XML 59 R43.htm IDEA: XBRL DOCUMENT v3.7.0.1
Financial Information for the Company and its Subsidiaries (Tables)
12 Months Ended
Jan. 28, 2017
Financial Information For The Company And Its Subsidiaries [Abstract]  
Condensed Balance Sheet [Table Text Block]
CONDENSED CONSOLIDATING BALANCE SHEET
AS OF JANUARY 28, 2017

 

 

 

 




 


 
Non-Guarantors

 


 


($ thousands)
 Parent

 
 Guarantors

 
 
 Eliminations

 
 Total

Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
23,999

 
$
9,029

 
$
22,304

 
$

 
$
55,332

Receivables, net
118,746

 
5,414

 
28,961

 

 
153,121

Inventories, net
150,098

 
410,867

 
24,799

 

 
585,764

Prepaid expenses and other current assets
24,293

 
23,040

 
8,058

 
(5,863
)
 
49,528

Intercompany receivable - current
695

 
263

 
22,091

 
(23,049
)
 

Total current assets
317,831

 
448,613

 
106,213

 
(28,912
)
 
843,745

Property and equipment, net
31,424

 
176,358

 
11,414

 

 
219,196

Goodwill and intangible assets, net
113,333

 
219,337

 
11,088

 

 
343,758

Other assets
51,181

 
16,567

 
826

 

 
68,574

Investment in subsidiaries
1,343,954

 

 
(21,946
)
 
(1,322,008
)
 

Intercompany receivable - noncurrent
568,541

 
366,902

 
581,624

 
(1,517,067
)
 

Total assets
$
2,426,264

 
$
1,227,777

 
$
689,219

 
$
(2,867,987
)
 
$
1,475,273

 
 
 
 
 
 
 
 
 
 
Liabilities and Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Borrowings under revolving credit agreement
$
110,000

 
$

 
$

 
$

 
$
110,000

Trade accounts payable
116,783

 
112,434

 
37,153

 

 
266,370

Other accrued expenses
74,941

 
65,228

 
16,919

 
(5,863
)
 
151,225

Intercompany payable - current
12,794

 

 
10,255

 
(23,049
)
 

Total current liabilities
314,518

 
177,662

 
64,327

 
(28,912
)
 
527,595

Other liabilities:
 
 
 
 
 
 
 
 
 
Long-term debt
197,003

 

 

 

 
197,003

Other liabilities
91,683

 
40,507

 
3,999

 

 
136,189

Intercompany payable - noncurrent
1,209,943

 
98,982

 
208,142

 
(1,517,067
)
 

Total other liabilities
1,498,629

 
139,489

 
212,141

 
(1,517,067
)
 
333,192

Equity:
 
 
 
 
 
 
 
 
 
Caleres, Inc. shareholders’ equity
613,117

 
910,626

 
411,382

 
(1,322,008
)
 
613,117

Noncontrolling interests

 

 
1,369

 

 
1,369

Total equity
613,117

 
910,626

 
412,751

 
(1,322,008
)
 
614,486

Total liabilities and equity
$
2,426,264

 
$
1,227,777

 
$
689,219

 
$
(2,867,987
)
 
$
1,475,273

CONDENSED CONSOLIDATING BALANCE SHEET
AS OF JANUARY 30, 2016
 
 
 
 
 
Non- Guarantors
 
 
 
 
($ thousands)
 Parent
 
 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

Property and equipment, net
32,538

 
136,223

 
10,249

 

 
179,010

Goodwill and intangible assets, net
115,558

 
2,800

 
12,541

 

 
130,899

Other assets
94,767

 
15,772

 
7,810

 

 
118,349

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

Condensed Income Statement [Table Text Block]
CONDENSED CONSOLIDATING STATEMENT OF EARNINGS
FOR THE FISCAL YEAR ENDED JANUARY 28, 2017
 
 
 
 
 
 
 
 
 
