Financial Information For The Company And Its Subsidiaries | Note 15 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 4 to the condensed consolidated financial statements. The following tables present 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 JULY 30, 2016 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Assets Current assets Cash and cash equivalents $ 44,348 $ 15,673 $ 105,708 $ — $ 165,729 Receivables, net 112,384 1,787 30,138 — 144,309 Inventories, net 159,285 467,691 21,905 — 648,881 Prepaid expenses and other current assets 13,641 11,479 5,070 — 30,190 Intercompany receivable – current 743 213 21,263 (22,219 ) — Total current assets 330,401 496,843 184,084 (22,219 ) 989,109 Other assets 93,839 13,728 7,881 — 115,448 Goodwill and intangible assets, net 114,446 2,800 11,814 — 129,060 Property and equipment, net 31,087 146,373 9,316 — 186,776 Investment in subsidiaries 1,055,300 — (20,569 ) (1,034,731 ) — Intercompany receivable – noncurrent 479,611 374,047 559,593 (1,413,251 ) — Total assets $ 2,104,684 $ 1,033,791 $ 752,119 $ (2,470,201 ) $ 1,420,393 Liabilities and Equity Current liabilities Trade accounts payable $ 111,166 $ 216,850 $ 30,735 $ — $ 358,751 Other accrued expenses 52,474 72,987 16,624 — 142,085 Intercompany payable – current 11,924 — 10,295 (22,219 ) — Total current liabilities 175,564 289,837 57,654 (22,219 ) 500,836 Other liabilities Long-term debt 196,774 — — — 196,774 Other liabilities 37,253 67,119 3,646 — 108,018 Intercompany payable – noncurrent 1,081,306 41,537 290,408 (1,413,251 ) — Total other liabilities 1,315,333 108,656 294,054 (1,413,251 ) 304,792 Equity Caleres, Inc. shareholders’ equity 613,787 635,298 399,433 (1,034,731 ) 613,787 Noncontrolling interests — — 978 — 978 Total equity 613,787 635,298 400,411 (1,034,731 ) 614,765 Total liabilities and equity $ 2,104,684 $ 1,033,791 $ 752,119 $ (2,470,201 ) $ 1,420,393 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE THIRTEEN WEEKS ENDED JULY 30, 2016 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 194,896 $ 408,476 $ 69,798 $ (50,233 ) $ 622,937 Cost of goods sold 142,295 221,031 39,125 (39,069 ) 363,382 Gross profit 52,601 187,445 30,673 (11,164 ) 259,555 Selling and administrative expenses 52,841 170,463 15,157 (11,164 ) 227,297 Operating (loss) earnings (240 ) 16,982 15,516 — 32,258 Interest expense (3,481 ) 2 — — (3,479 ) Interest income 174 — 136 — 310 Intercompany interest income (expense) 2,253 (2,276 ) 23 — — (Loss) earnings before income taxes (1,294 ) 14,708 15,675 — 29,089 Income tax provision (309 ) (6,436 ) (2,665 ) — (9,410 ) Equity in earnings (loss) of subsidiaries, net of tax 21,371 — (508 ) (20,863 ) — Net earnings 19,768 8,272 12,502 (20,863 ) 19,679 Less: Net loss attributable to noncontrolling interests — — (89 ) — (89 ) Net earnings attributable to Caleres, Inc. $ 19,768 $ 8,272 $ 12,591 $ (20,863 ) $ 19,768 Comprehensive income $ 18,478 $ 8,272 $ 11,802 $ (20,194 ) $ 18,358 Less: Comprehensive loss attributable to noncontrolling interests — — (120 ) — (120 ) Comprehensive income attributable to Caleres, Inc. $ 18,478 $ 8,272 $ 11,922 $ (20,194 ) $ 18,478 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE TWENTY-SIX WEEKS ENDED JULY 30, 2016 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 382,083 $ 791,522 $ 108,594 $ (74,529 ) $ 1,207,670 Cost of goods sold 272,204 425,658 62,019 (59,559 ) 700,322 Gross profit 109,879 365,864 46,575 (14,970 ) 507,348 Selling and administrative expenses 102,383 327,566 31,368 (14,970 ) 446,347 Operating earnings 7,496 38,298 15,207 — 61,001 Interest expense (7,089 ) — — — (7,089 ) Interest income 331 — 226 — 557 Intercompany interest income (expense) 4,507 (4,578 ) 71 — — Earnings before income taxes 5,245 33,720 15,504 — 54,469 Income tax provision (1,175 ) (12,740 ) (2,997 ) — (16,912 ) Equity in earnings (loss) of subsidiaries, net of tax 33,481 — (1,045 ) (32,436 ) — Net earnings 37,551 20,980 11,462 (32,436 ) 37,557 Less: Net earnings attributable to noncontrolling interests — — 6 — 6 Net earnings attributable to Caleres, Inc. $ 37,551 $ 20,980 $ 11,456 $ (32,436 ) $ 37,551 Comprehensive income $ 38,056 $ 20,980 $ 12,031 $ (33,021 ) $ 38,046 Less: Comprehensive loss attributable to noncontrolling interests — — (10 ) — (10 ) Comprehensive income attributable to Caleres, Inc. $ 38,056 $ 20,980 $ 12,041 $ (33,021 ) $ 38,056 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE TWENTY-SIX WEEKS ENDED JULY 30, 2016 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net cash provided by operating activities $ 20,198 $ 68,129 $ 20,237 $ — $ 108,564 Investing activities Purchases of property and equipment (1,525 ) (25,237 ) (681 ) — (27,443 ) Capitalized software (2,448 ) (1,300 ) (30 ) — (3,778 ) Intercompany investing (2,973 ) 2,973 — — — Net cash used for investing activities (6,946 ) (23,564 ) (711 ) — (31,221 ) Financing activities Borrowings under revolving credit agreement 103,000 — — — 103,000 Repayments under revolving credit agreement (103,000 ) — — — (103,000 ) Dividends paid (6,089 ) — — — (6,089 ) Acquisition of treasury stock (23,139 ) — — — (23,139 ) Issuance of common stock under share-based plans, net (4,086 ) — — — (4,086 ) Tax benefit related to share-based plans 3,248 — — — 3,248 Intercompany financing 30,162 (28,892 ) (1,270 ) — — Net cash provided by (used for) financing activities 96 (28,892 ) (1,270 ) — (30,066 ) Effect of exchange rate changes on cash and cash equivalents — — 301 — 301 Increase in cash and cash equivalents 13,348 15,673 18,557 — 47,578 Cash and cash equivalents at beginning of period 31,000 — 87,151 — 118,151 Cash and cash equivalents at end of period $ 44,348 $ 15,673 $ 105,708 $ — $ 165,729 CONDENSED CONSOLIDATING BALANCE SHEET AS OF JANUARY 30, 2016 Non- ($ thousands) Parent Guarantors 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 Other assets 94,767 15,772 7,810 — 118,349 Goodwill and intangible assets, net 115,558 2,800 12,541 — 130,899 Property and equipment, net 32,538 136,223 10,249 — 179,010 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 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 128,975 15,227 (1,556 ) — 142,646 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 $ 2,070,477 $ 983,477 $ 694,075 $ (2,324,637 ) $ 1,423,392 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 23,476 96,992 14,649 — 135,117 Intercompany payable – current 5,211 297 9,103 (14,611 ) — Total current liabilities 189,057 319,437 63,017 (14,611 ) 556,900 Other liabilities Long-term debt 195,919 — — — 195,919 Other liabilities 65,038 33,812 2,495 — 101,345 Intercompany payable – noncurrent 1,052,118 37,745 228,400 (1,318,263 ) — Total other liabilities 1,313,075 71,557 230,895 (1,318,263 ) 297,264 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 $ 2,070,477 $ 983,477 $ 694,075 $ (2,324,637 ) $ 1,423,392 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 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 |