

Note 15	Financial Information for the Company and its Subsidiaries

The Company's 2023 Senior Notes are fully and unconditionally and jointly and severally guaranteed by all of its existing and future subsidiaries that are guarantors under the Credit Agreement, as further discussed in Note 4 to the condensed consolidated financial statements. The following tables present the condensed consolidating financial information for each of Caleres, Inc. (“Parent”), the Guarantors, and subsidiaries of the Parent that are not Guarantors (the “Non-Guarantors”), together with consolidating eliminations, as of and for the periods indicated. Guarantors are 100% owned by the Parent.

The condensed consolidating financial statements have been prepared using the equity method of accounting in accordance with the requirements for presentation of such information. Management believes that the information, presented in lieu of complete financial statements for each of the Guarantors, provides meaningful information to allow investors to determine the nature of the assets held by, and operations and cash flows of, each of the consolidated groups.



UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET
AS OF JULY 30, 2016
					Non-
($ thousands)	Parent		Guarantors		Guarantors			Eliminations			Total
Assets
Current assets
Cash and cash equivalents	$	44,348	$	15,673	$	105,708		$	—		$	165,729
Receivables, net	112,384		1,787		30,138			—			144,309
Inventories, net	159,285		467,691		21,905			—			648,881
Prepaid expenses and other current assets	13,641		11,479		5,070			—			30,190
Intercompany receivable – current	743		213		21,263			(22,219		)	—
Total current assets	330,401		496,843		184,084			(22,219		)	989,109
Other assets	93,839		13,728		7,881			—			115,448
Goodwill and intangible assets, net	114,446		2,800		11,814			—			129,060
Property and equipment, net	31,087		146,373		9,316			—			186,776
Investment in subsidiaries	1,055,300		—		(20,569		)	(1,034,731		)	—
Intercompany receivable – noncurrent	479,611		374,047		559,593			(1,413,251		)	—
Total assets	$	2,104,684	$	1,033,791	$	752,119		$	(2,470,201	)	$	1,420,393

Liabilities and Equity
Current liabilities
Trade accounts payable	$	111,166	$	216,850	$	30,735		$	—		$	358,751
Other accrued expenses	52,474		72,987		16,624			—			142,085
Intercompany payable – current	11,924		—		10,295			(22,219		)	—
Total current liabilities	175,564		289,837		57,654			(22,219		)	500,836
Other liabilities
Long-term debt	196,774		—		—			—			196,774
Other liabilities	37,253		67,119		3,646			—			108,018
Intercompany payable – noncurrent	1,081,306		41,537		290,408			(1,413,251		)	—
Total other liabilities	1,315,333		108,656		294,054			(1,413,251		)	304,792
Equity
Caleres, Inc. shareholders’ equity	613,787		635,298		399,433			(1,034,731		)	613,787
Noncontrolling interests	—		—		978			—			978
Total equity	613,787		635,298		400,411			(1,034,731		)	614,765
Total liabilities and equity	$	2,104,684	$	1,033,791	$	752,119		$	(2,470,201	)	$	1,420,393



UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
FOR THE THIRTEEN WEEKS ENDED JULY 30, 2016
							Non-
($ thousands)	Parent			Guarantors			Guarantors			Eliminations			Total
Net sales	$	194,896		$	408,476		$	69,798		$	(50,233	)	$	622,937
Cost of goods sold	142,295			221,031			39,125			(39,069		)	363,382
Gross profit	52,601			187,445			30,673			(11,164		)	259,555
Selling and administrative expenses	52,841			170,463			15,157			(11,164		)	227,297
Operating (loss) earnings	(240		)	16,982			15,516			—			32,258
Interest expense	(3,481		)	2			—			—			(3,479		)
Interest income	174			—			136			—			310
Intercompany interest income (expense)	2,253			(2,276		)	23			—			—
(Loss) earnings before income taxes	(1,294		)	14,708			15,675			—			29,089
Income tax provision	(309		)	(6,436		)	(2,665		)	—			(9,410		)
Equity in earnings (loss) of subsidiaries, net of tax	21,371			—			(508		)	(20,863		)	—
Net earnings	19,768			8,272			12,502			(20,863		)	19,679
Less: Net loss attributable to noncontrolling interests	—			—			(89		)	—			(89		)
Net earnings attributable to Caleres, Inc.	$	19,768		$	8,272		$	12,591		$	(20,863	)	$	19,768

