ST. LOUIS--(BUSINESS WIRE)--Caleres (NYSE: CAL)(caleres.com),
a diverse portfolio of global footwear brands which fit people’s lives,
today reported second quarter 2016 financial results.
Consolidated Results
Second Quarter
-
Net sales of $622.9 million, down 2.3% due to a challenging retail
environment
-
Gross margin up 47 basis points to 41.7%, driven by both Famous
Footwear and Brand Portfolio
-
SG&A spend flat year-over-year, reflecting continued operational
investments offset by reductions in expense
-
Diluted EPS of $0.46, including continued investments for long-term
growth
-
Tax rate of 32.3% versus 26.5% in the prior year
-
Cash and equivalents of $165.7 million, up $36.4 million year-over-year
-
Inventory up approximately 1%, ahead of the key back-to-school
selling season
First Half
-
Net sales of $1,207.7 million, down 2.6% due in part to planned
reductions in Healthy Living sales
-
Gross margin up 78 basis points to 42.0%, partially benefitting from
the exit of some lower margin categories
-
SG&A spend up approximately $1 million year-over-year, including
operational investments
-
Diluted EPS of $0.86
-
Cash from operations of $108.6 million
“Our second quarter results show the benefit of good execution during a
challenging environment, as we improved gross margin, maintained SG&A
spend, and continued to invest for long-term growth” said Diane
Sullivan, CEO, president and chairman of Caleres. “At 41.7%, gross
margin was up nearly 50 basis points, with both Famous Footwear and
Brand Portfolio contributing to this improvement.”
Second Quarter Segment Results
Famous Footwear
-
Same-store-sales down 1.1%, with positive conversion in-store and
on-line unable to offset the decline in retail traffic
-
Gross margin up 14 basis points to 45.5%, with improvement for
seasonal styles in a less promotional environment
-
Inventory up 3.4% on an average store basis, with increases in key
back-to-school styles
-
Opened 11 new stores
Brand Portfolio
-
Sales down 3.8%, with strength at Contemporary Fashion unable to
offset weakness at Healthy Living
-
Gross margin up 85 basis points to 35.3%, benefitting from improved
channel mix
-
Inventory down approximately 4%, with continued focus on inventory
management
First Half Segment Results
Famous Footwear
-
Same-store-sales down 0.1%
-
Gross margin down 14 basis points to 45.9%, reflecting higher shipping
costs related to increased sales at famous.com
-
Opened 21 new stores
Brand Portfolio
-
Sales down 6.5%, with strength in Contemporary Fashion unable to
offset expected declines in Healthy Living
-
Gross margin up ~180 basis points to 35.6%, partially benefitting from
the exit of some lower margin categories
“While realistic about the retail environment for the second half of the
year, we are maintaining our fiscal 2016 EPS guidance,” said Ken Hannah,
chief financial officer of Caleres. “As we did in the second quarter, we
will continue to expand our gross margin and to manage the areas within
our control – such as our inventory and our SG&A – to deliver
bottom-line results.”
|
Outlook for 2016
|
|
Consolidated net sales
|
|
|
|
|
|
|
|
|
$2.57B to $2.6B
|
|
|
Famous Footwear same-store-sales
|
|
|
|
|
|
|
|
|
Flat to up low-single digits
|
|
|
Brand Portfolio sales
|
|
|
|
|
|
|
|
|
Flat to down low-single digits
|
|
|
Gross margin
|
|
|
|
|
|
|
|
|
Up 25 to 35 bps
|
|
|
SG&A as a percent of revenue
|
|
|
|
|
|
|
|
|
Down 5 to 15 bps
|
|
|
Effective tax rate
|
|
|
|
|
|
|
|
|
30% to 32%
|
|
|
Earnings per diluted share
|
|
|
|
|
|
|
|
|
$2.00 to $2.10
|
|
|
Capital expenditures
|
|
|
|
|
|
|
|
|
~$70M
|
|
|
|
|
Shareholder Distributions
During the second quarter, Caleres repurchased 450,000 shares of CAL
common stock for a total of ~$11 million. On August 24, 2016, the
company declared a quarterly dividend of $0.07 per share, payable
October 3, 2016, to shareholders of record as of September 19, 2016.
This dividend will be the 374th consecutive quarterly
dividend paid by the company.
