Adjusted earnings per share improves 22% year-over-year
Company reiterates full-year guidance
Caleres (NYSE: CAL) (caleres.com)
today reported second quarter 2015 financial results, with net sales of
$637.8 million versus second quarter 2014 net sales of $635.9 million.
Second quarter 2015 net earnings were $16.8 million, or $0.38 per
diluted share, and included $5.3 million of after-tax expense related to
the company’s debt extinguishment. Excluding this expense, net earnings
were $22.1 million, or $0.50 per diluted share, up 22.4% versus second
quarter 2014 net earnings of $18.1 million, or $0.41 per diluted share.
Gross margin was 41.2%, up approximately 40 basis points year-over-year,
while operating margin was 5.6%.
“Today we reported a solid quarter, as expected, with improved sales,
margins and adjusted earnings,” said Diane Sullivan, CEO, president and
chairman of Caleres. “Total sales were up 2%, excluding Shoes.com, while
gross and operating margin both expanded in the quarter. We also
improved bottom-line performance by 22%, thanks to continued progress
toward our long-term strategic initiatives.”
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US$M, except per share (unaudited)
|
|
|
|
|
2Q’15
|
|
|
|
|
2Q’14
|
|
|
|
|
2Q Chg
|
|
|
|
|
1H’15
|
|
|
|
|
1H’14
|
|
|
|
|
1H Chg
|
|
|
Consolidated net sales
|
|
|
|
|
$
|
637.8
|
|
|
|
|
|
$
|
635.9
|
|
|
|
|
|
0.3
|
%
|
|
|
|
|
$
|
1,240.1
|
|
|
|
|
|
$
|
1,227.0
|
|
|
|
|
|
1.1
|
%
|
|
|
Famous Footwear
|
|
|
|
|
|
395.9
|
|
|
|
|
|
|
404.1
|
|
|
|
|
|
(2.0
|
%)
|
|
|
|
|
|
755.9
|
|
|
|
|
|
|
770.8
|
|
|
|
|
|
(1.9
|
%)
|
|
|
Brand Portfolio
|
|
|
|
|
|
242.0
|
|
|
|
|
|
|
231.8
|
|
|
|
|
|
4.4
|
%
|
|
|
|
|
|
484.2
|
|
|
|
|
|
|
456.2
|
|
|
|
|
|
6.1
|
%
|
|
|
Gross profit
|
|
|
|
|
|
262.8
|
|
|
|
|
|
|
259.6
|
|
|
|
|
|
1.2
|
%
|
|
|
|
|
|
511.3
|
|
|
|
|
|
|
502.0
|
|
|
|
|
|
1.9
|
%
|
|
|
Margin
|
|
|
|
|
|
41.2
|
%
|
|
|
|
|
|
40.8
|
%
|
|
|
|
|
40 bps
|
|
|
|
|
|
41.2
|
%
|
|
|
|
|
|
40.9
|
%
|
|
|
|
|
30 bps
|
|
|
SG&A
|
|
|
|
|
|
227.1
|
|
|
|
|
|
|
228.3
|
|
|
|
|
|
(0.6
|
%)
|
|
|
|
|
|
445.2
|
|
|
|
|
|
|
442.0
|
|
|
|
|
|
0.7
|
%
|
|
|
% of net sales
|
|
|
|
|
|
35.6
|
%
|
|
|
|
|
|
35.9
|
%
|
|
|
|
|
-30 bps
|
|
|
|
|
|
35.9
|
%
|
|
|
|
|
|
36.0
|
%
|
|
|
|
|
-10 bps
|
|
|
Operating earnings
|
|
|
|
|
|
35.7
|
|
|
|
|
|
|
31.3
|
|
|
|
|
|
14.2
|
%
|
|
|
|
|
|
66.1
|
|
|
|
|
|
|
60.0
|
|
|
|
|
|
10.1
|
%
|
|
|
Margin
|
|
|
|
|
|
5.6
|
%
|
|
|
|
|
|
4.9
|
%
|
|
|
|
|
70 bps
|
|
|
|
|
|
5.3
|
%
|
|
|
|
|
|
4.9
|
%
|
|
|
|
|
40 bps
|
|
|
Net interest expense
|
|
|
|
|
|
4.1
|
|
|
|
|
|
|
5.0
|
|
|
|
|
|
(18.1
|
%)
|
|
|
|
|
|
8.3
|
|
|
|
|
|
|
10.2
|
|
|
|
|
|
(19.3
|
%)
|
|
|
Earnings before income taxes
