Financial Information for the Company and its Subsidiaries | Note 17 Financial Information for the Company and its Subsidiaries The Company issued senior notes, which are fully and unconditionally and jointly and severally guaranteed by all of its existing and future subsidiaries that are guarantors under our revolving credit facility ("Credit Agreement"). 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. On December 13, 2016 , Allen Edmonds was joined to the Credit Agreement as a guarantor. After giving effect to the joinder, the Company is the lead borrower, and Sidney Rich Associates, Inc., BG Retail, LLC and Allen Edmonds are each co-borrowers and guarantors under the Credit Agreement. 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 AUGUST 4, 2018 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Assets Current assets Cash and cash equivalents $ 14,182 $ 30,730 $ 57,972 $ — $ 102,884 Receivables, net 127,466 3,788 22,167 — 153,421 Inventories, net 164,595 518,024 33,086 — 715,705 Prepaid expenses and other current assets 38,183 29,274 7,240 (12,538 ) 62,159 Intercompany receivable – current 170 94 17,656 (17,920 ) — Total current assets 344,596 581,910 138,121 (30,458 ) 1,034,169 Other assets 75,790 12,621 1,290 — 89,701 Goodwill and intangible assets, net 111,728 40,937 209,384 — 362,049 Property and equipment, net 35,682 160,223 11,821 — 207,726 Investment in subsidiaries 1,375,185 — (24,159 ) (1,351,026 ) — Intercompany receivable – noncurrent 797,184 527,462 720,698 (2,045,344 ) — Total assets $ 2,740,165 $ 1,323,153 $ 1,057,155 $ (3,426,828 ) $ 1,693,645 Liabilities and Equity Current liabilities Trade accounts payable $ 165,241 $ 202,310 $ 32,840 $ — $ 400,391 Other accrued expenses 83,094 100,567 24,864 (12,538 ) 195,987 Intercompany payable – current 10,852 — 7,068 (17,920 ) — Total current liabilities 259,187 302,877 64,772 (30,458 ) 596,378 Other liabilities Long-term debt 197,702 — — — 197,702 Other liabilities 118,125 39,124 5,122 — 162,371 Intercompany payable – noncurrent 1,429,298 93,335 522,711 (2,045,344 ) — Total other liabilities 1,745,125 132,459 527,833 (2,045,344 ) 360,073 Equity Caleres, Inc. shareholders’ equity 735,853 887,817 463,209 (1,351,026 ) 735,853 Noncontrolling interests — — 1,341 — 1,341 Total equity 735,853 887,817 464,550 (1,351,026 ) 737,194 Total liabilities and equity $ 2,740,165 $ 1,323,153 $ 1,057,155 $ (3,426,828 ) $ 1,693,645 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE THIRTEEN WEEKS ENDED AUGUST 4, 2018 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 212,252 $ 501,803 $ 64,765 $ (72,208 ) $ 706,612 Cost of goods sold 150,630 288,580 33,409 (59,108 ) 413,511 Gross profit 61,622 213,223 31,356 (13,100 ) 293,101 Selling and administrative expenses 73,587 185,510 12,838 (13,100 ) 258,835 Restructuring and other special charges, net 324 1,799 — — 2,123 Operating (loss) earnings (12,289 ) 25,914 18,518 — 32,143 Interest (expense) income (3,805 ) (13 ) 216 — (3,602 ) Other income (expense) 3,084 — (6 ) — 3,078 Intercompany interest income (expense) 2,873 (2,900 ) 27 — — (Loss) earnings before income taxes (10,137 ) 23,001 18,755 — 31,619 Income tax benefit (provision) 1,900 (6,833 ) (3,075 ) — (8,008 ) Equity in earnings (loss) of subsidiaries, net of tax 31,883 — (116 ) (31,767 ) — Net earnings 23,646 16,168 15,564 (31,767 ) 23,611 Less: Net loss attributable to noncontrolling interests — — (35 ) — (35 ) Net earnings attributable to