 
($ thousands)
 Parent

 
 Guarantors

 
Non-Guarantors

 
 Eliminations

 
 Total

Net sales
$
825,654

 
$
1,692,093

 
$
227,557

 
$
(165,916
)
 
$
2,579,388

Cost of goods sold
583,131

 
938,169

 
129,410

 
(133,313
)
 
1,517,397

Gross profit
242,523

 
753,924

 
98,147

 
(32,603
)
 
1,061,991

Selling and administrative expenses
212,156

 
690,292

 
57,757

 
(32,603
)
 
927,602

Restructuring and other special charges, net
15,333

 
433

 
7,638

 

 
23,404

Operating earnings
15,034

 
63,199

 
32,752

 

 
110,985

Interest expense
(15,102
)
 
(9
)
 

 

 
(15,111
)
Interest income
811

 

 
569

 

 
1,380

Intercompany interest income (expense)
8,888

 
(9,033
)
 
145

 

 

Earnings before income taxes
9,631

 
54,157

 
33,466

 

 
97,254

Income tax provision
(5,075
)
 
(20,084
)
 
(6,009
)
 

 
(31,168
)
Equity in earnings (loss) of subsidiaries, net of tax
61,102

 

 
(2,422
)
 
(58,680
)
 

Net earnings
65,658

 
34,073

 
25,035

 
(58,680
)
 
66,086

Less: Net earnings attributable to noncontrolling interests

 

 
428

 

 
428

Net earnings attributable to Caleres, Inc.
$
65,658

 
$
34,073

 
$
24,607

 
$
(58,680
)
 
$
65,658

CONDENSED CONSOLIDATING STATEMENT OF EARNINGS
FOR THE FISCAL YEAR ENDED JANUARY 30, 2016
 
 
 
 
 
Non-Guarantors
 
 
 
 
($ thousands)
 Parent
 
 Guarantors
 
 
 Eliminations
 
 Total
Net sales
$
819,148

 
$
1,652,444

 
$
268,779

 
$
(162,941
)
 
$
2,577,430

Cost of goods sold
591,539

 
905,412

 
162,384

 
(129,708
)
 
1,529,627

Gross profit
227,609

 
747,032

 
106,395

 
(33,233
)
 
1,047,803

Selling and administrative expenses
235,210

 
649,020

 
61,699

 
(33,233
)
 
912,696

Operating (loss) earnings
(7,601
)

98,012


44,696




135,107

Interest expense
(16,588
)
 
(1
)
 

 

 
(16,589
)
Loss on early extinguishment of debt
(10,651
)
 

 

 

 
(10,651
)
Interest income
695

 

 
204

 

 
899

Intercompany interest income (expense)
14,363

 
(14,581
)
 
218

 

 

(Loss) earnings before income taxes
(19,782
)
 
83,430

 
45,118

 

 
108,766

Income tax benefit (provision)
8,755

 
(29,475
)
 
(6,222
)
 

 
(26,942
)
Equity in earnings (loss) of subsidiaries, net of tax
92,506

 

 
(616
)
 
(91,890
)
 

Net earnings
81,479

 
53,955

 
38,280

 
(91,890
)
 
81,824

Less: Net earnings attributable to noncontrolling interests

 

 
345

 

 
345

Net earnings attributable to Caleres, Inc.
$
81,479


$
53,955


$
37,935


$
(91,890
)

$
81,479

CONDENSED CONSOLIDATING STATEMENT OF EARNINGS
FOR THE FISCAL YEAR ENDED JANUARY 31, 2015

 
 
 
 
Non-Guarantors
 
 
 
 
($ thousands)
 Parent
 
 Guarantors
 
 
 Eliminations
 
 Total
Net sales
$
788,708

 
$
1,634,375

 
$
329,765

 
$
(181,139
)
 
$
2,571,709

Cost of goods sold
570,343

 
899,968

 
213,716

 
(152,418
)
 
