Caleres Reports Second Quarter Results and Updates Guidance
This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20240911641867/en/
-
Reported Sales of
$683.3 million , down 1.8% year-on-year;- Famous Footwear sales increased 1.5% versus the second quarter of 2023 with a later than expected back- to-school season;
- Brand Portfolio sales declined 5.1% versus the second quarter of 2023 due to operational reporting challenges in connection with its SAP ERP implementation, and pockets of weak seasonal demand;
- Improved second quarter consolidated gross margin rate to 45.5 percent, up 30 basis points year-on-year;
-
Reported
$0.85 in earnings per share for the second quarter, below expectations; -
Generated second quarter EBITDA of
$57.2 million ; -
Announces restructuring actions that will result in
$7.5 million in annualized SG&A savings and$2 million in SG&A savings in fiscal 2024; - Lowers fiscal 2024 outlook of net sales to down low-single-digits percent versus previous guidance of flat to up 2 percent;
-
Lowers fiscal 2024 outlook for earnings per diluted share to
$3.94 -$4.09 versus prior guidance of$4.30 to$4.60 and provides guidance for adjusted earnings per diluted share of$4.00 to$4.15 , which excludes$3 million in restructuring costs expected to occur in the third quarter.
“Caleres reported second quarter results that were below expectations. While our brands and products continue to resonate with consumers and we remain confident in our long-term vision, our second quarter results in both segments fell short of our potential. Our systems implementation led to lack of visibility that prevented us from delivering our expected results. We also experienced weak seasonal demand and back-to-school business came later than expected,” said
“We are confident in our ability to get back on track and have addressed the issues from the ERP implementation that temporarily impacted visibility. We are also accelerating certain restructuring actions to improve the efficiency and effectiveness of our teams. Looking ahead, we are confident in our ability to deliver earnings per share in line with our revised guidance,” said Schmidt. “Longer-term, we believe we are exceptionally well positioned to execute our strategic plan, invest to fuel our growth initiatives, and drive sustained value for our shareholders.”
Second Quarter 2024 Results
(13-weeks ended
-
Net sales were
$683.3 million , down 1.8 percent from the second quarter of 2023;- Famous Footwear segment net sales increased 1.5 percent, with comparable sales down 2.9 percent
- Brand Portfolio segment net sales declined 5.1 percent
- Direct-to-consumer sales represented approximately 75 percent of total net sales
-
Gross profit was
$310.9 million , while gross margin was 45.5 percent, up 30 basis points versus last year;- Famous Footwear segment gross margin of 45.0 percent, down 120 basis points versus last year
- Brand Portfolio segment gross margin of 42.7 percent, up 140 basis points versus last year
- SG&A as a percentage of net sales was 39.3 percent, reflecting planned investment in marketing at certain Lead Brands, international expansion and the implementation of the integrated SAP platform;
-
Net earnings of
$30.0 million , or earnings per diluted share of$0.85 , compared to net earnings of$33.9 million , or earnings per diluted share of$0.95 in the second quarter 2023 and adjusted net earnings of$35.2 million , or adjusted earnings per diluted share of$0.98 in the second quarter of 2023; - Inventory was flat to the second quarter 2023 in total;
-
Borrowings under the asset-based revolving credit facility were
$146.5 million at the end of the period, down$98 million from the second quarter of 2023, and included the benefit from a deferred vendor payment of$49 million .
