, 1993
(In thousands, except for share data)

                                          1995            1994           1993
<S>                                     <C>            <C>           <C>
Net Sales                                $   12,681     $   14,506     $  14,861

Costs and operating expenses (Notes 1 and 3)
     Cost of sales                            8,218          9,536         9,794
     Selling and administrative expenses      4,140          4,094         4,284
              
                                             12,358         13,630        14,078
     Operating income                           323            876           783
Other income (expense), net (Note 7)            412            (44)          304
     Income before taxes on income              735            832         1,087
Taxes on income (Notes 1 and 8)                 297            322           424

     Net income                          $      438     $      510     $     663
Per common share:
     Net income (Note 1)                 $      .30     $      .34     $     .45
     Dividends declared                  $      .20     $      .20     $     .20

Weighted average share outstanding       1,482,117      1,480,548      1,475,357
</TABLE>
<TABLE>
<CAPTION>
STATEMENTS OF SHAREHOLDERS' EQUITY

For the Years Ended November 24, 1995,
November 25, 1994 and November 26, 1993 
(In thousands, except for share data)

                                                      Additional
                              Common Stock            Paid-in       Retained      Treasury Stock
                           Shares      Amount         Capital       Earnings     Shares    Amount
<S>                         <C>        <C>            <C>           <C>          <C>        <C>
Balance, November 27, 1992  1,533,042  $ 1,533       $ 1,109        $ 6,984       63,125     $  348
Net income for the year             -        -             -            663            -          -
Sale of treasury stock              -        -             -            (20)      (6,000)       (38)
Less dividends on common 
  stock ($.20 per share)            -        -             -           (295)           -          -
Balance, November 26, 1993  1,533,042    1,533         1,109          7,332       57,125        310
Net income for year                 -        -             -            510            -          -
Sale of treasury stock              -        -             -            (20)      (6,200)       (40)
Less dividends on common
  stock ($.20 per share)            -        -             -           (296)           -          -
Balance, November 25, 1994  1,533,042    1,533         1,109          7,526       50,925        270
Net income for year                 -        -             -            438            -          -
Less dividends on common
  stock ($.20 per share)            -        -             -           (297)           -          -
Balance, November 24, 1995  1,533,042  $ 1,533       $ 1,109        $ 7,667       50,925     $  270

       See accompanying notes to financial statements
                   PENOBSCOT SHOE COMPANY
</TABLE>
                             17
<PAGE>
<TABLE>
<CAPTION>
BALANCE SHEETS

November 24, 1995 and November 25, 1994
(In thousands)

ASSETS                                               1995     1994
<S>                                                <C>      <C>
   CURRENT ASSETS:
      Cash and cash equivalents (Note 1)             1,301   1,308
      Marketable securities (Notes 1 and 2)          3,271   2,556
      Receivables (Note 8):
          Trade, less allowances of $468 and $486    3,460   3,634
          Refundable income taxes                        -      52
          Other                                         32      56
      Inventories (Notes 1 and 3)                    3,054   2,469
      Prepaid expenses and other (Notes 4 and 8)       341     490

          TOTAL CURRENT ASSETS                      11,459  10,565

   PROPERTY AND EQUIPMENT (Note 1):
      Land                                              66      66
      Land improvements                                  4       4
      Buildings and improvements                     1,413   1,409
      Machinery and equipment                        1,546   1,524
                                 
                                                     3,029   3,003
      Less accumulated depreciation and amortization 2,660   2,542
          NET PROPERTY ANDEQUIPMENT                    369     461

   TOTAL ASSETS                                    $11,828 $11,026

LIABILITIES AND SHAREHOLDERS' EQUITY
   CURRENT LIABILITIES:
      Accounts payable                             $   791 $   530
      Accruals (Notes 1, 4 and6)
          Salaries, wages and commissions               44      73
          Retirement plan                              189     195
          Income taxes                                 105      40
          Other                                         84      85
      Dividends payable                                 74      74
          TOTAL CURRENT LIABILITIES                  1,287     997

