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 2017 financial results.
“Our strong start to the third quarter in August was interrupted by
hurricanes in September and an unseasonably warm start to fall in
October. Even though the quarter became progressively more challenging,
we delivered improvement in gross margin and generated strong cash flow,
while paying down our revolver borrowings,” said Diane Sullivan, CEO,
president and chairman of Caleres. “While weather-related events had a
negative impact to topline sales of approximately $35 million, sales
have improved in November, as more seasonal weather arrived. As a
result, we are maintaining our fiscal 2017 adjusted EPS guidance.”
Third Quarter 2017 Results Versus 2016
-
Consolidated sales of $774.7 million were up 5.8%, including Allen
Edmonds.
-
Famous Footwear total sales of $473.1 million were up 1.1%, while
back-to-school same-store-sales were up 2.6% and third quarter
same-store-sales were up 0.9%.
-
Brand Portfolio sales of $301.5 million were up 14.0% including
contribution from Allen Edmonds, which was acquired in December of
2016.
-
In total, third quarter sales were negatively impacted by
approximately $35 million, due to the hurricanes in Texas and
Florida and the delayed start to the fall boot season.
-
Gross profit was $316.9 million, while gross margin of 40.9% was up 79
basis points.
-
SG&A expense of $264.0 million was up 10.8%, including Allen Edmonds.
-
Operating earnings were $52.9 million, while operating margin was 6.8%.
-
Net earnings were $34.4 million, while diluted earnings per share were
$0.80.
First Nine Months of 2017 Results Versus 2016
-
Consolidated sales of $2,083.1 million were up 7.4%, including Allen
Edmonds.
-
Gross profit of $875.3 million – including $4.9 million of expected
fair value inventory adjustment amortization related to the Allen
Edmonds acquisition – was up 9.3%, while gross margin of 42.0% was up
72 basis points.
-
SG&A expense of $761.6 million was up 11.2%, including Allen Edmonds.
-
Operating earnings were $109.7 million and operating margin was 5.3%,
while adjusted operating earnings were $118.6 million and adjusted
operating margin was 5.7%.
-
Net earnings were $66.9 million, while diluted earnings per share were
$1.55 and included $0.13 of charges related to the acquisition,
integration and reorganization of men’s brands.
-
Adjusted net earnings of $72.5 million were up $0.2 million, while
adjusted diluted earnings per share of $1.68 were up 0.6%.
Balance Sheet and Cash Flow
-
Cash and equivalents were $31.4 million.
-
Outstanding borrowings under the revolving credit facility of $20
million – associated with the December 2016 acquisition of Allen
Edmonds – were down from $110 million at the end of 2016.
-
Inventory of $598.4 million was up 14.0% year-over-year, including
Allen Edmonds.
-
Year-to-date capital expenditures of $38.9 million were down 20.1%
year-over-year.
|
|
|
|
|
|
|
|
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 70 to 80 bps
|
|
SG&A as a percent of revenue
|
|
|
|
|
Up 70 to 80 bps
|
|
Effective tax rate
|
|
|
|
|
30% to 32%
|
|
Adjusted earnings per diluted share*
|
|
|
|
|
$2.10 to $2.20
|
|
* Excludes $0.13 of costs related to the acquisition,
integration and reorganization of the company’s men's brands
|
|
|
|
|
|
|
|
Investor Conference Call
Caleres will host an investor conference call at 4:30 p.m. ET today,
Tuesday, November 21. 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 8686459. 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 8686459 through Tuesday, December 5.