Capital Allocation Update
During the quarter,
Fiscal 2024 Outlook:
Metric |
Prior 2024 Annual
|
Revised 2024 Annual
|
Third Quarter
|
Sales Change |
Flat to up 2% |
Down low single digits |
Flat to down 2% |
Operating Margin |
7.3% - 7.5% |
7.0% - 7.1% |
|
GAAP EPS |
|
|
|
Adjusted EPS |
|
|
|
Capital Expenditures |
|
|
|
* Adjusted EPS excludes
Investor Conference Call
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
Non-GAAP Financial Measures and Metrics
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 and metrics. In particular, the company provides earnings before interest, taxes, depreciation and amortization (EBITDA) and estimated and future operating earnings, net earnings and earnings per diluted share, adjusted to exclude certain gains, charges and recoveries, which are non-GAAP financial measures, and the debt to EBITDA leverage ratio, which is a non-GAAP financial metric. These results are included as a complement to results provided in accordance with GAAP because management believes this non-GAAP financial measure and metric 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. This measure and metric 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 general economic conditions and other factors; (ii) inflationary pressures and supply chain disruptions (iii) rapidly changing consumer preferences and purchasing patterns and fashion trends; (iv) supplier concentration, customer concentration and increased consolidation in the retail industry; (v) intense competition within the footwear industry; (vi) foreign currency fluctuations; (vii) political and economic conditions or other threats to the continued and uninterrupted flow of inventory from
SCHEDULE 1 |
|
|
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
(Unaudited) |
||||||||||||||
|
|
Thirteen Weeks Ended |
|
Twenty-Six Weeks Ended |
||||||||||||
($ thousands, except per share data) |
|
|
|
|
|
|
|
|
||||||||
Net sales |
|
$ |
683,317 |
|
|
$ |
695,533 |
|
|
$ |
1,342,515 |
|
|
$ |
1,358,267 |
|
Cost of goods sold |
|
|
372,439 |
|
|
|
381,360 |
|
|
|
722,542 |
|
|
|
741,412 |
|
Gross profit |
|
|
310,878 |
|
|
|
314,173 |
|
|
|
619,973 |
|
|
|
616,855 |
|
Selling and administrative expenses |
|
|
268,349 |
|
|
|
262,823 |
|
|
|
534,685 |
|
|
|
515,918 |
|
Restructuring and other special charges, net |
|
|
— |
|
|
|
1,647 |
|
|
|
— |
|
|
|
1,647 |
|
Operating earnings |
|
|
42,529 |
|
|
|
49,703 |
|
|
|
85,288 |
|
|
|
99,290 |
|
Interest expense, net |
|
|
(3,332 |
) |
|
|
(5,128 |
) |
|
|
(7,111 |
) |
|
|
(10,751 |
) |
Other income, net |
|
|
1,177 |
|
|
|
1,616 |
|
|
|
2,169 |
|
|
|
3,108 |
|
Earnings before income taxes |
|
|
40,374 |
|
|
|
46,191 |
|
|
|
80,346 |
|
|
|
91,647 |
|
Income tax provision |
|
|
(10,101 |
) |
|
|
(11,826 |
) |
|
|
(19,275 |
) |
|
|
(22,490 |
) |
Net earnings |
|
|
30,273 |
|
|
|
34,365 |
|
|
|
61,071 |
|
|
|
69,157 |
|
Net earnings attributable to noncontrolling interests |
|
|
315 |
|
|
|
422 |
|
|
|
173 |
|
|
|
487 |
|
Net earnings attributable to |
|
$ |
29,958 |
|
|
$ |
33,943 |
|
|
$ |
60,898 |
|
|
$ |