|
|
|
|
|
|
22.9
|
|
|
|
|
|
|
26.3
|
|
|
|
|
|
(12.7
|
%)
|
|
|
|
|
|
49.1
|
|
|
|
|
|
|
49.8
|
|
|
|
|
|
(1.3
|
%)
|
|
|
Tax rate
|
|
|
|
|
|
26.5
|
%
|
|
|
|
|
|
31.4
|
%
|
|
|
|
|
-490 bps
|
|
|
|
|
|
26.2
|
%
|
|
|
|
|
|
32.7
|
%
|
|
|
|
|
-650 bps
|
|
|
Net earnings
|
|
|
|
|
$
|
16.8
|
|
|
|
|
|
$
|
18.1
|
|
|
|
|
|
(6.9
|
%)
|
|
|
|
|
$
|
36.1
|
|
|
|
|
|
$
|
33.5
|
|
|
|
|
|
7.7
|
%
|
|
|
Per diluted share
|
|
|
|
|
$
|
0.38
|
|
|
|
|
|
$
|
0.41
|
|
|
|
|
|
(7.3
|
%)
|
|
|
|
|
$
|
0.82
|
|
|
|
|
|
$
|
0.76
|
|
|
|
|
|
7.9
|
%
|
|
|
Adjusted net earnings
|
|
|
|
|
$
|
22.1
|
|
|
|
|
|
$
|
18.1
|
|
|
|
|
|
22.4
|
%
|
|
|
|
|
$
|
41.4
|
|
|
|
|
|
$
|
33.5
|
|
|
|
|
|
23.5
|
%
|
|
|
Per diluted share
|
|
|
|
|
$
|
0.50
|
|
|
|
|
|
$
|
0.41
|
|
|
|
|
|
22.0
|
%
|
|
|
|
|
$
|
0.94
|
|
|
|
|
|
$
|
0.76
|
|
|
|
|
|
23.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter Highlights
Famous Footwear second quarter 2015 sales of $395.9 million were up 0.6%
year-over-year, excluding Shoes.com, which was sold in December of 2014.
For the quarter, same-store-sales were up 0.1%, with strong growth in
canvas outweighing weakness in performance athletic product and sandals.
During the quarter, 10 new stores were opened and six stores were closed.
Brand Portfolio sales of $242.0 million were up 4.4% in the second
quarter, with performance in the quarter driven by a 14.1% improvement
in Contemporary Fashion. Healthy Living sales were down 1.5%, as
increases in wholesale sales were unable to offset weakness on the
retail side, where the company operated nine fewer stores year-over-year.
Consolidated gross profit of $262.8 million was up 1.2% in the second
quarter, while gross margin of 41.2% was up approximately 40 basis
points year-over-year. SG&A for the second quarter was $227.1 million,
representing 35.6% of net sales – down approximately 30 basis points
versus the prior year. For the quarter, operating margins improved
approximately 70 basis points year-over-year to 5.6%.
Inventory at the end of the second quarter was $641.1 million, down 2.5%
from $657.7 million in the prior year. Famous Footwear inventory was
down 0.7% on a per store basis, while Brand Portfolio inventory was down
3.4%. At quarter-end, Caleres had no borrowings against its revolving
credit facility and had $129.3 million of cash and equivalents.
Financial Review and 2015 Outlook
“In the second quarter, we made steady progress toward achieving our
full year earnings guidance, as we continued to drive margin expansion
and further strengthened our balance sheet,” said Ken Hannah, chief
financial officer of Caleres. “This progress has enabled us to
accelerate investment in our long-term strategic growth initiatives.”