Comprehensive income	$	18,478		$	8,272		$	11,802		$	(20,194	)	$	18,358
Less: Comprehensive loss attributable to noncontrolling interests	—			—			(120		)	—			(120		)
Comprehensive income attributable to Caleres, Inc.	$	18,478		$	8,272		$	11,922		$	(20,194	)	$	18,478



UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
FOR THE TWENTY-SIX WEEKS ENDED JULY 30, 2016
							Non-
($ thousands)	Parent			Guarantors			Guarantors			Eliminations			Total
Net sales	$	382,083		$	791,522		$	108,594		$	(74,529	)	$	1,207,670
Cost of goods sold	272,204			425,658			62,019			(59,559		)	700,322
Gross profit	109,879			365,864			46,575			(14,970		)	507,348
Selling and administrative expenses	102,383			327,566			31,368			(14,970		)	446,347
Operating earnings	7,496			38,298			15,207			—			61,001
Interest expense	(7,089		)	—			—			—			(7,089		)
Interest income	331			—			226			—			557
Intercompany interest income (expense)	4,507			(4,578		)	71			—			—
Earnings before income taxes	5,245			33,720			15,504			—			54,469
Income tax provision	(1,175		)	(12,740		)	(2,997		)	—			(16,912		)
Equity in earnings (loss) of subsidiaries, net of tax	33,481			—			(1,045		)	(32,436		)	—
Net earnings	37,551			20,980			11,462			(32,436		)	37,557
Less: Net earnings attributable to noncontrolling interests	—			—			6			—			6
Net earnings attributable to Caleres, Inc.	$	37,551		$	20,980		$	11,456		$	(32,436	)	$	37,551

Comprehensive income	$	38,056		$	20,980		$	12,031		$	(33,021	)	$	38,046
Less: Comprehensive loss attributable to noncontrolling interests	—			—			(10		)	—			(10		)
Comprehensive income attributable to Caleres, Inc.	$	38,056		$	20,980		$	12,041		$	(33,021	)	$	38,056



UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE TWENTY-SIX WEEKS ENDED JULY 30, 2016
							Non-
($ thousands)	Parent			Guarantors			Guarantors			Eliminations		Total
Net cash provided by operating activities	$	20,198		$	68,129		$	20,237		$	—	$	108,564

Investing activities
Purchases of property and equipment	(1,525		)	(25,237		)	(681		)	—		(27,443		)
Capitalized software	(2,448		)	(1,300		)	(30		)	—		(3,778		)
Intercompany investing	(2,973		)	2,973			—			—		—
Net cash used for investing activities	(6,946		)	(23,564		)	(711		)	—		(31,221		)

Financing activities
Borrowings under revolving credit agreement	103,000			—			—			—		103,000
Repayments under revolving credit agreement	(103,000		)	—			—			—		(103,000		)
Dividends paid	(6,089		)	—			—			—		(6,089		)
Acquisition of treasury stock	(23,139		)	—			—			—		(23,139		)
Issuance of common stock under share-based plans, net	(4,086		)	—			—			—		(4,086		)
Tax benefit related to share-based plans	3,248			—			—			—		3,248
Intercompany financing	30,162			(28,892		)	(1,270		)	—		—
Net cash provided by (used for) financing activities	96			(28,892		)	(1,270		)	—		(30,066		)
Effect of exchange rate changes on cash and cash equivalents	—			—			301			—		301
Increase in cash and cash equivalents	13,348			15,673			18,557			—		47,578
Cash and cash equivalents at beginning of period	31,000			—			87,151			—		118,151
Cash and cash equivalents at end of period	$	44,348		$	15,673		$	105,708		$	—	$	165,729



CONDENSED CONSOLIDATING BALANCE SHEET
AS OF JANUARY 30, 2016
					Non-
($ thousands)	Parent		Guarantors		Guarantors			Eliminations			Total
Assets
Current assets
Cash and cash equivalents	$	31,000	$	—	$	87,151		$	—		$	118,151
Receivables, net	110,235		2,290		41,139			—			153,664
Inventories, net	151,704		371,538		23,503			—			546,745
Prepaid expenses and other current assets	29,765		24,597		8,109			(5,966		)	56,505
Intercompany receivable – current	650		176		6,877			(7,703		)	—
Total current assets	323,354		398,601		166,779			(13,669		)	875,065
Other assets	94,767		15,772		7,810			—			118,349
Goodwill and intangible assets, net	115,558		2,800		12,541			—			130,899
Property and equipment, net	32,538		136,223		10,249			—			179,010
Investment in subsidiaries	1,028,143		—		(19,524		)	(1,008,619		)	—
Intercompany receivable – noncurrent	431,523		354,038		556,259			(1,341,820		)	—
Total assets	$	2,025,883	$	907,434	$	734,114		$	(2,364,108	)	$	1,303,323