   DEFERRED INCOME TAXES (Notes 1 and 8)               146     131

   COMMITMENTS AND CONTINGENCIES 
      (Notes 4, 5, 6 and 9)

   SHAREHOLDERS' EQUITY (Note 9):
      Common stock, $1 par - shares
          authorized 2,000,000; issued 1,533,042     1,533   1,533
      Additional paid-in capital                     1,109   1,109
      Retained earnings                              7,667   7,526

                                                    10,309  10,168
      Unrealized gain on marketable securities 
          (Note 1)                                     356       -
      Less treasury stock, at cost, 50,925 shares      270     270
          TOTAL SHAREHOLDERS' EQUITY                10,395   9,898

   TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY      $11,828 $11,026

See accompanying notes to financial statements 
PENOBSCOT SHOE COMPANY
</TABLE>
                             18
<PAGE>
<TABLE>
<CAPTION>
STATEMENT OF CASH FLOWS

For the Years Ended November 24, 1995,
November 25, 1994 and November 26, 1993
(In thousands)

                                                     1995     1994      1993
<S>                                                  <C>      <C>       <C>
Cash flows from operating activities: 
  Net income                                          $ 438    $ 510     $ 663
  Adjustments to reconcile net income to net cash
       provided (used) by operating activities:
          Depreciation and amortization                 128      133       132
          Provision for losses on accounts receivable    67       44       162
          Gain on sale of marketable securities        (178)     (65)      (92)
          (Gain) loss on sale property and equipment      -       (2)       16
          Deferred income taxes                         (11)      67      (128)
          Changes in operating assets and liabilities:
               Receivables                              183      227    (1,151)
               Inventories                             (585)    (260)     (432)
               Prepaid expenses and other               (65)     (70)      (37)
               Accounts payable                         261     (303)      159 
               Accruals                                  29     (208)      366
               Dividends payable                          -        -         1

                  Total adjustments                    (171)    (437)   (1,004)

       Net cash provided (used) by operating activities 267       73      (341)

Cash flows from investing activities:
   Proceeds from sale of marketable securities          949    1,143       854
   Purchase of marketable securities                   (890)  (1,124)     (703)
   Proceeds from sale of property and equipment           -        2        16
   Capital expenditures                                 (36)     (24)     (160)
       Net cash provided (used) by investing activities  23      ( 3)        7

Cash flows from financing activities:
   Dividends paid                                      (297)    (296)     (295)
   Issuance of treasury stock                             -       20        19

       Net cash (used) by investing activities         (297)    (276)     (276)

       Net increase (decrease) in cash and cash 
           equivalents                                   (7)    (206)     (610)

Cash and cash equivalents at beginning of year        1,308    1,514     2,124

Cash and cash equivalents at end of year             $1,301   $1,308    $1,514

</TABLE>
Supplemental Disclosure of Cash Flow Information
Payments for income taxes amounted to $284,000, $465,000 and $422,000 in
1995, 1994 and 1993, respectively.  Cash paid for interest expense in 1994 was
$3,000.  Unrealized gains on marketable securities were $596,000 in 1995.

       See accompanying notes to financial statements
                   PENOBSCOT SHOE COMPANY
                   
                            19
<PAGE>




NOTES TO FINANCIAL STATEMENTS

(1)   Summary of Business Operations and Significant Accounting Policies

Business Operations:

The Company is engaged in the design, manufacture, importing and sale of
women's casual, sport and leisure footwear, including fashion boots and
sandals, for the retail market.

Fiscal Year:

The Company's fiscal year ends on the last Friday in November.  Fiscal
1995, 1994 and 1993 each included 52 weeks.

Marketable Securities:

Effective November 26, 1994, the Company accounts for investments in debt
and equity securities under the provisions of Statement of Financial 
Accounting Standards No. 115, "Accounting for Certain Investments in Debt
and Equity Securities" (" SFAS No. 115").  Previously, the Company accounted
for these investments at the lower of aggregate cost or market.  Upon the 
adoption of SFAS No. 115, the Company recorded an unrealized gain of $133,604,
net of tax, as a separate component of stockholders' equity. During fiscal 1995
the unrealized gain increased by $222,755 to a year end balance of $356,359,
net of tax.  The Company classifies the debt and equity securities as
available-for-sale securities, and therefore records them at fair market value.
The cost of securities sold is based on the first-in, firstout method in the
determination of realized gains and losses. Unrealized gains and losses are
recorded as a separate component of stockholders' equity. Realized gains and
losses are recognized in the results of operations.