1,531,609

Gross profit
218,365

 
734,407

 
116,049

 
(28,721
)
 
1,040,100

Selling and administrative expenses
231,141

 
633,073

 
75,189

 
(28,721
)
 
910,682

Restructuring and other special charges, net
3,484

 

 

 

 
3,484

Operating (loss) earnings
(16,260
)
 
101,334

 
40,860

 

 
125,934

Interest expense
(20,444
)
 
(1
)
 

 

 
(20,445
)
Loss on early extinguishment of debt
(420
)
 

 

 

 
(420
)
Interest income
31

 

 
348

 

 
379

Intercompany interest income (expense)
12,115

 
(12,826
)
 
711

 

 

Gain on sale of subsidiary

 

 
4,679

 

 
4,679

(Loss) earnings before income taxes
(24,978
)
 
88,507

 
46,598

 

 
110,127

Income tax benefit (provision)
10,599

 
(34,710
)
 
(3,073
)
 

 
(27,184
)
Equity in earnings of subsidiaries, net of tax
97,229

 

 
37

 
(97,266
)
 

Net earnings
82,850

 
53,797

 
43,562

 
(97,266
)
 
82,943

Less: Net earnings attributable to noncontrolling interests

 

 
93

 

 
93

Net earnings attributable to Caleres, Inc.
$
82,850

 
$
53,797

 
$
43,469

 
$
(97,266
)
 
$
82,850

Schedule of Condensed Consolidating Statement of Comprehensive Income
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
FOR THE FISCAL YEAR ENDED JANUARY 28, 2017
 
 
 
 
 
Non-Guarantors
 
 
 
 
($ thousands)
 Parent
 
 Guarantors
 
 
 Eliminations
 
 Total
Net earnings
$
65,658

 
$
34,073

 
$
25,035

 
$
(58,680
)
 
$
66,086

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustment

 

 
1,045

 

 
1,045

Pension and other postretirement benefits adjustments
(24,790
)
 

 
62

 

 
(24,728
)
Derivative financial instruments
181

 

 
(1,115
)
 

 
(934
)
Other comprehensive income from investment in subsidiaries
39

 

 

 
(39
)
 

Other comprehensive loss, net of tax
(24,570
)
 

 
(8
)
 
(39
)
 
(24,617
)
Comprehensive income
41,088

 
34,073

 
25,027

 
(58,719
)
 
41,469

Comprehensive income attributable to noncontrolling interests

 

 
381

 

 
381

Comprehensive income attributable to Caleres, Inc.
$
41,088

 
$
34,073

 
$
24,646

 
$
(58,719
)
 
$
41,088

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
FOR THE FISCAL YEAR ENDED JANUARY 30, 2016
 
 
 
 
 
Non-Guarantors
 
 
 
 
($ thousands)
 Parent
 
 Guarantors
 
 
 Eliminations
 
 Total
Net earnings
$
81,479

 
$
53,955

 
$
38,280

 
$
(91,890
)
 
$
81,824

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustment

 

 
(224
)
 

 
(224
)
Pension and other postretirement benefits adjustments
(8,838
)
 

 
249

 

 
(8,589
)
Derivative financial instruments
628

 

 
(460
)
 

 
168

Other comprehensive loss from investment in subsidiaries
(366
)
 

 

 
366

 

Other comprehensive loss, net of tax
(8,576
)
 

 
(435
)
 
366

 
(8,645
)
Comprehensive income
72,903

 
53,955

 
37,845

 
(91,524
)
 
73,179

Comprehensive income attributable to noncontrolling interests

 

 
276

 

 
276

Comprehensive income attributable to Caleres, Inc.
$
72,903

 
$
53,955

 
$
37,569

 
$
(91,524
)
 
$
72,903

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
FOR THE FISCAL YEAR ENDED JANUARY 31, 2015
 
 
 
 
 
Non-Guarantors
 
 
 