Investor Conference Call
Caleres will host an investor conference call at 4:45 p.m. ET today,
Tuesday, August 30, 2016. The webcast and slides will be available at investor.caleres.com/news/events.
A live conference call will be available at (877) 217-9089 for analysts
in North America or (706) 679-1723 for international analysts by using
the conference ID 64114190. A replay will be available at investor.caleres.com/news/events/archive
for a limited period. Investors may also access the replay by dialing
(855) 859-2056 in North America or (404) 537-3406 internationally and
using the conference ID 64114190 through Tuesday, September 13, 2016.
Definitions
All references in this press release, outside of the condensed
consolidated financial statements that follow, unless otherwise noted,
related to net earnings attributable to Caleres, Inc. and diluted
earnings per common share attributable to Caleres, Inc. shareholders,
are presented as net earnings and earnings per diluted share,
respectively.
Non-GAAP Financial Measures
In this press release, the company’s financial results are provided both
in accordance with generally accepted accounting principles (GAAP) and
using certain non-GAAP financial measures. In particular, the company
provides historic and estimated future gross profit, operating earnings,
net earnings and earnings per diluted share adjusted to exclude certain
gains, charges and recoveries, which are non-GAAP financial measures.
These results are included as a complement to results provided in
accordance with GAAP because management believes these non-GAAP
financial measures help identify underlying trends in the company’s
business and provide useful information to both management and investors
by excluding certain items that may not be indicative of the company’s
core operating results. These measures should not be considered a
substitute for or superior to GAAP results.
Safe Harbor Statement Under the Private Securities Litigation Reform
Act of 1995
This press release contains certain forward-looking statements and
expectations regarding the company’s future performance and the
performance of its brands. Such statements are subject to various risks
and uncertainties that could cause actual results to differ materially.
These risks include (i) changing consumer demands, which may be
influenced by consumers' disposable income, which in turn can be
influenced by general economic conditions; (ii) rapidly changing fashion
trends and purchasing patterns; (iii) intense competition within the
footwear industry; (iv) political and economic conditions or other
threats to the continued and uninterrupted flow of inventory from China
and other countries, where the Company relies heavily on third-party
manufacturing facilities for a significant amount of its inventory; (v)
the ability to accurately forecast sales and manage inventory levels;
(vi) cybersecurity threats or other major disruption to the Company’s
information technology systems; (vii) customer concentration and
increased consolidation in the retail industry; (viii) a disruption in
the Company’s distribution centers; (ix) the ability to recruit and
retain senior management and other key associates; (x) foreign currency
fluctuations; (xi) compliance with applicable laws and standards with
respect to labor, trade and product safety issues; (xii) the ability to
secure/exit leases on favorable terms; (xiii) the ability to maintain
relationships with current suppliers; (xiv) the ability to attract,
retain, and maintain good relationships with licensors and protect
intellectual property rights; and (xv) changes to federal overtime
regulations could increase the Company’s payroll costs. The company's
reports to the Securities and Exchange Commission contain detailed
information relating to such factors, including, without limitation, the
information under the caption Risk Factors in Item 1A of the company’s
Annual Report on Form 10-K for the year ended January 30, 2016, which
information is incorporated by reference herein and updated by the
company’s Quarterly Reports on Form 10-Q. The company does not undertake
any obligation or plan to update these forward-looking statements, even
though its situation may change.
