ST. LOUIS--(BUSINESS WIRE)--Caleres (NYSE: CAL, caleres.com), a diverse portfolio of global footwear
brands which fit people’s lives, today reported third quarter 2016
financial results.
Consolidated Results
Third Quarter
-
Net sales of $732.2 million were up 0.5%, as Famous Footwear
experienced a solid back-to-school season
-
Gross margin up 53 basis points to 40.1%, driven by Brand Portfolio
-
Operating margin up 41 basis points to 7.6%, with strong contribution
from Brand Portfolio
-
Reported diluted EPS of $0.81 versus reported diluted EPS of $0.78 and
adjusted diluted EPS of $0.80 in the prior year
-
Tax rate of 33.6% versus 26.7% in the prior year, including a $0.03
discrete tax benefit to EPS
-
Cash and equivalents of $173.4 million, up $87.1 million year-over-year
-
Inventory down 3.6%, with solid inventory management across the company
First Nine Months
-
Net sales of $1,939.9 million were down 1.5%, due in part to planned
reductions in Healthy Living
-
Gross margin up 68 basis points to 41.3%, partially driven by the exit
of some lower margin categories in Healthy Living
-
SG&A spend up less than 1% year-over-year, including operational
investments
-
Operating margin flat year-over-year
-
Diluted EPS of $1.67
-
Cash from operations of $137.0 million versus $84.0 million in the
prior year
“Despite a somewhat choppy environment, our third quarter performance –
with improvement in sales, margins, earnings, and cash from operations –
further confirms our portfolio strategy is working as intended and
delivering shareholder value,” said Diane Sullivan, CEO, president and
chairman of Caleres. “By diversifying across platforms, brands, channels
and products, we have been able to drive toward our long-term goal of
consistent, profitable and sustainable growth, while minimizing our
exposure to potential variability in the marketplace.”
Third Quarter Segment Results
Famous Footwear
-
Same-store-sales up 2.1%, with the back-to-school season up 2.7% and
total sales up 2.6%
-
Gross margin of 41.6%, reflecting product mix shift
-
Inventory down 0.4% per store on a dollar basis
-
Opened 16 new stores and operated seven more stores year-over-year
Brand Portfolio
-
Sales down 3.0%, with growth at Contemporary Fashion offset by planned
reductions in Healthy Living
-
Gross margin up more than 300 basis points to 37.5%, benefitting from
higher initial margin and better retail sell-through rates
-
Inventory down low-double digits, with continued focus on better
inventory management
First Nine Months Segment Results
Famous Footwear
-
Same-store-sales up 0.7%, with total sales up 0.9%
-
Gross margin of 44.2%, reflecting higher shipping costs related to
increased sales at famous.com and the successful ship-from-store
program
-
Opened 37 new stores and closed 32
Brand Portfolio
-
Sales down 5.2%, with growth at Contemporary Fashion offset by
expected declines in Healthy Living
-
Gross margin up ~230 basis points to 36.3%, partially benefitting from
the exit of some lower margin categories
“Our teams did a fantastic job of continuing to adapt to changes in
consumer shopping trends, and – as a result – delivered both improved
sales and gross margin,” said Ken Hannah, chief financial officer of
Caleres. “We continued to return value to shareholders and strengthen
our balance sheet in the third quarter, as we increased cash and
equivalents by more than 100% and reduced our inventory by 3.6%.”
