ST. LOUIS--(BUSINESS WIRE)--Caleres (NYSE: CAL, caleres.com),
a diverse portfolio of global footwear brands which fit people’s lives,
today reported fourth quarter and fiscal 2016 financial results.
“Despite a promotional and challenging retail environment in the fourth
quarter, we maintained our consistent approach of managing the areas
under our control while continuing to rapidly respond to changing
consumer shopping behaviors,” said Diane Sullivan, CEO, president and
chairman of Caleres. “We also took proactive steps to continue the
diversification of our portfolio with the acquisition of Allen Edmonds
in December, which allowed us to rapidly increase our exposure in men’s
footwear.”
“While we are confident about the long-term outlook for our diversified
portfolio, we are taking a cautious view of the near-term, as we expect
to see continued pressure in retail based on the current environment,”
continued Sullivan. “However, as a company, we will remain forward
looking and proactively manage outcomes, to deliver shareholder value in
2017.”
Fourth Quarter 2016 Results Versus 2015
Consolidated sales of $639.5 million were up 5.1%
-
Famous Footwear total sales of $367.5 million, up 1.9%
-
Same-store-sales up 0.3%
-
Famous.com sales increased nearly 40% to 8.2% of total sales
-
Brand Portfolio sales of $272.0 million were up 9.6%, including
approximately six weeks of contribution from Allen Edmonds, which was
acquired in December of 2016
Gross profit of $260.9 million
-
Gross margin of 40.8%, up 4 basis points
-
Famous Footwear gross margin of 44.0% was down 148 basis points,
reflecting product mix shift within the boot category and sales
growth at famous.com
-
Brand Portfolio gross margin of 36.4% was up nearly 260 basis
points, benefitting from higher volume and improved mix
Charges and other items impacting fourth quarter 2016 net earnings and
earnings per diluted share
-
$12.7 million, or $0.29 per diluted share, related to the acquisition,
integration and reorganization of men’s brands
-
$3.3 million, or $0.08 per diluted share, related to Brand Portfolio
business exits and restructuring
-
$4.9 million, or $0.12 per diluted share, related to impairment of
note and account receivable
Net loss of $6.6 million, with a loss per diluted share of $0.16,
including above charges and other items
-
Adjusted net earnings of $14.3 million were up 25.0%
-
Adjusted diluted earnings per share of $0.33, up 26.9% excluding above
charges and other items
Fiscal 2016 Results Versus 2015
Consolidated sales of $2,579.4 million
-
Famous Footwear total sales of $1,590.1 million were up 1.1%
-
Same-store-sales up 0.6%
-
Famous.com sales increased more than 50% to 5.9% of total sales
-
Brand Portfolio sales of $989.3 million were down 1.5%, reflecting a
significant shift away from the mass channel throughout 2016
Gross profit of $1,062.0 million
-
Gross margin of 41.2%, up 52 basis points
-
Famous Footwear gross margin of 44.2% was down 75 basis points,
reflecting seasonal product mix shift and sales growth at
famous.com
-
Brand Portfolio gross margin of 36.3% was up nearly 240 basis
points, benefitting from better inventory management and a shift
away from the lower margin mass channel
Operating earnings of $111.0 million, with operating margin of 4.3%
-
Adjusted operating earnings of $137.2 million were up 1.5%, excluding
above charges and other items
-
Adjusted operating margin of 5.3%, up 8 basis points, excluding above
charges and other items
Net earnings of $65.7 million, with diluted earnings per share of $1.52,
including above charges and other items
-
Adjusted net earnings of $86.5 million were down 1.6%
-
Adjusted diluted EPS of $2.00 was flat, excluding above charges and
other items in the fourth quarter of 2016 and a loss on early
extinguishment of debt in 2015
Balance sheet and cash flow
-
Cash from operations of $183.6 million, up 23.1%
-
Borrowings against the revolving credit facility of $110 million,
following Allen Edmonds acquisition
-
Inventory down 2.3%, excluding Allen Edmonds
-
Famous Footwear inventory down 5.1%, per store on a dollar basis
-
Brand Portfolio inventory up 1.8%, to support spring orders
-
Capital expenditures of $59.6 million, including completion and ramp
up of Lebanon, Tennessee distribution center expansion in the fourth
quarter
“For the fourth quarter, we delivered solid adjusted EPS improvement of
26.9% over last year, despite a highly promotional and challenging
retail environment,” said Ken Hannah, chief financial officer of
Caleres. “Throughout 2016, we continued investing in our business,
delivered strong cash from operations of $183.6 million, and maintained
the strength and flexibility of our balance sheet, even as we acquired
Allen Edmonds.”