About Caleres
Caleres is a diverse portfolio of global footwear brands, which fit
people’s lives: Family, Healthy Living and Contemporary Fashion. Our
products are available virtually everywhere - in the over 1,200 retail
stores we operate, in hundreds of major department and specialty stores,
on our branded ecommerce sites, and on many additional third-party
retail websites. Famous Footwear and Famous.com serve as our Family
brands. Our Contemporary Fashion brands include Sam Edelman, Franco
Sarto, Vince, Via Spiga, Diane von Furstenberg, Fergie Footwear and
Carlos Santana. Naturalizer, Dr. Scholl's, LifeStride, Bzees and Ryka
represent our Healthy Living brands. Combined, these brands help make
Caleres a company with both a legacy and a mission. Our legacy is our
more than 130 years of craftsmanship, our passion for fit and our
business savvy, while our mission is to continue to inspire people to
feel good feet first. Visit caleres.com
to learn more about us.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
Twenty-six Weeks Ended
|
|
(Thousands, except per share data)
|
|
|
|
July 30, 2016
|
|
|
August 1, 2015
|
|
|
July 30, 2016
|
|
|
August 1, 2015
|
|
Net sales
|
|
|
|
$
|
622,937
|
|
|
|
$
|
637,834
|
|
|
|
$
|
1,207,670
|
|
|
|
$
|
1,240,117
|
|
|
Cost of goods sold
|
|
|
|
363,382
|
|
|
|
375,039
|
|
|
|
700,322
|
|
|
|
728,796
|
|
|
Gross profit
|
|
|
|
259,555
|
|
|
|
262,795
|
|
|
|
507,348
|
|
|
|
511,321
|
|
|
Selling and administrative expenses
|
|
|
|
227,297
|
|
|
|
227,061
|
|
|
|
446,347
|
|
|
|
445,251
|
|
|
Operating earnings
|
|
|
|
32,258
|
|
|
|
35,734
|
|
|
|
61,001
|
|
|
|
66,070
|
|
|
Interest expense
|
|
|
|
(3,479
|
)
|
|
|
(4,345
|
)
|
|
|
(7,089
|
)
|
|
|
(8,808
|
)
|
|
Loss on early extinguishment of debt
|
|
|
|
—
|
|
|
|
(8,690
|
)
|
|
|
—
|
|
|
|
(8,690
|
)
|
|
Interest income
|
|
|
|
310
|
|
|
|
238
|
|
|
|
557
|
|
|
|
542
|
|
|
Earnings before income taxes
|
|
|
|
29,089
|
|
|
|
22,937
|
|
|
|
54,469
|
|
|
|
49,114
|
|
|
Income tax provision
|
|
|
|
(9,410
|
)
|
|
|
(6,074
|
)
|
|
|
(16,912
|
)
|
|
|
(12,860
|
)
|
|
Net earnings
|
|
|
|
19,679
|
|
|
|
16,863
|
|
|
|
37,557
|
|
|
|
36,254
|
|
|
Net (loss) earnings attributable to noncontrolling interests
|
|
|
|
(89
|
)
|
|
|
38
|
|
|
|
6
|
|
|
|
168
|
|
|
Net earnings attributable to Caleres, Inc.
|
|
|
|
$
|
19,768
|
|
|
|
$
|
16,825
|
|
|
|
$
|
37,551
|
|
|
|
$
|
36,086
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share attributable to Caleres, Inc.
shareholders
|
|
|
|
$
|
0.46
|
|
|
|
$
|
0.38
|
|
|
|
$
|
0.87
|
|
|
|
$
|
0.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share attributable to Caleres, Inc.
shareholders
|
|
|
|
$
|
0.46
|
|
|
|
$
|
0.38
|
|
|
|
$
|
0.86
|
|
|
|
$
|
0.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of shares
|
|
|
|
42,043
|
|
|
|
42,325
|
|
|
|
42,238
|
|
|
|
42,319
|
|
|
Diluted number of shares
|
|
|
|
42,185
|
|
|
|
42,448
|
|
|
|
42,389
|
|
|
|
42,455
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 2
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
July 30, 2016
|
|
|
August 1, 2015
|
|
|
January 30, 2016
|
|
(Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
165,729
|
|
|
|
$
|
129,345
|
|
|
|
$
|
118,151
|
|
Restricted cash
|
|
|
|
—
|
|
|
|
41,482
|
|
|
|
—
|
|
Receivables, net
|
|
|
|
144,309
|
|
|
|
144,213
|
|
|
|
153,664
|
|
Inventories, net
|
|
|
|
648,881
|
|
|
|
641,128
|
|
|
|
546,745
|
|
Prepaid expenses and other current assets
|
|
|
|
30,190
|
|
|
|
41,002
|
|
|
|
56,505
|
|
Total current assets