Caleres, Inc. $ 23,646 $ 16,168 $ 15,599 $ (31,767 ) $ 23,646 Comprehensive income $ 22,999 $ 16,158 $ 15,467 $ (31,717 ) $ 22,907 Less: Comprehensive loss attributable to noncontrolling interests — — (92 ) — (92 ) Comprehensive income attributable to Caleres, Inc. $ 22,999 $ 16,158 $ 15,559 $ (31,717 ) $ 22,999 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE TWENTY-SIX WEEKS ENDED AUGUST 4, 2018 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 411,512 $ 947,498 $ 102,157 $ (122,413 ) $ 1,338,754 Cost of goods sold 285,223 536,379 51,276 (102,147 ) 770,731 Gross profit 126,289 411,119 50,881 (20,266 ) 568,023 Selling and administrative expenses 139,930 363,396 25,973 (20,266 ) 509,033 Restructuring and other special charges, net 848 3,052 — — 3,900 Operating (loss) earnings (14,489 ) 44,671 24,908 — 55,090 Interest (expense) income (7,624 ) (25 ) 364 — (7,285 ) Other income (expense) 6,204 — (35 ) — 6,169 Intercompany interest income (expense) 5,641 (5,699 ) 58 — — (Loss) earnings before income taxes (10,268 ) 38,947 25,295 — 53,974 Income tax benefit (provision) 947 (10,135 ) (3,995 ) — (13,183 ) Equity in earnings (loss) of subsidiaries, net of tax 50,179 — (594 ) (49,585 ) — Net earnings 40,858 28,812 20,706 (49,585 ) 40,791 Less: Net loss attributable to noncontrolling interests — — (67 ) — (67 ) Net earnings attributable to Caleres, Inc. $ 40,858 $ 28,812 $ 20,773 $ (49,585 ) $ 40,858 Comprehensive income $ 39,324 $ 28,784 $ 20,462 $ (49,378 ) $ 39,192 Less: Comprehensive loss attributable to noncontrolling interests — — (132 ) — (132 ) Comprehensive income attributable to Caleres, Inc. $ 39,324 $ 28,784 $ 20,594 $ (49,378 ) $ 39,324 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE TWENTY-SIX WEEKS ENDED AUGUST 4, 2018 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net cash provided by operating activities $ 11,317 $ 53,920 $ 25,770 $ — $ 91,007 Investing activities Purchases of property and equipment (4,339 ) (13,044 ) (1,176 ) — (18,559 ) Capitalized software (2,665 ) (286 ) — — (2,951 ) Acquisition cost, net of cash received 9,141 — (25,934 ) — (16,793 ) Intercompany investing 141 (141 ) — — — Net cash provided by (used for) investing activities 2,278 (13,471 ) (27,110 ) — (38,303 ) Financing activities Dividends paid (6,053 ) — — — (6,053 ) Acquisition of treasury stock (3,288 ) — — — (3,288 ) Issuance of common stock under share-based plans, net (4,365 ) — — — (4,365 ) Intercompany financing (11,796 ) (9,719 ) 21,515 — — Net cash (used for) provided by financing activities (25,502 ) (9,719 ) 21,515 — (13,706 ) Effect of exchange rate changes on cash and cash equivalents — — (161 ) — (161 ) (Decrease) increase in cash and cash equivalents (11,907 ) 30,730 20,014 — 38,837 Cash and cash equivalents at beginning of period 26,089 — 37,958 — 64,047 Cash and cash equivalents at end of period $ 14,182 $ 30,730 $ 57,972 $ — $ 102,884 UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET JULY 29, 2017 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Assets Current assets Cash and cash equivalents $ 12,712 $ 20,638 $ 19,592 $ — $ 52,942 Receivables, net 117,672 5,670 20,274 — 143,616 Inventories, net 174,839 516,704 30,462 — 722,005 Prepaid expenses and other current assets 23,944 14,463 7,466 (8,901 ) 36,972 Intercompany receivable – current 845 134 25,056 (26,035 ) — Total current assets 330,012 557,609 102,850 (34,936 ) 955,535 Other assets 51,273 17,432 884 — 69,589 Goodwill