|
Outlook for 2017
all including Allen Edmonds
|
|
Consolidated net sales
|
|
|
|
|
|
|
|
|
$2.7B to $2.8B
|
|
Famous Footwear same-store-sales
|
|
|
|
|
|
|
|
|
Up low-single digits
|
|
Brand Portfolio sales
|
|
|
|
|
|
|
|
|
Up high-teens
|
|
Gross margin
|
|
|
|
|
|
|
|
|
Up 45 to 55 bps
|
|
SG&A as a percent of revenue
|
|
|
|
|
|
|
|
|
Up 30 to 40 bps
|
|
Effective tax rate
|
|
|
|
|
|
|
|
|
31% to 33%
|
|
Adjusted earnings per diluted share
|
|
|
|
|
|
|
|
|
$2.10 to $2.20
|
|
|
|
|
|
|
|
|
|
|
|
Investor Conference Call
Caleres will host an investor conference call at 4:45 p.m. ET today,
Thursday, March 16, 2017. 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 68651298. 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 68651298 through Thursday, March 30, 2017.
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. 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, Allen Edmonds, Franco
Sarto, Vince, Via Spiga, George Brown Bilt, Diane von Furstenberg,
Fergie Footwear and Carlos Santana. Naturalizer, Dr. Scholl's Shoes,
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
|
|
|
Fifty-two Weeks Ended
|
|
(Thousands, except per share data)
|
|
|
|
January 28, 2017
|
|
|
January 30, 2016
|
|
|
January 28, 2017
|
|
|
January 30, 2016
|
|
Net sales
|
|
|
|
$
|
639,488
|
|
|
|
$
|
608,674
|
|
|
|
$
|
2,579,388
|
|
|
|
$
|
2,577,430
|
|
|
Cost of goods sold
|
|
|
|
378,616
|
|
|
|
360,626
|
|
|
|
1,517,397
|
|
|
|
1,529,627
|
|
|
Gross profit
|
|
|
|
260,872
|
|
|
|
248,048
|
|
|
|
1,061,991
|
|
|
|
1,047,803
|
|
|
Selling and administrative expenses
|
|
|
|
242,936
|
|
|
|
231,233
|
|
|
|
927,602
|
|
|
|
912,696
|
|
|
Restructuring and other special charges, net
|
|
|
|
23,404
|
|
|
|
—
|
|
|
|
23,404
|
|
|
|
—
|
|
|
Operating (loss) earnings
|
|
|
|
(5,468
|
)
|
|
|
16,815
|
|
|
|
110,985
|
|
|
|
135,107
|
|
|
Interest expense
|
|
|
|
(4,547
|
)
|
|
|
(3,646
|
)
|
|
|
(15,111
|
)
|
|
|
(16,589
|
)
|
|
Loss on early extinguishment of debt
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(10,651
|
)
|
|
Interest income
|
|
|
|
473
|
|
|
|
133
|
|
|
|
1,380
|
|
|
|
899
|
|
|
(Loss) earnings before income taxes
|
|
|
|
(9,542
|
)
|
|
|
13,302
|
|
|
|
97,254
|
|
|
|
108,766
|
|
|
Income tax benefit (provision)
|
|
|
|
3,346
|
|
|
|
(1,724
|
)
|
|
|
(31,168
|
)
|
|
|
(26,942
|
)
|
|
Net (loss) earnings
|
|
|
|
(6,196
|
)
|
|
|
11,578
|
|
|
|
66,086
|
|
|
|
81,824
|
|
|
Net earnings attributable to noncontrolling interests
|
|
|
|
426
|
|
|
|
168
|
|
|
|
428
|
|
|
|
345
|
|
|
Net (loss) earnings attributable to Caleres, Inc.
