• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishDashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI employees
    Legal
    Terms of usePrivacy policyCookie policy

    Caleres Reports First Quarter 2025 Results

    5/29/25 6:45:00 AM ET
    $CAL
    Shoe Manufacturing
    Consumer Discretionary
    Get the next $CAL alert in real time by email

    Caleres (NYSE:CAL), a market-leading portfolio of consumer-driven footwear brands, today reported financial results for the first quarter 2025.

    This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250529694928/en/

    Vionic Evie Knit Footbed Sandal

    Vionic Evie Knit Footbed Sandal

    • Reported Sales of $614.2 million, down 6.8% year-on-year, below expectations;
      • Famous Footwear sales decreased 6.3% with comparable sales down 4.6% versus the first quarter of 2024;
      • Brand Portfolio sales declined 6.9% versus the first quarter of 2024;
    • Reported $0.21 in earnings per diluted share and $0.22 in adjusted earnings per diluted share for the first quarter, below expectations;
    • Announces structural cost-cutting actions that will result in $15 million SG&A reduction on an annualized basis, and $7.5 million in fiscal 2025;
    • Expects dollars sourced from China to be 10% or less in the second half of 2025;
    • Suspends guidance due to market uncertainty.

    "While our brands continue to resonate with consumers and both segments of our business gained market share in the period, our first quarter results fell short of expectations. February sales were particularly weak, and although trends improved in March and April, overall performance was below plan. Furthermore, operating earnings were pressured by lower gross margins, increased reserves, and costs to cancel and move inventory," said Jay Schmidt, president and chief executive officer. "Despite the weak quarter, we did experience improving momentum at retail and growth in our strategically important international business."

    "The operating environment has become more challenging, and we must redouble our efforts to drive growth and profitability. In the near term, we are focused on controlling what we can control, including optimizing our sourcing strategy. Additionally, we expect to decrease SG&A by $15 million on an annualized basis through structural expense cuts. We are viewing this as an opportunity to strengthen Caleres and position our company for the future," said Schmidt. "Longer term, we are confident in our ability to get back on track, execute our strategic plan, invest to fuel our growth initiatives, and drive sustained value for our shareholders."

    First Quarter 2025 Results

    (13-weeks ended May 3, 2025 compared to 13-weeks ended May 4, 2024)

    • Net sales were $614.2 million, down 6.8% from the first quarter of 2024;
      • Famous Footwear segment net sales decreased 6.3%, with comparable sales down 4.6%;
      • Brand Portfolio segment net sales declined 6.9%;
      • Direct-to-consumer sales represented approximately 70% of total net sales;
    • Gross profit was $278.7 million, while gross margin was 45.4%, down 150 basis points versus last year;
      • Famous Footwear segment gross margin of 45.3%, down 80 basis points versus last year;
      • Brand Portfolio segment gross margin of 43.8%, down 280 basis points versus last year;
    • SG&A as a percentage of net sales was 43.4%, up 300 basis points versus last year, reflecting deleverage on the sales decline;
    • Net earnings of $6.9 million, or earnings per diluted share of $0.21, and adjusted net earnings of $7.4 million, or adjusted earnings per diluted share of $0.22, compared to net earnings of $30.9 million, or earnings per diluted share of $0.88 in the first quarter of 2024;
    • Inventory was up 8.1% compared to the first quarter of 2024;
    • Borrowings under the asset-based revolving credit facility were $258.5 million at the end of the period, up $67.5 million from the first quarter of 2024.

    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. We also repurchased 300,000 shares at an average price of $16.81 per share to offset dilution from stock-based compensation. Given the current challenging environment and the planned acquisition of Stuart Weitzman later this year, the company is re-evaluating its capital spending plans. 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 2025 Outlook

    Given the uncertainty in the environment, the company is suspending guidance.

    Investor Conference Call

    Caleres will host a conference call at 10:00 a.m. ET today, Thursday, May 29, 2025. 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 also be available at investor.caleres.com/events-and-presentations for a limited period. Investors can access the replay through June 12, 2025 by dialing (844) 512-2921 in North America or (412) 317-6671 internationally and using the conference pin 13753803.