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Guidance Metric
|
|
|
|
|
|
|
|
|
|
|
FY’15
|
|
|
Consolidated net sales
|
|
|
|
|
|
|
|
|
|
|
$2.61 to $2.63 billion
|
|
|
Famous Footwear same-store sales
|
|
|
|
|
|
|
|
|
|
|
Up low-single digits
|
|
|
Famous Footwear reported sales
|
|
|
|
|
|
|
|
|
|
|
Flat, due to sale of Shoes.com
|
|
|
Brand Portfolio sales
|
|
|
|
|
|
|
|
|
|
|
Up mid-single digits
|
|
|
Gross margin
|
|
|
|
|
|
|
|
|
|
|
Up approximately 15 bps
|
|
|
SG&A
|
|
|
|
|
|
|
|
|
|
|
Less than or equal to 35.4% of sales
|
|
|
Net interest expense
|
|
|
|
|
|
|
|
|
|
|
~$18 million
|
|
|
Effective tax rate
|
|
|
|
|
|
|
|
|
|
|
30% to 33%
|
|
|
Adjusted earnings per diluted share
|
|
|
|
|
|
|
|
|
|
|
$1.84 to $1.94
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
~$53 million
|
|
|
Capital expenditures
|
|
|
|
|
|
|
|
|
|
|
~$75 million
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly Dividend
The company also declared a quarterly dividend of $0.07 per share,
payable October 1, 2015, to shareholders of record as of September 17,
2015. This dividend will be the 371st consecutive quarterly
dividend paid by the company.
Investor Conference Call: Caleres will host an investor
conference call at 5 p.m. ET today, August 27, 2015. The webcast and
slides will be available at investor.caleres.com/news/events.
A live conference call will be available at (877) 217-9089 for analysts
in North America or (706) 679-1723 for international analysts by using
the conference ID 5950620. A replay will be available at investor.caleres.com/news/events/archive
for a limited period. Investors may also access the replay by dialing
(855) 859-2056 in North America or (404) 537-3406 internationally and
using the conference ID 5950620 through September 10, 2015.
Definitions: All references in this press release, outside of the
condensed consolidated financial statements that follow, unless
otherwise noted, related to net earnings attributable to Caleres, Inc.
and diluted earnings per common share attributable to Caleres, Inc.
shareholders, are presented as net earnings and earnings per diluted
share, respectively.
Non-GAAP Financial Measures: In this press release, the company’s
financial results are provided both in accordance with generally
accepted accounting principles (GAAP) and using certain non-GAAP
financial measures. In particular, the company provides historic and
estimated future gross profit, operating earnings, net earnings and
earnings per diluted share adjusted to exclude certain gains, charges
and recoveries, which are non-GAAP financial measures. These results are
included as a complement to results provided in accordance with GAAP
because management believes these non-GAAP financial measures help
identify underlying trends in the company’s business and provide useful
information to both management and investors by excluding certain items
that may not be indicative of the company’s core operating results.
These measures should not be considered a substitute for or superior to
GAAP results. Reconciliations to the applicable GAAP financial measures
have been included in the attached schedules.
Safe Harbor Statement Under the Private Securities Litigation Reform
Act of 1995: This press release contains certain forward-looking
statements and expectations regarding the company’s future performance
and the performance of its brands. Such statements are subject to
various risks and uncertainties that could cause actual results to
differ materially. These risks include (i) changing consumer demands,
which may be influenced by consumers’ disposable income, which in turn
can be influenced by general economic conditions; (ii) rapidly changing
fashion trends and purchasing patterns; (iii) intense competition within
the footwear industry; (iv) political and economic conditions or other
threats to the continued and uninterrupted flow of inventory from China
and other countries, where the Company relies heavily on third-party
manufacturing facilities for a significant amount of its inventory; (v)
the ability to accurately forecast sales and manage inventory levels;
(vi) cybersecurity threats or other major disruption to the Company’s
information technology systems; (vii) customer concentration and
increased consolidation in the retail industry; (viii) a disruption in
the Company’s distribution centers; (ix) the ability to recruit and
retain senior management and other key associates; (x) foreign currency
fluctuations; (xi) compliance with applicable laws and standards with
respect to labor, trade and product safety issues; (xii) the ability to
secure/exit leases on favorable terms; (xiii) the ability to attract,
retain, and maintain good relationships with licensors and protect
intellectual property rights; and (xiv) the ability to maintain
relationships with current suppliers. The company’s reports to the
Securities and Exchange Commission contain detailed information relating
to such factors, including, without limitation, the information under
the caption Risk Factors in Item 1A of the company’s Annual Report on
Form 10-K for the year ended January 31, 2015, which information is
incorporated by reference herein and updated by the company’s Quarterly
Reports on Form 10-Q. The company does not undertake any obligation or
plan to update these forward-looking statements, even though its
situation may change.