Inventories:

Inventories are stated at cost, not in excess of market. Cost is determined
on a last-in, first-out ("LIFO") basis. 

Property, Equipment and Depreciation:

Property and equipment are stated at cost.  Depreciation is computed using
the straight line method over the following estimated useful lives:

                                   Years
     Land improvements                10
     Buildings and improvements    10-33
     Machinery and equipment        3-10


Retirement Plan:

The Company has a defined benefit retirement plan covering substantially all
employees.  The Company's policy is to fund retirement cost as accrued. Plan
assets consist principally of equity securities and corporate and US Government
obligations. The plan was fully funded at November 24, 1995. 

Income Per Share:

Net income per share amounts are based on the weighted average number of
common shares outstanding. 

Cash Equivalents:

The Company considers all highly liquid instruments with a maturity of three
months or less when purchased to be cash equivalents.

Income Taxes:

Income taxes are based on income (loss) for financial reporting purposes and
reflect a current tax liability (asset) for the estimated taxes payable
(recoverable) in the current-year tax return and changes in deferred taxes.
Deferred tax liabilities or assets are recognized for the estimated tax
effects of temporary differences between financial reporting and taxable
income (loss) and for tax credit and loss carryforwards based on enacted tax
laws and rate.

Effect of Accounting Pronouncement Not Adopted:

The effect of adopting Statement of Financial Accounting Standards No. 123,
"Accounting for Stock-Based Compensation," has not been estimated.

(2) Marketable Securities

At November 24, 1995 and November 25, 1994, marketable securities consist
of the following (in thousands):
                               1995            1994
                       Fair Market
                       Value         Cost      Cost
Preferred and
   common stock        $  1,018     $  638    $  761
U.S. Government and
   U.S. Government
   agency obligations     1,889      1,694     1,453
Mutual funds                 53         47        47
Corporate bonds             311        295       295

Total                    $3,271     $2,674    $2,556

Gross unrealized gains and losses at November 24, 1995, were $597,000 and
$1,000, respectively. Gross unrealized gains and losses at November 25, 1994,
were $272,000 and $52,000, respectively.

The contractual maturity of debt securities are summarized as follows at
November 24, 1995:
                                   Cost  Fair Market
                                            Value
Within 1 year                         -         -
After 1 year through 5 years        486       510
After 5 years through 10 years      570       609
After 10 years                      933     1,081

Total debt securities          $  1,989  $  2,200

(3) Inventories

Inventories are summarized as follows (in thousands):

                            1995      1994
FIFO Cost:
   Finished shoes          $ 3,355  $  2,825
   Shoes in process             22        35
   Raw materials               232       302
                     
                             3,609     3,162
Excess of FIFO cost over
   LIFO inventory value       (555)     (693)
     
                         $   3,054 $   2,469
      
                      20
<PAGE>
The Company uses the LIFO method because it more realistically reflects
operating results by charging current costs against current revenues.  Certain
companies in the same industry use the first-in, first-out ("FIFO") method. Had
the Company's inventory been stated using the FIFO method, the inventory 
would be greater by approximately $555,000 and $693,000 at November 24, 1995
and November 25, 1994, respectively.  Reported net income would have been
lower by approximately $84,000 ($.06 per share), $125,000 ($.08 per share)
and $237,000 ($.16 per share) in 1995, 1994 and 1993, respectively.

During 1995, 1994 and 1993, cost of sales included charges for goods carried
at prior years' LIFO values which were less than the cost of current purchases.
This result was to increase net income by approximately $182,000 ($.12 per
share), $82,000 ($.06 per share) and $251,000 ($.17 per share) in 1995, 1994
and 1993, respectively.