|
|
|
|
$
|
(6,622
|
)
|
|
|
$
|
11,410
|
|
|
|
$
|
65,658
|
|
|
|
$
|
81,479
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic (loss) earnings per common share attributable to Caleres, Inc.
shareholders
|
|
|
|
$
|
(0.16
|
)
|
|
|
$
|
0.26
|
|
|
|
$
|
1.52
|
|
|
|
$
|
1.86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (loss) earnings per common share attributable to Caleres,
Inc. shareholders
|
|
|
|
$
|
(0.16
|
)
|
|
|
$
|
0.26
|
|
|
|
$
|
1.52
|
|
|
|
$
|
1.85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 2
|
|
|
|
|
|
|
CALERES, INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
January 28, 2017
|
|
|
January 30, 2016
|
|
(Thousands)
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
55,332
|
|
|
|
$
|
118,151
|
|
Receivables, net
|
|
|
|
153,121
|
|
|
|
153,664
|
|
Inventories, net
|
|
|
|
585,764
|
|
|
|
546,745
|
|
Prepaid expenses and other current assets
|
|
|
|
49,528
|
|
|
|
56,505
|
|
Total current assets
|
|
|
|
843,745
|
|
|
|
875,065
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
219,196
|
|
|
|
179,010
|
|
Goodwill and intangible assets, net
|
|
|
|
343,758
|
|
|
|
130,899
|
|
Other assets
|
|
|
|
68,574
|
|
|
|
118,349
|
|
Total assets
|
|
|
|
$
|
1,475,273
|
|
|
|
$
|
1,303,323
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
Borrowings under revolving credit agreement
|
|
|
|
$
|
110,000
|
|
|
|
$
|
—
|
|
Trade accounts payable
|
|
|
|
266,370
|
|
|
|
237,802
|
|
Other accrued expenses
|
|
|
|
151,225
|
|
|
|
152,497
|
|
Total current liabilities
|
|
|
|
527,595
|
|
|
|
390,299
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
197,003
|
|
|
|
196,544
|
|
Deferred rent
|
|
|
|
51,124
|
|
|
|
46,506
|
|
Other liabilities
|
|
|
|
85,065
|
|
|
|
67,502
|
|
Total other liabilities
|
|
|
|
333,192
|
|
|
|
310,552
|
|
|
|
|
|
|
|
|
|
|
Total Caleres, Inc. shareholders’ equity
|
|
|
|
613,117
|
|
|
|
601,484
|
|
Noncontrolling interests
|
|
|
|
1,369
|
|
|
|
988
|
|
Total equity
|
|
|
|
614,486
|
|
|
|
602,472
|
|
Total liabilities and equity
|
|
|
|
$
|
1,475,273
|
|
|
|
$
|
1,303,323
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 3
|
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Fifty-two Weeks Ended
|
|
(Thousands)
|
|
|
|
January 28, 2017
|
|
|
January 30, 2016
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
$
|
183,622
|
|
|
|
$
|
149,152
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
(50,523
|
)
|
|
|
(73,479
|
)
|
|
Proceeds from disposal of property and equipment
|
|
|
|
—
|
|
|
|
7,433
|
|
|
Capitalized software
|
|
|
|
(9,039
|
)
|
|
|
(7,735
|
)
|
|
Acquisition cost
|
|
|
|
(259,932
|
)
|
|
|
—
|
|
|
Net cash used for investing activities
|
|
|
|
(319,494
|
)
|
|
|
(73,781
|
)
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Borrowings under revolving credit agreement
|
|
|
|
623,000
|
|
|
|
198,000
|
|
|
Repayments under revolving credit agreement
|
|
|
|
(513,000
|
)
|
|
|
(198,000
|
)
|
|
Proceeds from issuance of 2023 senior notes
|
|
|
|
—
|
|
|
|
200,000
|
|
|
Redemption of 2019 senior notes
|
|
|
|
—
|
|
|
|
(200,000
|
)
|
|
Debt issuance costs
|
|
|
|
—
|
|
|
|
(3,650
|
)
|
|
Dividends paid
|
|
|
|
(12,104
|
)
|
|
|
(12,253
|
)
|
|
Acquisition of treasury stock
|
|