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
|
|
|
|
|
|
|
|
Investor Conference Call
Caleres will host an investor conference call at 4:45 p.m. ET today,
Tuesday, November 22, 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 11918508. 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 11918508 through Tuesday, December 6, 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 e-commerce 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, George Brown Bilt, 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
|
|
|
Thirty-nine Weeks Ended
|
|
(Thousands, except per share data)
|
|
|
October 29, 2016
|
|
|
October 31, 2015
|
|
|
October 29, 2016
|
|
|
October 31, 2015
|
|
Net sales
|
|
|
$
|
732,230
|
|
|
|
$
|
728,639
|
|
|
|
$
|
1,939,900
|
|
|
|
$
|
1,968,756
|
|
|
Cost of goods sold
|
|
|
438,459
|
|
|
|
440,205
|
|
|
|
1,138,781
|
|
|
|
1,169,001
|
|
|
Gross profit
|
|
|
293,771
|
|
|
|
288,434
|
|
|
|
801,119
|
|
|
|
799,755
|
|
|
Selling and administrative expenses
|
|
|
238,319
|
|
|
|
236,211
|
|
|
|
684,666
|
|
|
|
681,462
|
|
|
Operating earnings
|
|
|
55,452
|
|
|
|
52,223
|
|
|
|
116,453
|
|
|
|
118,293
|
|
|
Interest expense
|
|
|
(3,475
|
)
|
|
|
(4,136
|
)
|
|
|
(10,564
|
)
|
|
|
(12,944
|
)
|
|
Loss on early extinguishment of debt
|
|
|
—
|
|
|
|
(1,961
|
)
|
|
|
—
|
|
|
|
(10,651
|
)
|
|
Interest income
|
|
|
350
|
|
|
|
224
|
|
|
|
907
|
|
|
|
766
|
|
|
Earnings before income taxes
|
|
|
52,327
|
|
|
|
46,350
|
|
|
|
106,796
|
|
|
|
95,464
|
|
|
Income tax provision
|
|
|
(17,601
|
)
|
|
|
(12,358
|
)
|
|
|
(34,514
|
)
|
|
|
(25,218
|
)
|
|
Net earnings
|
|
|
34,726
|
|
|
|
33,992
|
|
|
|
72,282
|
|
|
|
70,246
|
|
|
Net (loss) earnings attributable to noncontrolling interests
|
|
|
(4
|
)
|
|
|
9
|
|
|
|
2
|
|
|
|
177
|
|
|
Net earnings attributable to Caleres, Inc.
|
|
|
$
|
34,730
|
|
|
|
$
|
33,983
|
|
|
|
$
|
72,280
|
|
|
|
$
|
70,069
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share attributable to Caleres, Inc.
shareholders
|
|
|
$
|
0.81
|
|
|
|
$
|
0.78
|
|
|
|
$
|
1.67
|
|
|
|
$
|
1.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share attributable to Caleres, Inc.
shareholders
|
|
|
$
|
0.81
|
|
|
|
$
|
0.78
|
|
|
|
$
|
1.67
|
|
|
|
$
|
1.59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 2
|
|
|
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
October 29, 2016
|
|
|
October 31, 2015
|
|
|
January 30, 2016
|
|
(Thousands)
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
173,435
|
|
|
|
$
|
86,298
|
|
|
|
$
|
118,151
|
|
Receivables, net
|
|
|
139,475
|
|
|
|
148,192
|
|
|
|
153,664
|
|
Inventories, net
|
|
|
524,823
|
|
|
|
544,341
|
|
|
|
546,745
|
|
Prepaid expenses and other current assets
|
|
|
31,716
|
|
|
|
40,815
|
|
|
|
56,505
|
|
Total current assets
|
|
|
869,449
|
|
|
|
819,646
|
|
|
|
875,065
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
191,754
|
|
|
|
163,442
|
|
|
|
179,010
|
|
Goodwill and intangible assets, net
|
|
|
128,141
|
|
|
|
131,818
|
|
|
|
130,899
|
|
Other assets
|
|
|
114,851
|
|
|
|
141,840
|
|
|
|
118,349
|
|
Total assets
|
|
|
$
|
1,304,195
|
|
|
|
$
|
1,256,746
|
|
|
|
$
|
1,303,323
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
Trade accounts payable
|
|
|
$
|
212,088
|
|
|
|
$
|
200,251
|
|
|
|
$
|
237,802
|
|
Other accrued expenses
|
|
|
141,886
|
|
|
|
154,304
|
|
|
|
152,497
|
|
Total current liabilities
|
|
|
353,974
|
|
|
|
354,555
|
|
|
|
390,299
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
196,888
|
|
|
|
196,463
|
|
|
|
196,544