68,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic earnings per common share attributable to |
|
$ |
0.85 |
|
|
$ |
0.95 |
|
|
$ |
1.73 |
|
|
$ |
1.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted earnings per common share attributable to |
|
$ |
0.85 |
|
|
$ |
0.95 |
|
|
$ |
1.73 |
|
|
$ |
1.91 |
|
SCHEDULE 2 |
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
|
|
|
|
|
|
|
|
|
(Unaudited) |
||||
($ thousands) |
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
51,753 |
|
$ |
47,098 |
Receivables, net |
|
|
151,055 |
|
|
136,549 |
Inventories, net |
|
|
661,146 |
|
|
660,690 |
Property and equipment, held for sale |
|
|
16,777 |
|
|
16,777 |
Prepaid expenses and other current assets |
|
|
58,969 |
|
|
53,709 |
Total current assets |
|
|
939,700 |
|
|
914,823 |
|
|
|
|
|
|
|
Lease right-of-use assets |
|
|
588,842 |
|
|
505,423 |
Property and equipment, net |
|
|
169,459 |
|
|
157,717 |
|
|
|
197,792 |
|
|
209,314 |
Other assets |
|
|
124,192 |
|
|
116,683 |
Total assets |
|
$ |
2,019,985 |
|
$ |
1,903,960 |
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
Borrowings under revolving credit agreement |
|
$ |
146,500 |
|
$ |
244,000 |
Trade accounts payable |
|
|
396,450 |
|
|
350,020 |
Lease obligations |
|
|
116,619 |
|
|
133,743 |
Other accrued expenses |
|
|
200,854 |
|
|
228,608 |
Total current liabilities |
|
|
860,423 |
|
|
956,371 |
|
|
|
|
|
|
|
Noncurrent lease obligations |
|
|
508,950 |
|
|
429,192 |
Other liabilities |
|
|
37,128 |
|
|
46,816 |
Total other liabilities |
|
|
546,078 |
|
|
476,008 |
|
|
|
|
|
|
|
|
|
|
606,062 |
|
|
464,992 |
Noncontrolling interests |
|
|
7,422 |
|
|
6,589 |
Total equity |
|
|
613,484 |
|
|
471,581 |
Total liabilities and equity |
|
$ |
2,019,985 |
|
$ |
1,903,960 |
SCHEDULE 3 |
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
|
|
|
|
|
||
|
|
(Unaudited) |
||||||
|
|
Twenty-Six Weeks Ended |
||||||
($ thousands) |
|
|
|
|
||||
OPERATING ACTIVITIES: |
|
|
|
|
|
|
||
Net cash provided by operating activities |
|
$ |
115,696 |
|
|
$ |
125,176 |
|
|
|
|
|
|
|
|
||
INVESTING ACTIVITIES: |
|
|
|
|
|
|
||
Purchases of property and equipment |
|
|
(20,886 |
) |
|
|
(15,044 |
) |
Capitalized software |
|
|
(922 |
) |
|
|
(1,833 |
) |
Net cash used for investing activities |
|
|
(21,808 |
) |
|
|
(16,877 |
) |
|
|
|
|
|
|
|
||
FINANCING ACTIVITIES: |
|
|
|
|
|
|
||
Borrowings under revolving credit agreement |
|
|
306,868 |
|
|
|
252,000 |
|
Repayments under revolving credit agreement |
|
|
(342,368 |
) |
|
|
(315,500 |
) |
Dividends paid |
|
|
(4,899 |
) |
|
|
(4,997 |
) |
Acquisition of treasury stock |
|
|
(15,070 |
) |
|
|
(17,445 |
) |
Issuance of common stock under share-based plans, net |
|
|
(8,457 |
) |
|
|
(10,010 |
) |
Contributions by noncontrolling interests |
|
|
500 |
|
|
|
1,000 |
|
Net cash used for financing activities |
|
|
(63,426 |
) |
|
|
(94,952 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
|
(67 |
) |
|
|
51 |
|
Increase in cash and cash equivalents |
|
|
30,395 |
|
|
|
13,398 |
|
Cash and cash equivalents at beginning of period |
|
|
21,358 |
|
|
|
33,700 |
|
Cash and cash equivalents at end of period |
