Footstar, Inc. reported the findings to date of its previously announced investigation into accounting discrepancies identified by Footstar management in November 2002.

The Company also announced that Mickey Robinson, Chairman and Chief Executive Officer, has left the Company, and Neele E. Stearns, Jr., a member of the Board of Directors, has assumed these positions on an interim basis. The investigation was conducted under the oversight of the Company's Audit Committee with the assistance of outside legal advisors and forensic accountants. The Company also provided preliminary expectations of its restated financial statements for fiscal year 1997 through the first half of fiscal year 2002, as well as its business performance for fiscal year 2002 and the first half of fiscal year 2003 and its outlook for fiscal years 2003 and 2004. The Company expects to release financial statements for the restated periods and most recent four fiscal quarters when the investigation is completed and the audit by the Company's independent auditor, KPMG LLP, is complete. The Company anticipates releasing these financial statements by October 31, 2003.

    --  Based on the investigation, the Company now expects that the
        restatement will reduce earnings by an aggregate amount
        ranging from $48 million to $53 million pre-minority interest
        and pre-taxes (or $29 million to $32 million after minority
        interest and taxes) over the five-and-one-half-year period
        from the beginning of fiscal year 1997 through June 2002. The
        final impact of the restatement will depend upon the final
        determinations being made by the Company and completion of the
        audit and review by KPMG. The aforementioned aggregate
        reduction in earnings expected to range between $48 million to
        $53 million pre-minority interest and pre-taxes is expected to
        include restatement adjustments relating to the accounts
        payable discrepancies noted in the Company's November 2002
        press release now totaling approximately $46 million and
        approximately $2 million to $7 million in restatement
        adjustments in five additional accounting areas. While the
        restatement adjustments primarily affect accounts payable,
        inventory, fixed assets, operating profits and net income or
        loss, the Company does not expect the restatement to affect
        the over $10 billion of sales revenue generated during the
        five-and-one-half-year period or net cash flow during this
        period. The investigation determined that all vendors had been
        paid in full during the five-and-one-half year period.

    --  For the full fiscal year 2002, the Company's net loss is
        expected to range between $32 million and $34 million, or
        between $(1.50) and $(1.60) per diluted share, including
        approximately $74.2 million (or approximately $47.7 million
        after minority interest and taxes) of expected costs
        associated with restructuring, asset impairment and other
        charges and the previously announced cumulative effect of a
        change in accounting principle to write off the goodwill
        associated with the acquisition of the assets of J. Baker upon
        the adoption of Statement of Financial Accounting Standards
        (SFAS) No. 142, Goodwill and Other Intangible Assets. In
        addition, the expected net loss for fiscal year 2002 includes
        $9.2 million (or approximately $6.0 million after taxes) of
        bad debt expense relating to the Ames liquidation. Separately,
        in connection with completing the audit of the Company's
        fiscal year 2002 financial statements, the Company is
        reviewing the valuation of its deferred tax assets. The
        completion of this review could result in additional material
        changes to the Company's tax accounts and the Company's
        expected fiscal year 2002 results.

    --  For the first quarter of fiscal year 2003, the loss per
        diluted share is expected to be in the range of $(0.75) to
        $(0.85), and for the second quarter of fiscal year 2003, the
        loss per diluted share is expected to be in the range of
        $(0.35) to $(0.45). The Company expects a loss for fiscal year
        2003 of approximately the same amount as fiscal year 2002. The
        loss is expected to include a charge primarily related to
        inventory markdowns and severance costs ranging between $19
        million and $21 million to reflect the impact of Kmart store
        closings and approximately $12 million in expenses related to
        the investigation and restatement (or a combined aggregate of
        $17 million to $19 million after minority interest and taxes).
        In addition, operating profit will be negatively impacted by
        approximately $11 million of costs associated with the
        Company's start-up businesses and $12 million in increased
        interest expense. The results for the second quarter of fiscal
        year 2003 also reflect a very weak spring selling season at
        Meldisco caused by unusually damp and cold weather. The
        Company's inventory position continues to be current, and the
        Company projects a profit in fiscal year 2004.