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) transitional challenges with
acquisitions; (viii) customer concentration and increased consolidation
in the retail industry; (ix) a disruption in the Company’s distribution
centers; (x) the ability to recruit and retain senior management and
other key associates; (xi) foreign currency fluctuations; (xii)
compliance with applicable laws and standards with respect to labor,
trade and product safety issues; (xiii) the ability to secure/exit
leases on favorable terms; (xiv) the ability to maintain relationships
with current suppliers; (xv) the ability to attract, retain and maintain
good relationships with licensors and protect intellectual property
rights; and (xvi) changes to tax laws, policies and treaties. 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 28,
2017, 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
|
|
Thirty-nine Weeks Ended
|
|
(Thousands, except per share data)
|
|
October 28, 2017
|
|
October 29, 2016
|
|
October 28, 2017
|
|
October 29, 2016
|
|
Net sales
|
|
$
|
774,656
|
|
|
$
|
732,230
|
|
|
$
|
2,083,119
|
|
|
$
|
1,939,900
|
|
|
Cost of goods sold
|
|
457,771
|
|
|
438,459
|
|
|
1,207,865
|
|
|
1,138,781
|
|
|
Gross profit
|
|
316,885
|
|
|
293,771
|
|
|
875,254
|
|
|
801,119
|
|
|
Selling and administrative expenses
|
|
264,015
|
|
|
238,319
|
|
|
761,590
|
|
|
684,666
|
|
|
Restructuring and other special charges, net
|
|
—
|
|
|
—
|
|
|
3,973
|
|
|
—
|
|
|
Operating earnings
|
|
52,870
|
|
|
55,452
|
|
|
109,691
|
|
|
116,453
|
|
|
Interest expense
|
|
(4,141
|
)
|
|
(3,475
|
)
|
|
(13,822
|
)
|
|
(10,564
|
)
|
|
Interest income
|
|
95
|
|
|
350
|
|
|
592
|
|
|
907
|
|
|
Earnings before income taxes
|
|
48,824
|
|
|
52,327
|
|
|
96,461
|
|
|
106,796
|
|
|
Income tax provision
|
|
(14,451
|
)
|
|
(17,601
|
)
|
|
(29,530
|
)
|
|
(34,514
|
)
|
|
Net earnings
|
|
34,373
|
|
|
34,726
|
|
|
66,931
|
|
|
72,282
|
|
|
Net (loss) earnings attributable to noncontrolling interests
|
|
(14
|
)
|
|
(4
|
)
|
|
47
|
|
|
2
|
|
|
Net earnings attributable to Caleres, Inc.
|
|
$
|
34,387
|
|
|
$
|
34,730
|
|
|
$
|
66,884
|
|
|
$
|
72,280
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share attributable to Caleres, Inc.
shareholders
|
|
$
|
0.80
|
|
|
$
|
0.81
|
|
|
$
|
1.56
|
|
|
$
|
1.67
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share attributable to Caleres, Inc.
shareholders
|
|
$
|
0.80
|
|
|
$
|
0.81
|
|
|
$
|
1.55
|
|
|
$
|
1.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 2
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
October 28, 2017
|
|
October 29, 2016
|
|
January 28, 2017
|
|
(Thousands)
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
31,379
|
|
|
$
|
173,435
|
|
|
$
|
55,332
|
|
Receivables, net
|
|
132,942
|
|
|
139,475
|
|
|
153,121
|
|
Inventories, net
|
|
598,365
|
|
|
524,823
|
|
|
585,764
|
|
Prepaid expenses and other current assets
|
|
40,982
|
|
|
31,716
|
|
|
49,528
|
|
Total current assets
|
|
803,668
|
|
|
869,449
|
|
|
843,745
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
214,982
|
|
|
191,754
|
|
|
219,196
|
|
Goodwill and intangible assets, net
|
|
340,182
|
|
|
128,141
|
|
|
343,758
|
|
Other assets
|
|
68,316
|
|
|
114,851
|
|
|
68,574
|
|
Total assets
|
|
$
|
1,427,148
|
|
|
$
|
1,304,195
|
|
|
$
|
1,475,273
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
Borrowings under revolving credit agreement
|
|
$
|
20,000
|
|
|
$
|
—
|
|
|
$
|
110,000
|
|
Trade accounts payable
|
|
223,832
|
|
|
212,088
|
|
|
266,370
|
|
Other accrued expenses
|
|
173,487
|
|
|
141,886
|
|
|
151,225
|
|
Total current liabilities