|
|
|
|
989,109
|
|
|
|
997,170
|
|
|
|
875,065
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
186,776
|
|
|
|
150,839
|
|
|
|
179,010
|
|
Goodwill and intangible assets, net
|
|
|
|
129,060
|
|
|
|
132,737
|
|
|
|
130,899
|
|
Other assets
|
|
|
|
115,448
|
|
|
|
142,646
|
|
|
|
118,349
|
|
Total assets
|
|
|
|
$
|
1,420,393
|
|
|
|
$
|
1,423,392
|
|
|
|
$
|
1,303,323
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
|
|
$
|
—
|
|
|
|
$
|
39,157
|
|
|
|
$
|
—
|
|
Trade accounts payable
|
|
|
|
358,751
|
|
|
|
382,626
|
|
|
|
237,802
|
|
Other accrued expenses
|
|
|
|
142,085
|
|
|
|
135,117
|
|
|
|
152,497
|
|
Total current liabilities
|
|
|
|
500,836
|
|
|
|
556,900
|
|
|
|
390,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
196,774
|
|
|
|
195,919
|
|
|
|
196,544
|
|
Deferred rent
|
|
|
|
47,452
|
|
|
|
40,981
|
|
|
|
46,506
|
|
Other liabilities
|
|
|
|
60,566
|
|
|
|
60,364
|
|
|
|
67,502
|
|
Total other liabilities
|
|
|
|
304,792
|
|
|
|
297,264
|
|
|
|
310,552
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Caleres, Inc. shareholders’ equity
|
|
|
|
613,787
|
|
|
|
568,345
|
|
|
|
601,484
|
|
Noncontrolling interests
|
|
|
|
978
|
|
|
|
883
|
|
|
|
988
|
|
Total equity
|
|
|
|
614,765
|
|
|
|
569,228
|
|
|
|
602,472
|
|
Total liabilities and equity
|
|
|
|
$
|
1,420,393
|
|
|
|
$
|
1,423,392
|
|
|
|
$
|
1,303,323
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 3
|
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Twenty-six Weeks Ended
|
|
(Thousands)
|
|
|
|
July 30, 2016
|
|
|
August 1, 2015
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
$
|
108,564
|
|
|
|
$
|
101,255
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
(27,443
|
)
|
|
|
(24,872
|
)
|
|
Proceeds from disposal of property and equipment
|
|
|
|
—
|
|
|
|
7,111
|
|
|
Capitalized software
|
|
|
|
(3,778
|
)
|
|
|
(2,698
|
)
|
|
Net cash used for investing activities
|
|
|
|
(31,221
|
)
|
|
|
(20,459
|
)
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Borrowings under revolving credit agreement
|
|
|
|
103,000
|
|
|
|
86,000
|
|
|
Repayments under revolving credit agreement
|
|
|
|
(103,000
|
)
|
|
|
(86,000
|
)
|
|
Proceeds from issuance of 2023 senior notes
|
|
|
|
—
|
|
|
|
200,000
|
|
|
Redemption of 2019 senior notes
|
|
|
|
—
|
|
|
|
(160,700
|
)
|
|
Restricted cash
|
|
|
|
—
|
|
|
|
(41,482
|
)
|
|
Debt issuance costs
|
|
|
|
—
|
|
|
|
(3,650
|
)
|
|
Dividends paid
|
|
|
|
(6,089
|
)
|
|
|
(6,135
|
)
|
|
Acquisition of treasury stock
|
|
|
|
(23,139
|
)
|
|
|
(4,921
|
)
|
|
Issuance of common stock under share-based plans, net
|
|
|
|
(4,086
|
)
|
|
|
(4,428
|
)
|
|
Tax benefit related to share-based plans
|
|
|
|
3,248
|
|
|
|
2,838
|
|
|
Net cash used for financing activities
|
|
|
|
(30,066
|
)
|
|
|
(18,478
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
301
|
|
|
|
(376
|
)
|
|
Increase in cash and cash equivalents
|
|
|
|
47,578
|
|
|
|
61,942
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
118,151
|
|
|
|
67,403
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
$
|
165,729
|
|
|
|
$
|
129,345
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
RECONCILIATION OF NET EARNINGS AND DILUTED EARNINGS PER SHARE
(GAAP BASIS) TO ADJUSTED NET EARNINGS AND ADJUSTED DILUTED EARNINGS
PER SHARE (NON-GAAP BASIS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
|
|
|
July 30, 2016
|
|
|
|
August 1, 2015
|
|
(Thousands, except per share data)
|
|
|
|
Pre-Tax
Impact of
Charges/
Other Items
|
|
|
Net Earnings
Attributable
to Caleres,
Inc.