    --  During the course of the investigation, it has been determined
        that there were significant weaknesses in the Company's
        internal controls and procedures, computer systems and
        organizational structure, as well as instances of incorrect
        accounting, instances of insufficient communication by
        management and the accounting staff to the Company's internal
        and external auditors, and instances of insufficient attention
        and resources directed by the Company to accounting issues,
        all of which resulted in incorrect accounting entries over the
        five-and-one-half-year period that is subject to the
        restatement. As a result of these findings, and the
        restatement in general, the Company has implemented and is
        continuing to implement a broad range of corrective actions,
        including improved oversight, improved internal controls and
        procedures, increased segregation of duties relating to
        accounting and financial reporting, increased management
        review, personnel changes, training and procedural
        enhancements, systems interface improvements and steps to
        identify a longer term integrated systems solution to many of
        the interface issues uncovered by the investigation.

    --  Neele E. Stearns, Jr., a member of the Board of Directors and
        the former chairman of the Audit Committee, has been appointed
        Chairman and Chief Executive Officer on an interim basis. The
        Board of Directors has initiated a search for a permanent
        successor to Mr. Robinson. Mr. Stearns is a seasoned executive
        with more than 40 years of business and financial experience.
        He served as President and Chief Executive Officer of CC
        Industries, Inc., a privately held diversified holding
        company, from 1986 to 1995 and is currently Chairman of
        Financial Investments Corporation, a private equity investment
        firm. He is a member of the board of directors of Maytag
        Corporation, serving as a member of the Executive Committee
        and Chairman of the Audit Committee, and was a member of the
        board of directors of Wallace Computer Services from 1990
        until May 2003, when it merged with Moore Corporation, and
        also served as interim Chairman of the Board of Wallace during
        2000 while Wallace was seeking a new Chairman and Chief
        Executive Officer. Mr. Stearns also served as an auditor with
        Arthur Andersen & Co. and earned an M.B.A. from Harvard
        Business School in 1960.

    --  The Company has created a new position, Senior Vice President
        of Financial Reporting, which will oversee the Company's
        accounting and financial reporting functions. The Company is
        working to fill that position as soon as practicable.

    --  The Company continues to have the benefit of its $325 million
        senior secured credit facility with a syndicate of banks led
        by Fleet National Bank. The Company has received a commitment
        from its credit facility term lender to provide additional
        subordinated term borrowing of up to $20 million, subject to
        the approval of the lending syndicate. The Company has
        obtained a waiver from its bank group extending to October 31,
        2003 its requirement to provide audited financial statements
        for the fiscal years outstanding, as well as unaudited
        financial statements for the first two quarters of fiscal year
        2003.

    The Restatement: Background

Since November 2002, an internal investigation into accounting errors identified in the Company's previously filed financial statements has been conducted under the oversight of the Audit Committee. The progress of the investigation and the related restatement has been reviewed with the Audit Committee on a weekly basis since November 2002, including discussions with management, the independent auditors, investigating attorneys, forensic accountants and the Company's internal auditors. While the Company has been working diligently to bring this matter to a close, additional time was required for the investigation, which entailed two phases, each covering the five-and-one-half year period beginning in fiscal year 1997. Given the issues that arose with respect to the Company's internal controls and procedures, a thorough and time-consuming historical analysis of accounts payable transactions dating back to fiscal year 1997 had to be performed, which necessitated referring to original invoices, receiving and payment source documents across three operating divisions, each of which uses a different accounts payable system.

The Audit Committee initially retained the law firm of Latham & Watkins LLP to assist with the investigation. Latham & Watkins had previously rendered only limited legal services to the Company. At the same time, the Company retained Latham & Watkins to represent it in the five class action lawsuits that were filed after the November 13, 2002 announcement. Latham & Watkins retained forensic accountants to assist it in the investigation. Latham & Watkins delivered a preliminary report to the Audit Committee in January 2003 and a further report in April 2003, which focused principally on the accounts payable issue and certain other issues that arose in the course of the investigation. The Latham & Watkins investigation identified significant weaknesses in the Company's internal controls and procedures, computer systems and organizational structure, as well as instances in which some members of management and finance-related employees devoted insufficient resources and attention to accounting issues and made incorrect accounting entries with respect to the write-off of certain liabilities and corresponding reductions in certain operating expenses.