|
$ |
51,753 |
|
|
$ |
47,098 |
|
SCHEDULE 4 |
|
|
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 |
||||||||||||||||
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Pre-Tax |
|
Net Earnings |
|
|
|
|
Pre-Tax |
|
Net Earnings |
|
|
|||||
|
|
Impact of |
|
Attributable |
|
|
Diluted |
|
Impact of |
|
Attributable |
|
Diluted |
|||||
|
|
Charges/Other |
|
to |
|
|
Earnings |
|
Charges/Other |
|
to |
|
Earnings |
|||||
($ thousands, except per share data) |
|
Items |
|
Inc. |
|
|
Per Share |
|
Items |
|
Inc. |
|
Per Share |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP earnings |
|
|
|
|
$ |
29,958 |
|
$ |
0.85 |
|
|
|
|
$ |
33,943 |
|
$ |
0.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/other items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense reduction initiatives |
|
|
— |
|
|
— |
|
|
— |
|
|
1,647 |
|
|
1,224 |
|
|
0.03 |
Total charges/other items |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
1,647 |
|
$ |
1,224 |
|
$ |
0.03 |
Adjusted earnings |
|
|
|
|
$ |
29,958 |
|
$ |
0.85 |
|
|
|
|
$ |
35,167 |
|
$ |
0.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
||||||||||||||||
|
|
Twenty-Six Weeks Ended |
||||||||||||||||
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Pre-Tax |
|
Net Earnings |
|
|
|
Pre-Tax |
|
Net Earnings |
|
|
||||||
|
|
Impact of |
|
Attributable |
|
Diluted |
|
Impact of |
|
Attributable |
|
Diluted |
||||||
|
|
Charges/Other |
|
to |
|
Earnings |
|
Charges/Other |
|
to |
|
Earnings |
||||||
($ thousands, except per share data) |
|
Items |
|
Inc. |
|
Per Share |
|
Items |
|
Inc. |
|
Per Share |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP earnings |
|
|
|
|
$ |
60,898 |
|
$ |
1.73 |
|
|
|
|
$ |
68,670 |
|
$ |
1.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges/other items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense reduction initiatives |
|
|
— |
|
|
— |
|
|
— |
|
|
1,647 |
|
|
1,224 |
|
|
0.04 |
Total charges/other items |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
1,647 |
|
$ |
1,224 |
|
$ |
0.04 |
Adjusted earnings |
|
|
|
|
$ |
60,898 |
|
$ |
1.73 |
|
|
|
|
$ |
69,894 |
|
$ |
1.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
(Unaudited) |
|||||||||||||
|
|
Trailing Twelve Months Ended |
|||||||||||||
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Pre-Tax |
|
Net Earnings (Loss) |
|
|
Pre-Tax |
|
Net Earnings (Loss) |
||||||
|
|
Impact of |
|
Attributable |
|
|
Impact of |
|
Attributable |
||||||
|
|
Charges/Other |
|
to |
|
|
Charges/Other |
|
to |
||||||
($ thousands) |
|
Items |
|
Inc. |
|
|
Items |
|
Inc. |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
GAAP earnings |
|
|
|
|
$ |
163,619 |
|
|
|
|
|
|
$ |
148,725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Charges/other items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Deferred tax valuation allowance adjustments |
|
$ |
— |
|
|
(26,654 |
) |
|
|
$ |
— |
|
|
(17,374 |
) |
Expense reduction initiatives |
|
|
4,456 |
|
|
3,308 |
|
|
|
|
1,647 |
|
|
1,224 |
|
Organizational changes |
|
|
— |
|
|
— |
|
|
|
|
2,910 |
|
|
2,723 |
|
Total charges/other items |
|
$ |