and intangible assets, net 112,221 40,937 188,037 — 341,195 Property and equipment, net 32,428 172,802 12,608 — 217,838 Investment in subsidiaries 1,263,829 — (22,724 ) (1,241,105 ) — Intercompany receivable – noncurrent 745,812 519,304 669,176 (1,934,292 ) — Total assets $ 2,535,575 $ 1,308,084 $ 950,831 $ (3,210,333 ) $ 1,584,157 Liabilities and Equity Current liabilities Borrowings under revolving credit agreement $ 35,000 $ — $ — $ — $ 35,000 Trade accounts payable 124,675 247,169 30,968 — 402,812 Other accrued expenses 72,364 87,425 19,611 (8,901 ) 170,499 Intercompany payable – current 14,523 — 11,512 (26,035 ) — Total current liabilities 246,562 334,594 62,091 (34,936 ) 608,311 Other liabilities Long-term debt 197,233 — — — 197,233 Other liabilities 91,645 40,810 4,984 — 137,439 Intercompany payable – noncurrent 1,360,406 119,152 454,734 (1,934,292 ) — Total other liabilities 1,649,284 159,962 459,718 (1,934,292 ) 334,672 Equity Caleres, Inc. shareholders’ equity 639,729 813,528 427,577 (1,241,105 ) 639,729 Noncontrolling interests — — 1,445 — 1,445 Total equity 639,729 813,528 429,022 (1,241,105 ) 641,174 Total liabilities and equity $ 2,535,575 $ 1,308,084 $ 950,831 $ (3,210,333 ) $ 1,584,157 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE THIRTEEN WEEKS ENDED JULY 29, 2017 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 194,305 $ 482,645 $ 63,175 $ (63,171 ) $ 676,954 Cost of goods sold 137,659 270,548 32,543 (51,257 ) 389,493 Gross profit 56,646 212,097 30,632 (11,914 ) 287,461 Selling and administrative expenses 63,042 190,444 14,598 (11,914 ) 256,170 Restructuring and other special charges, net 2,661 37 167 — 2,865 Operating (loss) earnings (9,057 ) 21,616 15,867 — 28,426 Interest (expense) income (4,549 ) (3 ) 177 — (4,375 ) Other income (expense) 2,679 — (9 ) — 2,670 Intercompany interest income (expense) 2,021 (2,189 ) 168 — — (Loss) earnings before income taxes (8,906 ) 19,424 16,203 — 26,721 Income tax benefit (provision) 2,926 (8,053 ) (3,920 ) — (9,047 ) Equity in earnings of subsidiaries, net of tax 23,575 — 271 (23,846 ) — Net earnings 17,595 11,371 12,554 (23,846 ) 17,674 Less: Net earnings attributable to noncontrolling interests — — 79 — 79 Net earnings attributable to Caleres, Inc. $ 17,595 $ 11,371 $ 12,475 $ (23,846 ) $ 17,595 Comprehensive income $ 19,302 $ 11,371 $ 13,302 $ (24,574 ) $ 19,401 Less: Comprehensive income attributable to noncontrolling interests — — 99 — 99 Comprehensive income attributable to Caleres, Inc. $ 19,302 $ 11,371 $ 13,203 $ (24,574 ) $ 19,302 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE TWENTY-SIX WEEKS ENDED JULY 29, 2017 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 388,745 $ 910,184 $ 101,220 $ (91,686 ) $ 1,308,463 Cost of goods sold 270,510 502,334 51,073 (73,823 ) 750,094 Gross profit 118,235 407,850 50,147 (17,863 ) 558,369 Selling and administrative expenses 117,911 372,791 29,842 (17,863 ) 502,681 Restructuring and other special charges, net 3,769 37 167 — 3,973 Operating (loss) earnings (3,445 ) 35,022 20,138 — 51,715 Interest (expense) income (9,496 ) (12 ) 324 — (9,184 ) Other income (expense) 5,124 — (18 ) — 5,106 Intercompany interest income (expense) 4,104 (4,513 ) 409 — — (Loss) earnings before income taxes (3,713 ) 30,497 20,853 — 47,637 Income tax benefit (provision) 1,839 (11,928 ) (4,990 ) — (15,079 ) Equity in earnings (loss) of subsidiaries, net of tax 34,371 — (777 ) (33,594 ) — Net earnings 32,497 