Caleres Reports Second Quarter Results and Updates Guidance

Author's Avatar
Sep 12, 2024

Caleres (NYSE: CAL), a market-leading portfolio of consumer-driven footwear brands, today reported financial results for the second quarter 2024.

This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20240911641867/en/

Sam_Edelman_-_Fall_2024.jpg

Sam Edelman Sylvia Knee High Boot (Photo: Business Wire)

  • 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 Jay Schmidt, president and chief executive officer. “Despite the sales miss, our gross margin remained strong, driven by the Brand Portfolio. At the same time, Famous Footwear gained market share in the strategically important Kids category. Furthermore, back-to-school sales surged in August bringing the season in total in-line with our expectations.”

“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 August 3, 2024 compared to 13-weeks ended July 29, 2023)

  • 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, Caleres continued to invest in value-driving growth opportunities while at the same time returning cash to shareholders through our dividend. In the near term, the company expects to continue to focus on reducing debt and still expects borrowings under its asset-based revolving credit facility will be less than $100 million by 2026. Caleres will continue to consider business performance and market conditions as it evaluates all opportunities for free cash flow as the year progresses, including share repurchases.

Fiscal 2024 Outlook:

Caleres is revising its fiscal 2024 financial outlook. As previously noted, its fiscal 2024 is a 52-week year and compares to a 53-week year in fiscal 2023. The revised assumptions are summarized in the table below. Our tax rate expectation of 24% is unchanged.

Metric

Prior 2024 Annual
Guidance

Revised 2024 Annual
Guidance

Third Quarter
Guidance

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

$4.30 - $4.60

$3.94 - $4.09

$1.24 - $1.34

Adjusted EPS

$4.30 - $4.60

$4.00 - $4.15*

$1.30 - $1.40*

Capital Expenditures

$60 - $70 million

$50 - $55 million

* Adjusted EPS excludes $0.06 associated with restructuring costs in the third quarter.

Investor Conference Call

Caleres will host a conference call at 10:00 a.m. ET today, Thursday, September 12, 2024. The webcast and associated slides will be available at investor.caleres.com/events-and-presentations. A live conference call will be available at (877) 704-4453 for North America participants or (201) 389-0920 for international participants, no passcode necessary. A replay will be also available at investor.caleres.com/events-and-presentations/archive for a limited period. Investors may also access the replay by dialing (844) 512-2921 in North America or (412) 317-6671 internationally and using the conference pin 13748562.

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 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 China and other countries, where the company relies heavily on third-party manufacturing facilities for a significant amount of its inventory; (viii) cybersecurity threats or other major disruption to the company’s information technology systems including those related to our ERP upgrade; (ix) the ability to accurately forecast sales and manage inventory levels; (x) a disruption in the company’s distribution centers; (xi) the ability to recruit and retain senior management and other key associates; (xii) the ability to secure/exit leases on favorable terms; (xiii) the ability to maintain relationships with current suppliers; (xiv) transitional challenges with acquisitions and divestitures; (xiv) changes to tax laws, policies and treaties; (xvi) our commitments and shareholder expectations related to environmental, social and governance considerations; (xvii) compliance with applicable laws and standards with respect to labor, trade and product safety issues; and (xvii) the ability to attract, retain, and maintain good relationships with licensors and protect our intellectual property rights. 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 February 3, 2024, 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.

SCHEDULE 1

CALERES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

(Unaudited)

Thirteen Weeks Ended

Twenty-Six Weeks Ended

($ thousands, except per share data)

August 3, 2024

July 29, 2023

August 3, 2024

July 29, 2023

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 Caleres, Inc.

$

29,958

$

33,943

$

60,898

$

68,670

Basic earnings per common share attributable to Caleres, Inc. shareholders

$

0.85

$

0.95

$

1.73

$

1.91

Diluted earnings per common share attributable to Caleres, Inc. shareholders

$

0.85

$

0.95

$

1.73

$

1.91

SCHEDULE 2

CALERES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

($ thousands)

August 3, 2024

July 29, 2023

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

Goodwill and intangible assets, net

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

Total Caleres, Inc. shareholders’ equity

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

CALERES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

Twenty-Six Weeks Ended

($ thousands)

August 3, 2024

July 29, 2023

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

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

August 3, 2024

July 29, 2023

Pre-Tax

Net Earnings

Pre-Tax

Net Earnings

Impact of

Attributable

Diluted

Impact of

Attributable

Diluted

Charges/Other

to Caleres,

Earnings

Charges/Other

to Caleres,

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

August 3, 2024

July 29, 2023

Pre-Tax

Net Earnings

Pre-Tax

Net Earnings

Impact of

Attributable

Diluted

Impact of

Attributable

Diluted

Charges/Other

to Caleres,

Earnings

Charges/Other

to Caleres,

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

August 3, 2024

July 29, 2023

Pre-Tax

Net Earnings (Loss)

Pre-Tax

Net Earnings (Loss)

Impact of

Attributable

Impact of

Attributable

Charges/Other

to Caleres,

Charges/Other

to Caleres,

($ 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

CALERES, INC.