About Caleres: Caleres is a diverse portfolio of global brands,
which fit people’s lives: Family, Healthy Living and Contemporary
Fashion. Our products are available virtually everywhere - in the over
1,200 retail stores we operate, in hundreds of major department and
specialty stores, on our branded ecommerce sites, and on many additional
third-party retail websites. Famous Footwear and Famous.com serve as our
Family brands. Our Contemporary Fashion brands include Sam Edelman,
Franco Sarto, Vince, Via Spiga, Diane von Furstenberg, Fergie Footwear
and Carlos Santana. Naturalizer, Dr. Scholl’s, LifeStride, Bzees and
Ryka represent our Healthy Living brands. Combined, these brands help
make Caleres a company with both a legacy and a mission. Our legacy is
our more than 130 years of craftsmanship, our passion for fit and our
business savvy, while our mission is to continue to inspire people to
feel better feet first. Visit caleres.com
to learn more about us.
|
|
|
|
SCHEDULE 1
|
|
|
|
|
|
CALERES, INC.
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
Twenty-six Weeks Ended
|
|
|
(Thousands, except per share data)
|
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
Net sales
|
|
|
|
$
|
637,834
|
|
|
|
$
|
635,877
|
|
|
|
$
|
1,240,117
|
|
|
|
$
|
1,227,039
|
|
|
|
Cost of goods sold
|
|
|
|
375,039
|
|
|
|
376,235
|
|
|
|
728,796
|
|
|
|
725,056
|
|
|
|
Gross profit
|
|
|
|
262,795
|
|
|
|
259,642
|
|
|
|
511,321
|
|
|
|
501,983
|
|
|
|
Selling and administrative expenses
|
|
|
|
227,061
|
|
|
|
228,340
|
|
|
|
445,251
|
|
|
|
441,955
|
|
|
|
Operating earnings
|
|
|
|
35,734
|
|
|
|
31,302
|
|
|
|
66,070
|
|
|
|
60,028
|
|
|
|
Interest expense
|
|
|
|
(4,345
|
)
|
|
|
(5,125
|
)
|
|
|
(8,808
|
)
|
|
|
(10,431
|
)
|
|
|
Loss on early extinguishment of debt
|
|
|
|
(8,690
|
)
|
|
|
—
|
|
|
|
(8,690
|
)
|
|
|
—
|
|
|
|
Interest income
|
|
|
|
238
|
|
|
|
109
|
|
|
|
542
|
|
|
|
185
|
|
|
|
Earnings before income taxes
|
|
|
|
22,937
|
|
|
|
26,286
|
|
|
|
49,114
|
|
|
|
49,782
|
|
|
|
Income tax provision
|
|
|
|
(6,074
|
)
|
|
|
(8,247
|
)
|
|
|
(12,860
|
)
|
|
|
(16,267
|
)
|
|
|
Net earnings
|
|
|
|
16,863
|
|
|
|
18,039
|
|
|
|
36,254
|
|
|
|
33,515
|
|
|
|
Net earnings (loss) attributable to noncontrolling interests
|
|
|
|
38
|
|
|
|
(25
|
)
|
|
|
168
|
|
|
|
22
|
|
|
|
Net earnings attributable to Caleres, Inc.
|
|
|
|
$
|
16,825
|
|
|
|
$
|
18,064
|
|
|
|
$
|
36,086
|
|
|
|
$
|
33,493
|
|
|
|
Basic earnings per common share attributable to Caleres, Inc.
shareholders
|
|
|
|
$
|
0.38
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.82
|
|
|
|
$
|
0.77
|
|
|
|
Diluted earnings per common share attributable to Caleres, Inc.