Liabilities and Equity
Current liabilities
Trade accounts payable	$	78,332	$	123,274	$	36,196		$	—		$	237,802
Other accrued expenses	80,053		62,729		15,681			(5,966		)	152,497
Intercompany payable – current	4,394		—		3,309			(7,703		)	—
Total current liabilities	162,779		186,003		55,186			(13,669		)	390,299
Other liabilities
Long-term debt	196,544		—		—			—			196,544
Other liabilities	44,011		66,302		3,695			—			114,008
Intercompany payable – noncurrent	1,021,065		39,175		281,580			(1,341,820		)	—
Total other liabilities	1,261,620		105,477		285,275			(1,341,820		)	310,552
Equity
Caleres, Inc. shareholders’ equity	601,484		615,954		392,665			(1,008,619		)	601,484
Noncontrolling interests	—		—		988			—			988
Total equity	601,484		615,954		393,653			(1,008,619		)	602,472
Total liabilities and equity	$	2,025,883	$	907,434	$	734,114		$	(2,364,108	)	$	1,303,323



UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET
AS OF AUGUST 1, 2015
					Non-
($ thousands)	Parent		Guarantors		Guarantors			Eliminations			Total
Assets
Current assets
Cash and cash equivalents	$	42,738	$	12,742	$	73,865		$	—		$	129,345
Restricted cash	41,482		—		—			—			41,482
Receivables, net	102,455		2,635		39,123			—			144,213
Inventories, net	158,061		458,869		24,198			—			641,128
Prepaid expenses and other current assets	12,032		22,554		6,416			—			41,002
Intercompany receivable – current	369		120		14,122			(14,611		)	—
Total current assets	357,137		496,920		157,724			(14,611		)	997,170
Other assets	128,975		15,227		(1,556		)	—			142,646
Goodwill and intangible assets, net	116,670		2,800		13,267			—			132,737
Property and equipment, net	31,530		109,463		9,846			—			150,839
Investment in subsidiaries	1,010,293		—		(18,530		)	(991,763		)	—
Intercompany receivable – noncurrent	425,872		359,067		533,324			(1,318,263		)	—
Total assets	$	2,070,477	$	983,477	$	694,075		$	(2,324,637	)	$	1,423,392

Liabilities and Equity
Current liabilities
Current portion of long-term debt	$	39,157	$	—	$	—		$	—		$	39,157
Trade accounts payable	121,213		222,148		39,265			—			382,626
Other accrued expenses	23,476		96,992		14,649			—			135,117
Intercompany payable – current	5,211		297		9,103			(14,611		)	—
Total current liabilities	189,057		319,437		63,017			(14,611		)	556,900
Other liabilities
Long-term debt	195,919		—		—			—			195,919
Other liabilities	65,038		33,812		2,495			—			101,345
Intercompany payable – noncurrent	1,052,118		37,745		228,400			(1,318,263		)	—
Total other liabilities	1,313,075		71,557		230,895			(1,318,263		)	297,264
Equity
Caleres, Inc. shareholders’ equity	568,345		592,483		399,280			(991,763		)	568,345
Noncontrolling interests	—		—		883			—			883
Total equity	568,345		592,483		400,163			(991,763		)	569,228
Total liabilities and equity	$	2,070,477	$	983,477	$	694,075		$	(2,324,637	)	$	1,423,392



UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
FOR THE THIRTEEN WEEKS ENDED AUGUST 1, 2015
							Non-
($ thousands)	Parent			Guarantors			Guarantors			Eliminations			Total
Net sales	$	196,809		$	415,717		$	81,169		$	(55,861	)	$	637,834
Cost of goods sold	144,750			225,771			47,563			(43,045		)	375,039
Gross profit	52,059			189,946			33,606			(12,816		)	262,795
Selling and administrative expenses	60,220			164,064			15,593			(12,816		)	227,061
Operating (loss) earnings	(8,161		)	25,882			18,013			—			35,734
Interest expense	(4,345		)	—			—			—			(4,345		)
Loss on early extinguishment of debt	(8,690		)	—			—			—			(8,690		)
Interest income	196			—			42			—			238
Intercompany interest income (expense)	3,432			(3,471		)	39			—			—
(Loss) earnings before income taxes	(17,568		)	22,411			18,094			—			22,937
Income tax benefit (provision)	3,651			(7,570		)	(2,155		)	—			(6,074		)
Equity in earnings of subsidiaries, net of tax	30,742			—			394			(31,136		)	—
Net earnings	16,825			14,841			16,333			(31,136		)	16,863
Less: Net earnings attributable to noncontrolling interests	—			—			38			—			38
Net earnings attributable to Caleres, Inc.	$	16,825		$	14,841		$	16,295		$	(31,136	)	$	16,825