|
|
417,319
|
|
|
353,974
|
|
|
527,595
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
197,348
|
|
|
196,888
|
|
|
197,003
|
|
Deferred rent
|
|
50,814
|
|
|
48,696
|
|
|
51,124
|
|
Other liabilities
|
|
86,580
|
|
|
57,574
|
|
|
85,065
|
|
Total other liabilities
|
|
334,742
|
|
|
303,158
|
|
|
333,192
|
|
|
|
|
|
|
|
|
|
Total Caleres, Inc. shareholders’ equity
|
|
673,645
|
|
|
646,110
|
|
|
613,117
|
|
Noncontrolling interests
|
|
1,442
|
|
|
953
|
|
|
1,369
|
|
Total equity
|
|
675,087
|
|
|
647,063
|
|
|
614,486
|
|
Total liabilities and equity
|
|
$
|
1,427,148
|
|
|
$
|
1,304,195
|
|
|
$
|
1,475,273
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 3
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
(Unaudited)
|
|
|
|
Thirty-nine Weeks Ended
|
|
(Thousands)
|
|
October 28, 2017
|
|
October 29, 2016
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
122,261
|
|
|
$
|
137,003
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
Purchases of property and equipment
|
|
(34,364
|
)
|
|
(43,019
|
)
|
|
Capitalized software
|
|
(4,531
|
)
|
|
(5,672
|
)
|
|
Net cash used for investing activities
|
|
(38,895
|
)
|
|
(48,691
|
)
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
Borrowings under revolving credit agreement
|
|
450,000
|
|
|
103,000
|
|
|
Repayments under revolving credit agreement
|
|
(540,000
|
)
|
|
(103,000
|
)
|
|
Dividends paid
|
|
(9,033
|
)
|
|
(9,094
|
)
|
|
Acquisition of treasury stock
|
|
(5,993
|
)
|
|
(23,139
|
)
|
|
Issuance of common stock under share-based plans, net
|
|
(2,477
|
)
|
|
(4,205
|
)
|
|
Excess tax benefit related to share-based plans
|
|
—
|
|
|
3,264
|
|
|
Net cash used for financing activities
|
|
(107,503
|
)
|
|
(33,174
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
184
|
|
|
146
|
|
|
(Decrease) increase in cash and cash equivalents
|
|
(23,953
|
)
|
|
55,284
|
|
|
Cash and cash equivalents at beginning of period
|
|
55,332
|
|
|
118,151
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
31,379
|
|
|
$
|
173,435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2017
|
|
October 28, 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
|
|
|
|
$
|
34,387
|
|
|
$
|
0.80
|
|
|
|
|
$
|
34,730
|
|
|
$
|
0.81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/other items:
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition, integration and reorganization of men's brands
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
Total charges/other items
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Adjusted earnings
|
|
|
|
$
|
34,387
|
|
|
$
|
0.80
|
|
|
|
|
$
|
34,730
|
|
|
$
|
0.81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
Thirty-nine Weeks Ended
|
|
|
|
October 29, 2017
|
|
October 28, 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
|
|
|
|
$
|
66,884
|
|
|
$
|
1.55
|
|
|
|
|
$
|
72,280
|
|
|
$
|
1.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/other items:
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition, integration and reorganization of men's brands
|
|
$
|
8,912
|
|
|
$
|
5,569
|
|
|
0.13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total charges/other items
|
|
$
|
8,912
|
|
|
$
|
5,569
|
|
|
$
|
0.13
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Adjusted earnings
|
|
|
|
$
|
72,453
|
|
|
$
|
1.68
|
|
|
|
|
$
|
72,280
|
|
|
$
|
1.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
SUMMARY FINANCIAL RESULTS BY SEGMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUMMARY FINANCIAL RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
Thirteen Weeks Ended
|
|
|
|
Famous Footwear
|
|
Brand Portfolio