|
|
(23,139
|
)
|
|
|
(4,921
|
)
|
|
Issuance of common stock under share-based plans, net
|
|
|
|
(4,188
|
)
|
|
|
(5,297
|
)
|
|
Excess tax benefit related to share-based plans
|
|
|
|
2,251
|
|
|
|
2,651
|
|
|
Net cash provided by (used for) financing activities
|
|
|
|
72,820
|
|
|
|
(23,470
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
233
|
|
|
|
(1,153
|
)
|
|
(Decrease) increase in cash and cash equivalents
|
|
|
|
(62,819
|
)
|
|
|
50,748
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
118,151
|
|
|
|
67,403
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
$
|
55,332
|
|
|
|
$
|
118,151
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
January 28, 2017
|
|
|
January 30, 2016
|
|
(Thousands, except per share data)
|
|
|
|
Pre-Tax Impact of Charges/ Other Items
|
|
|
Net (Loss) Earnings Attributable to Caleres, Inc.
|
|
|
Diluted (Loss) Earnings Per Share
|
|
|
Pre-Tax Impact of Charges/ Other Items
|
|
|
Net Earnings Attributable to Caleres, Inc.
|
|
|
Diluted Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP (loss) earnings
|
|
|
|
|
|
|
$
|
(6,622
|
)
|
|
|
$
|
(0.16
|
)
|
|
|
|
|
|
$
|
11,410
|
|
|
|
$
|
0.26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/other items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition, integration and reorganization of men's brands
|
|
|
|
$
|
13,975
|
|
|
|
12,685
|
|
|
|
0.29
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Brand Portfolio - business exits and restructuring
|
|
|
|
4,200
|
|
|
|
3,315
|
|
|
|
0.08
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Impairment of note and account receivable
|
|
|
|
8,000
|
|
|
|
4,888
|
|
|
|
0.12
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Total charges/other items
|
|
|
|
$
|
26,175
|
|
|
|
$
|
20,888
|
|
|
|
$
|
0.49
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
Adjusted earnings
|
|
|
|
|
|
|
$
|
14,266
|
|
|
|
$
|
0.33
|
|
|
|
|
|
|
$
|
11,410
|
|
|
|
$
|
0.26
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Fifty-two Weeks Ended
|
|
|
|
|
|
January 28, 2017
|
|
|
January 30, 2016
|
|
(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
|
|
|
|
|
|
|
$
|
65,658
|
|
|
|
$
|
1.52
|
|
|
|
|
|
|
$
|
81,479
|
|
|
|
$
|
1.85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/other items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition, integration and reorganization of men's brands
|
|
|
|
$
|
13,975
|
|
|
|
$
|
12,685
|
|
|
|
0.29
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Brand Portfolio - business exits and restructuring
|
|
|
|
4,200
|
|
|
|
3,315
|
|
|
|
0.08
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Impairment of note and account receivable
|
|
|
|
8,000
|
|
|
|
4,888
|
|
|
|
0.11
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Loss on early extinguishment of debt
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
10,651
|
|
|
|
6,473
|
|
|
|
0.15
|
|
Total charges/other items
|
|
|
|
$
|
26,175
|
|
|
|
$
|
20,888
|
|
|
|
$
|
0.48
|
|
|
|
$
|
10,651
|
|
|
|
$
|
6,473
|
|
|
|
$
|
0.15
|
|
Adjusted earnings
|
|
|
|
|
|
|
$
|
86,546
|
|
|
|
$
|
2.00
|
|
|
|
|
|
|
$
|
87,952
|
|
|
|
$
|
2.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 5
|
|
|
|
CALERES, INC.