 
($ thousands)
 Parent
 
 Guarantors
 
 
 Eliminations
 
 Total
Net earnings
$
82,850

 
$
53,797

 
$
43,562

 
$
(97,266
)
 
$
82,943

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustment

 

 
(3,145
)
 

 
(3,145
)
Pension and other postretirement benefits adjustments
(10,003
)
 

 
(346
)
 

 
(10,349
)
Derivative financial instruments
(1,250
)
 

 
736

 

 
(514
)
Other comprehensive loss from investment in subsidiaries
(2,711
)
 

 

 
2,711

 

Other comprehensive loss, net of tax
(13,964
)
 

 
(2,755
)
 
2,711

 
(14,008
)
Comprehensive income
68,886

 
53,797

 
40,807

 
(94,555
)
 
68,935

Comprehensive income attributable to noncontrolling interests

 

 
49

 

 
49

Comprehensive income attributable to Caleres, Inc.
$
68,886

 
$
53,797

 
$
40,758

 
$
(94,555
)
 
$
68,886

Schedule of Condensed Consolidating Statement of Cash Flows
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE FISCAL YEAR ENDED JANUARY 28, 2017
 
 
 
 
 
Non-Guarantors
 
 
 
 
($ thousands)
 Parent
 
 Guarantors
 
 
Eliminations
 
 Total
Net cash provided by operating activities
$
66,800

 
$
71,781

 
$
45,041

 
$

 
$
183,622

Investing activities
 
 
 
 
 
 
 
 
 
Purchases of property and equipment
(4,769
)
 
(41,606
)
 
(4,148
)
 

 
(50,523
)
Capitalized software
(5,521
)
 
(3,481
)
 
(37
)
 

 
(9,039
)
Acquisition cost, net of cash received
(259,932
)
 

 

 

 
(259,932
)
Intercompany investing
(3,257
)
 
3,257

 

 

 

Net cash used for investing activities
(273,479
)
 
(41,830
)
 
(4,185
)
 

 
(319,494
)
Financing activities
 
 
 
 
 
 
 
 
 
Borrowings under revolving credit agreement
623,000

 

 

 

 
623,000

Repayments under revolving credit agreement
(513,000
)
 

 

 

 
(513,000
)
Dividends paid
(12,104
)
 

 

 

 
(12,104
)
Acquisition of treasury stock
(23,139
)
 

 

 

 
(23,139
)
Issuance of common stock under share-based plans, net
(4,188
)
 

 

 

 
(4,188
)
Excess tax benefit related to share-based plans
2,251

 

 

 

 
2,251

Intercompany financing
126,858

 
(20,922
)
 
(105,936
)
 

 

Net cash provided by (used for) financing activities
199,678

 
(20,922
)
 
(105,936
)
 

 
72,820

Effect of exchange rate changes on cash and cash equivalents

 

 
233

 

 
233

(Decrease) increase in cash and cash equivalents
(7,001
)
 
9,029

 
(64,847
)
 

 
(62,819
)
Cash and cash equivalents at beginning of year
31,000

 

 
87,151

 

 
118,151

Cash and cash equivalents at end of year
$
23,999

 
$
9,029

 
$
22,304

 
$

 
$
55,332

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE FISCAL YEAR ENDED JANUARY 30, 2016
 
 
 
 
 
Non-Guarantors
 
 
 
 
($ thousands)
 Parent
 
 Guarantors
 
 
Eliminations
 
 Total
Net cash (used for) provided by operating activities
$
(1,259
)
 
$
99,222

 
$
51,189

 
$

 
$
149,152

Investing activities
 
 
 
 
 
 
 
 
 
Purchases of property and equipment
(14,585
)
 
(56,382
)
 
(2,512
)
 

 
(73,479
)
Proceeds from disposal of property and equipment
7,111

 

 
322

 

 
7,433

Capitalized software
(5,197
)
 
(2,538
)
 

 

 
(7,735
)
Intercompany investing
(568
)
 
568

 

 

 

Net cash used for investing activities
(13,239
)
 
(58,352
)
 
(2,190
)
 

 
(73,781
)
Financing activities
 
 
 
 
 
 
 
 
 
Borrowings under revolving credit agreement
198,000

 

 

 

 
198,000

Repayments under revolving credit agreement
(198,000
)
 

 

 

 
(198,000
)
Proceeds from issuance of 2023 senior notes
200,000

 

 

 

 
200,000

Redemption of 2019 senior notes
(200,000
)
 

 

 

 
(200,000
)
Dividends paid
(12,253
)
 

 

 

 
(12,253
)
Debt issuance costs
(3,650
)
 

 

 

 
(3,650
)
Acquisition of treasury stock
(4,921
)
 

 

 

 
(4,921
)
Issuance of common stock under share-based plans, net
(5,297
)
 

 

 

 
(5,297
)
Excess tax benefit related to share-based plans
2,651

 

 

 

 
2,651

Intercompany financing
55,077

 
(40,870
)
 
(14,207
)
 

 

Net cash provided by (used for) financing activities
31,607

 
(40,870
)
 
(14,207
)
 

 
(23,470
)
Effect of exchange rate changes on cash and cash equivalents

 

 
(1,153
)
 

 
(1,153
)
Increase in cash and cash equivalents
17,109

 

 
33,639

 

 
50,748

Cash and cash equivalents at beginning of year
13,891

 

 
53,512

 

 
67,403

Cash and cash equivalents at end of year
$
31,000

 
$

 
$
87,151

 
$

 
$
118,151

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE FISCAL YEAR ENDED JANUARY 31, 2015
 
 
 
 
 
Non-Guarantors
 
 
 
 
($ thousands)
 Parent
 
 Guarantors
 
 
 Eliminations
 
 Total
Net cash (used for) provided by operating activities
$
(11,728
)
 
$
99,709

 
$
30,831

 
$

 
$
118,812

Investing activities
 
 
 
 
 
 
 
 
 
Purchases of property and equipment
(7,129
)
 
(33,067
)
 
(4,756
)
 

 
(44,952
)
Capitalized software
(4,834
)
 
(194
)
 
(58
)
 

 
(5,086
)
Acquisition of trademarks
(65,065
)
 

 

 

 
(65,065
)
Investment in nonconsolidated affiliate

 

 
(7,000
)
 

 
(7,000
)
Net proceeds from sale of subsidiaries, inclusive of note receivable

 

 
10,120

 

 
10,120

Intercompany investing
(2,314
)
 
(124
)
 
2,438

 

 

Net cash (used for) provided by investing activities
(79,342
)
 
(33,385
)
 
744

 

 
(111,983
)
Financing activities
 
 
 
 
 
 
 
 
 
Borrowings under revolving credit agreement
867,000

 

 

 

 
867,000

Repayments under revolving credit agreement
(874,000
)
 

 

 

 
(874,000
)
Dividends paid
(12,237
)
 

 

 

 
(12,237
)
Debt issuance costs
(2,618
)
 

 

 

 
(2,618
)
Issuance of common stock under share-based plans, net
443

 

 

 

 
443

Excess tax benefit related to share-based plans
929

 

 

 

 
929

Intercompany financing
125,444

 
(66,324
)
 
(59,120
)
 

 

Net cash provided by (used for) financing activities
104,961

 
(66,324
)
 
(59,120
)
 

 
(20,483
)
Effect of exchange rate changes on cash and cash equivalents

 

 
(1,489
)
 

 
(1,489
)
Increase (decrease) in cash and cash equivalents
13,891

 

 
(29,034
)
 

 
(15,143
)
Cash and cash equivalents at beginning of year

 

 
82,546

 

 
82,546

Cash and cash equivalents at end of year
$
13,891

 
$

 
$
53,512

 
$

 
$
67,403