4,456 |
|
$ |
(23,346 |
) |
|
|
$ |
4,557 |
|
$ |
(13,427 |
) |
Adjusted earnings |
|
|
|
|
$ |
140,273 |
|
|
|
|
|
|
$ |
135,298 |
|
SCHEDULE 5 |
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
SUMMARY FINANCIAL RESULTS BY SEGMENT |
||||||||
|
|
|
|
|
|
|
|
|
SUMMARY FINANCIAL RESULTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
(Unaudited) |
|
||||||||||||||||||||||||||
|
|
Thirteen Weeks Ended |
|
||||||||||||||||||||||||||
|
|
Famous Footwear |
|
Brand Portfolio |
|
Eliminations and Other |
|
Consolidated |
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
($ thousands) |
|
2024 |
|
|
2023 |
|
|
2024 |
|
2023 |
|
2024 |
|
|
2023 |
|
|
2024 |
|
2023 |
|
||||||||
Net sales |
|
$ |
420,289 |
|
|
$ |
414,238 |
|
|
$ |
285,497 |
|
$ |
300,873 |
|
$ |
(22,469 |
) |
|
$ |
(19,578 |
) |
|
$ |
683,317 |
|
$ |
695,533 |
|
Gross profit |
|
|
189,337 |
|
|
|
191,479 |
|
|
|
121,883 |
|
|
124,124 |
|
|
(342 |
) |
|
|
(1,430 |
) |
|
|
310,878 |
|
|
314,173 |
|
Gross margin |
|
|
45.0 |
|
% |
|
46.2 |
|
% |
|
42.7 |
% |
|
41.3 |
% |
|
1.5 |
|
% |
|
7.3 |
|
% |
|
45.5 |
% |
|
45.2 |
% |
Operating earnings (loss) |
|
|
34,384 |
|
|
|
40,630 |
|
|
|
23,620 |
|
|
26,828 |
|
|
(15,475 |
) |
|
|
(17,755 |
) |
|
|
42,529 |
|
|
49,703 |
|
Adjusted operating earnings (loss) |
|
|
34,384 |
|
|
|
40,830 |
|
|
|
23,620 |
|
|
27,709 |
|
|
(15,475 |
) |
|
|
(17,189 |
) |
|
|
42,529 |
|
|
51,350 |
|
Operating margin |
|
|
8.2 |
|
% |
|
9.8 |
|
% |
|
8.3 |
% |
|
8.9 |
% |
|
n/m |
|
% |
|
n/m |
|
% |
|
6.2 |
% |
|
7.1 |
% |
Adjusted operating earnings % |
|
|
8.2 |
|
% |
|
9.9 |
|
% |
|
8.3 |
% |
|
9.2 |
% |
|
n/m |
|
% |
|
n/m |
|
% |
|
6.2 |
% |
|
7.4 |
% |
Comparable sales % (on a 13-week basis) |
|
|
(2.9 |
) |
% |
|
(4.3 |
) |
% |
|
4.4 |
% |
|
3.9 |
% |
|
— |
|
% |
|
— |
|
% |
|
— |
% |
|
— |
% |
Company-operated stores, end of period |
|
|
855 |
|
|
|
861 |
|
|
|
104 |
|
|
94 |
|
|
— |
|
|
|
— |
|
|
|
959 |
|
|
955 |
|
n/m – Not meaningful |
RECONCILIATION OF ADJUSTED RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
(Unaudited) |
||||||||||||||||||||||||
|
|
Thirteen Weeks Ended |
||||||||||||||||||||||||
|
|
Famous Footwear |
|
Brand Portfolio |
|
Eliminations and Other |
|
Consolidated |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
($ thousands) |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
|
|
2023 |
|
|
2024 |
|
2023 |
||||||||
Operating earnings (loss) |
|
$ |
34,384 |
|
$ |
40,630 |
|
$ |
23,620 |
|
$ |
26,828 |
|
$ |
(15,475 |
) |
|
$ |
(17,755 |
) |
|
$ |
42,529 |
|
$ |
49,703 |
Charges/Other Items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Expense reduction initiatives |
|
|
— |
|
|
200 |
|
|
— |
|
|
881 |
|
|
— |
|
|
|
566 |
|
|
|
— |
|
|
1,647 |
Total charges/other items |
|
|
— |
|
|
200 |
|
|
— |
|
|
881 |
|
|
— |
|
|
|
566 |
|
|
|
— |
|
|
1,647 |
Adjusted operating earnings (loss) |
|
$ |
34,384 |
|
$ |
40,830 |
|
$ |
23,620 |
|
$ |
27,709 |
|
$ |
(15,475 |
) |
|
$ |
(17,189 |
) |
|
$ |
42,529 |
|
$ |
51,350 |
SCHEDULE 5 |
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
SUMMARY FINANCIAL RESULTS BY SEGMENT |
||||||||
|