|
|
Other
|
|
Consolidated
|
|
(Thousands)
|
|
October 28, 2017
|
|
October 29, 2016
|
|
October 28, 2017
|
|
October 29, 2016
|
|
October 28, 2017
|
|
October 29, 2016
|
|
October 28, 2017
|
|
October 29, 2016
|
|
Net sales
|
|
$
|
473,118
|
|
|
$
|
467,816
|
|
|
$
|
301,538
|
|
|
$
|
264,414
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
774,656
|
|
|
$
|
732,230
|
|
|
Gross profit
|
|
$
|
198,073
|
|
|
$
|
194,659
|
|
|
$
|
118,812
|
|
|
$
|
99,112
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
316,885
|
|
|
$
|
293,771
|
|
|
Adjusted gross profit
|
|
$
|
198,073
|
|
|
$
|
194,659
|
|
|
$
|
118,812
|
|
|
$
|
99,112
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
316,885
|
|
|
$
|
293,771
|
|
|
Gross profit rate
|
|
41.9
|
%
|
|
41.6
|
%
|
|
39.4
|
%
|
|
37.5
|
%
|
|
—
|
%
|
|
—
|
%
|
|
40.9
|
%
|
|
40.1
|
%
|
|
Adjusted gross profit rate
|
|
41.9
|
%
|
|
41.6
|
%
|
|
39.4
|
%
|
|
37.5
|
%
|
|
—
|
%
|
|
—
|
%
|
|
40.9
|
%
|
|
40.1
|
%
|
|
Operating earnings (loss)
|
|
$
|
33,747
|
|
|
$
|
32,709
|
|
|
$
|
24,281
|
|
|
$
|
30,454
|
|
|
$
|
(5,158
|
)
|
|
$
|
(7,711
|
)
|
|
$
|
52,870
|
|
|
$
|
55,452
|
|
|
Adjusted operating earnings (loss)
|
|
$
|
33,747
|
|
|
$
|
32,709
|
|
|
$
|
24,281
|
|
|
$
|
30,454
|
|
|
$
|
(5,158
|
)
|
|
$
|
(7,711
|
)
|
|
$
|
52,870
|
|
|
$
|
55,452
|
|
|
Operating earnings %
|
|
7.1
|
%
|
|
7.0
|
%
|
|
8.1
|
%
|
|
11.5
|
%
|
|
—
|
%
|
|
—
|
%
|
|
6.8
|
%
|
|
7.6
|
%
|
|
Adjusted operating earnings %
|
|
7.1
|
%
|
|
7.0
|
%
|
|
8.1
|
%
|
|
11.5
|
%
|
|
—
|
%
|
|
—
|
%
|
|
6.8
|
%
|
|
7.6
|
%
|
|
Same-store sales % (on a 13-week basis) (1)
|
|
0.9
|
%
|
|
2.1
|
%
|
|
2.4
|
%
|
|
(5.4
|
)%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Number of stores
|
|
1,042
|
|
|
1,051
|
|
|
235
|
|
|
167
|
|
|
—
|
|
|
—
|
|
|
1,277
|
|
|
1,218
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF ADJUSTED RESULTS (NON-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
Thirteen Weeks Ended
|
|
|
|
Famous Footwear
|
|
Brand Portfolio
|
|
Other
|
|
Consolidated
|
|
(Thousands)
|
|
October 28, 2017
|
|
October 29, 2016
|
|
October 28, 2017
|
|
October 29, 2016
|
|
October 28, 2017
|
|
October 29, 2016
|
|
October 28, 2017
|
|
October 29, 2016
|
|
Gross profit
|
|
$
|
198,073
|
|
|
$
|
194,659
|
|
|
$
|
118,812
|
|
|
$
|
99,112
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
316,885
|
|
|
$
|
293,771
|
|
|
Charges/Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition, integration and reorganization of men's brands
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total charges/other items
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Adjusted gross profit
|
|
$
|
198,073
|
|
|
$
|
194,659
|
|
|
$
|
118,812
|
|
|
$
|
99,112
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
316,885
|
|
|
$
|
293,771
|
|
|
Operating earnings (loss)
|
|
$
|
33,747
|
|
|
$
|
32,709
|
|
|
$
|
24,281
|
|
|
$
|
30,454
|
|
|
$
|
(5,158
|
)
|
|
$
|
(7,711
|
)
|
|
$
|
52,870
|
|
|
$
|
55,452
|
|
|
Charges/Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition, integration and reorganization of men's brands
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total charges/other items
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Adjusted operating earnings (loss)
|
|
$
|
33,747
|
|
|
$
|
32,709
|
|
|
$
|
24,281
|
|
|
$
|
30,454
|
|
|
$
|
(5,158
|
)
|
|
$
|
(7,711
|
)
|
|
$
|
52,870
|
|
|
$
|
55,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Excludes sales from Allen Edmonds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCHEDULE 5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CALERES, INC.
