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. 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 OCTOBER 31, 2015 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Assets Current assets Cash and cash equivalents $ 48,711 $ 3,999 $ 33,588 $ — $ 86,298 Receivables, net 122,291 1,502 24,399 — 148,192 Inventories, net 134,353 388,177 21,811 — 544,341 Prepaid expenses and other current assets 12,440 23,729 4,646 — 40,815 Intercompany receivable – current 267 117 11,455 (11,839 ) — Total current assets 318,062 417,524 95,899 (11,839 ) 819,646 Other assets 123,167 16,102 6,108 — 145,377 Goodwill and intangible assets, net 116,114 2,800 12,904 — 131,818 Property and equipment, net 32,943 120,633 9,866 — 163,442 Investment in subsidiaries 1,012,191 — (19,114 ) (993,077 ) — Intercompany receivable – noncurrent 404,904 355,069 537,551 (1,297,524 ) — Total assets $ 2,007,381 $ 912,128 $ 643,214 $ (2,302,440 ) $ 1,260,283 Liabilities and Equity Current liabilities Trade accounts payable $ 56,536 $ 126,638 $ 17,077 $ — $ 200,251 Other accrued expenses 60,936 100,913 13,800 — 175,649 Intercompany payable – current 2,884 — 8,955 (11,839 ) — Total current liabilities 120,356 227,551 39,832 (11,839 ) 375,900 Other liabilities Long-term debt 200,000 — — — 200,000 Other liabilities 46,368 33,712 2,448 — 82,528 Intercompany payable – noncurrent 1,039,654 37,932 219,938 (1,297,524 ) — Total other liabilities 1,286,022 71,644 222,386 (1,297,524 ) 282,528 Equity Caleres, Inc. shareholders’ equity 601,003 612,933 380,144 (993,077 ) 601,003 Noncontrolling interests — — 852 — 852 Total equity 601,003 612,933 380,996 (993,077 ) 601,855 Total liabilities and equity $ 2,007,381 $ 912,128 $ 643,214 $ (2,302,440 ) $ 1,260,283 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE THIRTEEN WEEKS ENDED OCTOBER 31, 2015 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 228,351 $ 476,462 $ 59,078 $ (35,252 ) $ 728,639 Cost of goods sold 161,958 271,445 33,954 (27,152 ) 440,205 Gross profit 66,393 205,017 25,124 (8,100 ) 288,434 Selling and administrative expenses 59,708 168,255 16,348 (8,100 ) 236,211 Operating earnings 6,685 36,762 8,776 — 52,223 Interest expense (4,136 ) — — — (4,136 ) Loss on early extinguishment of debt (1,961 ) — — — (1,961 ) Interest income 194 — 30 — 224 Intercompany interest income (expense) 3,440 (3,527 ) 87 — — Earnings before income taxes 4,222 33,235 8,893 — 46,350 Income tax provision (714 ) (10,889 ) (755 ) — (12,358 ) Equity in earnings (loss) of subsidiaries, net of tax 30,475 — (583 ) (29,892 ) — Net earnings 33,983 22,346 7,555 (29,892 ) 33,992 Less: Net earnings attributable to noncontrolling interests — — 9 — 9 Net earnings attributable to Caleres, Inc. $ 33,983 $ 22,346 $ 7,546 $ (29,892 ) $ 33,983 Comprehensive income $ 33,957 $ 22,397 $ 7,567 $ (29,995 ) $ 33,926 Less: Comprehensive loss attributable to noncontrolling interests — — (31 ) — (31 ) Comprehensive income attributable to Caleres, Inc. $ 33,957 $ 22,397 $ 7,598 $ (29,995 ) $ 33,957 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME THIRTY-NINE WEEKS ENDED OCTOBER 31, 2015 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 617,512 $ 1,272,367 $ 195,228 $ (116,351 ) $ 1,968,756 Cost of goods sold 444,301 698,799 118,480 (92,579 ) 1,169,001 Gross profit 173,211 573,568 76,748 (23,772 ) 799,755 Selling and administrative expenses 172,906 484,565 47,763 (23,772 ) 681,462 Operating earnings 305 89,003 28,985 — 118,293 Interest expense (12,943 ) (1 ) — — (12,944 ) Loss on early extinguishment of debt (10,651 ) — — — (10,651 ) Interest income 642 — 124 — 766 Intercompany interest income (expense) 10,549 (10,720 ) 171 — — (Loss) earnings before income taxes (12,098 ) 78,282 29,280 — 95,464 Income tax benefit (provision) 4,621 (26,479 ) (3,360 ) — (25,218 ) Equity in earnings of subsidiaries, net of tax 77,546 — (205 ) (77,341 ) — Net earnings 70,069 51,803 25,715 (77,341 ) 70,246 Less: Net earnings attributable to noncontrolling interests — — 177 — 177 Net earnings attributable to Caleres, Inc. $ 70,069 $ 51,803 $ 25,538 $ (77,341 ) $ 70,069 Comprehensive income $ 70,355 $ 51,966 $ 25,843 $ (77,669 ) $ 70,495 Less: Comprehensive income attributable to noncontrolling interests — — 140 — 140 Comprehensive income attributable to Caleres, Inc. $ 70,355 $ 51,966 $ 25,703 $ (77,669 ) $ 70,355 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS THIRTY-NINE WEEKS ENDED OCTOBER 31, 2015 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net cash (used for) provided by operating activities $ (34,602 ) $ 81,599 $ 37,053 $ — $ 84,050 Investing activities Purchases of property and equipment (12,838 ) (33,292 ) (1,214 ) — (47,344 ) Proceeds from disposal of property and equipment 7,111 — 322 — 7,433 Capitalized software (3,775 ) (1,647 ) — — (5,422 ) Intercompany investing (356 ) 356 — — — Net cash used for investing activities (9,858 ) (34,583 ) (892 ) — (45,333 ) Financing activities Borrowings under revolving credit agreement 117,000 — — — 117,000 Repayments under revolving credit agreement (117,000 ) — — — (117,000 ) Proceeds from issuance of 2023 senior notes 200,000 — — — 200,000 Redemption of 2019 senior notes (200,000 ) — — — (200,000 ) Debt issuance costs (3,650 ) — — — (3,650 ) Dividends paid (9,195 ) — — — (9,195 ) Acquisition of treasury stock (4,921 ) — — — (4,921 ) Issuance of common stock under share-based plans, net (4,606 ) — — — (4,606 ) Tax benefit related to share-based plans 3,049 — — — 3,049 Intercompany financing 98,603 (43,017 ) (55,586 ) — — Net cash provided by (used for) financing activities 79,280 (43,017 ) (55,586 ) — (19,323 ) Effect of exchange rate changes on cash and cash equivalents — — (499 ) — (499 ) Increase (decrease) in cash and cash equivalents 34,820 3,999 (19,924 ) — 18,895 Cash and cash equivalents at beginning of period 13,891 — 53,512 — 67,403 Cash and cash equivalents at end of period $ 48,711 $ 3,999 $ 33,588 $ — $ 86,298 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 NOVEMBER 1, 2014 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Assets Current assets Cash and cash equivalents $ — $ — $ 39,080 $ — $ 39,080 Receivables, net 115,520 1,413 21,284 — 138,217 Inventories, net 128,709 402,048 37,020 — 567,777 Prepaid expenses and other current assets 10,278 20,839 6,728 — 37,845 Intercompany receivable – current 466 521 15,487 (16,474 ) — Total current assets 254,973 424,821 119,599 (16,474 ) 782,919 Other assets 117,472 13,609 8,797 — 139,878 Goodwill and intangible assets, net 118,416 2,800 14,558 — 135,774 Property and equipment, net 28,000 112,047 11,242 — 151,289 Investment in subsidiaries 914,450 — (19,785 ) (894,665 ) — Intercompany receivable – noncurrent 407,970 289,222 487,316 (1,184,508 ) — Total assets $ 1,841,281 $ 842,499 $ 621,727 $ (2,095,647 ) $ 1,209,860 Liabilities and Equity Current liabilities Borrowings under revolving credit agreement $ 14,000 $ — $ — $ — $ 14,000 Trade accounts payable 53,944 123,889 25,229 — 203,062 Other accrued expenses 68,124 85,358 18,595 — 172,077 Intercompany payable – current 2,803 — 13,671 (16,474 ) — Total current liabilities 138,871 209,247 57,495 (16,474 ) 389,139 Other liabilities Long-term debt 199,150 — — — 199,150 Other liabilities 35,986 37,846 6,722 — 80,554 Intercompany payable – noncurrent 927,020 38,407 219,081 (1,184,508 ) — Total other liabilities 1,162,156 76,253 225,803 (1,184,508 ) 279,704 Equity Caleres, Inc. shareholders’ equity 540,254 556,999 337,666 (894,665 ) 540,254 Noncontrolling interests — — 763 — 763 Total equity 540,254 556,999 338,429 (894,665 ) 541,017 Total liabilities and equity $ 1,841,281 $ 842,499 $ 621,727 $ (2,095,647 ) $ 1,209,860 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE THIRTEEN WEEKS ENDED NOVEMBER 1, 2014 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 233,606 $ 458,177 $ 78,532 $ (41,038 ) $ 729,277 Cost of goods sold 165,734 258,668 48,713 (34,568 ) 438,547 Gross profit 67,872 199,509 29,819 (6,470 ) 290,730 Selling and administrative expenses 62,568 163,637 17,782 (6,470 ) 237,517 Operating earnings 5,304 35,872 12,037 — 53,213 Interest expense (5,207 ) — — — (5,207 ) Interest income 6 — 103 — 109 Intercompany interest income (expense) 3,608 (3,596 ) (12 ) — — Earnings before income taxes 3,711 32,276 12,128 — 48,115 Income tax benefit (provision) 566 (12,311 ) (3,133 ) — (14,878 ) Equity in earnings (loss) of subsidiaries, net of tax 28,836 — (634 ) (28,202 ) — Net earnings 33,113 19,965 8,361 (28,202 ) 33,237 Less: Net earnings attributable to noncontrolling interests — — 124 — 124 Net earnings attributable to Caleres, Inc. $ 33,113 $ 19,965 $ 8,237 $ (28,202 ) $ 33,113 Comprehensive income $ 32,014 $ 19,023 $ 7,390 $ (26,320 ) $ 32,107 Less: Comprehensive income attributable to noncontrolling interests — — 93 — 93 Comprehensive income attributable to Caleres, Inc. $ 32,014 $ 19,023 $ 7,297 $ (26,320 ) $ 32,014 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME THIRTY-NINE WEEKS ENDED NOVEMBER 1, 2014 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 596,364 $ 1,253,507 $ 237,464 $ (131,019 ) $ 1,956,316 Cost of goods sold 429,633 692,287 151,869 (110,186 ) 1,163,603 Gross profit 166,731 561,220 85,595 (20,833 ) 792,713 Selling and administrative expenses 168,914 474,421 56,970 (20,833 ) 679,472 Operating (loss) earnings (2,183 ) 86,799 28,625 — 113,241 Interest expense (15,636 ) (1 ) — — (15,637 ) Interest income 19 — 275 — 294 Intercompany interest income (expense) 11,410 (11,316 ) (94 ) — — (Loss) earnings before income taxes (6,390 ) 75,482 28,806 — 97,898 Income tax benefit (provision) 2,714 (29,540 ) (4,320 ) — (31,146 ) Equity in earnings (loss) of subsidiaries, net of tax 70,282 — (840 ) (69,442 ) — Net earnings 66,606 45,942 23,646 (69,442 ) 66,752 Less: Net earnings attributable to noncontrolling interests — — 146 — 146 Net earnings attributable to Caleres, Inc. $ 66,606 $ 45,942 $ 23,500 $ (69,442 ) $ 66,606 Comprehensive income $ 65,487 $ 45,550 $ 23,207 $ (68,657 ) $ 65,587 Less: Comprehensive income attributable to noncontrolling interests — — 100 — 100 Comprehensive income attributable to Caleres, Inc. $ 65,487 $ 45,550 $ 23,107 $ (68,657 ) $ 65,487 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS THIRTY-NINE WEEKS ENDED NOVEMBER 1, 2014 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net cash (used for) provided by operating activities $ (31,942 ) $ 68,773 $ 31,671 $ — $ 68,502 Investing activities Purchases of property and equipment (5,145 ) (27,341 ) (4,045 ) — (36,531 ) Capitalized software (3,787 ) (32 ) (30 ) — (3,849 ) Acquisition of trademarks (65,065 ) — — — (65,065 ) Investment in nonconsolidated affiliate — — (7,000 ) — (7,000 ) Intercompany investing (717 ) (202 ) 919 — — Net cash used for investing activities (74,714 ) (27,575 ) (10,156 ) — (112,445 ) Financing activities Borrowings under revolving credit agreement 741,000 — — — 741,000 Repayments under revolving credit agreement (734,000 ) — — — (734,000 ) Dividends paid (9,173 ) — — — (9,173 ) Issuance of common stock under share-based plans, net 237 — — — 237 Tax benefit related to share-based plans 2,482 — — — 2,482 Intercompany financing 106,110 (41,198 ) (64,912 ) — — Net cash provided by (used for) financing activities 106,656 (41,198 ) (64,912 ) — 546 Effect of exchange rate changes on cash and cash equivalents — — (69 ) — (69 ) Decrease in cash and cash equivalents — — (43,466 ) — (43,466 ) Cash and cash equivalents at beginning of period — — 82,546 — 82,546 Cash and cash equivalents at end of period $ — $ — $ 39,080 $ — $ 39,080 |