After reviewing the findings of the Latham & Watkins investigation and discussing the issues raised by the findings with KPMG, the Audit Committee determined that a further and broader investigation was warranted into areas beyond those raised in the restatement process to assess the accuracy and completeness of the Company's financial statements and to determine whether the issues that had caused the need for a restatement had been appropriately remediated. The Audit Committee retained the law firm of Richards Spears Kibbe & Orbe LLP (“RSKO”), which had no previous relationship with the Company or its management, to conduct this additional investigation, while Latham & Watkins continued to represent the Company. RSKO was also assisted by forensic accountants. Although the additional investigation required more time, the Audit Committee believed it was necessary to help ensure that the investigation and restatement would be accurate and complete.

The RSKO investigation entailed both a “vertical” and “horizontal” analysis. The “vertical” component evaluated whether management had established and implemented appropriate systems and controls to ensure accurate financial reporting and to assess whether management had given those issues an appropriate level of priority within the Company. The “horizontal” component reviewed additional accounts and transactions that presented a high risk for mistakes or errors. The RSKO investigation also assessed the Company's response to the issues that had been raised in the restatement process.

The RSKO investigation has found that, in addition to the specific items giving rise to the need for the restatement, there was a failure by the Company's management to establish an appropriate control environment, and there were significant failures in the Company's internal controls and procedures resulting from numerous causes, including inadequate staffing, insufficient quality and training of personnel and inadequate systems. The RSKO investigation also found instances in which some members of management and finance-related employees devoted insufficient attention and resources to ensuring accurate accounting and financial reporting, and did not communicate adequately to the Company's internal and external auditors, which compounded the problems arising from the deficiencies in the Company's internal controls and procedures. As a result of the Latham & Watkins and RSKO investigations, the Company has made significant personnel changes.

Based on the findings of the Latham & Watkins and RSKO investigations and the overall results of the restatement process, the Company is implementing a process intended to improve the Company's internal controls and procedures, address the systems and personnel issues raised in the course of the restatement and help ensure a corporate culture that emphasizes the importance of accurate financial reporting. The Board of Directors is continuing to review the findings of the investigation and the Company's efforts to remediate its internal controls and procedures. The Company is fully cooperating with the ongoing investigation being conducted by the Securities and Exchange Commission concerning the Company's financial statements.

The Financial Impact of the Restatement

Based on the investigation conducted to date, the Company now expects that the restatement will reduce earnings by an aggregate amount ranging from $48 million to $53 million pre-minority interest and pre-taxes (or $29 million to $32 million after minority interest and taxes) over the five-and-one-half-year period from the beginning of fiscal year 1997 through June 2002. Although subject to the completion of the investigation and the audit by KPMG, the financial impact with respect to the accounts payable discrepancies identified in November 2002, as well as five additional accounting areas that required restatement, are described below. While these errors primarily affect accounts payable, inventory, fixed assets, operating profits and net income or loss, the Company does not expect the restatement to affect reported revenue or net cash flow. The investigation determined that all vendors had been paid in full during the five-and-one-half year period. The six areas requiring restatement are:

Original Accounts Payable Reconciliation Discrepancies

The accounts payable discrepancies are expected to consist of two components as described below: approximately $35.8 million over the five-and-one-half-year restatement period related to errors in the monthly process of reconciling the accounts payable sub-systems to the general ledger and approximately $10.3 million related to integration issues following the Company's acquisition of Just for Feet.

