Financial Information For The Company And Its Subsidiaries | 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 10 to the 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. CONDENSED CONSOLIDATING BALANCE SHEET AS OF JANUARY 30, 2016 Non-Guarantors ($ thousands) Parent Guarantors Eliminations Total Assets Current assets: Cash and cash equivalents $ 31,000 $ — $ 87,151 $ — $ 118,151 Receivables, net 110,235 2,290 41,139 — 153,664 Inventories, net 151,704 371,538 23,503 — 546,745 Prepaid expenses and other current assets 29,765 24,597 8,109 (5,966 ) 56,505 Intercompany receivable - current 650 176 6,877 (7,703 ) — Total current assets 323,354 398,601 166,779 (13,669 ) 875,065 Property and equipment, net 32,538 136,223 10,249 — 179,010 Goodwill and intangible assets, net 115,558 2,800 12,541 — 130,899 Other assets 94,767 15,772 7,810 — 118,349 Investment in subsidiaries 1,028,143 — (19,524 ) (1,008,619 ) — Intercompany receivable - noncurrent 431,523 354,038 556,259 (1,341,820 ) — Total assets $ 2,025,883 $ 907,434 $ 734,114 $ (2,364,108 ) $ 1,303,323 Liabilities and Equity Current liabilities: Trade accounts payable $ 78,332 $ 123,274 $ 36,196 $ — $ 237,802 Other accrued expenses 80,053 62,729 15,681 (5,966 ) 152,497 Intercompany payable - current 4,394 — 3,309 (7,703 ) — Total current liabilities 162,779 186,003 55,186 (13,669 ) 390,299 Other liabilities: Long-term debt 196,544 — — — 196,544 Other liabilities 44,011 66,302 3,695 — 114,008 Intercompany payable - noncurrent 1,021,065 39,175 281,580 (1,341,820 ) — Total other liabilities 1,261,620 105,477 285,275 (1,341,820 ) 310,552 Equity: Caleres, Inc. shareholders’ equity 601,484 615,954 392,665 (1,008,619 ) 601,484 Noncontrolling interests — — 988 — 988 Total equity 601,484 615,954 393,653 (1,008,619 ) 602,472 Total liabilities and equity $ 2,025,883 $ 907,434 $ 734,114 $ (2,364,108 ) $ 1,303,323 CONDENSED CONSOLIDATING STATEMENT OF EARNINGS FOR THE FISCAL YEAR ENDED JANUARY 30, 2016 ($ thousands) Parent Guarantors Non-Guarantors Eliminations Total Net sales $ 819,148 $ 1,652,444 $ 268,779 $ (162,941 ) $ 2,577,430 Cost of goods sold 591,539 905,412 162,384 (129,708 ) 1,529,627 Gross profit 227,609 747,032 106,395 (33,233 ) 1,047,803 Selling and administrative expenses 235,210 649,020 61,699 (33,233 ) 912,696 Operating (loss) earnings (7,601 ) 98,012 44,696 — 135,107 Interest expense (16,588 ) (1 ) — — (16,589 ) Loss on early extinguishment of debt (10,651 ) — — — (10,651 ) Interest income 695 — 204 — 899 Intercompany interest income (expense) 14,363 (14,581 ) 218 — — (Loss) earnings before income taxes (19,782 ) 83,430 45,118 — 108,766 Income tax benefit (provision) 8,755 (29,475 ) (6,222 ) — (26,942 ) Equity in earnings (loss) of subsidiaries, net of tax 92,506 — (616 ) (91,890 ) — Net earnings 81,479 53,955 38,280 (91,890 ) 81,824 Less: Net earnings attributable to noncontrolling interests — — 345 — 345 Net earnings attributable to Caleres, Inc. $ 81,479 $ 53,955 $ 37,935 $ (91,890 ) $ 81,479 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE FISCAL YEAR ENDED JANUARY 30, 2016 Non-Guarantors ($ thousands) Parent Guarantors Eliminations Total Net earnings $ 81,479 $ 53,955 $ 38,280 $ (91,890 ) $ 81,824 Other comprehensive income (loss), net of tax: Foreign currency translation adjustment — — (224 ) — (224 ) Pension and other postretirement benefits adjustments (8,838 ) — 249 — (8,589 ) Derivative financial instruments 628 — (460 ) — 168 Other comprehensive loss from investment in subsidiaries (366 ) — — 366 — Other comprehensive loss, net of tax (8,576 ) — (435 ) 