|
|
|
|
|
|
|
|
SUMMARY FINANCIAL RESULTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
(Unaudited) |
|
||||||||||||||||||||||||||
|
|
Twenty-Six Weeks Ended |
|
||||||||||||||||||||||||||
|
|
Famous Footwear |
|
Brand Portfolio |
|
Eliminations and Other |
|
Consolidated |
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
($ thousands) |
|
2024 |
|
|
2023 |
|
|
2024 |
|
2023 |
|
2024 |
|
|
2023 |
|
|
2024 |
|
2023 |
|
||||||||
Net sales |
|
$ |
769,841 |
|
|
$ |
763,396 |
|
|
$ |
602,708 |
|
$ |
626,389 |
|
$ |
(30,034 |
) |
|
$ |
(31,518 |
) |
|
$ |
1,342,515 |
|
$ |
1,358,267 |
|
Gross profit |
|
|
350,342 |
|
|
|
350,611 |
|
|
|
269,695 |
|
|
267,982 |
|
|
(64 |
) |
|
|
(1,738 |
) |
|
|
619,973 |
|
|
616,855 |
|
Gross profit rate |
|
|
45.5 |
|
% |
|
45.9 |
|
% |
|
44.7 |
% |
|
42.8 |
% |
|
0.2 |
|
% |
|
5.5 |
|
% |
|
46.2 |
% |
|
45.4 |
% |
Operating earnings (loss) |
|
|
51,240 |
|
|
|
57,686 |
|
|
|
65,045 |
|
|
69,497 |
|
|
(30,997 |
) |
|
|
(27,893 |
) |
|
|
85,288 |
|
|
99,290 |
|
Adjusted operating earnings (loss) |
|
|
51,240 |
|
|
|
57,886 |
|
|
|
65,045 |
|
|
70,378 |
|
|
(30,997 |
) |
|
|
(27,327 |
) |
|
|
85,288 |
|
|
100,937 |
|
Operating earnings % |
|
|
6.7 |
|
% |
|
7.6 |
|
% |
|
10.8 |
% |
|
11.1 |
% |
|
n/m |
|
% |
|
n/m |
|
% |
|
6.4 |
% |
|
7.3 |
% |
Adjusted operating earnings % |
|
|
6.7 |
|
% |
|
7.6 |
|
% |
|
10.8 |
% |
|
11.2 |
% |
|
n/m |
|
% |
|
n/m |
|
% |
|
6.4 |
% |
|
7.4 |
% |
Comparable sales % (on a 26-week basis) |
|
|
(2.6 |
) |
% |
|
(6.3 |
) |
% |
|
1.9 |
% |
|
7.0 |
% |
|
— |
|
% |
|
— |
|
% |
|
— |
% |
|
— |
% |
Company-operated stores, end of period |
|
|
855 |
|
|
|
861 |
|
|
|
104 |
|
|
94 |
|
|
— |
|
|
|
— |
|
|
|
959 |
|
|
955 |
|
n/m – Not meaningful |
RECONCILIATION OF ADJUSTED RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
(Unaudited) |
||||||||||||||||||||||||
|
|
Twenty-Six Weeks Ended |
||||||||||||||||||||||||
|
|
Famous Footwear |
|
Brand Portfolio |
|
Eliminations and Other |
|
Consolidated |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
($ thousands) |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
|
|
2023 |
|
|
2024 |
|
2023 |
||||||||
Operating earnings (loss) |
|
$ |
51,240 |
|
$ |
57,686 |
|
$ |
65,045 |
|
$ |
69,497 |
|
$ |
(30,997 |
) |
|
$ |
(27,893 |
) |
|
$ |
85,288 |
|
$ |
99,290 |
Charges/Other Items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Expense reduction initiatives |
|
|
— |
|
|
200 |
|
|
— |
|
|
881 |
|
|
— |
|
|
|
566 |
|
|
|
— |
|
|
1,647 |
Total charges/other items |
|
|
— |
|
|
200 |
|
|
— |
|
|
881 |
|
|
— |
|
|
|
566 |
|
|
|
— |
|
|
1,647 |
Adjusted operating earnings (loss) |
|
$ |
51,240 |
|
$ |
57,886 |
|
$ |
65,045 |
|
$ |
70,378 |
|
$ |
(30,997 |
) |
|
$ |
(27,327 |
) |
|
$ |
85,288 |
|
$ |
100,937 |
SCHEDULE 6 |
|
|
BASIC AND DILUTED EARNINGS PER SHARE RECONCILIATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
(Unaudited) |
||||||||||||||
|
|
Thirteen Weeks Ended |
|
Twenty-Six Weeks Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
($ thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net earnings |
|
$ |
30,273 |
|
|
$ |