(4) Retirement Plan

The Company has a retirement plan covering substantially all of its employees.
<TABLE>
<CAPTION>
The following table sets forth the plan's funded status at November 24, 1995
and November 25, 1994 (in thousands):

Actuarial present value of                       1995        1994
   benefit obligation:
<S>                                            <C>          <C>
Accumulated benefit obligation,
   including vested benefits of
    $2,778 and $2,742                           $ (2,824)    $ (2,837)

Projected benefit obligation                    $ (3,017)    $ (3,031)
Unrecognized net gain from
   past experience difference from
   that assumed                                   (1,184)        (910)
Plan assets at fair market value                   4,604        4,324
Prior service cost not yet recognized
     in net periodic pension cost                     10            1                           )
Unrecognized transition assets being
     amortized over 15 years                        (231)        (264)

Prepaid pension cost                            $    182     $    120
</TABLE>
<TABLE>
<CAPTION>
Net periodic pension expense (credit) in 1995, 1994 and 1993 included the
following (in thousands):

                         1995       1994         1993
<S>                    <C>         <C>          <C>
Service cost            $  33      $  37         $  47
Interest cost              218       216           206
Return on plan assets     (278)     (297)         (277)
Net amortization
   and deferral            (35)      (30)          (28)

Net periodic pension
   expense (credit)     $  (62)    $ (74)        $ (52)
</TABLE>
The discount rate and rate of increase in future compensation levels used in
determining the actuarial present value of the projected benefit obligation
were 7.5% and 6%, respectively.  The expected long-range rate of return on
assets was 7.5%.

5) Short-term Borrowings

At November 24, 1995, the Company had a line of credit of $3,750,000 for
letters of credit and short-term borrowings.  Borrowings under this arrangement
are unsecured and bear interest at the bank's "base rate." There were no
short-term borrowings during fiscal 1995 and 1993.  During fiscal 1994, the 
maximum amount of short-term borrowings under these arrangements was $400,000
and the interest rate paid was 7.75%.  At November 24, 1995, commitments
against letters of credit were approximately $700,000. 

(6)  Commitments and Contingencies

Supplemental retirement benefit:

The Company provides retirement benefits to its former chief executive officer
in accordance with a supplemental retirement plan approved by the Board of
Directors.  The present value of the estimated future payments under this
benefit program of $189,000 in 1995 and $195,000 in 1994 are reflected in the
accompanying financial statements as accrued retirement plan. Retirement
payments under this program amounted to $20,000 and $18,000 in 1995 and 1994,
respectively.

Employment death benefit:

The Board of Directors has voted to make payments to spouses and minor
children of certain officers in the aggregate amount of approximately $351,000
in the event of officers' deaths while employed.

Litigation:

In September 1987, the Company and numerous other parties entered into two
Administrative Orders by Consent issued by the U.S. Environmental Protection
Agency and the Maine Department of Environmental Protection regarding the
removal of hazardous wastes from two locations in Maine. The Company
initially established a loss contingency of $75,000 to cover anticipated
liabilities in these two proceedings. Costs totaling $13,000 have been incurred
to date.

(7)  Other Income (Expense), Net
<TABLE>
<CAPTION>
Other income (expense), net, consists of the following (in thousands):

                     1995    1994    1993
<S>                 <C>     <C>     <C>
Interest income      $  218  $  173  $  178
Dividend income          25      25      25
Gain on sale
   of securities        178      65      92
Interest expense          -      (3)      -
Litigation settlement     -    (300)      -
Other, net               (9)     (4)      9

                     $  412  $  (44)  $ 304
</TABLE>
During 1994, the Company settled litigation. The settlement of $300,000 has
been reported in other income (expense).