366 (8,645 ) Comprehensive income 72,903 53,955 37,845 (91,524 ) 73,179 Comprehensive income attributable to noncontrolling interests — — 276 — 276 Comprehensive income attributable to Caleres, Inc. $ 72,903 $ 53,955 $ 37,569 $ (91,524 ) $ 72,903 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE FISCAL YEAR ENDED JANUARY 30, 2016 Non-Guarantors ($ thousands) Parent Guarantors Eliminations Total Net cash (used for) provided by operating activities $ (1,259 ) $ 99,222 $ 51,189 — $ 149,152 Investing activities Purchases of property and equipment (14,585 ) (56,382 ) (2,512 ) — (73,479 ) Proceeds from disposal of property and equipment 7,111 — 322 — 7,433 Capitalized software (5,197 ) (2,538 ) — — (7,735 ) Intercompany investing (568 ) 568 — — — Net cash used for investing activities (13,239 ) (58,352 ) (2,190 ) — (73,781 ) Financing activities Borrowings under revolving credit agreement 198,000 — — — 198,000 Repayments under revolving credit agreement (198,000 ) — — — (198,000 ) Proceeds from issuance of 2023 senior notes 200,000 — — — 200,000 Redemption of 2019 senior notes (200,000 ) — — — (200,000 ) Dividends paid (12,253 ) — — — (12,253 ) Debt issuance costs (3,650 ) — — — (3,650 ) Acquisition of treasury stock (4,921 ) — — — (4,921 ) Issuance of common stock under share-based plans, net (5,297 ) — — — (5,297 ) Excess tax benefit related to share-based plans 2,651 — — — 2,651 Intercompany financing 55,077 (40,870 ) (14,207 ) — — Net cash provided by (used for) financing activities 31,607 (40,870 ) (14,207 ) — (23,470 ) Effect of exchange rate changes on cash and cash equivalents — — (1,153 ) — (1,153 ) Increase in cash and cash equivalents 17,109 — 33,639 — 50,748 Cash and cash equivalents at beginning of year 13,891 — 53,512 — 67,403 Cash and cash equivalents at end of year $ 31,000 $ — $ 87,151 $ — $ 118,151 CONDENSED CONSOLIDATING BALANCE SHEET AS OF JANUARY 31, 2015 Non- Guarantors ($ thousands) Parent 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 40,746 20,777 8,964 (27,491 ) 42,996 Intercompany receivable - current 1,194 — 8,750 (9,944 ) — Total current assets 292,943 402,429 132,211 (37,435 ) 790,148 Property and equipment, net 29,237 109,720 10,786 — 149,743 Goodwill and intangible assets, net 117,792 2,800 13,995 — 134,587 Other assets 112,185 13,733 13,931 — 139,849 Investment in subsidiaries 956,831 — (18,909 ) (937,922 ) — Intercompany receivable - noncurrent 459,774 306,871 539,396 (1,306,041 ) — Total assets $ 1,968,762 $ 835,553 $ 691,410 $ (2,281,398 ) $ 1,214,327 Liabilities and Equity Current liabilities: Trade accounts payable $ 60,377 $ 114,208 $ 41,336 $ — $ 215,921 Other accrued expenses 83,170 85,638 12,301 (27,491 ) 153,618 Intercompany payable - current 4,948 — 4,996 (9,944 ) — Total current liabilities 148,495 199,846 58,633 (37,435 ) 369,539 Other liabilities: Long-term debt 196,712 — — — 196,712 Other liabilities 69,391 32,574 4,489 — 106,454 Intercompany payable - noncurrent 1,013,254 21,078 271,709 (1,306,041 ) — Total other liabilities 1,279,357 53,652 276,198 (1,306,041 ) 303,166 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 $ 1,968,762 $ 835,553 $ 691,410 $ (2,281,398 ) $ 1,214,327 CONDENSED CONSOLIDATING STATEMENT OF EARNINGS FOR THE FISCAL YEAR ENDED JANUARY 31, 2015 Non-Guarantors ($ thousands) Parent Guarantors Eliminations Total Net sales $ 788,708 $ 1,634,375 $ 329,765 $ (181,139 ) $ 2,571,709 Cost of goods sold 570,343 899,968 213,716 (152,418 ) 1,531,609 Gross profit 218,365 734,407 116,049 (28,721 ) 1,040,100 Selling and administrative expenses 231,141 633,073 75,189 (28,721 ) 910,682 Restructuring and other special charges, net 3,484 — — — 3,484 Operating (loss) earnings (16,260 ) 101,334 40,860 — 125,934 Interest expense (20,444 ) (1 ) — — (20,445 ) Loss on early extinguishment of debt (420 ) — — — (420 ) Interest income 31 — 348 — 379 Intercompany interest income (expense) 12,115 (12,826 ) 711 — — Gain on sale of subsidiary — — 4,679 — 4,679 (Loss) earnings before income taxes (24,978 ) 88,507 46,598 — 110,127 Income tax benefit (provision) 10,599 (34,710 ) (3,073 ) — (27,184 ) Equity in earnings of subsidiaries, net of tax 97,229 — 37 (97,266 ) — Net earnings 82,850 53,797 43,562 (97,266 ) 82,943 Less: Net earnings attributable to noncontrolling interests — — 93 — 93 Net earnings attributable to Caleres, Inc. $ 82,850 $ 53,797 $ 43,469 $ (97,266 ) $ 82,850 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE FISCAL YEAR ENDED JANUARY 31, 2015 Non-Guarantors ($ thousands) Parent Guarantors Eliminations Total Net earnings $ 82,850 $ 53,797 $ 43,562 $ (97,266 ) $ 82,943 Other comprehensive income (loss), net of tax: Foreign currency translation adjustment — — (3,145 ) — (3,145 ) Pension and other postretirement benefits adjustments (10,003 ) — (346 ) — (10,349 ) Derivative financial instruments (1,250 ) — 736 — (514 ) Other comprehensive loss from investment in subsidiaries (2,711 ) — — 2,711 — Other comprehensive loss, net of tax (13,964 ) — (2,755 ) 2,711 (14,008 ) Comprehensive income 68,886 53,797 40,807 (94,555 ) 68,935 Comprehensive income attributable to noncontrolling interests — — 49 — 49 Comprehensive income attributable to Caleres, Inc. $ 68,886 $ 53,797 $ 40,758 $ (94,555 ) $ 68,886 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE FISCAL YEAR ENDED JANUARY 31, 2015 Non-Guarantors ($ thousands) Parent Guarantors Eliminations Total Net cash (used for) provided by operating activities $ (11,728 ) $ 99,709 $ 30,831 $ — $ 118,812 Investing activities Purchases of property and equipment (7,129 ) (33,067 ) (4,756 ) — (44,952 ) Capitalized software (4,834 ) (194 ) (58 ) — (5,086 ) Acquisition of trademarks (65,065 ) — — — (65,065 ) Investment in nonconsolidated affiliate — — (7,000 ) — (7,000 ) Net proceeds from sale of subsidiaries, inclusive of note receivable — — 10,120 — 10,120 Intercompany investing (2,314 ) (124 ) 2,438 — — Net cash (used for) provided by investing activities (79,342 ) (33,385 ) 744 — (111,983 ) Financing activities Borrowings under revolving credit agreement 867,000 — — — 867,000 Repayments under revolving credit agreement (874,000 ) — — — (874,000 ) Dividends paid (12,237 ) — — — (12,237 ) Debt issuance costs (2,618 ) — — — (2,618 ) Issuance of common stock under share-based plans, net 443 — — — 443 Excess tax benefit related to share-based plans 929 — — — 929 Intercompany financing 125,444 (66,324 ) (59,120 ) — — Net cash provided by (used for) financing activities 104,961 (66,324 ) (59,120 ) — (20,483 ) Effect of exchange rate changes on cash and cash equivalents — — (1,489 ) — (1,489 ) Increase (decrease) in cash and cash equivalents 13,891 — (29,034 ) — (15,143 ) Cash and cash equivalents at beginning of year — — 82,546 — 82,546 Cash and cash equivalents at end of year $ 13,891 $ — $ 53,512 $ — $ 67,403 CONDENSED CONSOLIDATING STATEMENT OF EARNINGS FOR THE FISCAL YEAR ENDED FEBRUARY 1, 2014 Non-Guarantors ($ thousands) Parent Guarantors Eliminations Total Net sales $ 733,996 $ 1,631,755 $ 361,277 $ (213,915 ) $ 2,513,113 Cost of goods sold 549,281 900,043 236,113 (186,612 ) 1,498,825 Gross profit 184,715 731,712 125,164 (27,303 ) 1,014,288 Selling