|
|
Deferred rent
|
|
|
48,696
|
|
|
|
43,231
|
|
|
|
46,506
|
|
Other liabilities
|
|
|
57,574
|
|
|
|
60,642
|
|
|
|
67,502
|
|
Total other liabilities
|
|
|
303,158
|
|
|
|
300,336
|
|
|
|
310,552
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Caleres, Inc. shareholders’ equity
|
|
|
646,110
|
|
|
|
601,003
|
|
|
|
601,484
|
|
Noncontrolling interests
|
|
|
953
|
|
|
|
852
|
|
|
|
988
|
|
Total equity
|
|
|
647,063
|
|
|
|
601,855
|
|
|
|
602,472
|
|
Total liabilities and equity
|
|
|
$
|
1,304,195
|
|
|
|
$
|
1,256,746
|
|
|
|
$
|
1,303,323
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 3
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
(Unaudited)
|
|
|
|
|
Thirty-nine Weeks Ended
|
|
(Thousands)
|
|
|
October 29, 2016
|
|
|
October 31, 2015
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
$
|
137,003
|
|
|
|
$
|
84,050
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
(43,019
|
)
|
|
|
(47,344
|
)
|
|
Proceeds from disposal of property and equipment
|
|
|
—
|
|
|
|
7,433
|
|
|
Capitalized software
|
|
|
(5,672
|
)
|
|
|
(5,422
|
)
|
|
Net cash used for investing activities
|
|
|
(48,691
|
)
|
|
|
(45,333
|
)
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
Borrowings under revolving credit agreement
|
|
|
103,000
|
|
|
|
117,000
|
|
|
Repayments under revolving credit agreement
|
|
|
(103,000
|
)
|
|
|
(117,000
|
)
|
|
Proceeds from issuance of 2023 senior notes
|
|
|
—
|
|
|
|
200,000
|
|
|
Redemption of 2019 senior notes
|
|
|
—
|
|
|
|
(200,000
|
)
|
|
Debt issuance costs
|
|
|
—
|
|
|
|
(3,650
|
)
|
|
Dividends paid
|
|
|
(9,094
|
)
|
|
|
(9,195
|
)
|
|
Acquisition of treasury stock
|
|
|
(23,139
|
)
|
|
|
(4,921
|
)
|
|
Issuance of common stock under share-based plans, net
|
|
|
(4,205
|
)
|
|
|
(4,606
|
)
|
|
Tax benefit related to share-based plans
|
|
|
3,264
|
|
|
|
3,049
|
|
|
Net cash used for financing activities
|
|
|
(33,174
|
)
|
|
|
(19,323
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
146
|
|
|
|
(499
|
)
|
|
Increase in cash and cash equivalents
|
|
|
55,284
|
|
|
|
18,895
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
118,151
|
|
|
|
67,403
|
|
|
Cash and cash equivalents at end of period
|
|
|
$
|
173,435
|
|
|
|
$
|
86,298
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
October 29, 2016
|
|
|
October 31, 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
|
|
|
|
|
|
$
|
34,730
|
|
|
|
$
|
0.81
|
|
|
|
|
|
|
$
|
33,983
|
|
|
|
$
|
0.78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/other items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on early extinguishment of debt
|
|
|
$
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,961
|
|
|
|
1,191
|
|
|
|
0.02
|
|
Total charges/other items
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
1,961
|
|
|
|
$
|
1,191
|
|
|
|
$
|
0.02
|
|
Adjusted earnings
|
|
|
|
|
|
$
|
34,730
|
|
|
|
$
|
0.81
|
|
|
|
|
|
|
$
|
35,174
|
|
|
|
$
|
0.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
Thirty-nine Weeks Ended
|
|
|
|
|
October 29, 2016
|
|
|
October 31, 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
|
|
|
|
|
|
$
|
72,280
|
|
|
|
$
|
1.67
|
|
|
|
|
|
|
$
|
70,069
|
|
|
|
$
|
1.59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/other items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on early extinguishment of debt
|
|
|
$
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
10,651
|
|
|
|
6,472
|
|
|
|
0.15
|
|
Total charges/other items
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
10,651
|
|
|