                            21
<PAGE>

(8)  Taxes on Income (Credit)
<TABLE>
<CAPTION>
The provision (credit) for income taxes is comprised of 
the following (in thousands):

Fiscal Year              Current     Deferred     Total
<S>                     <C>         <C>          <C>
1995:
     Federal             $  296      $   (8)      $  288
     State                   12          (3)           9
                     
                         $  308      $  (11)      $  297

1994:
     Federal             $  204      $   51       $  255
     State                   51          16           67
                     
                            255          67          322

1993:
     Federal            $   432      $  (96)      $  336
     State                  120         (32)          88 

                        $   552      $ (128)      $  424

</TABLE>
Deferred tax assets (liabilities) are comprised of the following
(in thousands)

                                   1995      1994
Deferred tax asset: 
Accounts receivable reserves       $ 188     $ 196
Inventory valuation                   31        18
Deferral related to 
   marketable securities            (240)        -
Basis difference of accrued
   liabilities                       134       114
            
                                   $ 113     $ 328
Deferred tax liability:
Depreciation                        (146)      (82)
Pension                                -       (49)

                                   $(146)    $(131)
<TABLE>
<CAPTION>
A reconciliation on income at the United States statutory rate to
the effective rate follows:

                     1995    1994    1993
<S>                  <C>     <C>     <C>
Taxes on income
  computed at the
  United States
  statutory rate      34.0%   34.3%   34.0%

State and local
  taxes, net of
  federal benefit      5.5     5.1     5.3 

Dividends
  received  
  deduction            (.8)    (.7)    (.6) 
                 
Other - net            1.7     1.7     1.7
Effective tax rate    40.4%   40.4%   40.4%

</TABLE>


(9)  Stock Options Plan

The Company has a nonqualified stock option plan (the "Plan") designed to
reward key employees of the Company.  Options are available for the purchase
of shares of the Company's common stock at an exercise price as determined by
the Board of Directors, but at a price not less than the fair market value of
the common stock at the time the option in granted.  Stock option activity is
shown below.
<TABLE>
<CAPTION>
                              1995    1994    1993   
<S>                           <C>     <C>     <C>
Outstanding at
    beginning of year          29,800  31,000  37,000
Granted (price of $5.00
    per share)                      -   5,000       -
Exercised (price of
    $3.125 per share)               -  (6,200) (6,000)
Outstanding at end of
    year (prices range
    from $3.125 to $5.00 
    per share)                 29,800  29,800  31,000

Available for grant
    at end of year             33,000  33,000  38,000
</TABLE>
<TABLE>
<CAPTION>
(10)  Summarized Quarterly Results of Operations 
      (unaudited)
         
                      (In thousands except
                          per share data)
 
                    1995     1994
<S>                 <C>      <C>
First quarter
    Revenue         $3,120   $2,989
    Gross profit     1,054    1,034
    Net income          14       78
    Net income     
      per common share .01      .05

Second quarter
    Revenue          $2,455  $3,667
    Gross profit        827   1,071
    Net income (loss)   (27)     13
    Net income (loss)
      per common share (.02)    .01
    
Third quarter
    Revenue          $3,872   $4,090
    Gross profit      1,285    1,519
    Net income          133      115
    Net income  
      per common share  .09      .08

Fourth quarter
    Revenue          $3,234   $3,761
    Gross profit      1,297    1,346
    Net income          318      303
    Net income
      per common share  .21      .20
        
</TABLE>

                             22
<PAGE>


REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
                
Penobscot Shoe Company
Old Town, Maine

      We have audited the accompanying balance sheets of Penobscot
Shoe Company as of November 24, 1995 and November 25, 1994, and the
related statements of income, shareholders' equity, and cash flows for each
of the three years in the period ended November 24, 1995. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based
on our audits.

      We conducted our audits in accordance with generally accepted
auditing standards. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements are free
of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. 
An audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

      In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of Penobscot Shoe
Company at November 24, 1995 and November 25, 1994, and the results of its
operations and its cash flows for each of the three year in the period ended
November 24, 1995, in conformity with generally accepted accounting principles.

      As discussed in Notes 1 and 2 to the financial statements, the Company
changed its method of accounting for investments in debt and equity securities
in fiscal 1995.