|
|
|
Diluted
Earnings
Per Share
|
|
|
|
Pre-Tax
Impact of
Charges/
Other Items
|
|
|
Net Earnings
Attributable
to Caleres,
Inc.
|
|
|
Diluted
Earnings
Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP earnings
|
|
|
|
|
|
|
$
|
19,768
|
|
|
|
$
|
0.46
|
|
|
|
|
|
|
|
$
|
16,825
|
|
|
|
$
|
0.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/other items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on early extinguishment of debt
|
|
|
|
$
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
8,690
|
|
|
|
5,281
|
|
|
|
0.12
|
|
Total charges/other items
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
|
$
|
8,690
|
|
|
|
$
|
5,281
|
|
|
|
$
|
0.12
|
|
Adjusted earnings
|
|
|
|
|
|
|
$
|
19,768
|
|
|
|
$
|
0.46
|
|
|
|
|
|
|
|
$
|
22,106
|
|
|
|
$
|
0.50
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Twenty-six Weeks Ended
|
|
|
|
|
|
July 30, 2016
|
|
|
|
August 1, 2015
|
|
(Thousands, except per share data)
|
|
|
|
Pre-Tax
Impact of
Charges/
Other Items
|
|
|
Net Earnings
Attributable
to Caleres,
Inc.
|
|
|
Diluted
Earnings
Per Share
|
|
|
|
Pre-Tax
Impact of
Charges/
Other Items
|
|
|
Net Earnings
Attributable
to Caleres,
Inc.
|
|
|
Diluted
Earnings
Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP earnings
|
|
|
|
|
|
|
$
|
37,551
|
|
|
|
$
|
0.86
|
|
|
|
|
|
|
|
$
|
36,086
|
|
|
|
$
|
0.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/other items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on early extinguishment of debt
|
|
|
|
$
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
8,690
|
|
|
|
5,281
|
|
|
|
0.12
|
|
Total charges/other items
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
|
$
|
8,690
|
|
|
|
$
|
5,281
|
|
|
|
$
|
0.12
|
|
Adjusted earnings
|
|
|
|
|
|
|
$
|
37,551
|
|
|
|
$
|
0.86
|
|
|
|
|
|
|
|
$
|
41,367
|
|
|
|
$
|
0.94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 5
|
|
|
|
CALERES, INC.
|
|
SUMMARY FINANCIAL RESULTS BY SEGMENT
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUMMARY FINANCIAL RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
|
|
|
Famous Footwear
|
|
|
|
Brand Portfolio
|
|
|
|
Other
|
|
|
|
Consolidated
|
|
(Thousands)
|
|
|
|
July 30,
2016
|
|
|
|
August 1,
2015
|
|
|
|
July 30,
2016
|
|
|
|
August 1,
2015
|
|
|
|
July 30,
2016
|
|
|
|
August 1,
2015
|
|
|
|
July 30,
2016
|
|
|
|
August 1,
2015
|
|
Net sales
|
|
|
|
$
|
390,123
|
|
|
|
|
$
|
395,873
|
|
|
|
|
$
|
232,814
|
|
|
|
|
$
|
241,961
|
|
|
|
|
$
|
—
|
|
|
|
|
$
|
—
|
|
|
|
|
$
|
622,937
|
|
|
|
|
$
|
637,834
|
|
|
Gross profit
|
|
|
|
$
|
177,437
|
|
|
|
|
$
|
179,510
|
|
|
|
|
$
|
82,118
|
|
|
|
|
$
|
83,285
|
|