shareholders
|
|
|
|
$
|
0.38
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.82
|
|
|
|
$
|
0.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of shares
|
|
|
|
$
|
42,325
|
|
|
|
$
|
42,074
|
|
|
|
$
|
42,319
|
|
|
|
$
|
41,980
|
|
|
|
Diluted number of shares
|
|
|
|
$
|
42,448
|
|
|
|
$
|
42,276
|
|
|
|
$
|
42,455
|
|
|
|
$
|
42,198
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 2
|
|
|
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
|
January 31, 2015
|
|
|
(Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
129,345
|
|
|
$
|
46,876
|
|
|
|
$
|
67,403
|
|
|
Restricted cash
|
|
|
|
|
41,482
|
|
|
|
—
|
|
|
|
|
—
|
|
|
Receivables, net
|
|
|
|
|
144,213
|
|
|
|
125,484
|
|
|
|
|
136,646
|
|
|
Inventories, net
|
|
|
|
|
641,128
|
|
|
|
657,656
|
|
|
|
|
543,103
|
|
|
Prepaid expenses and other current assets
|
|
|
|
|
41,002
|
|
|
|
39,167
|
|
|
|
|
43,744
|
|
|
Total current assets
|
|
|
|
|
997,170
|
|
|
|
869,183
|
|
|
|
|
790,896
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
|
150,839
|
|
|
|
148,358
|
|
|
|
|
149,743
|
|
|
Goodwill and intangible assets, net
|
|
|
|
|
132,737
|
|
|
|
136,762
|
|
|
|
|
134,587
|
|
|
Other assets
|
|
|
|
|
146,727
|
|
|
|
134,779
|
|
|
|
|
141,586
|
|
|
Total assets
|
|
|
|
$
|
1,427,473
|
|
|
$
|
1,289,082
|
|
|
|
$
|
1,216,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
|
|
$
|
39,157
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
Trade accounts payable
|
|
|
|
|
382,626
|
|
|
|
341,694
|
|
|
|
|
215,921
|
|
|
Other accrued expenses
|
|
|
|
|
156,106
|
|
|
|
159,152
|
|
|
|
|
181,162
|
|
|
Total current liabilities
|
|
|
|
|
577,889
|
|
|
|
500,846
|
|
|
|
|
397,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
|
200,000
|
|
|
|
199,104
|
|
|
|
|
199,197
|
|
|
Deferred rent
|
|
|
|
|
40,981
|
|
|
|
36,560
|
|
|
|
|
39,742
|
|
|
Other liabilities
|
|
|
|
|
39,375
|
|
|
|
43,320
|
|
|
|
|
39,168
|
|
|
Total other liabilities
|
|
|
|
|
280,356
|
|
|
|
278,984
|
|
|
|
|
278,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Caleres, Inc. shareholders’ equity
|
|
|
|
|
568,345
|
|
|
|
508,582
|
|
|
|
|
540,910
|
|
|
Noncontrolling interests
|
|
|
|
|
883
|
|
|
|
670
|
|
|
|
|
712
|
|
|
Total equity
|
|
|
|
|
569,228
|
|
|
|
509,252
|
|
|
|
|
541,622
|
|
|
Total liabilities and equity
|
|
|
|
$
|
1,427,473
|
|
|
$
|
1,289,082
|
|
|
|
$
|
1,216,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 3
|
|
|
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Twenty-six Weeks Ended
|
|
|
(Thousands)
|
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
$
|
101,255
|
|
|
|
$
|
66,491
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
|
(27,570
|
)
|
|
|
|
(26,225
|
)
|
|
|
Disposals of property and equipment
|
|
|
|
|
7,111
|
|
|
|
|
—
|
|
|
|
Acquisition of trademarks
|
|
|
|
|
—
|
|
|
|
|
(65,065
|
)
|
|
|
Net cash used for investing activities
|
|
|
|
|
(20,459
|
)
|
|
|
|
(91,290
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Borrowings under revolving credit agreement
|
|
|
|
|
86,000
|
|
|
|
|
456,000
|
|
|
|
Repayments under revolving credit agreement
|
|
|
|
|
(86,000
|
)
|
|
|
|
(463,000
|
)
|
|
|
Proceeds from issuance of 2023 senior notes
|
|
|
|
|
200,000
|
|
|
|
|
—
|
|
|
|
Redemption of 2019 senior notes
|
|
|
|
|
(160,700
|
)
|
|
|
|
—
|
|
|
|
Restricted cash
|
|
|
|
|
(41,482
|
)
|
|
|
|
—
|
|
|
|
Debt issuance costs
|
|
|
|
|
(3,650
|
)
|
|
|
|
—
|
|
|
|
Dividends paid
|
|
|
|
|
(6,135
|
)
|
|
|
|
(6,110
|
)
|
|
|
Acquisition of treasury stock
|
|
|
|
|
(4,921
|
)
|
|
|
|
—
|
|
|
|
Issuance of common stock under share-based plans, net
|
|
|
|
|
(4,428
|
)
|
|
|
|
(523
|
)
|
|
|
Tax benefit related to share-based plans
|
|
|
|
|
2,838
|
|
|
|
|
2,097
|
|
|
|
Net cash used for financing activities
|
|
|
|
|
(18,478
|
)
|
|
|
|
(11,536
|
)
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
|
(376
|
)
|
|
|
|
665
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
|
|
61,942
|
|
|
|
|
(35,670
|
)
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
67,403
|
|
|
|
|
82,546
|
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
$
|
129,345
|
|
|
|
$
|
46,876
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
|
RECONCILIATION OF NET EARNINGS AND DILUTED EARNINGS PER SHARE
(GAAP BASIS) TO ADJUSTED NET EARNINGS AND ADJUSTED DILUTED EARNINGS
PER SHARE (NON-GAAP BASIS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thirteen Weeks Ended August 1, 2015
|
|
|
|
Thirteen Weeks Ended August 2, 2014
|
|
|
(Thousands, except per share data)
|
|
|
|
Pre-Tax Impact of Charges/Other Items
|
|
|
|
Net Earnings Attributable to Caleres, Inc.
|
|
|
Diluted Earnings Per Share
|
|
|
|
Pre-Tax Impact of Charges/Other Items
|
|
|
|
Net Earnings Attributable to Caleres, Inc.
|
|
|
Diluted Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP earnings
|
|
|
|
|
|
|
|
$
|
16,825
|
|
|
$
|
0.38
|
|
|
|
|
|
|
|
$
|
18,064
|
|
|
$
|
0.41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/Other Items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on early extinguishment of debt
|
|
|
|
$
|
8,690
|
|
|
|
|
5,281
|
|
|
|
0.12
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
—
|
|
|
Total charges/other items
|
|
|
|
$
|
8,690
|
|
|
|
$
|
5,281
|
|
|
$
|
0.12
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Adjusted earnings
|
|
|
|
|
|
|
|
$
|
22,106
|
|
|
$
|
0.50
|
|
|
|
|
|
|
|
$
|
18,064
|
|
|
$
|
0.41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Twenty-six Weeks Ended August 1, 2015
|
|
|
|
Twenty-six Weeks Ended August 2, 2014
|
|
|
(Thousands, except per share data)
|
|
|
|
Pre-Tax Impact of Charges/Other Items
|
|
|
|
Net Earnings Attributable to Caleres, Inc.
|
|
|
Diluted Earnings Per Share
|
|
|
|
Pre-Tax Impact of Charges/Other Items
|
|
|
|
Net Earnings Attributable to Caleres, Inc.
|
|
|
Diluted Earnings Per Share
|
|
|
GAAP earnings
|
|
|
|
|
|
|
|
$
|
36,086
|
|
|
$
|
0.82
|
|
|
|
|
|
|
|
$
|
33,493
|
|
|
$
|
0.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/Other Items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on early extinguishment of debt
|
|
|
|
$
|
8,690
|
|
|
|
|
5,281
|
|
|
|
0.12
|
|
|
|
$
|
—
|
|
|
|
|
—
|
|
|
|
—
|
|
|
Total charges/other items
|
|
|
|
$
|
8,690
|
|
|
|
|
5,281
|
|
|
|
0.12
|
|
|
|
$
|
—
|
|
|
|
|
—
|
|
|
|
—
|
|
|
Adjusted earnings
|
|
|
|
|
|
|
|
$
|
41,367
|
|
|
$
|
0.94
|
|
|
|
|
|
|
|
$
|
33,493
|
|
|
$
|
0.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 5
|
|
|
|
|
|
CALERES, INC.