Boston, Massachusetts
January 12, 1996



BDO Seidman, LLP

<TABLE>
<CAPTION>

                  SELECTED FINANCIAL DATA
                             
         (In thousands, except per share amounts)
                             
                               1995        1994         1993        1992        1991
<S>                           <C>          <C>          <C>         <C>         <C>
Selected Financial Data
  Net Sales                    $  12,681    $  14,506  $  14,861     $  14,170   $13,331
  Income (Loss) Before Taxes   $     735    $     832  $   1,087     $   1,341   $  (368)
  Net Income (Loss)            $     438    $     510  $     663     $     879   $  (243)
  Net Income (Loss) per Share  $     .30    $     .34  $     .45     $     .60   $  (.17)
  Cash Dividends Declared per
     Common Share              $     .20    $     .20  $     .20     $     .20   $   .20

At year-end:
  Total Assets                 $  11,828    $  11,026  $  11,290     $  10,388   $ 9,752
  Working Capital              $  10,172    $   9,568  $   9,212     $   8,832   $ 8,199
  Shareholders' Equity         $  10,395    $   9,898  $   9,664     $   9,278   $ 8,693
  Book Value per Common Share 
     Outstanding at Year End   $    7.01    $    6.68  $    6.55     $    6.31   $  5.91

</TABLE>
                             23
<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Liquidity and Capital Resources:

Penobscot Shoe Company's net working capital increased by $604,000 during
1995, compared to an increase of $356,000 and $380,000 in 1994 and 1993,
respectively.  Working capital at the end of 1995 was $10,172,000, compared
to $9,568,000 at the end of 1994 and $9,212,000 at the end of 1993.  The
current ratio for each of the last three years was 8.9 to 1, 10.6 to 1 and 7.1
to 1, respectively.

The Statement of Cash Flows for the year ended November 24, 1995, shows a
decrease in cash and cash equivalents of $7,000.  The Company's operations
provided $267,000 during 1995.  The payment of the Company's quarterly dividend
amounted to $297,000 during 1995.

During 1995, the total value of the Company's inventory which included both
domestically assembled and imported footwear increased by $585,000.  In 1994,
the inventory had increased by $260,000 from 1993.  In both 1995 and 1994,
the portion of inventory comprised of domestically assembled footwear
decreased, reducing the amount of inventory carried at prior years' LIFO
values.  As a result, in each of the last two years cost of sales was charged
for goods carried at prior years' LIFO values which were significantly less
than the cost of current purchases.  The effect of these LIFO liquidations
was to increase earnings by $182,000, or $.12 per share, and $82,000, or $.06
per share, in 1995 and 1994, respectively.

The increase in marketable securities was primarily due to the adoption of
Statement of Accounting Standards No. 115 "Accounting for Certain Investments
in Debt and Equity Securities" on November 26, 1994.  The adoption of this
accounting standard resulted in an increase of $596,000 in marketable
securities and a deferred tax liability of $240,000 which was recorded on the
balance sheet as an offset to prepaid expenses and other.  The increase in
inventory in fiscal 1995 was due to larger purchases of cold weather boots,
many of which were scheduled for shipment to customers in fiscal 1996. The
increases in accounts payable and accruals, and the decrease in accounts
receivable were a result of timing.

Management believes that Penobscot Shoe Company remains financially well
structured to consider a variety of financing options should the need arise
and will make choices depending on economic conditions at the time.  Options
available include conversion of marketable securities held by the Company into
cash and cash equivalents.  The Company also has an established line of credit
of $3,750,000 with a major bank available at the bank's base rate should the
need arise.  The company had no material commitments for capital expenditures
as of November 24, 1995.

Results of Operations:

Net sales for 1995 decreased 13% from the preceding year which had decreased
by 2% from 1993.  Total pairs of footwear shipped decreased by approximately
18% from 1994.  This drop was partially offset by an increase of approximately
6% in the average selling price.  Most of the increase in the average selling
price per pair was a result of the product mix rather than price increases.

The Company's business is characterized by two major selling seasons, one for
the Fall retail season and the other for the Spring retail season. Sales for
the Fall season generally account for slightly more than half of a year's
sales, while the Spring sales account for the balance.

Cost of sales was 65% of net sales in 1995 and 66% of net sales in both 1994
and 1993.  The gross profit percentage in 1995 was 35% and in both 1994 and
1993 it was 34%.