|
|
SUMMARY FINANCIAL RESULTS BY SEGMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUMMARY FINANCIAL RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
|
|
|
Famous Footwear
|
|
|
Brand Portfolio
|
|
|
Other
|
|
|
Consolidated
|
|
(Thousands)
|
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
Net sales
|
|
|
|
$
|
367,530
|
|
|
|
$
|
360,596
|
|
|
|
$
|
271,958
|
|
|
|
$
|
248,078
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
639,488
|
|
|
|
$
|
608,674
|
|
|
Gross profit
|
|
|
|
$
|
161,830
|
|
|
|
$
|
164,114
|
|
|
|
$
|
99,042
|
|
|
|
$
|
83,934
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
260,872
|
|
|
|
$
|
248,048
|
|
|
Adjusted gross profit
|
|
|
|
$
|
161,830
|
|
|
|
$
|
164,114
|
|
|
|
$
|
101,813
|
|
|
|
$
|
83,934
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
263,643
|
|
|
|
$
|
248,048
|
|
|
Gross profit rate
|
|
|
|
44.0
|
%
|
|
|
45.5
|
%
|
|
|
36.4
|
%
|
|
|
33.8
|
%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
|
40.8
|
%
|
|
|
40.8
|
%
|
|
Adjusted gross profit rate
|
|
|
|
44.0
|
%
|
|
|
45.5
|
%
|
|
|
37.4
|
%
|
|
|
33.8
|
%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
|
41.2
|
%
|
|
|
40.8
|
%
|
|
Operating earnings (loss)
|
|
|
|
$
|
2,668
|
|
|
|
$
|
13,762
|
|
|
|
$
|
18,709
|
|
|
|
$
|
18,471
|
|
|
|
$
|
(26,845
|
)
|
|
|
$
|
(15,418
|
)
|
|
|
$
|
(5,468
|
)
|
|
|
$
|
16,815
|
|
|
Adjusted operating earnings (loss)
|
|
|
|
$
|
2,668
|
|
|
|
$
|
13,762
|
|
|
|
$
|
25,370
|
|
|
|
$
|
18,471
|
|
|
|
$
|
(7,331
|
)
|
|
|
$
|
(15,418
|
)
|
|
|
$
|
20,707
|
|
|
|
$
|
16,815
|
|
|
Operating earnings %
|
|
|
|
0.7
|
%
|
|
|
3.8
|
%
|
|
|
6.9
|
%
|
|
|
7.4
|
%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
|
(0.9
|
)%
|
|
|
2.8
|
%
|
|
Adjusted operating earnings %
|
|
|
|
0.7
|
%
|
|
|
3.8
|
%
|
|
|
9.3
|
%
|
|
|
7.4
|
%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
|
3.2
|
%
|
|
|
2.8
|
%
|
|
Same-store sales % (on a 13-week basis) (1)
|
|
|
|
0.3
|
%
|
|
|
0.8
|
%
|
|
|
4.4
|
%
|
|
|
2.5
|
%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
Number of stores
|
|
|
|
1,055
|
|
|
|
1,046
|
|
|
|
234
|
|
|
|
165
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,289
|
|
|
|
1,211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF ADJUSTED RESULTS (NON-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
|
|
|
Famous Footwear
|
|
|
Brand Portfolio
|
|
|
Other
|
|
|
Consolidated
|
|
(Thousands)
|
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
Gross profit
|
|
|
|
$
|
161,830
|
|
|
|
$
|
164,114
|
|
|
|
$
|
99,042
|
|
|
|
$
|
83,934
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
260,872
|
|
|
|
$
|
248,048
|
|
|
Charges/Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition, integration and reorganization of men's brands
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,201
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,201
|
|
|
|
—
|
|
|
Brand Portfolio - business exits and restructuring
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,570
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,570
|
|
|
|
—
|
|
|
Total charges/other items
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,771
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,771
|
|
|
|
—
|
|
|
Adjusted gross profit
|
|
|
|
$
|
161,830
|
|
|
|