|
|
|
$
|
—
|
|
|
|
|
$
|
—
|
|
|
|
|
$
|
259,555
|
|
|
|
|
$
|
262,795
|
|
|
Gross profit rate
|
|
|
|
|
45.5
|
%
|
|
|
|
|
45.3
|
%
|
|
|
|
|
35.3
|
%
|
|
|
|
|
34.4
|
%
|
|
|
|
|
—
|
%
|
|
|
|
|
—
|
%
|
|
|
|
|
41.7
|
%
|
|
|
|
|
41.2
|
%
|
|
Operating earnings
|
|
|
|
$
|
22,604
|
|
|
|
|
$
|
27,672
|
|
|
|
|
$
|
17,463
|
|
|
|
|
$
|
16,005
|
|
|
|
|
$
|
(7,809
|
)
|
|
|
|
$
|
(7,943
|
)
|
|
|
|
$
|
32,258
|
|
|
|
|
$
|
35,734
|
|
|
Operating earnings %
|
|
|
|
|
5.8
|
%
|
|
|
|
|
7.0
|
%
|
|
|
|
|
7.5
|
%
|
|
|
|
|
6.6
|
%
|
|
|
|
|
—
|
%
|
|
|
|
|
—
|
%
|
|
|
|
|
5.2
|
%
|
|
|
|
|
5.6
|
%
|
|
Same-store sales % (on a 13-week basis)
|
|
|
|
|
(1.1
|
)%
|
|
|
|
|
0.1
|
%
|
|
|
|
|
(8.2
|
)%
|
|
|
|
|
(5.2
|
)%
|
|
|
|
|
—
|
%
|
|
|
|
|
—
|
%
|
|
|
|
|
—
|
%
|
|
|
|
|
—
|
%
|
|
Number of stores
|
|
|
|
|
1,044
|
|
|
|
|
|
1,044
|
|
|
|
|
|
167
|
|
|
|
|
|
163
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
1,211
|
|
|
|
|
|
1,207
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twenty-six Weeks Ended
|
|
|
|
|
|
Famous Footwear
|
|
|
|
Brand Portfolio
|
|
|
|
Other
|
|
|
|
Consolidated
|
|
(Thousands)
|
|
|
|
July 30,
2016
|
|
|
|
August 1,
2015
|
|
|
|
July 30,
2016
|
|
|
|
August 1,
2015
|
|
|
|
July 30,
2016
|
|
|
|
August 1,
2015
|
|
|
|
July 30,
2016
|
|
|
|
August 1,
2015
|
|
Net sales
|
|
|
|
$
|
754,719
|
|
|
|
|
$
|
755,893
|
|
|
|
|
$
|
452,951
|
|
|
|
|
$
|
484,224
|
|
|
|
|
$
|
—
|
|
|
|
|
$
|
—
|
|
|
|
|
$
|
1,207,670
|
|
|
|
|
$
|
1,240,117
|
|
|
Gross profit
|
|
|
|
$
|
346,115
|
|
|
|
|
$
|
347,724
|
|
|
|
|
$
|
161,233
|
|
|
|
|
$
|
163,597
|
|
|
|
|
$
|
—
|
|
|
|
|
$
|
—
|
|
|
|
|
$
|
507,348
|
|
|
|
|
$
|
511,321
|
|
|
Gross profit rate
|
|
|
|
|
45.9
|
%
|
|
|
|
|
46.0
|
%
|
|
|
|
|
35.6
|
%
|
|
|
|
|
33.8
|
%
|
|
|
|
|
—
|
%
|
|
|
|
|
—
|
%
|
|
|
|
|
42.0
|
%
|
|
|
|
|
41.2
|
%
|
|
Operating earnings
|
|
|
|
$
|
48,358
|
|
|
|
|
$
|
55,632
|
|
|
|
|
$
|
27,085
|
|
|
|
|
$
|
27,065
|
|
|
|
|
$
|
(14,442
|
)
|
|
|
|
$
|
(16,627
|
)
|
|
|
|
$
|
61,001
|
|
|
|
|
$
|
66,070
|
|
|
Operating earnings %
|
|
|
|
|
6.4
|
%
|
|
|
|
|
7.4
|
%
|
|
|
|
|
6.0
|
%
|
|
|
|
|
5.6
|
%
|
|
|
|
|
—
|
%
|
|
|
|
|
—
|
%
|
|
|
|
|
5.1
|
%
|
|
|
|
|
5.3
|
%
|
|
Same-store sales % (on a 26-week basis)
|
|
|
|
|
(0.1
|
)%
|
|
|
|
|
0.9
|
%
|
|
|
|
|
(5.1
|
)%
|
|
|
|
|
(3.9
|
)%
|
|
|
|
|
—
|
%
|
|
|
|
|
—
|
%
|
|
|
|
|
—
|
%
|
|
|
|
|
—
|
%
|
|
Number of stores
|
|
|
|
|
1,044
|
|
|
|
|
|
1,044
|
|
|
|
|
|
167
|
|
|
|
|
|
163
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
1,211
|
|
|
|
|
|
1,207
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 6
|
|
|
|
CALERES, INC.