34,365 |
|
|
$ |
61,071 |
|
|
$ |
69,157 |
|
Net earnings attributable to noncontrolling interests |
|
|
(315 |
) |
|
|
(422 |
) |
|
|
(173 |
) |
|
|
(487 |
) |
Net earnings attributable to |
|
|
29,958 |
|
|
|
33,943 |
|
|
|
60,898 |
|
|
|
68,670 |
|
Net earnings allocated to participating securities |
|
|
(1,065 |
) |
|
|
(1,513 |
) |
|
|
(2,278 |
) |
|
|
(2,990 |
) |
Net earnings attributable to |
|
$ |
28,893 |
|
|
$ |
32,430 |
|
|
$ |
58,620 |
|
|
$ |
65,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic and diluted common shares attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic common shares |
|
|
33,883 |
|
|
|
34,280 |
|
|
|
33,838 |
|
|
|
34,343 |
|
Dilutive effect of share-based awards |
|
|
106 |
|
|
|
— |
|
|
|
106 |
|
|
|
— |
|
Diluted common shares attributable to |
|
|
33,989 |
|
|
|
34,280 |
|
|
|
33,944 |
|
|
|
34,343 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic earnings per common share attributable to |
|
$ |
0.85 |
|
|
$ |
0.95 |
|
|
$ |
1.73 |
|
|
$ |
1.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted earnings per common share attributable to |
|
$ |
0.85 |
|
|
$ |
0.95 |
|
|
$ |
1.73 |
|
|
$ |
1.91 |
|
SCHEDULE 7 |
|
|
BASIC AND DILUTED ADJUSTED EARNINGS PER SHARE RECONCILIATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
(Unaudited) |
||||||||||||||
|
|
Thirteen Weeks Ended |
|
Twenty-Six Weeks Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
($ thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted net earnings attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted net earnings |
|
$ |
30,273 |
|
|
$ |
35,589 |
|
|
$ |
61,071 |
|
|
$ |
70,381 |
|
Net earnings attributable to noncontrolling interests |
|
|
(315 |
) |
|
|
(422 |
) |
|
|
(173 |
) |
|
|
(487 |
) |
Adjusted net earnings attributable to |
|
|
29,958 |
|
|
|
35,167 |
|
|
|
60,898 |
|
|
|
69,894 |
|
Net earnings allocated to participating securities |
|
|
(1,065 |
) |
|
|
(1,568 |
) |
|
|
(2,278 |
) |
|
|
(3,044 |
) |
Adjusted net earnings attributable to |
|
$ |
28,893 |
|
|
$ |
33,599 |
|
|
$ |
58,620 |
|
|
$ |
66,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic and diluted common shares attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic common shares |
|
|
33,883 |
|
|
|
34,280 |
|
|
|
33,838 |
|
|
|
34,343 |
|
Dilutive effect of share-based awards |
|
|
106 |
|
|
|
— |
|
|
|
106 |
|
|
|
— |
|
Diluted common shares attributable to |
|
|
33,989 |
|
|
|
34,280 |
|
|
|
33,944 |
|
|
|
34,343 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic adjusted earnings per common share attributable to |
|
$ |
0.85 |
|
|
$ |
0.98 |
|
|
$ |
1.73 |
|
|
$ |
1.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted adjusted earnings per common share attributable to |
|
$ |
0.85 |
|
|
$ |
0.98 |
|
|
$ |
1.73 |
|
|
$ |
1.95 |
|
SCHEDULE 8 |
|
|
CALCULATION OF EBITDA AND DEBT/EBITDA LEVERAGE RATIO (NON-GAAP METRICS) |
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
||||||
|
|
Thirteen Weeks Ended |
||||||
($ thousands) |
|
|
|
|
||||
EBITDA: |
|
|
|
|
|
|
|
|
Net earnings attributable to |
|
$ |
29,958 |
|
|
$ |
33,943 |
|
