Financial Information For The Company And Its Subsidiaries | Note 16 Financial Information for the Company and its Subsidiaries The Company's 2023 Senior Notes are fully and unconditionally and jointly and severally guaranteed by all of its existing and future subsidiaries that are guarantors under the Credit Agreement, as further discussed in Note 5 to the condensed consolidated financial statements. The following table presents the condensed consolidating financial information for each of Caleres, Inc. (“Parent”), the Guarantors, and subsidiaries of the Parent that are not Guarantors (the “Non-Guarantors”), together with consolidating eliminations, as of and for the periods indicated. The Guarantors are 100% owned by the Parent. The condensed consolidating financial statements have been prepared using the equity method of accounting in accordance with the requirements for presentation of such information. Management believes that the information, presented in lieu of complete financial statements for each of the Guarantors, provides meaningful information to allow investors to determine the nature of the assets held by, and operations and cash flows of, each of the consolidated groups. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET AS OF AUGUST 1, 2015 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Assets Current assets Cash and cash equivalents $ 42,738 $ 12,742 $ 73,865 $ — $ 129,345 Restricted cash 41,482 — — — 41,482 Receivables, net 102,455 2,635 39,123 — 144,213 Inventories, net 158,061 458,869 24,198 — 641,128 Prepaid expenses and other current assets 12,032 22,554 6,416 — 41,002 Intercompany receivable – current 369 120 14,122 (14,611 ) — Total current assets 357,137 496,920 157,724 (14,611 ) 997,170 Other assets 133,056 15,227 (1,556 ) — 146,727 Goodwill and intangible assets, net 116,670 2,800 13,267 — 132,737 Property and equipment, net 31,530 109,463 9,846 — 150,839 Investment in subsidiaries 1,010,293 — (18,530 ) (991,763 ) — Intercompany receivable – noncurrent 425,872 359,067 533,324 (1,318,263 ) — Total assets $ 2,074,558 $ 983,477 $ 694,075 $ (2,324,637 ) $ 1,427,473 Liabilities and Equity Current liabilities Current portion of long-term debt $ 39,157 $ — $ — $ — $ 39,157 Trade accounts payable 121,213 222,148 39,265 — 382,626 Other accrued expenses 44,465 96,992 14,649 — 156,106 Intercompany payable – current 5,211 297 9,103 (14,611 ) — Total current liabilities 210,046 319,437 63,017 (14,611 ) 577,889 Other liabilities Long-term debt 200,000 — — — 200,000 Other liabilities 44,049 33,812 2,495 — 80,356 Intercompany payable – noncurrent 1,052,118 37,745 228,400 (1,318,263 ) — Total other liabilities 1,296,167 71,557 230,895 (1,318,263 ) 280,356 Equity Caleres, Inc. shareholders’ equity 568,345 592,483 399,280 (991,763 ) 568,345 Noncontrolling interests — — 883 — 883 Total equity 568,345 592,483 400,163 (991,763 ) 569,228 Total liabilities and equity $ 2,074,558 $ 983,477 $ 694,075 $ (2,324,637 ) $ 1,427,473 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE THIRTEEN WEEKS ENDED AUGUST 1, 2015 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 196,809 $ 415,717 $ 81,169 $ (55,861 ) $ 637,834 Cost of goods sold 144,750 225,771 47,563 (43,045 ) 375,039 Gross profit 52,059 189,946 33,606 (12,816 ) 262,795 Selling and administrative expenses 60,220 164,064 15,593 (12,816 ) 227,061 Operating (loss) earnings (8,161 ) 25,882 18,013 — 35,734 Interest expense (4,345 ) — — — (4,345 ) Loss on early extinguishment of debt (8,690 ) — — — (8,690 ) Interest income 196 — 42 — 238 Intercompany interest income (expense) 