and administrative expenses 217,902 629,405 89,745 (27,303 ) 909,749 Restructuring and other special charges, net 686 — 576 — 1,262 Impairment of assets held for sale — — 4,660 — 4,660 Operating (loss) earnings (33,873 ) 102,307 30,183 — 98,617 Interest expense (21,163 ) (1 ) (90 ) — (21,254 ) Interest income 23 — 354 — 377 Intercompany interest income (expense) 13,414 (13,060 ) (354 ) — — (Loss) earnings before income taxes from continuing operations (41,599 ) 89,246 30,093 — 77,740 Income tax benefit (provision) 20,427 (35,727 ) (8,458 ) — (23,758 ) Equity in earnings (loss) from continuing operations of subsidiaries, net of tax 75,331 — (168 ) (75,163 ) — Net earnings from continuing operations 54,159 53,519 21,467 (75,163 ) 53,982 Discontinued operations: (Loss) earnings from discontinued operations, net of tax (5,296 ) — 722 — (4,574 ) Disposition/impairment of discontinued operations, net of tax — — (11,512 ) — (11,512 ) Equity in loss from discontinued operations of subsidiaries, net of tax (10,790 ) — — 10,790 — Net loss from discontinued operations (16,086 ) — (10,790 ) 10,790 (16,086 ) Net earnings 38,073 53,519 10,677 (64,373 ) 37,896 Plus: Net loss attributable to noncontrolling interests — — (177 ) — (177 ) Net earnings attributable to Caleres, Inc. $ 38,073 $ 53,519 $ 10,854 $ (64,373 ) $ 38,073 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE FISCAL YEAR ENDED FEBRUARY 1, 2014 Non-Guarantors ($ thousands) Parent Guarantors Eliminations Total Net earnings $ 38,073 $ 53,519 $ 10,677 $ (64,373 ) $ 37,896 Other comprehensive income (loss), net of tax: Foreign currency translation adjustment — — (4,538 ) — (4,538 ) Pension and other postretirement benefits adjustments 19,114 — 415 — 19,529 Derivative financial instruments (55 ) — 874 — 819 Other comprehensive loss from investment in subsidiaries (3,317 ) — — 3,317 — Other comprehensive income (loss), net of tax 15,742 — (3,249 ) 3,317 15,810 Comprehensive income 53,815 53,519 7,428 (61,056 ) 53,706 Comprehensive loss attributable to noncontrolling interests — — (109 ) — (109 ) Comprehensive income attributable to Caleres, Inc. $ 53,815 $ 53,519 $ 7,537 $ (61,056 ) $ 53,815 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE FISCAL YEAR ENDED FEBRUARY 1, 2014 Non-Guarantors ($ thousands) Parent Guarantors Eliminations Total Net cash provided by (used for) operating activities $ 60,886 $ 62,603 $ (19,457 ) $ — $ 104,032 Investing activities Purchases of property and equipment (5,595 ) (34,606 ) (3,767 ) — (43,968 ) Capitalized software (4,920 ) (193 ) (122 ) — (5,235 ) Net proceeds from sale of subsidiaries — — 69,347 — 69,347 Intercompany investing (1,128 ) (247 ) 1,375 — — Net cash (used for) provided by investing activities (11,643 ) (35,046 ) 66,833 — 20,144 Financing activities Borrowings under revolving credit agreement 1,129,000 — — — 1,129,000 Repayments under revolving credit agreement (1,227,000 ) — — — (1,227,000 ) Dividend paid (12,105 ) — — — (12,105 ) Issuance of common stock under share-based plans, net 804 — — — 804 Excess tax benefit related to share-based plans 3,439 — — — 3,439 Contributions by noncontrolling interest — — 50 — 50 Intercompany financing 56,619 (27,557 ) (29,062 ) — — Net cash used for by financing activities (49,243 ) (27,557 ) (29,012 ) — (105,812 ) Effect of exchange rate changes on cash and cash equivalents — — (4,041 ) — (4,041 ) Increase in cash and cash equivalents — — 14,323 — 14,323 Cash and cash equivalents at beginning of year — — 68,223 — 68,223 Cash and cash equivalents at end of year $ — $ — $ 82,546 $ — $ 82,546 |