18,569 15,086 (33,594 ) 32,558 Less: Net earnings attributable to noncontrolling interests — — 61 — 61 Net earnings attributable to Caleres, Inc. $ 32,497 $ 18,569 $ 15,025 $ (33,594 ) $ 32,497 Comprehensive income $ 34,865 $ 18,569 $ 15,755 $ (34,248 ) $ 34,941 Less: Comprehensive income attributable to noncontrolling interests — — 76 — 76 Comprehensive income attributable to Caleres, Inc. $ 34,865 $ 18,569 $ 15,679 $ (34,248 ) $ 34,865 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE TWENTY-SIX WEEKS ENDED JULY 29, 2017 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net cash (used for) provided by operating activities $ (15,328 ) $ 95,828 $ 33,780 $ — $ 114,280 Investing activities Purchases of property and equipment (3,722 ) (17,762 ) (2,767 ) — (24,251 ) Capitalized software (2,686 ) (466 ) — — (3,152 ) Intercompany investing (19,894 ) 197,599 (177,705 ) — — Net cash (used for) provided by investing activities (26,302 ) 179,371 (180,472 ) — (27,403 ) Financing activities Borrowings under revolving credit agreement 400,000 — — — 400,000 Repayments under revolving credit agreement (475,000 ) — — — (475,000 ) Dividends paid (6,030 ) — — — (6,030 ) Acquisition of treasury stock (5,993 ) — — — (5,993 ) Issuance of common stock under share-based plans, net (2,490 ) — — — (2,490 ) Intercompany financing 119,856 (263,590 ) 143,734 — — Net cash provided by (used for) financing activities 30,343 (263,590 ) 143,734 — (89,513 ) Effect of exchange rate changes on cash and cash equivalents — — 246 — 246 (Decrease) increase in cash and cash equivalents (11,287 ) 11,609 (2,712 ) — (2,390 ) Cash and cash equivalents at beginning of period 23,999 9,029 22,304 — 55,332 Cash and cash equivalents at end of period $ 12,712 $ 20,638 $ 19,592 $ — $ 52,942 CONDENSED CONSOLIDATING BALANCE SHEET FEBRUARY 3, 2018 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Assets Current assets Cash and cash equivalents $ 26,089 $ — $ 37,958 $ — $ 64,047 Receivables, net 124,957 3,663 23,993 — 152,613 Inventories, net 146,068 394,438 28,873 — 569,379 Prepaid expenses and other current assets 26,284 30,456 8,394 (4,384 ) 60,750 Intercompany receivable – current 521 74 9,250 (9,845 ) — Total current assets 323,919 428,631 108,468 (14,229 ) 846,789 Other assets 76,317 13,610 732 — 90,659 Goodwill and intangible assets, net 111,108 40,937 187,123 — 339,168 Property and equipment, net 35,474 165,227 12,098 — 212,799 Investment in subsidiaries 1,329,428 — (23,565 ) (1,305,863 ) — Intercompany receivable – noncurrent 774,588 520,362 704,810 (1,999,760 ) — Total assets $ 2,650,834 $ 1,168,767 $ 989,666 $ (3,319,852 ) $ 1,489,415 Liabilities and Equity Current liabilities Trade accounts payable $ 136,797 $ 102,420 $ 33,745 $ — $ 272,962 Other accrued expenses 65,817 74,006 21,758 (4,384 ) 157,197 Intercompany payable – current 5,524 — 4,321 (9,845 ) — Total current liabilities 208,138 176,426 59,824 (14,229 ) 430,159 Other liabilities Long-term debt 197,472 — — — 197,472 Other liabilities 101,784 35,574 5,464 — 142,822 Intercompany payable – noncurrent 1,425,951 98,610 475,199 (1,999,760 ) — Total other liabilities 1,725,207 134,184 480,663 (1,999,760 ) 340,294 Equity Caleres, Inc. shareholders’ equity 717,489 858,157 447,706 (1,305,863 ) 717,489 Noncontrolling interests — — 1,473 — 1,473 Total equity 717,489 858,157 449,179 (1,305,863 ) 718,962 Total liabilities and equity $ 2,650,834 $ 1,168,767 $ 989,666 $ (3,319,852 ) $ 1,489,415 |