|
$
|
6,472
|
|
|
|
$
|
0.15
|
|
Adjusted earnings
|
|
|
|
|
|
$
|
72,280
|
|
|
|
$
|
1.67
|
|
|
|
|
|
|
$
|
76,541
|
|
|
|
$
|
1.74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
SUMMARY FINANCIAL RESULTS BY SEGMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUMMARY FINANCIAL RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
|
|
Famous Footwear
|
|
Brand Portfolio
|
|
Other
|
|
Consolidated
|
|
(Thousands)
|
|
|
October 29, 2016
|
|
October 31, 2015
|
|
October 29, 2016
|
|
October 31, 2015
|
|
October 29, 2016
|
|
October 31, 2015
|
|
October 29, 2016
|
|
October 31, 2015
|
|
Net sales
|
|
|
$
|
467,816
|
|
|
$
|
456,177
|
|
|
$
|
264,414
|
|
|
$
|
272,462
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
732,230
|
|
|
$
|
728,639
|
|
|
Gross profit
|
|
|
$
|
194,659
|
|
|
$
|
194,877
|
|
|
$
|
99,112
|
|
|
$
|
93,557
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
293,771
|
|
|
$
|
288,434
|
|
|
Gross profit rate
|
|
|
41.6
|
%
|
|
42.7
|
%
|
|
37.5
|
%
|
|
34.3
|
%
|
|
—
|
%
|
|
—
|
%
|
|
40.1
|
%
|
|
39.6
|
%
|
|
Operating earnings
|
|
|
$
|
32,709
|
|
|
$
|
39,638
|
|
|
$
|
30,454
|
|
|
$
|
21,042
|
|
|
$
|
(7,711
|
)
|
|
$
|
(8,457
|
)
|
|
$
|
55,452
|
|
|
$
|
52,223
|
|
|
Operating earnings %
|
|
|
7.0
|
%
|
|
8.7
|
%
|
|
11.5
|
%
|
|
7.7
|
%
|
|
—
|
%
|
|
—
|
%
|
|
7.6
|
%
|
|
7.2
|
%
|
|
Same-store sales % (on a 13-week basis)
|
|
|
2.1
|
%
|
|
4.4
|
%
|
|
(5.4
|
)%
|
|
2.5
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Number of stores
|
|
|
1,051
|
|
|
1,044
|
|
|
167
|
|
|
164
|
|
|
—
|
|
|
—
|
|
|
1,218
|
|
|
1,208
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
Thirty-nine Weeks Ended
|
|
|
|
|
Famous Footwear
|
|
Brand Portfolio
|
|
Other
|
|
Consolidated
|
|
(Thousands)
|
|
|
October 29, 2016
|
|
October 31, 2015
|
|
October 29, 2016
|
|
October 31, 2015
|
|
October 29, 2016
|
|
October 31, 2015
|
|
October 29, 2016
|
|
October 31, 2015
|
|
Net sales
|
|
|
$
|
1,222,535
|
|
|
$
|
1,212,069
|
|
|
$
|
717,365
|
|
|
$
|
756,687
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,939,900
|
|
|
$
|
1,968,756
|
|
|
Gross profit
|
|
|
$
|
540,774
|
|
|
$
|
542,601
|
|
|
$
|
260,345
|
|
|
$
|
257,154
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
801,119
|
|
|
$
|
799,755
|
|
|
Gross profit rate
|
|
|
44.2
|
%
|
|
44.8
|
%
|
|
36.3
|
%
|
|
34.0
|
%
|
|
—
|
%
|
|
—
|
%
|
|
41.3
|
%
|
|
40.6
|
%
|
|
Operating earnings
|
|
|
$
|
81,067
|
|
|
$
|
95,269
|
|
|
$
|
57,539
|
|
|
$
|
48,107
|
|
|
$
|
(22,153
|
)
|
|
$
|
(25,083
|
)
|
|
$
|
116,453
|
|
|
$
|
118,293
|
|
|
Operating earnings %
|
|
|
6.6
|
%
|
|
7.9
|
%
|
|
8.0
|
%
|
|
6.4
|
%
|
|
—
|
%
|
|
—
|
%
|
|
6.0
|
%
|
|
6.0
|
%
|
|
Same-store sales % (on a 39-week basis)
|
|
|
0.7
|
%
|
|
2.2
|
%
|
|
(5.2
|
)%
|
|
(1.7
|
)%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Number of stores
|
|
|
1,051
|
|
|
1,044
|
|
|
167
|
|
|
164
|
|
|
—
|
|
|
—
|
|
|
1,218
|
|
|
1,208
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
|
|
|
|
|
|
BASIC AND DILUTED EARNINGS PER SHARE RECONCILIATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
Thirty-nine Weeks Ended
|
|
(Thousands, except per share data)
|
|
|
October 29, 2016
|
|
|
October 31, 2015
|
|
|
October 29, 2016
|
|
|
October 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
$
|
34,726
|
|
|
|
$
|
33,992
|
|
|
|
$
|
72,282
|
|
|
|
$
|
70,246
|
|
|
Net loss (earnings) attributable to noncontrolling interests
|
|
|
4
|
|
|
|
(9
|
)
|
|
|
(2
|
)
|
|
|
(177
|
)
|
|
Net earnings attributable to Caleres, Inc.