|
|
SUMMARY FINANCIAL RESULTS BY SEGMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUMMARY FINANCIAL RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
Thirty-nine Weeks Ended
|
|
|
|
Famous Footwear
|
|
Brand Portfolio
|
|
Other
|
|
Consolidated
|
|
(Thousands)
|
|
October 28, 2017
|
|
October 29, 2016
|
|
October 28, 2017
|
|
October 29, 2016
|
|
October 28, 2017
|
|
October 29, 2016
|
|
October 28, 2017
|
|
October 29, 2016
|
|
Net sales
|
|
$
|
1,244,542
|
|
|
$
|
1,222,535
|
|
|
$
|
838,577
|
|
|
$
|
717,365
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,083,119
|
|
|
$
|
1,939,900
|
|
|
Gross profit
|
|
$
|
549,072
|
|
|
$
|
540,774
|
|
|
$
|
326,182
|
|
|
$
|
260,345
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
875,254
|
|
|
$
|
801,119
|
|
|
Adjusted gross profit
|
|
$
|
549,072
|
|
|
$
|
540,774
|
|
|
$
|
331,121
|
|
|
$
|
260,345
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
880,193
|
|
|
$
|
801,119
|
|
|
Gross profit rate
|
|
44.1
|
%
|
|
44.2
|
%
|
|
38.9
|
%
|
|
36.3
|
%
|
|
—
|
%
|
|
—
|
%
|
|
42.0
|
%
|
|
41.3
|
%
|
|
Adjusted gross profit rate
|
|
44.1
|
%
|
|
44.2
|
%
|
|
39.5
|
%
|
|
36.3
|
%
|
|
—
|
%
|
|
—
|
%
|
|
42.3
|
%
|
|
41.3
|
%
|
|
Operating earnings (loss)
|
|
$
|
79,137
|
|
|
$
|
81,067
|
|
|
$
|
53,511
|
|
|
$
|
57,539
|
|
|
$
|
(22,957
|
)
|
|
$
|
(22,153
|
)
|
|
$
|
109,691
|
|
|
$
|
116,453
|
|
|
Adjusted operating earnings (loss)
|
|
$
|
79,137
|
|
|
$
|
81,067
|
|
|
$
|
59,932
|
|
|
$
|
57,539
|
|
|
$
|
(20,466
|
)
|
|
$
|
(22,153
|
)
|
|
$
|
118,603
|
|
|
$
|
116,453
|
|
|
Operating earnings %
|
|
6.4
|
%
|
|
6.6
|
%
|
|
6.4
|
%
|
|
8.0
|
%
|
|
—
|
%
|
|
—
|
%
|
|
5.3
|
%
|
|
6.0
|
%
|
|
Adjusted operating earnings %
|
|
6.4
|
%
|
|
6.6
|
%
|
|
7.1
|
%
|
|
8.0
|
%
|
|
—
|
%
|
|
—
|
%
|
|
5.7
|
%
|
|
6.0
|
%
|
|
Same-store sales % (on a 39-week basis) (1)
|
|
1.0
|
%
|
|
0.7
|
%
|
|
6.7
|
%
|
|
(5.2
|
)%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Number of stores
|
|
1,042
|
|
|
1,051
|
|
|
235
|
|
|
167
|
|
|
—
|
|
|
—
|
|
|
1,277
|
|
|
1,218
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF ADJUSTED RESULTS (NON-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
Thirty-nine Weeks Ended
|
|
|
|
Famous Footwear
|
|
Brand Portfolio
|
|
Other
|
|
Consolidated
|
|
(Thousands)
|
|
October 28, 2017
|
|
October 29, 2016
|
|
October 28, 2017
|
|
October 29, 2016
|
|
October 28, 2017
|
|
October 29, 2016
|
|
October 28, 2017
|
|
October 29, 2016
|
|
Gross profit
|
|
$
|
549,072
|
|
|
$
|
540,774
|
|
|
$
|
326,182
|
|
|
$
|
260,345
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
875,254
|
|
|
$
|
801,119
|
|
|
Charges/Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition, integration and reorganization of men's brands
|
|
—
|
|
|
—
|
|
|
4,939
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,939
|
|
|
—
|
|
|
Total charges/other items
|
|
—
|
|
|
—
|
|
|
4,939
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,939
|
|
|
—
|
|
|
Adjusted gross profit
|
|
$
|
549,072
|
|
|
$
|
540,774
|
|
|
$
|
331,121
|
|
|
$
|
260,345
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
880,193
|
|
|
$
|
801,119
|
|
|
Operating earnings (loss)
|
|
$
|
79,137
|
|
|
$
|
81,067
|
|
|
$
|
53,511
|
|
|
$
|
57,539
|
|
|
$
|
(22,957
|
)
|
|
$
|
(22,153
|
)
|
|
$
|
109,691
|
|
|
$
|
116,453
|
|
|
Charges/Other Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition, integration and reorganization of men's brands
|
|
—
|
|
|
—
|
|
|
6,421
|
|
|
—
|
|
|
2,491
|
|
|
—
|
|
|
8,912
|
|
|
—
|
|
|
Total charges/other items
|
|
—
|
|
|
—
|
|
|
6,421
|
|
|
—
|
|
|
2,491
|
|
|
—
|
|
|
8,912
|
|
|
—
|
|
|
Adjusted operating earnings (loss)
|
|
$
|
79,137
|
|
|
$
|
81,067
|
|
|
$
|
59,932
|
|
|
$
|
57,539
|
|
|
$
|
(20,466
|
)
|
|
$
|
(22,153
|
)
|
|
$
|
118,603
|
|
|
$
|
116,453
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Excludes sales from Allen Edmonds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 28, 2017
|
|
October 29, 2016
|
|
October 28, 2017
|
|
October 29, 2016
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$
|
34,373
|
|
|
$
|
34,726
|
|
|
$
|
66,931
|
|
|
$
|
72,282
|
|
|
Net loss (earnings) attributable to noncontrolling interests
|
|
14
|
|
|
4
|
|
|
(47
|
)
|
|
(2
|
)
|
|
Net earnings attributable to Caleres, Inc.
|
|
34,387
|
|
|
34,730
|
|
|
66,884
|
|
|
72,280
|
|
|
Net earnings allocated to participating securities
|
|
(949
|
)
|
|
(910
|
)
|
|
(1,841
|
)
|
|
(1,933
|
)
|
|
Net earnings attributable to Caleres, Inc. after allocation of
earnings to participating securities
|
|
$
|
33,438
|
|
|
$
|
33,820
|
|
|
$
|
65,043
|
|
|
$
|
70,347
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted common shares attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
Basic common shares
|
|
41,788
|
|
|
41,802
|
|
|
41,801
|
|
|
42,093
|
|
|
Dilutive effect of share-based awards
|
|
182
|
|
|
137
|
|
|
173
|
|
|
144
|
|
|
Diluted common shares attributable to Caleres, Inc.
|
|
41,970
|
|
|
41,939
|
|
|
41,974
|
|
|
42,237
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share attributable to Caleres, Inc.
shareholders
|
|
$
|
0.80
|
|
|
$
|
0.81
|
|
|
$
|
1.56
|
|
|
$
|
1.67
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share attributable to Caleres, Inc.
shareholders
|
|
$
|
0.80
|
|
|
$
|
0.81
|
|
|
$
|
1.55
|
|
|
$
|
1.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 28, 2017
|
|
October 29, 2016
|
|
October 28, 2017
|
|
October 29, 2016
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings
|
|
$
|
34,373
|
|
|
$
|
34,726
|
|
|
$
|
72,500
|
|
|
$
|
72,282
|
|
|
Net loss (earnings) attributable to noncontrolling interests
|
|
14
|
|
|
4
|
|
|
(47
|
)
|
|
(2
|
)
|
|
Adjusted net earnings attributable to Caleres, Inc.
|
|
34,387
|
|
|
34,730
|
|
|
72,453
|
|
|
72,280
|
|
|
Net earnings allocated to participating securities
|
|
(949
|
)
|
|
(910
|
)
|
|
(1,995
|
)
|
|
(1,933
|
)
|
|
Adjusted net earnings attributable to Caleres, Inc. after allocation
of earnings to participating securities
|
|
$
|
33,438
|
|
|
$
|
33,820
|
|
|
$
|
70,458
|
|
|
$
|
70,347
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted common shares attributable to Caleres, Inc.:
|
|
|
|
|
|
|
|
|
|
Basic common shares
|
|
41,788
|
|
|
41,802
|
|
|
41,801
|
|
|
42,093
|
|
|
Dilutive effect of share-based awards
|
|
182
|
|
|
137
|
|
|
173
|
|
|
144
|
|
|
Diluted common shares attributable to Caleres, Inc.
|
|
41,970
|
|
|
41,939
|
|
|
41,974
|
|
|
42,237
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic adjusted earnings per common share attributable to Caleres,
Inc. shareholders
|
|
$
|
0.80
|
|
|
$
|
0.81
|
|
|
$
|
1.69
|
|
|
$
|
1.67
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted adjusted earnings per common share attributable to Caleres,
Inc. shareholders
|
|
$
|
0.80
|
|
|
$
|
0.81
|
|
|
$
|
1.68
|
|
|
$
|
1.67
|
|