Selling and administrative costs increased by approximately $46,000, or 1%,
from 1994.  In 1994, these expenses had decreased by approximately 4% from
1993.  Included in the 1993 costs was a non-recurring charge of $200,000,
pre-tax to establish a supplemental employee retirement plan.

In the fiscal year 1995, other income amounted to $412,000, pre-tax, including
$178,000 in gains from the sales of securities and interest income of
$218,000.   In 1994 gains from the sales of securities amounted to $65,000,
pre-tax, and interest income amounted to $173,000.  In 1994, other income was
offset by a non-recurring charge of $300,000 related to the settlement of
litigation.

During fiscal 1995, the Company's effective income tax rate was 40%.
During both 1994 and 1993 the effective rate was 39%.  In all three years
the effective income tax rate consisted of State and Federal income taxes.

Retail sales of footwear were weak for most of 1995 as consumers remained
cautious and retail traffic was light. This was particularly true of
independent retailers, which have traditionally made up the largest segment
of TROTTERS distribution. Despite this extremely difficult marketplace,
TROTTERS expanded its presence in a significant retail channel, department
stores.

We expect the poor retail environment to continue during 1996. We are
placing increased emphasis on product development and marketing to enhance
our brand presence in 1996 and beyond.

                              24
<PAGE>

MARKET FOR THE COMPANY'S COMMON STOCK AND
RELATED SECURITY HOLDER MATTERS

Principal Market, Transfer Agent and Registrar

The principal market on which the Company's Common Stock is traded is the
American Stock Exchange.  The Transfer Agent and Registrar for the Company's
Common Stock is Chemical Mellon Shareholder Services, 111 Founders Plaza,
E. Hartford, CT 06108.  As of November 24, 1995, there were 270 holders of
record of the Company's Common Stock.

Stock Price and Dividend Information
<TABLE>
The table presents the high and low sales prices as reported by the American
Stock Exchange, and dividend information for the Company's Common Stock
for each quarterly period during the past two years.

                    First   Second   Third    Fourth
                    Quarter Quarter  Quarter  Quarter
<S>                <C>      <C>      <C>      <C>
1995
   High             4 3/4    5        4 3/4    4 3/4
   Low              4        4 3/8    4 3/8    4 3/16
   Dividends        $.05     $.05     $.05     $.05

1994
   High             5 7/8    6        5 3/8    5 1/2
   Low              4 7/8    4 7/8    4 1/8    4 3/4
   Dividends        $.05     $.05     $.05     $.05

</TABLE>

PENOBSCOT SHOE COMPANY
P.O. BOX 545, OLD TOWN, MAINE 04468

TROTTERS
                              25
<PAGE>


<TABLE> <S> <C>

<ARTICLE>5
<MULTIPLIER>1000
       
<S>                          <C>
<FISCAL-YEAR-END>             NOV-24-1995
<PERIOD-END>                  NOV-24-1995
<PERIOD-TYPE>                 YEAR
<CASH>                         1301
<SECURITIES>                   3271
<RECEIVABLES>                  3928
<ALLOWANCES>                    468
<INVENTORY>                    3054
<CURRENT-ASSETS>              11459
<PP&E>                         3029
<DEPRECIATION>                 2660
<TOTAL-ASSETS>                11828
<CURRENT-LIABILITIES>          1287
<BONDS>                           0
<COMMON>                       1533
             0
                       0
<OTHER-SE>                     8862
<TOTAL-LIABILITY-AND-EQUITY>  11828
<SALES>                       12681
<TOTAL-REVENUES>              12681
<CGS>                          8218
<TOTAL-COSTS>                 12358
<OTHER-EXPENSES>               (412)
<LOSS-PROVISION>                 67
<INTEREST-EXPENSE>                0
<INCOME-PRETAX>                 735
<INCOME-TAX>                    297
<INCOME-CONTINUING>             438
<DISCONTINUED>                    0
<EXTRAORDINARY>                   0
<CHANGES>                         0
<NET-INCOME>                    438
<EPS-PRIMARY>                   .30
<EPS-DILUTED>                   .30
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission