Financial Information for the Company and its Subsidiaries | Note 19 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 the Company's 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 October 31, 2018 , Vionic 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, Allen Edmonds and Vionic 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 MAY 4, 2019 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Assets Current assets Cash and cash equivalents $ 6,812 $ 14,703 $ 14,263 $ — $ 35,778 Receivables, net 91,170 39,619 17,698 — 148,487 Inventories, net 124,703 492,630 30,812 — 648,145 Prepaid expenses and other current assets 31,046 18,077 6,586 (807 ) 54,902 Intercompany receivable – current 314 76 8,800 (9,190 ) — Total current assets 254,045 565,105 78,159 (9,997 ) 887,312 Other assets 73,066 11,793 852 — 85,711 Goodwill and intangible assets, net 108,328 331,689 108,491 — 548,508 Lease right-of-use assets 130,006 572,551 32,725 — 735,282 Property and equipment, net 75,763 149,955 10,539 — 236,257 Investment in subsidiaries 1,503,973 — (25,376 ) (1,478,597 ) — Intercompany receivable – noncurrent 586,453 620,752 775,061 (1,982,266 ) — Total assets $ 2,731,634 $ 2,251,845 $ 980,451 $ (3,470,860 ) $ 2,493,070 Liabilities and Equity Current liabilities Borrowings under revolving credit agreement $ 318,000 $ — $ — $ — $ 318,000 Trade accounts payable 83,559 183,057 22,455 — 289,071 Lease obligations 11,096 118,041 6,868 — 136,005 Other accrued expenses 65,845 83,503 19,683 (807 ) 168,224 Intercompany payable – current 4,669 — 4,521 (9,190 ) — Total current liabilities 483,169 384,601 53,527 (9,997 ) 911,300 Other liabilities Noncurrent lease obligations $ 132,565 $ 497,527 $ 32,658 $ — $ 662,750 Long-term debt 198,046 — — — 198,046 Other liabilities 88,358 2,848 1,136 — 92,342 Intercompany payable – noncurrent 1,202,260 113,338 666,668 (1,982,266 ) — Total other liabilities 1,621,229 613,713 700,462 (1,982,266 ) 953,138 Equity Caleres, Inc. shareholders’ equity 627,236 1,253,531 225,066 (1,478,597 ) 627,236 Noncontrolling interests — — 1,396 — 1,396 Total equity 627,236 1,253,531 226,462 (1,478,597 ) 628,632 Total liabilities and equity $ 2,731,634 $ 2,251,845 $ 980,451 $ (3,470,860 ) $ 2,493,070 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE THIRTEEN WEEKS ENDED MAY 4, 2019 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 191,404 $ 488,321 $ 52,426 $ (54,397 ) $ 677,754 Cost of goods sold 129,259 289,541 27,095 (47,977 ) 397,918 Gross profit 62,145 198,780 25,331 (6,420 ) 279,836 Selling and administrative expenses 55,941 194,585 18,005 (6,420 ) 262,111 Restructuring and other special charges, net 856 — — — 856 Operating earnings 5,348 4,195 7,326 — 16,869 Interest (expense) income (7,339 ) (22 ) 21 — (7,340 ) Other income (expense) 2,637 — (18 ) — 2,619 Intercompany interest income (expense) 2,841 (2,817 ) (24 ) — — Earnings before income taxes 3,487 1,356 7,305 — 12,148 Income tax provision (1,312 ) (355 ) (1,396 ) — (3,063 ) Equity in earnings (loss) of subsidiaries, net of tax 6,908 — (538 ) (6,370 ) — Net earnings 9,083 1,001 5,371 (6,370 ) 9,085 Less: Net earnings attributable to noncontrolling interests — — 2 — 2 Net earnings attributable to Caleres, Inc. $ 9,083 $ 1,001 $ 5,369 $ (6,370 ) $ 9,083 Comprehensive income $ 8,811 $ 923 $ 4,570 $ (5,479 ) $ 8,825 Less: Comprehensive income attributable to noncontrolling interests — — 14 — 14 Comprehensive income attributable to Caleres, Inc. $ 8,811 $ 923 $ 4,556 $ (5,479 ) $ 8,811 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE THIRTEEN WEEKS ENDED MAY 4, 2019 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net cash (used for) provided by operating activities $ (5,419 ) $ 47,435 $ 7,894 $ — $ 49,910 Investing activities Purchases of property and equipment (14,787 ) (2,833 ) (823 ) — (18,443 ) Capitalized software (2,911 ) (6 ) — — (2,917 ) Intercompany investing (120 ) 120 — — — Net cash used for investing activities (17,818 ) (2,719 ) (823 ) — (21,360 ) Financing activities Borrowings under revolving credit agreement 84,000 — — — 84,000 Repayments under revolving credit agreement (101,000 ) — — — (101,000 ) Dividends paid (2,947 ) — — — (2,947 ) Issuance of common stock under share-based plans, net (2,559 ) — — — (2,559 ) Other (394 ) — — — (394 ) Intercompany financing 52,947 (39,161 ) (13,786 ) — — Net cash provided by (used for) financing activities 30,047 (39,161 ) (13,786 ) — (22,900 ) Effect of exchange rate changes on cash and cash equivalents — — (72 ) — (72 ) Increase (decrease) in cash and cash equivalents 6,810 5,555 (6,787 ) — 5,578 Cash and cash equivalents at beginning of period 2 9,148 21,050 — 30,200 Cash and cash equivalents at end of period $ 6,812 $ 14,703 $ 14,263 $ — $ 35,778 UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET MAY 5, 2018 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Assets Current assets Cash and cash equivalents $ 41,795 $ 10,011 $ 44,675 $ — $ 96,481 Receivables, net 113,763 2,721 9,075 — 125,559 Inventories, net 110,242 441,144 28,516 — 579,902 Prepaid expenses and other current assets 28,677 31,669 6,632 (4,593 ) 62,385 Intercompany receivable – current 919 339 14,444 (15,702 ) — Total current assets 295,396 485,884 103,342 (20,295 ) 864,327 Other assets 75,242 12,937 762 — 88,941 Goodwill and intangible assets, net 112,298 40,937 186,665 — 339,900 Property and equipment, net 36,178 160,903 11,817 — 208,898 Investment in subsidiaries 1,341,505 — (24,043 ) (1,317,462 ) — Intercompany receivable – noncurrent 783,315 536,213 708,992 (2,028,520 ) — Total assets $ 2,643,934 $ 1,236,874 $ 987,535 $ (3,366,277 ) $ 1,502,066 Liabilities and Equity Current liabilities Trade accounts payable $ 99,013 $ 150,288 $ 19,616 $ — $ 268,917 Other accrued expenses 67,588 85,180 20,571 (4,593 ) 168,746 Intercompany payable – current 5,467 — 10,235 (15,702 ) — Total current liabilities 172,068 235,468 50,422 (20,295 ) 437,663 Other liabilities Long-term debt 197,587 — — — 197,587 Other liabilities 102,303 40,200 10,175 — 152,678 Intercompany payable – noncurrent 1,459,271 91,100 478,149 (2,028,520 ) — Total other liabilities 1,759,161 131,300 488,324 (2,028,520 ) 350,265 Equity Caleres, Inc. shareholders’ equity 712,705 870,106 447,356 (1,317,462 ) 712,705 Noncontrolling interests — — 1,433 — 1,433 Total equity 712,705 870,106 448,789 (1,317,462 ) 714,138 Total liabilities and equity $ 2,643,934 $ 1,236,874 $ 987,535 $ (3,366,277 ) $ 1,502,066 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME FOR THE THIRTEEN WEEKS ENDED MAY 5, 2018 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net sales $ 199,260 $ 445,695 $ 37,392 $ (50,205 ) $ 632,142 Cost of goods sold 134,594 247,799 17,867 (43,039 ) 357,221 Gross profit 64,666 197,896 19,525 (7,166 ) 274,921 Selling and administrative expenses 66,342 177,886 13,135 (7,166 ) 250,197 Restructuring and other special charges, net 525 1,253 — — 1,778 Operating (loss) earnings (2,201 ) 18,757 6,390 — 22,946 Interest (expense) income (3,819 ) (12 ) 148 — (3,683 ) Other income (expense) 3,120 — (29 ) — 3,091 Intercompany interest income (expense) 2,768 (2,799 ) 31 — — (Loss) earnings before income taxes (132 ) 15,946 6,540 — 22,354 Income tax provision (952 ) (3,302 ) (920 ) — (5,174 ) Equity in earnings (loss) of subsidiaries, net of tax 18,296 — (478 ) (17,818 ) — Net earnings 17,212 12,644 5,142 (17,818 ) 17,180 Less: Net loss attributable to noncontrolling interests — — (32 ) — (32 ) Net earnings attributable to Caleres, Inc. $ 17,212 $ 12,644 $ 5,174 $ (17,818 ) $ 17,212 Comprehensive income $ 16,325 $ 12,626 $ 4,995 $ (17,661 ) $ 16,285 Less: Comprehensive loss attributable to noncontrolling interests — — (40 ) — (40 ) Comprehensive income attributable to Caleres, Inc. $ 16,325 $ 12,626 $ 5,035 $ (17,661 ) $ 16,325 UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE THIRTEEN WEEKS ENDED MAY 5, 2018 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Net cash provided by operating activities $ 5,799 $ 38,599 $ 6,949 $ — $ 51,347 Investing activities Purchases of property and equipment (3,095 ) (4,334 ) (500 ) — (7,929 ) Capitalized software (1,248 ) (186 ) — — (1,434 ) Intercompany investing 286 (286 ) — — — Net cash used for investing activities (4,057 ) (4,806 ) (500 ) — (9,363 ) Financing activities Dividends paid (3,023 ) — — — (3,023 ) Acquisition of treasury stock (3,288 ) — — — (3,288 ) Issuance of common stock under share-based plans, net (3,122 ) — — — (3,122 ) Intercompany financing 23,397 (23,782 ) 385 — — Net cash provided by (used for) financing activities 13,964 (23,782 ) 385 — (9,433 ) Effect of exchange rate changes on cash and cash equivalents — — (117 ) — (117 ) Increase in cash and cash equivalents 15,706 10,011 6,717 — 32,434 Cash and cash equivalents at beginning of period 26,089 — 37,958 — 64,047 Cash and cash equivalents at end of period $ 41,795 $ 10,011 $ 44,675 $ — $ 96,481 CONDENSED CONSOLIDATING BALANCE SHEET FEBRUARY 2, 2019 Non- ($ thousands) Parent Guarantors Guarantors Eliminations Total Assets Current assets Cash and cash equivalents $ 2 $ 9,148 $ 21,050 $ — $ 30,200 Receivables, net 130,684 32,319 28,719 — 191,722 Inventories, net 175,697 470,610 36,864 — 683,171 Prepaid expenses and other current assets 31,195 32,556 7,603 — 71,354 Intercompany receivable – current 190 42 15,279 (15,511 ) — Total current assets 337,768 544,675 109,515 (15,511 ) 976,447 Other assets 68,707 11,824 909 — 81,440 Goodwill and intangible assets, net 108,884 331,810 109,203 — 549,897 Property and equipment, net 62,608 157,270 10,906 — 230,784 Investment in subsidiaries 1,499,209 — (24,838 ) (1,474,371 ) — Intercompany receivable – noncurrent 597,515 578,821 762,281 (1,938,617 ) — Total assets $ 2,674,691 $ 1,624,400 $ 967,976 $ (3,428,499 ) $ 1,838,568 Liabilities and Equity Current liabilities Borrowings under revolving credit agreement $ 335,000 $ — $ — $ — $ 335,000 Trade accounts payable 146,400 130,670 39,228 — 316,298 Other accrued expenses 95,498 86,015 20,525 — 202,038 Intercompany payable – current 10,781 — 4,730 (15,511 ) — Total current liabilities 587,679 216,685 64,483 (15,511 ) $ 853,336 Other liabilities Long-term debt 197,932 — — — 197,932 Other liabilities 105,689 41,149 5,027 — 151,865 Intercompany payable – noncurrent 1,149,338 115,114 674,165 (1,938,617 ) — Total other liabilities 1,452,959 156,263 679,192 (1,938,617 ) 349,797 Equity Caleres, Inc. shareholders’ equity 634,053 1,251,452 222,919 (1,474,371 ) 634,053 Noncontrolling interests — — 1,382 — 1,382 Total equity 634,053 1,251,452 224,301 (1,474,371 ) 635,435 Total liabilities and equity $ 2,674,691 $ 1,624,400 $ 967,976 $ (3,428,499 ) $ 1,838,568 |