$
|
164,114
|
|
|
|
$
|
101,813
|
|
|
|
$
|
83,934
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
263,643
|
|
|
|
$
|
248,048
|
|
|
Operating earnings (loss)
|
|
|
|
$
|
2,668
|
|
|
|
$
|
13,762
|
|
|
|
$
|
18,709
|
|
|
|
$
|
18,471
|
|
|
|
$
|
(26,845
|
)
|
|
|
$
|
(15,418
|
)
|
|
|
$
|
(5,468
|
)
|
|
|
$
|
16,815
|
|
|
Charges/Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition, integration and reorganization of men's brands
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,743
|
|
|
|
—
|
|
|
|
12,232
|
|
|
|
—
|
|
|
|
13,975
|
|
|
|
—
|
|
|
Brand Portfolio - business exits and restructuring
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4,200
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4,200
|
|
|
|
—
|
|
|
Impairment of note and account receivable
|
|
|
|
—
|
|
|
|
—
|
|
|
|
718
|
|
|
|
—
|
|
|
|
7,282
|
|
|
|
—
|
|
|
|
8,000
|
|
|
|
—
|
|
|
Total charges/other items
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6,661
|
|
|
|
—
|
|
|
|
19,514
|
|
|
|
—
|
|
|
|
26,175
|
|
|
|
—
|
|
|
Adjusted operating earnings (loss)
|
|
|
|
$
|
2,668
|
|
|
|
$
|
13,762
|
|
|
|
$
|
25,370
|
|
|
|
$
|
18,471
|
|
|
|
$
|
(7,331
|
)
|
|
|
$
|
(15,418
|
)
|
|
|
$
|
20,707
|
|
|
|
$
|
16,815
|
|
|
|
|
(1) Excludes sales from Allen Edmonds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUMMARY FINANCIAL RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Fifty-two Weeks Ended
|
|
|
|
|
|
Famous Footwear
|
|
|
Brand Portfolio
|
|
|
Other
|
|
|
Consolidated
|
|
(Thousands)
|
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
Net sales
|
|
|
|
$
|
1,590,065
|
|
|
|
$
|
1,572,665
|
|
|
|
$
|
989,323
|
|
|
|
$
|
1,004,765
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
2,579,388
|
|
|
|
$
|
2,577,430
|
|
|
Gross profit
|
|
|
|
$
|
702,604
|
|
|
|
$
|
706,716
|
|
|
|
$
|
359,387
|
|
|
|
$
|
341,087
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
1,061,991
|
|
|
|
$
|
1,047,803
|
|
|
Adjusted gross profit
|
|
|
|
$
|
702,604
|
|
|
|
$
|
706,716
|
|
|
|
$
|
362,158
|
|
|
|
$
|
341,087
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
1,064,762
|
|
|
|
$
|
1,047,803
|
|
|
Gross profit rate
|
|
|
|
44.2
|
%
|
|
|
44.9
|
%
|
|
|
36.3
|
%
|
|
|
33.9
|
%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
|
41.2
|
%
|
|
|
40.7
|
%
|
|
Adjusted gross profit rate
|
|
|
|
44.2
|
%
|
|
|
44.9
|
%
|
|
|
36.6
|
%
|
|
|
33.9
|
%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
|
41.3
|
%
|
|
|
40.7
|
%
|
|
Operating earnings
|
|
|
|
$
|
83,735
|
|
|
|
$
|
109,030
|
|
|
|
$
|
76,248
|
|
|
|
$
|
66,578
|
|
|
|
$
|
(48,998
|
)
|
|
|
$
|
(40,501
|
)
|
|
|
$
|
110,985
|
|
|
|
$
|
135,107
|
|
|
Adjusted operating earnings
|
|
|
|
$
|
83,735
|
|
|
|
$
|
109,030
|
|
|
|
$
|
82,909
|
|
|
|
$
|
66,578
|
|
|
|
$
|
(29,484
|
)
|
|
|
$
|
(40,501
|
)
|
|
|
$
|
137,160
|
|
|
|
$
|
135,107
|
|
|
Operating earnings %
|
|
|
|
5.3
|
%
|
|
|
6.9
|
%
|
|
|
7.7
|
%
|
|
|
6.6
|
%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
|
4.3
|
%
|
|
|
5.2
|
%
|
|
Adjusted operating earnings %
|
|
|
|
5.3
|
%
|
|
|
6.9
|
%
|
|
|
8.4
|
%
|
|
|
6.6
|
%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
|
5.3
|
%
|
|
|
5.2
|
%
|
|
Same-store sales % (on a 52-week basis) (1)
|
|
|
|
0.6
|
%
|
|
|
1.9
|
%
|
|
|
(2.9
|
)%
|
|
|
(0.7
|