Errors in the monthly process of reconciling the accounts payable sub-systems to the general ledger resulted in amounts being incorrectly recorded as reductions in operating expenses and accounts payable balances in each of the fiscal periods from 1997 through 2001 and for the six months ended June 2002. The Company anticipates that, collectively, these errors over the five-and-one-half year period resulted in an understatement of accounts payable and a corresponding overstatement of operating profit, on a pre-tax basis, of approximately $35.8 million. These restatement adjustments primarily increase cost of sales, but they also increase selling, general and administrative expenses. These restatement adjustments are expected to increase accounts payable and decrease operating profit by $2.1 million in fiscal year 1997, $1.2 million in fiscal year 1998, $3.5 million in fiscal year 1999 and $5.4 million in fiscal year 2000. While correction of these errors will affect each of the restated periods, the most significant period affected is fiscal year 2001, in which operating profit is expected to decrease and accounts payable is expected to increase by approximately $19.9 million. The fiscal year 2001 discrepancies were primarily caused by the Company instituting a process during fiscal year 2000 to pay many vendors via electronic funds transfer. Throughout fiscal years 2000 and 2001, the Company's subsidiary accounts payable systems failed to properly reflect these transfers, leading to the high level of adjustment to accounts payable required for fiscal year 2001. The restatement of fiscal year 2001 quarterly results is expected to increase accounts payable and decrease operating profit by $5.6 million, $3.1 million, $6.7 million and $4.5 million, respectively, in the first, second, third and fourth quarters for a total effect on fiscal year 2001 of $19.9 million. The first and second quarters of fiscal year 2002 are also expected to be restated to reflect an increase in accounts payable and a decrease in operating profit of $0.6 million and $3.1 million, respectively, or $3.7 million for the first six months of fiscal year 2002.

In addition, errors in the initial start-up, conversion and integration of the Just for Feet accounts payable and inventory systems shortly after the Company's acquisition of Just for Feet in fiscal year 2000 contributed to the amounts being restated. The restatement of fiscal year 2000 is expected to reflect the impact of an aggregate of approximately $10.3 million of additional cost of sales and a corresponding increase of accounts payable.

Inventory In-transit (Transfer of Title)

The Company determined that a number of system-generated reports did not properly capture all inventory for which title had legally been transferred to the Company. The Company takes title to some goods before the goods reach its distribution centers. While the amount of inventory related to these goods was recorded upon verified receipt at the Company's facilities, there was a delay in the time between the transfer of title and verified receipt at the Company's facilities. The delay affected inventory and accounts payable balances. The restatement adjustment to properly record the timing of reported inventory resulted in an increase to both accounts payable and inventory in the same amounts for each of the periods affected. The amount of this adjustment is expected to range from $4 million to $34 million in the aggregate at quarter ends over the period from fiscal year 1997 through June 2002. The adjustment is a balance sheet adjustment and is not expected to affect the income statement.

Elimination Adjustments

The Company charges inter-company royalties on certain Company-owned trademarks and trade names, which are capitalized as a component of the cost of related inventory. These inter-company profits were not correctly eliminated in consolidation. Additionally, the Company determined that certain vendor rebates for product sourcing activities were being recorded as a reduction to cost of sales, rather than as a reduction of the cost of the related inventory. The Company's financial statements are being restated to correctly eliminate these profits, and increase cost of sales and correspondingly reduce reported inventory, which the Company expects to aggregate approximately $4.6 million over the five-and-one-half year period.

Minority Interest and Excess Fee Payment

To the extent that the restatement adjustments relate to subsidiaries operating licensed footwear departments in Kmart, there is an impact on the minority interest in net income and excess fee calculations in each applicable period. The Company's financial statements are being restated to reflect a reduction in the excess fee, which is a component of cost of sales, and a reduction of minority interest in net income for each of fiscal years 1997 through 2001 and for the six months ended June 2002. The restatement is expected to decrease previously reported minority interest in net income by an aggregate of approximately $4.0 million and to decrease excess fees by an aggregate of approximately $5.9 million over the five-and-one-half-year period.