Comprehensive income	$	16,181		$	14,229		$	15,719		$	(29,911	)	$	16,218
Less: Comprehensive income attributable to noncontrolling interests	—			—			37			—			37
Comprehensive income attributable to Caleres, Inc.	$	16,181		$	14,229		$	15,682		$	(29,911	)	$	16,181



UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
FOR THE TWENTY-SIX WEEKS ENDED AUGUST 1, 2015
							Non-
($ thousands)	Parent			Guarantors			Guarantors			Eliminations			Total
Net sales	$	389,160		$	795,906		$	136,150		$	(81,099	)	$	1,240,117
Cost of goods sold	282,343			427,354			84,526			(65,427		)	728,796
Gross profit	106,817			368,552			51,624			(15,672		)	511,321
Selling and administrative expenses	113,197			316,310			31,416			(15,672		)	445,251
Operating (loss) earnings	(6,380		)	52,242			20,208			—			66,070
Interest expense	(8,807		)	(1		)	—			—			(8,808		)
Loss on early extinguishment of debt	(8,690		)	—			—			—			(8,690		)
Interest income	448			—			94			—			542
Intercompany interest income (expense)	7,109			(7,193		)	84			—			—
(Loss) earnings before income taxes	(16,320		)	45,048			20,386			—			49,114
Income tax benefit (provision)	5,335			(15,590		)	(2,605		)	—			(12,860		)
Equity in earnings of subsidiaries, net of tax	47,071			—			378			(47,449		)	—
Net earnings	36,086			29,458			18,159			(47,449		)	36,254
Less: Net earnings attributable to noncontrolling interests	—			—			168			—			168
Net earnings attributable to Caleres, Inc.	$	36,086		$	29,458		$	17,991		$	(47,449	)	$	36,086

Comprehensive income	$	36,398		$	29,570		$	18,275		$	(47,674	)	$	36,569
Less: Comprehensive income attributable to noncontrolling interests	—			—			171			—			171
Comprehensive income attributable to Caleres, Inc.	$	36,398		$	29,570		$	18,104		$	(47,674	)	$	36,398



UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE TWENTY-SIX WEEKS ENDED AUGUST 1, 2015
							Non-
($ thousands)	Parent			Guarantors			Guarantors			Eliminations		Total
Net cash (used for) provided by operating activities	$	(3,561	)	$	71,298		$	33,518		$	—	$	101,255

Investing activities
Purchases of property and equipment	(9,933		)	(14,470		)	(469		)	—		(24,872		)
Disposals of property and equipment	7,111			—			—			—		7,111
Capitalized software	(1,959		)	(739		)	—			—		(2,698		)
Intercompany investing	(253		)	253			—			—		—
Net cash used for investing activities	(5,034		)	(14,956		)	(469		)	—		(20,459		)

Financing activities
Borrowings under revolving credit agreement	86,000			—			—			—		86,000
Repayments under revolving credit agreement	(86,000		)	—			—			—		(86,000		)
Proceeds from issuance of 2023 senior notes	200,000			—			—			—		200,000
Redemption of 2019 senior notes	(160,700		)	—			—			—		(160,700		)
Restricted cash	(41,482		)	—			—			—		(41,482		)
Debt issuance costs	(3,650		)	—			—			—		(3,650		)
Dividends paid	(6,135		)	—			—			—		(6,135		)
Acquisition of treasury stock	(4,921		)	—			—			—		(4,921		)
Issuance of common stock under share-based plans, net	(4,428		)	—			—			—		(4,428		)
Tax benefit related to share-based plans	2,838			—			—			—		2,838
Intercompany financing	55,920			(43,600		)	(12,320		)	—		—
Net cash provided by (used for) financing activities	37,442			(43,600		)	(12,320		)	—		(18,478		)
Effect of exchange rate changes on cash and cash equivalents	—			—			(376		)	—		(376		)
Increase in cash and cash equivalents	28,847			12,742			20,353			—		61,942
Cash and cash equivalents at beginning of period	13,891			—			53,512			—		67,403
Cash and cash equivalents at end of period	$	42,738		$	12,742		$	73,865		$	—	$	129,345