SUMMARY FINANCIAL RESULTS BY SEGMENT

SUMMARY FINANCIAL RESULTS

(Unaudited)

Thirteen Weeks Ended

Famous Footwear

Brand Portfolio

Eliminations and Other

Consolidated

August 3,

July 29,

August 3,

July 29,

August 3,

July 29,

August 3,

July 29,

($ 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
(NON-GAAP)

(Unaudited)

Thirteen Weeks Ended

Famous Footwear

Brand Portfolio

Eliminations and Other

Consolidated

August 3,

July 29,

August 3,

July 29,

August 3,

July 29,

August 3,

July 29,

($ 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

CALERES, INC.

SUMMARY FINANCIAL RESULTS BY SEGMENT

SUMMARY FINANCIAL RESULTS

(Unaudited)

Twenty-Six Weeks Ended

Famous Footwear

Brand Portfolio

Eliminations and Other

Consolidated

August 3,

July 29,

August 3,

July 29,

August 3,

July 29,

August 3,

July 29,

($ 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
(NON-GAAP)

(Unaudited)

Twenty-Six Weeks Ended

Famous Footwear

Brand Portfolio

Eliminations and Other

Consolidated

August 3,

July 29,

August 3,

July 29,

August 3,

July 29,

August 3,

July 29,

($ 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

CALERES, INC.

BASIC AND DILUTED EARNINGS PER SHARE RECONCILIATION

(Unaudited)

Thirteen Weeks Ended

Twenty-Six Weeks Ended

August 3, 2024

July 29, 2023

August 3, 2024

July 29, 2023

($ thousands, except per share data)

Net earnings attributable to Caleres, Inc.:

Net earnings

$

30,273

$

34,365

$

61,071

$

69,157

Net earnings attributable to noncontrolling interests

(315

)

(422

)

(173

)

(487

)

Net earnings attributable to Caleres, Inc.

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 Caleres, Inc. after allocation of earnings to participating securities

$

28,893

$

32,430

$

58,620

$

65,680

Basic and diluted common shares attributable to Caleres, Inc.:

Basic common shares

33,883

34,280

33,838

34,343

Dilutive effect of share-based awards

106

—

106

—

Diluted common shares attributable to Caleres, Inc.

33,989

34,280

33,944

34,343

Basic earnings per common share attributable to Caleres, Inc. shareholders

$

0.85

$

0.95

$

1.73

$

1.91

Diluted earnings per common share attributable to Caleres, Inc. shareholders

$

0.85

$

0.95

$

1.73

$

1.91

SCHEDULE 7

CALERES, INC.

BASIC AND DILUTED ADJUSTED EARNINGS PER SHARE RECONCILIATION

(Unaudited)

Thirteen Weeks Ended

Twenty-Six Weeks Ended

August 3, 2024

July 29, 2023

August 3, 2024

July 29, 2023

($ thousands, except per share data)

Adjusted net earnings attributable to Caleres, Inc.:

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 Caleres, Inc.

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 Caleres, Inc. after allocation of earnings to participating securities

$

28,893

$

33,599

$

58,620

$

66,850

Basic and diluted common shares attributable to Caleres, Inc.:

Basic common shares

33,883

34,280

33,838

34,343

Dilutive effect of share-based awards

106

—

106

—

Diluted common shares attributable to Caleres, Inc.

33,989

34,280

33,944

34,343

Basic adjusted earnings per common share attributable to Caleres, Inc. shareholders

$

0.85

$

0.98

$

1.73

$

1.95

Diluted adjusted earnings per common share attributable to Caleres, Inc. shareholders

$

0.85

$

0.98

$

1.73

$

1.95

SCHEDULE 8

CALERES, INC.

CALCULATION OF EBITDA AND DEBT/EBITDA LEVERAGE RATIO (NON-GAAP METRICS)

(Unaudited)

Thirteen Weeks Ended

($ thousands)

August 3, 2024

July 29, 2023

EBITDA:

Net earnings attributable to Caleres, Inc.

$

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 Caleres, Inc. (2)

$

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)

August 3, 2024

July 29, 2023

EBITDA:

Net earnings attributable to Caleres, Inc.

$

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 Caleres, Inc. (2)

$

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)

August 3, 2024

July 29, 2023

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 Caleres, Inc. to adjusted net earnings attributable to Caleres, Inc.

(3)

Excludes the income tax impacts of the adjustments on Schedule 4.

(4)

Total availability under the revolving credit agreement was $344.1 million and $245.3 million as of August 3, 2024 and July 29, 2023, respectively. Total liquidity, which includes cash and cash equivalents and availability under the revolving credit agreement, was $395.9 million and $292.4 million for the respective periods.

SCHEDULE 9

CALERES, INC.

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

CT?id=bwnews&sty=20240911641867r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20240911641867/en/