|
|
|
SUMMARY FINANCIAL RESULTS BY SEGMENT
|
|
|
(Unaudited)
|
|
|
|
|
|
|
SUMMARY FINANCIAL RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
|
|
|
|
Famous Footwear
|
|
|
Brand Portfolio
|
|
|
Other
|
|
|
Consolidated
|
|
|
(Thousands)
|
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
Net sales
|
|
|
|
$
|
395,873
|
|
|
|
$
|
404,069
|
|
|
|
$
|
241,961
|
|
|
|
$
|
231,808
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
637,834
|
|
|
|
$
|
635,877
|
|
|
|
Gross profit
|
|
|
|
$
|
179,510
|
|
|
|
$
|
180,974
|
|
|
|
$
|
83,285
|
|
|
|
$
|
78,668
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
262,795
|
|
|
|
$
|
259,642
|
|
|
|
Gross profit rate
|
|
|
|
|
45.3
|
%
|
|
|
|
44.8
|
%
|
|
|
|
34.4
|
%
|
|
|
|
33.9
|
%
|
|
|
|
—
|
%
|
|
|
|
—
|
%
|
|
|
|
41.2
|
%
|
|
|
|
40.8
|
%
|
|
|
Operating earnings (loss)
|
|
|
|
$
|
27,672
|
|
|
|
$
|
25,524
|
|
|
|
$
|
16,005
|
|
|
|
$
|
17,497
|
|
|
|
$
|
(7,943
|
)
|
|
|
$
|
(11,719
|
)
|
|
|
$
|
35,734
|
|
|
|
$
|
31,302
|
|
|
|
Operating earnings %
|
|
|
|
|
7.0
|
%
|
|
|
|
6.3
|
%
|
|
|
|
6.6
|
%
|
|
|
|
7.5
|
%
|
|
|
|
—
|
%
|
|
|
|
—
|
%
|
|
|
|
5.6
|
%
|
|
|
|
4.9
|
%
|
|
|
Same-store sales % (on a 13-week basis)
|
|
|
|
|
0.1
|
%
|
|
|
|
1.6
|
%
|
|
|
|
(5.2
|
)%
|
|
|
|
2.3
|
%
|
|
|
|
—
|
%
|
|
|
|
—
|
%
|
|
|
|
—
|
%
|
|
|
|
—
|
%
|
|
|
Number of stores
|
|
|
|
|
1,044
|
|
|
|
|
1,035
|
|
|
|
|
163
|
|
|
|
|
170
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
1,207
|
|
|
|
|
1,205
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twenty-six Weeks Ended
|
|
|
|
|
|
|
Famous Footwear
|
|
|
Brand Portfolio
|
|
|
Other
|
|
|
Consolidated
|
|
|
(Thousands)
|
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
Net sales
|
|
|
|
$
|
755,893
|
|
|
|
$
|
770,795
|
|
|
|
$
|
484,224
|
|
|
|
$
|
456,244
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
1,240,117
|
|
|
|
$
|
1,227,039
|
|
|
|
Gross profit
|
|
|
|
$
|
347,724
|
|
|
|
$
|
346,336
|
|
|
|
$
|
163,597
|
|
|
|
$
|
155,647
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
511,321
|
|
|
|
$
|
501,983
|
|
|
|
Gross profit rate
|
|
|
|
|
46.0
|
%
|
|
|
|
44.9
|
%
|
|
|
|
33.8
|
%
|
|
|
|
34.1
|
%
|
|
|
|
—
|
%
|
|
|
|
—
|
%
|
|
|
|
41.2
|
%
|
|
|
|
40.9
|
%
|
|
|
Operating earnings (loss)
|
|
|
|
$
|
55,632
|
|
|
|
$
|
52,254
|
|
|
|
$
|
27,065
|
|
|
|
$
|
28,700
|
|
|
|
$
|
(16,627
|
)
|
|
|
$
|
(20,926
|
)
|
|
|
$
|
66,070
|
|
|
|
$
|
60,028
|
|
|
|
Operating earnings %
|
|
|
|
|
7.4
|
%
|
|
|
|
6.8
|
%
|
|
|
|
5.6
|
%
|
|
|
|
6.3
|
%
|
|
|
|
—
|
%
|
|
|
|
—
|
%
|
|
|
|
5.3
|
%
|
|
|
|
4.9
|
%
|
|
|
Same-store sales % (on a 26-week basis)
|
|
|
|
|
1.5
|
%
|
|
|
|
1.5
|
%
|
|
|
|
(3.9
|
)%
|
|
|
|
(1.5
|
)%
|
|
|
|
—
|
%
|
|
|
|
—
|
%
|
|
|
|
—
|
%
|
|
|
|
—
|
%
|
|
|
Number of stores
|
|
|
|
|
1,044
|
|
|
|
|
1,035
|
|
|
|
|
163
|
|
|
|
|
170
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
1,207
|
|
|
|
|
1,205
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
|
BASIC AND DILUTED EARNINGS PER SHARE RECONCILIATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
Twenty-six Weeks Ended
|
|
|
(Thousands, except per share data)
|
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
|
$
|
16,863