Just for Feet Acquisition Accounting

The investigation uncovered accounting errors affecting profitability and gross margins in fiscal year 2000 relating to the Company's acquisition of Just for Feet. The Company determined that the initial purchase price allocation contained errors in the valuation of inventory and other assets. These errors are expected to result in an aggregate net decrease of approximately $2.9 million to pre-tax operating profits over the two-and-one-half-year period ended June 2002. The correction of these errors is expected to result in an increase in cost of sales in fiscal year 2000 of approximately $6.2 million, a decrease in cost of sales in fiscal year 2001 of approximately $1.8 million and decreases in depreciation and asset impairment expenses of approximately $0.5 million, $0.7 million and $0.3 million, respectively, in fiscal years 2000 and 2001 and for the six-month period ended June 2002.

Timing Adjustments

As a result of the findings of the investigation, the Company is also adjusting previously reported financial results for miscellaneous items that were identified and previously recorded in the ordinary course of business in fiscal years 1999 through 2001 and for the six months ended June 2002. The adjustments are expected to relate principally to accrual corrections that should have been made in a more timely manner. The periods expected to be most significantly affected by these adjustments are the fourth quarter of fiscal year 1999 and the first quarter of fiscal year 2000. The restatement is expected to reflect a reduction in selling, general and administrative expenses of approximately $1.7 million in the fourth quarter of fiscal year 1999 and a corresponding increase in selling, general and administrative expenses in the first quarter of fiscal year 2000. The remaining adjustments, which were the result of similar accrual corrections, are expected to be $0.6 million or less in any individual period and are now being recorded in the appropriate period. The correction of these errors is expected to decrease operating profit by approximately $0.5 million in the aggregate over fiscal years 1999 through 2001.

The following tables summarize the expected effects of the restatement on the Company's consolidated income statements from fiscal year 1997 to the six months ended June 29, 2002. While the numbers in the tables below reflect the Company's current estimates, they should be viewed in the context of the Company's expected ranges and expected results discussed elsewhere in this press release, and as with all the other numbers set forth in this press release, these numbers are unaudited and therefore subject to change, which individually or in the aggregate, may be material.

Estimated Adjustments to Consolidated Income Statement: (in millions)

                  Total      Six Months   Fiscal  Fiscal  Fiscal 1999
               Restatement  Ended 6/29/02  2001    2000    and prior

    Athletic      $28.3        $2.4      $ 9.1    $18.5     $(1.7)

    Meldisco       15.3         0.6        6.2      4.0       4.5

    Corporate       4.6         0.4        2.4      0.5       1.3

    Total pre-tax
     reductions
     to income    $48.2        $3.4      $17.7    $23.0      $4.1

    Income taxes  (15.5)       (1.1)      (5.8)    (8.5)     (0.1)
    Minority
     interest     ( 4.0)       (0.2)      (2.4)    (0.3)     (1.1)

    Total 
     reductions
     to net 
     income
    (after tax)   $28.7        $2.1       $9.5    $14.2      $2.9

Estimated Net Income (after tax) As Reported
and As Expected to be Restated: (in millions)

                   Total
                 Restated   Six Months    Fiscal  Fiscal  Fiscal 1999
                  Period   Ended 6/29/02   2001    2000    and prior

    As Reported   $209.4      $(6.8)     $(23.5)  $60.4      $179.3

    As Expected
     to be
     Restated     $180.7      $(8.9)     $(33.0)  $46.2      $176.4

In addition to affecting prior years' results, the Company expects the
restatement to affect current and future years' results as follows:
--  Because the incorrect reconciliations of accounts payable from
        fiscal years 1997 through 2002 led to reconciling entries that
        incorrectly reduced shrink expense in each year, the Company
        has determined that its shrink expense was higher than
        previously reported. The Company is reflecting a higher level
        of shrink expense in current results. Shrink in fiscal year
        2003 is now expected to be approximately $21.4 million, or
        1.0% of sales, compared to an original budget established
        prior to the investigation and restatement of $17.1 million,
        or 0.8% of sales. In order to reduce shrink expense, the
        Company has organized a task force, working with outside
        consultants, to identify the sources of increased shrink and
        to change logistics procedures to reduce shrink in the future.

    --  The forensic examination of accounts payable determined that a
        number of duplicate payments had been made to vendors over the
        years. The Company has amended its procedures to help ensure
        that duplicate payments are not made in the future and has
        contacted vendors to recover duplicate payment amounts. The
        total possible recovery is estimated to range from $1 million
        to $2 million. These recoveries will not be reflected in
        financial results until received.