)%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
Number of stores
|
|
|
|
1,055
|
|
|
|
1,046
|
|
|
|
234
|
|
|
|
165
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,289
|
|
|
|
1,211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF ADJUSTED RESULTS (NON-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Fifty-two Weeks Ended
|
|
|
|
|
|
Famous Footwear
|
|
|
Brand Portfolio
|
|
|
Other
|
|
|
Consolidated
|
|
(Thousands)
|
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
|
January 28,
2017
|
|
|
January 30,
2016
|
|
Gross profit
|
|
|
|
$
|
702,604
|
|
|
|
$
|
706,716
|
|
|
|
$
|
359,387
|
|
|
|
$
|
341,087
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
1,061,991
|
|
|
|
$
|
1,047,803
|
|
|
Charges/Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition, integration and reorganization of men's brands
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,201
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,201
|
|
|
|
—
|
|
|
Brand Portfolio - business exits and restructuring
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,570
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,570
|
|
|
|
—
|
|
|
Total charges/other items
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,771
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,771
|
|
|
|
—
|
|
|
Adjusted gross profit
|
|
|
|
$
|
702,604
|
|
|
|
$
|
706,716
|
|
|
|
$
|
362,158
|
|
|
|
$
|
341,087
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
1,064,762
|
|
|
|
$
|
1,047,803
|
|
|
Operating earnings (loss)
|
|
|
|
$
|
83,735
|
|
|
|
$
|
109,030
|
|
|
|
$
|
76,248
|
|
|
|
$
|
66,578
|
|
|
|
$
|
(48,998
|
)
|
|
|
$
|
(40,501
|
)
|
|
|
$
|
110,985
|
|
|
|
$
|
135,107
|
|
|
Charges/Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition, integration and reorganization of men's brands
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,743
|
|
|
|
—
|
|
|
|
12,232
|
|
|
|
—
|
|
|
|
13,975
|
|
|
|
—
|
|
|
Brand Portfolio - business exits and restructuring
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4,200
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4,200
|
|
|
|
—
|
|
|
Impairment of note and account receivable
|
|
|
|
—
|
|
|
|
—
|
|
|
|
718
|
|
|
|
—
|
|
|
|
7,282
|
|
|
|
—
|
|
|
|
8,000
|
|
|
|
—
|
|
|
Total charges/other items
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6,661
|
|
|
|
—
|
|
|
|
19,514
|
|
|
|
—
|
|
|
|
26,175
|
|
|
|
—
|
|
|
Adjusted operating earnings (loss)
|
|
|
|
$
|
83,735
|
|
|
|
$
|
109,030
|
|
|
|
$
|
82,909
|
|
|
|
$
|
66,578
|
|
|
|
$
|
(29,484
|
)
|
|
|
$
|
(40,501
|
)
|
|
|
$
|
137,160
|
|
|
|
$
|
135,107
|
|
|
|
|
(1) Excludes sales from Allen Edmonds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 6
|
|
|
|
CALERES, INC.
|
|
BASIC AND DILUTED EARNINGS PER SHARE RECONCILIATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
Fifty-two Weeks Ended
|
|
(Thousands, except per share data)
|
|
|
|
January 28, 2017
|
|
|
January 30, 2016
|
|
|
January 28, 2017
|
|
|
January 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings
|
|
|
|
$
|
(6,196
|
)
|
|
|
$
|
11,578
|
|
|
|
$
|
66,086
|
|
|
|
$
|
81,824
|
|
|
Net earnings attributable to noncontrolling interests
|
|
|
|
(426
|
)
|
|
|
(168
|
)
|
|
|
(428
|
)
|
|
|
(345
|
)
|
|
Net (loss) earnings attributable to Caleres, Inc.