|
|
|
|
$
|
18,039
|
|
|
|
$
|
36,254
|
|
|
|
$
|
33,515
|
|
|
|
Net (earnings) loss attributable to noncontrolling interests
|
|
|
|
|
(38
|
)
|
|
|
|
25
|
|
|
|
|
(168
|
)
|
|
|
|
(22
|
)
|
|
|
Net earnings allocated to participating securities
|
|
|
|
|
(544
|
)
|
|
|
|
(669
|
)
|
|
|
|
(1,195
|
)
|
|
|
|
(1,262
|
)
|
|
|
Net earnings attributable to Caleres, Inc. after allocation of
earnings to participating securities
|
|
|
|
$
|
16,281
|
|
|
|
$
|
17,395
|
|
|
|
$
|
34,891
|
|
|
|
$
|
32,231
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted common shares attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic common shares
|
|
|
|
|
42,325
|
|
|
|
|
42,074
|
|
|
|
|
42,319
|
|
|
|
|
41,980
|
|
|
|
Dilutive effect of share-based awards
|
|
|
|
|
123
|
|
|
|
|
202
|
|
|
|
|
136
|
|
|
|
|
218
|
|
|
|
Diluted common shares attributable to Caleres, Inc.
|
|
|
|
|
42,448
|
|
|
|
|
42,276
|
|
|
|
|
42,455
|
|
|
|
|
42,198
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share attributable to Caleres, Inc.
shareholders
|
|
|
|
$
|
0.38
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.82
|
|
|
|
$
|
0.77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share attributable to Caleres, Inc.
shareholders
|
|
|
|
$
|
0.38
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.82
|
|
|
|
$
|
0.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
|
BASIC AND DILUTED ADJUSTED EARNINGS PER SHARE RECONCILIATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
Twenty-six Weeks Ended
|
|
|
(Thousands, except per share data)
|
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
August 1, 2015
|
|
|
August 2, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings
|
|
|
|
$
|
22,144
|
|
|
|
$
|
18,039
|
|
|
|
$
|
41,535
|
|
|
|
$
|
33,515
|
|
|
|
Net (earnings) loss attributable to noncontrolling interests
|
|
|
|
|
(38
|
)
|
|
|
|
25
|
|
|
|
|
(168
|
)
|
|
|
|
(22
|
)
|
|
|
Net earnings allocated to participating securities
|
|
|
|
|
(715
|
)
|
|
|
|
(669
|
)
|
|
|
|
(1,370
|
)
|
|
|
|
(1,262
|
)
|
|
|
Adjusted net earnings attributable to Caleres, Inc. after allocation
of earnings to participating securities
|
|
|
|
$
|
21,391
|
|
|
|
$
|
17,395
|
|
|
|
$
|
39,997
|
|
|
|
$
|
32,231
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted common shares attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic common shares
|
|
|
|
|
42,325
|
|
|
|
|
42,074
|
|
|
|
|
42,319
|
|
|
|
|
41,980
|
|
|
|
Dilutive effect of share-based awards
|
|
|
|
|
123
|
|
|
|
|
202
|
|
|
|
|
136
|
|
|
|
|
218
|
|
|
|
Diluted common shares attributable to Caleres, Inc.
|
|
|
|
|
42,448
|
|
|
|
|
42,276
|
|
|
|
|
42,455
|
|
|
|
|
42,198
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic adjusted earnings per common share attributable to Caleres,
Inc. shareholders
|
|
|
|
$
|
0.51
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.95
|
|
|
|
$
|
0.77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted adjusted earnings per common share attributable to Caleres,
Inc. shareholders
|
|
|
|
$
|
0.50
|
|
|
|
$
|
0.41
|
|
|
|
$
|
0.94
|
|
|
|
$
|
0.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20150827005870/en/
Copyright Business Wire 2015