    --  As a result of the aforementioned corrections to the purchase
        accounting for Just for Feet in fiscal year 2000, the value of
        acquired inventory on the date of the Just for Feet
        acquisition is expected to be increased by approximately $4.4
        million, and the value attributable to acquired fixed assets
        is expected to be decreased by the same amount. The reduction
        in fixed assets is expected to reduce the depreciation expense
        for Just for Feet by approximately $0.5 million per year
        through fiscal year 2007.

    --  The Company's credit facility is secured by its assets; as a
        result of the restatement of in-transit inventory, the
        Company's borrowing capacity has increased under its credit
        facility. As of the end of fiscal year 2003, borrowing
        capacity is expected to increase by approximately $6 million,
        as a result of this restatement of in-transit inventory.

    Remediation

The Company is taking steps to improve internal controls and procedures. These steps relate to the areas of weakness identified during the investigation and the restatement, and include:

Remediation Plan

A detailed Remediation Plan and Disclosure Controls policy statement is the basis for improving the control environment across the Company and includes a comprehensive overhaul of accounts payable, inventory control and accounting documentation processes and procedures.

The Control Environment–Tone at the Top

The Company's finance and information services departments are responsible for the ultimate “scorekeeping” of business activities and reporting of results. Company managers, including the Chief Executive Officer, Chief Financial Officer and division presidents, are being charged with heightened responsibility for the accurate disclosure of the facts and financial results of their respective business areas. The Company's procedures for control over disclosures and management responsibility for the financial information are documented in its recently revised Disclosure Controls policy statement. This policy statement describes on a daily, weekly, monthly, quarterly and annual basis the disclosure controls that the Company follows to help ensure that operating results and accompanying narratives are full, fair, complete and accurate, and is intended to comply with the federal securities laws, including the Sarbanes-Oxley Act and the rules adopted thereunder.

Organization and Human Resources

The Company's investigation indicated that some levels of the internal control organization were not being sufficiently trained, staffed, or supervised to perform as expected. As a result, the reporting lines of Finance and Human Resources functions at the shared service center have been realigned to report to a corporate finance executive and the Senior Vice President Human Resources, respectively, and staffing is being increased and upgraded at the shared services center in Dallas and in the corporate level accounting group to enhance the effectiveness of the internal control function. The reporting lines of Finance and Human Resources at the divisional level have also been realigned to report directly into a corporate finance executive and the Senior Vice President Human Resources, respectively.

Company personnel with responsibility over internal controls are receiving additional training, more time is being provided for on-the-job familiarization, and staff reassignments are being conducted to provide more logical segregation of duties and more intense supervision of everyday control activities. The Company will retain a professional services firm to provide financial training for non-financial managers.

Information Systems

The investigation into the causes of the need to restate financial results identified significant issues relating to the information systems used to help control business activities and generate financial reports. As the business became more complex over the years, the systems infrastructure did not keep pace with the growing demands of the business. Further, there was inadequate coordination among the operations, information systems and finance functions to help the Company anticipate new systems needs.

The Company has instituted an Information Systems (IS) Steering Committee, consisting of senior management, including the Chief Executive Officer, Chief Financial Officer and division presidents, to assist the Chief Information Officer in the allocation of systems resources so that the most important projects are identified and funded. The IS Steering Committee meets regularly to help ensure that sufficient systems resources are dedicated to improving internal controls as part of the Company's remediation plan. The IS Steering Committee expects to decide during the fourth quarter of fiscal year 2003 on a comprehensive systems solution for the procurement-to-payment cycle, which is currently operated by a number of systems that have been in place during the past ten years.

Accounts Payable Reconciliations

The Company has upgraded and retrained the personnel in the Dallas shared service center to help ensure that accounts payable transactions are processed accurately and timely and documented completely. In order to improve segregation of duties, the monthly process of reconciling the accounts payable sub-systems to the general ledger, previously performed at the Dallas shared servi