3,432 (3,471 ) 39 — — (Loss) earnings before income taxes (17,568 ) 22,411 18,094 — 22,937 Income tax benefit (provision) 3,651 (7,570 ) (2,155 ) — (6,074 ) Equity in earnings of subsidiaries, net of tax 30,742 — 394 (31,136 ) — Net earnings 16,825 14,841 16,333 (31,136 ) 16,863 Less: Net earnings attributable to noncontrolling interests — — 38 — 38 Net earnings attributable to Caleres, Inc. $ 16,825 $ 14,841 $ 16,295 $ (31,136 ) $ 16,825 Comprehensive income $ 16,181 $ 14,229 $ 15,719 $ (29,911 ) $ 16,218 Less: Comprehensive income attributable to noncontrolling interests — — 37 — 37 Comprehensive income attributable to Caleres, Inc. $ 16,181 $ 14,229 $ 15,682 $ (29,911 ) $ 16,181 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) FOR THE TWENTY-SIX WEEKS ENDED AUGUST 1, 2015 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 389,160 $ 795,906 $ 136,150 $ (81,099 ) $ 1,240,117 Cost of goods sold 282,343 427,354 84,526 (65,427 ) 728,796 Gross profit 106,817 368,552 51,624 (15,672 ) 511,321 Selling and administrative expenses 113,197 316,310 31,416 (15,672 ) 445,251 Operating (loss) earnings (6,380 ) 52,242 20,208 — 66,070 Interest expense (8,807 ) (1 ) — — (8,808 ) Loss on early extinguishment of debt (8,690 ) — — — (8,690 ) Interest income 448 — 94 — 542 Intercompany interest income (expense) 7,109 (7,193 ) 84 — — (Loss) earnings before income taxes (16,320 ) 45,048 20,386 — 49,114 Income tax benefit (provision) 5,335 (15,590 ) (2,605 ) — (12,860 ) Equity in earnings of subsidiaries, net of tax 47,071 — 378 (47,449 ) — Net earnings 36,086 29,458 18,159 (47,449 ) 36,254 Less: Net earnings attributable to noncontrolling interests — — 168 — 168 Net earnings attributable to Caleres, Inc. $ 36,086 $ 29,458 $ 17,991 $ (47,449 ) $ 36,086 Comprehensive income $ 36,398 $ 29,570 $ 18,275 $ (47,674 ) $ 36,569 Less: Comprehensive income attributable to noncontrolling interests — — 171 — 171 Comprehensive income attributable to Caleres, Inc. $ 36,398 $ 29,570 $ 18,104 $ (47,674 ) $ 36,398 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE TWENTY-SIX WEEKS ENDED AUGUST 1, 2015 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net cash (used for) provided by operating activities $ (3,561 ) $ 71,298 $ 33,518 $ — $ 101,255 Investing activities Purchases of property and equipment (9,933 ) (14,470 ) (469 ) — (24,872 ) Disposals of property and equipment 7,111 — — — 7,111 Capitalized software (1,959 ) (739 ) — — (2,698 ) Intercompany investing (253 ) 253 — — — Net cash used for investing activities (5,034 ) (14,956 ) (469 ) — (20,459 ) Financing activities Borrowings under revolving credit agreement 86,000 — — — 86,000 Repayments under revolving credit agreement (86,000 ) — — — (86,000 ) Proceeds from issuance of 2023 senior notes 200,000 — — — 200,000 Redemption of 2019 senior notes (160,700 ) — — — (160,700 ) Restricted cash (41,482 ) — — — (41,482 ) Debt issuance costs (3,650 ) — — — (3,650 ) Dividends paid (6,135 ) — — — (6,135 ) Acquisition of treasury stock (4,921 ) — — — (4,921 ) Issuance of common stock under share-based plans, net (4,428 ) — — — (4,428 ) Tax benefit related to share-based plans 2,838 — — — 2,838 Intercompany financing 55,920 (43,600 ) (12,320 ) — — Net cash provided by (used for) financing activities 37,442 (43,600 ) (12,320 ) — (18,478 ) Effect of exchange rate changes on cash and cash equivalents — — (376 ) — (376 ) Increase in cash and cash equivalents 28,847 12,742 20,353 — 61,942 Cash and cash equivalents at beginning of period 13,891 — 53,512 — 67,403 Cash and cash equivalents at end of period $ 42,738 $ 12,742 $ 73,865 $ — $ 129,345 CONDENSED CONSOLIDATING BALANCE SHEET AS OF JANUARY 31, 2015 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Assets Current assets Cash and cash equivalents $ 13,891 $ — $ 53,512 $ — $ 67,403 Receivables, net 89,030 5,398 42,218 — 136,646 Inventories, net 148,082 376,254 18,767 — 543,103 Prepaid expenses and other current assets 41,494 20,777 8,964 (27,491 ) 43,744 Intercompany receivable – current 1,194 — 8,750 (9,944 ) — Total current assets 293,691 402,429 132,211 (37,435 ) 790,896 Other assets 113,922 13,733 13,931 — 141,586 Goodwill and intangible assets, net 117,792 2,800 13,995 — 134,587 Property and equipment, net 29,237 109,720 10,786 — 149,743 Investment in subsidiaries 956,831 — (18,909 ) (937,922 ) — Intercompany receivable – noncurrent 459,774 306,871 539,396 (1,306,041 ) — Total assets $ 1,971,247 $ 835,553 $ 691,410 $ (2,281,398 ) $ 1,216,812 Liabilities and Equity Current liabilities Trade accounts payable $ 60,377 $ 114,208 $ 41,336 $ — $ 215,921 Other accrued expenses 110,714 85,638 12,301 (27,491 ) 181,162 Intercompany payable – current 4,948 — 4,996 (9,944 ) — Total current liabilities 176,039 199,846 58,633 (37,435 ) 397,083 Other liabilities Long-term debt 199,197 — — — 199,197 Other liabilities 41,847 32,574 4,489 — 78,910 Intercompany payable – noncurrent 1,013,254 21,078 271,709 (1,306,041 ) — Total other liabilities 1,254,298 53,652 276,198 (1,306,041 ) 278,107 Equity Caleres, Inc. shareholders’ equity 540,910 582,055 355,867 (937,922 ) 540,910 Noncontrolling interests — — 712 — 712 Total equity 540,910 582,055 356,579 (937,922 ) 541,622 Total liabilities and equity $ 1,971,247 $ 835,553 $ 691,410 $ (2,281,398 ) $ 1,216,812 UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET AS OF AUGUST 2, 2014 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Assets Current assets Cash and cash equivalents $ — $ — $ 46,876 $ — $ 46,876 Receivables, net 85,285 2,491 37,708 — 125,484 Inventories, net 160,581 470,596 26,479 — 657,656 Prepaid expenses and other current assets 11,869 20,278 7,020 — 39,167 Intercompany receivable – current 1,958 — 19,165 (21,123 ) — Total current assets 259,693 493,365 137,248 (21,123 ) 869,183 Other assets 119,473 13,455 1,851 — 134,779 Goodwill and intangible assets, net 119,041 2,800 14,921 — 136,762 Property and equipment, net 26,935 112,203 9,220 — 148,358 Investment in subsidiaries 886,736 — (19,151 ) (867,585 ) — Intercompany receivable – noncurrent 450,516 278,910 485,949 (1,215,375 ) — Total assets $ 1,862,394 $ 900,733 $ 630,038 $ (2,104,083 ) $ 1,289,082 Liabilities and Equity Current liabilities Trade accounts payable $ 104,054 $ 192,787 $ 44,853 $ — $ 341,694 Other accrued expenses 49,838 94,649 14,665 — 159,152 Intercompany payable – current 6,143 — 14,980 (21,123 ) — Total current liabilities 160,035 287,436 74,498 (21,123 ) 500,846 Other liabilities Long-term debt 199,104 — — — 199,104 Other liabilities 34,659 37,543 7,678 — 79,880 Intercompany payable – noncurrent 960,014 38,569 216,792 (1,215,375 ) — Total other liabilities 1,193,777 76,112 224,470 (1,215,375 ) 278,984 Equity Caleres, Inc. shareholders’ equity 508,582 537,185 330,400 (867,585 ) 508,582 Noncontrolling interests — — 670 — 670 Total equity 508,582 537,185 331,070 (867,585 ) 509,252 Total liabilities and equity $ 1,862,394 $ 900,733 $ 630,038 $ (2,104,083 ) $ 1,289,082 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE THIRTEEN WEEKS ENDED AUGUST 2, 2014 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 183,598 $ 417,917 $ 94,578 $ (60,216 ) $ 635,877 Cost of goods sold 136,433 229,064 60,154 (49,416 ) 376,235 Gross profit 47,165 188,853 34,424 (10,800 ) 259,642 Selling and administrative expenses 57,149 164,142 17,849 (10,800 ) 228,340 Operating (loss) earnings (9,984 ) 24,711 16,575 — 31,302 Interest expense (5,125 ) — — — (5,125 ) Interest income 12 — 97 — 109 Intercompany interest income (expense) 3,828 (3,787 ) (41 ) — — (Loss) earnings before income taxes (11,269 ) 20,924 16,631 — 26,286 Income tax benefit (provision) 1,684 (8,375 ) (1,556 ) — (8,247 ) Equity in earnings of subsidiaries, net of tax 27,649 — 81 (27,730 ) — Net earnings 18,064 12,549 15,156 (27,730 ) 18,039 Less: Net earnings attributable to noncontrolling interests — — (25 ) — (25 ) Net earnings attributable to Caleres, Inc. $ 18,064 $ 12,549 $ 15,181 $ (27,730 ) $ 18,064 Comprehensive income $ 17,555 $ 12,541 $ 15,143 $ (27,712 ) $ 17,527 Less: Comprehensive income attributable to noncontrolling interests — — (28 ) — (28 ) Comprehensive income attributable to Caleres, Inc. $ 17,555 $ 12,541 $ 15,171 $ (27,712 ) $ 17,555 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE TWENTY-SIX WEEKS ENDED AUGUST 2, 2014 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 362,758 $ 795,330 $ 158,931 $ (89,980 ) $ 1,227,039 Cost of goods sold 263,899 433,619 103,156 (75,618 ) 725,056 Gross profit 98,859 361,711 55,775 (14,362 ) 501,983 Selling and administrative expenses 106,346 310,783 39,188 (14,362 ) 441,955 Operating (loss) earnings (7,487 ) 50,928 16,587 — 60,028 Interest expense (10,430 ) (1 ) — — (10,431 ) Interest income 13 — 172 — 185 Intercompany interest income (expense) 7,802 (7,720 ) (82 ) — — (Loss) earnings before income taxes (10,102 ) 43,207 16,677 — 49,782 Income tax benefit (provision) 2,148 (17,229 ) (1,186 ) — (16,267 ) Equity in earnings (loss) of subsidiaries, net of tax 41,447 — (207 ) (41,240 ) — Net earnings 33,493 25,978 15,284 (41,240 ) 33,515 Less: Net loss attributable to noncontrolling interests — — 22 — 22 Net earnings attributable to Caleres, Inc. $ 33,493 $ 25,978 $ 15,262 $ (41,240 ) $ 33,493 Comprehensive income $ 33,473 $ 26,526 $ 15,818 $ (42,337 ) $ 33,480 Less: Comprehensive loss attributable to noncontrolling interests — — 7 — 7 Comprehensive income attributable to Caleres, Inc. $ 33,473 $ 26,526 $ 15,811 $ (42,337 ) $ 33,473 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE TWENTY-SIX WEEKS ENDED AUGUST 2, 2014 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net cash (used for) provided by operating activities $ (14,071 ) $ 57,490 $ 23,072 $ — $ 66,491 Investing activities Purchases of property and equipment (2,810 ) (19,355 ) (1,346 ) — (23,511 ) Capitalized software (2,642 ) (43 ) (29 ) — (2,714 ) Acquisition of trademarks (65,065 ) — — — (65,065 ) Intercompany investing (624 ) (295 ) 919 — — Net cash used for investing activities (71,141 ) (19,693 ) (456 ) — (91,290 ) Financing activities Borrowings under revolving credit agreement 456,000 — — — 456,000 Repayments under revolving credit agreement (463,000 ) — — — (463,000 ) Dividends paid (6,110 ) — — — (6,110 ) Issuance of common stock under share-based plans, net (523 ) — — — (523 ) Tax benefit related to share-based plans 2,097 — — — 2,097 Intercompany financing 96,748 (37,797 ) (58,951 ) — — Net cash provided by (used for) financing activities 85,212 (37,797 ) (58,951 ) — (11,536 ) Effect of exchange rate changes on cash and cash equivalents — — 665 — 665 Decrease in cash and cash equivalents — — (35,670 ) — (35,670 ) Cash and cash equivalents at beginning of period — — 82,546 — 82,546 Cash and cash equivalents at end of period $ — $ — $ 46,876 $ — $ 46,876 |