|
|
|
|
(6,622
|
)
|
|
|
11,410
|
|
|
|
65,658
|
|
|
|
81,479
|
|
|
Net earnings allocated to participating securities
|
|
|
|
—
|
|
|
|
(339
|
)
|
|
|
(1,750
|
)
|
|
|
(2,587
|
)
|
|
Net (loss) earnings attributable to Caleres, Inc. after allocation
of earnings to participating securities
|
|
|
|
$
|
(6,622
|
)
|
|
|
$
|
11,071
|
|
|
|
$
|
63,908
|
|
|
|
$
|
78,892
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted common shares attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic common shares
|
|
|
|
41,827
|
|
|
|
42,372
|
|
|
|
42,026
|
|
|
|
42,455
|
|
|
Dilutive effect of share-based awards
|
|
|
|
177
|
|
|
|
177
|
|
|
|
155
|
|
|
|
201
|
|
|
Diluted common shares attributable to Caleres, Inc.
|
|
|
|
42,004
|
|
|
|
42,549
|
|
|
|
42,181
|
|
|
|
42,656
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic (loss) earnings per common share attributable to Caleres, Inc.
shareholders
|
|
|
|
$
|
(0.16
|
)
|
|
|
$
|
0.26
|
|
|
|
$
|
1.52
|
|
|
|
$
|
1.86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (loss) earnings per common share attributable to Caleres,
Inc. shareholders
|
|
|
|
$
|
(0.16
|
)
|
|
|
$
|
0.26
|
|
|
|
$
|
1.52
|
|
|
|
$
|
1.85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 7
|
|
|
|
CALERES, INC.
|
|
BASIC AND DILUTED ADJUSTED EARNINGS PER SHARE RECONCILIATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
Fifty-two Weeks Ended
|
|
(Thousands, except per share data)
|
|
|
|
January 28, 2017
|
|
|
January 30, 2016
|
|
|
January 28, 2017
|
|
|
January 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings
|
|
|
|
$
|
14,692
|
|
|
|
$
|
11,578
|
|
|
|
$
|
86,974
|
|
|
|
$
|
88,297
|
|
|
Net earnings attributable to noncontrolling interests
|
|
|
|
(426
|
)
|
|
|
(168
|
)
|
|
|
(428
|
)
|
|
|
(345
|
)
|
|
Adjusted net earnings attributable to Caleres, Inc.
|
|
|
|
14,266
|
|
|
|
11,410
|
|
|
|
86,546
|
|
|
|
87,952
|
|
|
Net earnings allocated to participating securities
|
|
|
|
(376
|
)
|
|
|
(339
|
)
|
|
|
(2,308
|
)
|
|
|
(2,793
|
)
|
|
Adjusted net earnings attributable to Caleres, Inc. after allocation
of earnings to participating securities
|
|
|
|
$
|
13,890
|
|
|
|
$
|
11,071
|
|
|
|
$
|
84,238
|
|
|
|
$
|
85,159
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted common shares attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic common shares
|
|
|
|
41,827
|
|
|
|
42,372
|
|
|
|
42,026
|
|
|
|
42,455
|
|
|
Dilutive effect of share-based awards
|
|
|
|
177
|
|
|
|
177
|
|
|
|
155
|
|
|
|
201
|
|
|
Diluted common shares attributable to Caleres, Inc.
|
|
|
|
42,004
|
|
|
|
42,549
|
|
|
|
42,181
|
|
|
|
42,656
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic adjusted earnings per common share attributable to Caleres,
Inc. shareholders
|
|
|
|
$
|
0.33
|
|
|
|
$
|
0.26
|
|
|
|
$
|
2.00
|
|
|
|
$
|
2.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted adjusted earnings per common share attributable to Caleres,
Inc. shareholders
|
|
|
|
$
|
0.33
|
|
|
|
$
|
0.26
|
|
|
|
$
|
2.00
|
|
|
|
$
|
2.00
|
|
|
|
|
|
|
|
|
|