|
|
|
34,730
|
|
|
|
33,983
|
|
|
|
72,280
|
|
|
|
70,069
|
|
|
Net earnings allocated to participating securities
|
|
|
(910
|
)
|
|
|
(1,063
|
)
|
|
|
(1,933
|
)
|
|
|
(2,272
|
)
|
|
Net earnings attributable to Caleres, Inc. after allocation of
earnings to participating securities
|
|
|
$
|
33,820
|
|
|
|
$
|
32,920
|
|
|
|
$
|
70,347
|
|
|
|
$
|
67,797
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted common shares attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic common shares
|
|
|
41,802
|
|
|
|
42,345
|
|
|
|
42,093
|
|
|
|
42,483
|
|
|
Dilutive effect of share-based awards
|
|
|
137
|
|
|
|
120
|
|
|
|
144
|
|
|
|
132
|
|
|
Diluted common shares attributable to Caleres, Inc.
|
|
|
41,939
|
|
|
|
42,465
|
|
|
|
42,237
|
|
|
|
42,615
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share attributable to Caleres, Inc.
shareholders
|
|
|
$
|
0.81
|
|
|
|
$
|
0.78
|
|
|
|
$
|
1.67
|
|
|
|
$
|
1.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share attributable to Caleres, Inc.
shareholders
|
|
|
$
|
0.81
|
|
|
|
$
|
0.78
|
|
|
|
$
|
1.67
|
|
|
|
$
|
1.59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
|
|
|
BASIC AND DILUTED ADJUSTED EARNINGS PER SHARE RECONCILIATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
Thirty-nine Weeks Ended
|
|
(Thousands, except per share data)
|
|
|
October 29, 2016
|
|
|
October 31, 2015
|
|
|
October 29, 2016
|
|
|
October 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings
|
|
|
$
|
34,726
|
|
|
|
$
|
35,183
|
|
|
|
$
|
72,282
|
|
|
|
$
|
76,718
|
|
|
Net loss (earnings) attributable to noncontrolling interests
|
|
|
4
|
|
|
|
(9
|
)
|
|
|
(2
|
)
|
|
|
(177
|
)
|
|
Adjusted net earnings attributable to Caleres, Inc.
|
|
|
34,730
|
|
|
|
35,174
|
|
|
|
72,280
|
|
|
|
76,541
|
|
|
Net earnings allocated to participating securities
|
|
|
(910
|
)
|
|
|
(1,100
|
)
|
|
|
(1,933
|
)
|
|
|
(2,482
|
)
|
|
Adjusted net earnings attributable to Caleres, Inc. after allocation
of earnings to participating securities
|
|
|
$
|
33,820
|
|
|
|
$
|
34,074
|
|
|
|
$
|
70,347
|
|
|
|
$
|
74,059
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted common shares attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic common shares
|
|
|
41,802
|
|
|
|
42,345
|
|
|
|
42,093
|
|
|
|
42,483
|
|
|
Dilutive effect of share-based awards
|
|
|
137
|
|
|
|
120
|
|
|
|
144
|
|
|
|
132
|
|
|
Diluted common shares attributable to Caleres, Inc.
|
|
|
41,939
|
|
|
|
42,465
|
|
|
|
42,237
|
|
|
|
42,615
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic adjusted earnings per common share attributable to Caleres,
Inc. shareholders
|
|
|
$
|
0.81
|
|
|
|
$
|
0.80
|
|
|
|
$
|
1.67
|
|
|
|
$
|
1.74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted adjusted earnings per common share attributable to Caleres,
Inc. shareholders
|
|
|
$
|
0.81
|
|
|
|
$
|
0.80
|
|
|
|
$
|
1.67
|
|
|
|
$
|
1.74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|