Income tax provision |
|
|
10,101 |
|
|
|
11,826 |
|
Interest expense, net |
|
|
3,332 |
|
|
|
5,128 |
|
Depreciation and amortization (1) |
|
|
13,818 |
|
|
|
12,734 |
|
EBITDA |
|
$ |
57,209 |
|
|
$ |
63,631 |
|
|
|
|
|
|
|
|
|
|
EBITDA margin |
|
|
8.4 |
% |
|
|
9.1 |
% |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA: |
|
|
|
|
|
|
|
|
Adjusted net earnings attributable to |
|
$ |
29,958 |
|
|
$ |
35,167 |
|
Income tax provision (3) |
|
|
10,101 |
|
|
|
12,249 |
|
Interest expense, net |
|
|
3,332 |
|
|
|
5,128 |
|
Depreciation and amortization (1) |
|
|
13,818 |
|
|
|
12,734 |
|
Adjusted EBITDA |
|
$ |
57,209 |
|
|
$ |
65,278 |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin |
|
|
8.4 |
% |
|
|
9.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
||||||
|
|
Trailing Twelve Months Ended |
||||||
($ thousands) |
|
|
|
|
||||
EBITDA: |
|
|
|
|
|
|
|
|
Net earnings attributable to |
|
$ |
163,619 |
|
|
$ |
148,725 |
|
Income tax provision |
|
|
6,275 |
|
|
|
20,996 |
|
Interest expense, net |
|
|
15,703 |
|
|
|
20,132 |
|
Depreciation and amortization (1) |
|
|
55,140 |
|
|
|
50,105 |
|
EBITDA |
|
$ |
240,737 |
|
|
$ |
239,958 |
|
|
|
|
|
|
|
|
|
|
EBITDA margin |
|
|
8.6 |
% |
|
|
8.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA: |
|
|
|
|
|
|
|
|
Adjusted net earnings attributable to |
|
$ |
140,273 |
|
|
$ |
135,298 |
|
Income tax provision (3) |
|
|
34,077 |
|
|
|
38,980 |
|
Interest expense, net |
|
|
15,703 |
|
|
|
20,132 |
|
Depreciation and amortization (1) |
|
|
55,140 |
|
|
|
50,105 |
|
Adjusted EBITDA |
|
$ |
245,193 |
|
|
$ |
244,515 |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin |
|
|
8.8 |
% |
|
|
8.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
||||||
($ thousands) |
|
|
|
|
||||
Debt/EBITDA leverage ratio: |
|
|
|
|
|
|
|
|
Borrowings under revolving credit agreement (4) |
|
$ |
146,500 |
|
|
$ |
244,000 |
|
EBITDA (trailing twelve months) |
|
|
240,737 |
|
|
|
239,958 |
|
Debt/EBITDA |
|
|
0.6 |
|
|
|
1.0 |
|
________________________ | ||
(1) |
Includes depreciation and amortization of capitalized software and intangible assets. |
|
(2) |
Refer to Schedule 4 for the consolidated reconciliation of net earnings attributable to |
|
(3) |
Excludes the income tax impacts of the adjustments on Schedule 4. | |
(4) |
Total availability under the revolving credit agreement was |
SCHEDULE 9 |
|
|
RECONCILIATION OF DILUTED EARNINGS PER SHARE (GAAP BASIS) TO ADJUSTED DILUTED EARNINGS PER SHARE (NON-GAAP BASIS) – GUIDANCE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
||||||||||
|
|
Third Quarter 2024 |
|
Fiscal 2024 |
||||||||
|
|
Low |
|
High |
|
Low |
|
High |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted earnings per share |
|
$ |
1.24 |
|
$ |
1.34 |
|
$ |
3.94 |
|
$ |
4.09 |
Charges/other items: |
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring costs |
|
|
0.06 |
|
|
0.06 |
|
|
0.06 |
|
|
0.06 |
Adjusted diluted earnings per share |
|
$ |
1.30 |
|
$ |
1.40 |
|
$ |
4.00 |
|
$ |
4.15 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240911641867/en/
Investor Contact:
ldunn@caleres.com
Source: