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 28, 2017 Non-Guarantors ($ thousands) Parent Guarantors Eliminations Total Assets Current assets: Cash and cash equivalents $ 23,999 $ 9,029 $ 22,304 $ — $ 55,332 Receivables, net 118,746 5,414 28,961 — 153,121 Inventories, net 150,098 410,867 24,799 — 585,764 Prepaid expenses and other current assets 24,293 23,040 8,058 (5,863 ) 49,528 Intercompany receivable - current 695 263 22,091 (23,049 ) — Total current assets 317,831 448,613 106,213 (28,912 ) 843,745 Property and equipment, net 31,424 176,358 11,414 — 219,196 Goodwill and intangible assets, net 113,333 219,337 11,088 — 343,758 Other assets 51,181 16,567 826 — 68,574 Investment in subsidiaries 1,343,954 — (21,946 ) (1,322,008 ) — Intercompany receivable - noncurrent 568,541 366,902 581,624 (1,517,067 ) — Total assets $ 2,426,264 $ 1,227,777 $ 689,219 $ (2,867,987 ) $ 1,475,273 Liabilities and Equity Current liabilities: Borrowings under revolving credit agreement $ 110,000 $ — $ — $ — $ 110,000 Trade accounts payable 116,783 112,434 37,153 — 266,370 Other accrued expenses 74,941 65,228 16,919 (5,863 ) 151,225 Intercompany payable - current 12,794 — 10,255 (23,049 ) — Total current liabilities 314,518 177,662 64,327 (28,912 ) 527,595 Other liabilities: Long-term debt 197,003 — — — 197,003 Other liabilities 91,683 40,507 3,999 — 136,189 Intercompany payable - noncurrent 1,209,943 98,982 208,142 (1,517,067 ) — Total other liabilities 1,498,629 139,489 212,141 (1,517,067 ) 333,192 Equity: Caleres, Inc. shareholders’ equity 613,117 910,626 411,382 (1,322,008 ) 613,117 Noncontrolling interests — — 1,369 — 1,369 Total equity 613,117 910,626 412,751 (1,322,008 ) 614,486 Total liabilities and equity $ 2,426,264 $ 1,227,777 $ 689,219 $ (2,867,987 ) $ 1,475,273 CONDENSED CONSOLIDATING STATEMENT OF EARNINGS FOR THE FISCAL YEAR ENDED JANUARY 28, 2017 ($ thousands) Parent Guarantors Non-Guarantors Eliminations Total Net sales $ 825,654 $ 1,692,093 $ 227,557 $ (165,916 ) $ 2,579,388 Cost of goods sold 583,131 938,169 129,410 (133,313 ) 1,517,397 Gross profit 242,523 753,924 98,147 (32,603 ) 1,061,991 Selling and administrative expenses 212,156 690,292 57,757 (32,603 ) 927,602 Restructuring and other special charges, net 15,333 433 7,638 — 23,404 Operating earnings 15,034 63,199 32,752 — 110,985 Interest expense (15,102 ) (9 ) — — (15,111 ) Interest income 811 — 569 — 1,380 Intercompany interest income (expense) 8,888 (9,033 ) 145 — — Earnings before income taxes 9,631 54,157 33,466 — 97,254 Income tax provision (5,075 ) (20,084 ) (6,009 ) — (31,168 ) Equity in earnings (loss) of subsidiaries, net of tax 61,102 — (2,422 ) (58,680 ) — Net earnings 65,658 34,073 25,035 (58,680 ) 66,086 Less: Net earnings attributable to noncontrolling interests — — 428 — 428 Net earnings attributable to Caleres, Inc. $ 65,658 $ 34,073 $ 24,607 $ (58,680 ) $ 65,658 CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE FISCAL YEAR ENDED JANUARY 28, 2017 Non-Guarantors ($ thousands) Parent Guarantors Eliminations Total Net earnings $ 65,658 $ 34,073 $ 25,035 $ (58,680 ) $ 66,086 Other comprehensive income (loss), net of tax: Foreign currency translation adjustment — — 1,045 — 1,045 Pension and other postretirement benefits adjustments (24,790 ) — 62 — (24,728 ) Derivative financial instruments 181 — (1,115 ) — (934 ) Other comprehensive income from investment in subsidiaries 39 — — (39 ) — Other comprehensive loss, net of tax (24,570 ) — (8 ) (39 ) (24,617 ) Comprehensive income 41,088 34,073 25,027 (58,719 ) 41,469 Comprehensive income attributable to noncontrolling interests — — 381 — 381 Comprehensive income attributable to Caleres, Inc. $ 41,088 $ 34,073 $ 24,646 $ (58,719 ) $ 41,088 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE FISCAL YEAR ENDED JANUARY 28, 2017 Non-Guarantors ($ thousands) Parent Guarantors Eliminations Total Net cash provided by operating activities $ 66,800 $ 71,781 $ 45,041 $ — $ 183,622 Investing activities Purchases of property and equipment (4,769 ) (41,606 ) (4,148 ) — (50,523 ) Capitalized software (5,521 ) (3,481 ) (37 ) — (9,039 ) Acquisition cost, net of cash received (259,932 ) — — — (259,932 ) Intercompany investing (3,257 ) 3,257 — — — Net cash used for investing activities (273,479 ) (41,830 ) (4,185 ) — (319,494 ) Financing activities Borrowings under revolving credit agreement 623,000 — — — 623,000 Repayments under revolving credit agreement (513,000 ) — — — (513,000 ) Dividends paid (12,104 ) — — — (12,104 ) Acquisition of treasury stock (23,139 ) — — — (23,139 ) Issuance of common stock under share-based plans, net (4,188 ) — — — (4,188 ) Excess tax benefit related to share-based plans 2,251 — — — 2,251 Intercompany financing 126,858 (20,922 ) (105,936 ) — — Net cash provided by (used for) financing activities 199,678 (20,922 ) (105,936 ) — 72,820 Effect of exchange rate changes on cash and cash equivalents — — 233 — 233 (Decrease) increase in cash and cash equivalents (7,001 ) 9,029 (64,847 ) — (62,819 ) Cash and cash equivalents at beginning of year 31,000 — 87,151 — 118,151 Cash and cash equivalents at end of year $ 23,999 $ 9,029 $ 22,304 $ — $ 55,332 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 Non-Guarantors ($ thousands) Parent 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 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 |