|
|
BASIC AND DILUTED EARNINGS PER SHARE RECONCILIATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
Twenty-six Weeks Ended
|
|
(Thousands, except per share data)
|
|
|
|
July 30, 2016
|
|
|
August 1, 2015
|
|
|
July 30, 2016
|
|
|
August 1, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
|
$
|
19,679
|
|
|
|
$
|
16,863
|
|
|
|
$
|
37,557
|
|
|
|
$
|
36,254
|
|
|
Net loss (earnings) attributable to noncontrolling interests
|
|
|
|
89
|
|
|
|
(38
|
)
|
|
|
(6
|
)
|
|
|
(168
|
)
|
|
Net earnings allocated to participating securities
|
|
|
|
(523
|
)
|
|
|
(544
|
)
|
|
|
(1,014
|
)
|
|
|
(1,195
|
)
|
|
Net earnings attributable to Caleres, Inc. after allocation of
earnings to participating securities
|
|
|
|
$
|
19,245
|
|
|
|
$
|
16,281
|
|
|
|
$
|
36,537
|
|
|
|
$
|
34,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted common shares attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic common shares
|
|
|
|
42,043
|
|
|
|
43,325
|
|
|
|
42,238
|
|
|
|
42,319
|
|
|
Dilutive effect of share-based awards
|
|
|
|
142
|
|
|
|
123
|
|
|
|
151
|
|
|
|
136
|
|
|
Diluted common shares attributable to Caleres, Inc.
|
|
|
|
42,185
|
|
|
|
43,448
|
|
|
|
42,389
|
|
|
|
42,455
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share attributable to Caleres, Inc.
shareholders
|
|
|
|
$
|
0.46
|
|
|
|
$
|
0.38
|
|
|
|
$
|
0.87
|
|
|
|
$
|
0.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share attributable to Caleres, Inc.
shareholders
|
|
|
|
$
|
0.46
|
|
|
|
$
|
0.38
|
|
|
|
$
|
0.86
|
|
|
|
$
|
0.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 7
|
|
|
|
CALERES, INC.
|
|
BASIC AND DILUTED ADJUSTED EARNINGS PER SHARE RECONCILIATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
Twenty-six Weeks Ended
|
|
(Thousands, except per share data)
|
|
|
|
July 30, 2016
|
|
|
August 1, 2015
|
|
|
July 30, 2016
|
|
|
August 1, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings
|
|
|
|
$
|
19,679
|
|
|
|
$
|
22,144
|
|
|
|
$
|
37,557
|
|
|
|
$
|
41,535
|
|
|
Net loss (earnings) attributable to noncontrolling interests
|
|
|
|
89
|
|
|
|
(38
|
)
|
|
|
(6
|
)
|
|
|
(168
|
)
|
|
Net earnings allocated to participating securities
|
|
|
|
(523
|
)
|
|
|
(715
|
)
|
|
|
(1,014
|
)
|
|
|
(1,370
|
)
|
|
Adjusted net earnings attributable to Caleres, Inc. after allocation
of earnings to participating securities
|
|
|
|
$
|
19,245
|
|
|
|
$
|
21,391
|
|
|
|
$
|
36,537
|
|
|
|
$
|
39,997
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted common shares attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic common shares
|
|
|
|
42,043
|
|
|
|
42,325
|
|
|
|
42,238
|
|
|
|
42,319
|
|
|
Dilutive effect of share-based awards
|
|
|
|
142
|
|
|
|
123
|
|
|
|
151
|
|
|
|
136
|
|
|
Diluted common shares attributable to Caleres, Inc.
|
|
|
|
42,185
|
|
|
|
42,448
|
|
|
|
42,389
|
|
|
|
42,455
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic adjusted earnings per common share attributable to Caleres,
Inc. shareholders
|
|
|
|
$
|
0.46
|
|
|
|
$
|
0.51
|
|
|
|
$
|
0.87
|
|
|
|
$
|
0.95
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted adjusted earnings per common share attributable to Caleres,
Inc. shareholders
|
|
|
|
$
|
0.46
|
|
|
|
$
|
0.50
|
|
|
|
$
|
0.86
|
|
|
|
$
|
0.94
|
|
|
|
|
|
|
|
|
|