    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 these non-GAAP financial measures and metrics 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 and metrics 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) changes in United States and international trade policies, including tariffs and trade restrictions; (ii) changing consumer demands, which may be influenced by general economic conditions and other factors; (iii) inflationary pressures and supply chain disruptions; (iv) rapidly changing consumer preferences and purchasing patterns and fashion trends; (v) supplier concentration, customer concentration and increased consolidation in the retail industry; (vi) intense competition within the footwear industry; (vii) foreign currency fluctuations; (viii) 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; (ix) cybersecurity threats or other major disruption to the company's information technology systems including those related to our ERP upgrade; (x) transitional challenges with acquisitions and divestitures; (xi) the ability to accurately forecast sales and manage inventory levels; (xii) a disruption in the company's distribution centers; (xiii) the ability to recruit and retain senior management and other key associates; (xiv) the ability to secure/exit leases on favorable terms; (xv) the ability to maintain relationships with current suppliers; (xvi) changes to tax laws, policies and treaties; (xvii) our commitments and shareholder expectations related to responsible business initiatives; (xviii) compliance with applicable laws and standards with respect to labor, trade and product safety issues; and (xix) 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 1, 2025, 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

    ($ thousands, except per share data)

     

    May 3, 2025

     

    May 4, 2024

    Net sales

     

    $

    614,221

     

     

    $

    659,198

     

    Cost of goods sold

     

     

    335,527

     

     

     

    350,103

     

    Gross profit

     

     

    278,694

     

     

     

    309,095

     

    Selling and administrative expenses

     

     

    266,483

     

     

     

    266,337

     

    Restructuring and other special charges, net

     

     

    627

     

     

     

    —

     

    Operating earnings

     

     

    11,584

     

     

     

    42,758

     

    Interest expense, net

     

     

    (3,795

    )

     

     

    (3,778

    )

    Other income, net

     

     

    686

     

     

     

    992

     

    Earnings before income taxes

     

     

    8,475

     

     

     

    39,972

     

    Income tax provision

     

     

    (2,529

    )

     

     

    (9,174

    )

    Net earnings

     

     

    5,946

     

     

     

    30,798

     

    Net loss attributable to noncontrolling interests

     

     

    (997

    )

     

     

    (141

    )

    Net earnings attributable to Caleres, Inc.

     

    $

    6,943

     

     

    $

    30,939

     

     

     

     

     

     

     

     

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

     

    $

    0.21

     

     

    $

    0.88

     

     

     

     

     

     

     

     

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

     

    $

    0.21

     

     

    $

    0.88

     

    SCHEDULE 2

     

    CALERES, INC.

    CONDENSED CONSOLIDATED BALANCE SHEETS

     

     

     

     

     

     

     

     

     

    (Unaudited)

    ($ thousands)

     

    May 3, 2025

     

    May 4, 2024

    ASSETS

     

     

     

     

     

     

    Cash and cash equivalents

     

    $

    33,139

     

    $

    30,709

    Receivables, net

     

     

    160,433

     

     

    164,865

    Inventories, net

     

     

    573,615

     

     

    530,570

    Property and equipment, held for sale

     

     

    16,777

     

     

    16,777

    Prepaid expenses and other current assets

     

     

    62,428

     

     

    62,415

    Total current assets

     

     

    846,392

     

     

    805,336

     

     

     

     

     

     

     

    Lease right-of-use assets

     

     

    559,713

     

     

    565,822

    Property and equipment, net

     

     

    185,069

     

     

    168,154

    Goodwill and intangible assets, net

     

     

    189,515

     

     

    200,551

    Other assets

     

     

    127,007

     

     

    121,247

    Total assets

     

    $

    1,907,696

     

    $

    1,861,110

     

     

     

     

     

     

     

    LIABILITIES AND EQUITY

     

     

     

     

     

     

    Borrowings under revolving credit agreement

     

    $

    258,500

     

    $

    191,000

    Trade accounts payable

     

     

    212,514

     

     

    267,388

    Lease obligations

     

     

    118,781

     

     

    120,872

    Other accrued expenses

     

     

    180,461

     

     

    185,105

    Total current liabilities

     

     

    770,256

     

     

    764,365

     

     

     

     

     

     

     

    Noncurrent lease obligations

     

     

    472,981

     

     

    482,163

    Other liabilities

     

     

    51,555

     

     

    37,553

    Total other liabilities

     

     

    524,536

     

     

    519,716

     

     

     

     

     

     

     

    Total Caleres, Inc. shareholders' equity

     

     

    605,179

     

     

    570,304

    Noncontrolling interests

     

     

    7,725

     

     

    6,725

    Total equity

     

     

    612,904

     

     

    577,029

    Total liabilities and equity

     

    $

    1,907,696

     

    $

    1,861,110

    SCHEDULE 3

     

    CALERES, INC.

    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

     

     

     

     

     

     

     

     

     

    (Unaudited)

     

     

    Thirteen Weeks Ended

    ($ thousands)

     

    May 3, 2025

     

    May 4, 2024

    OPERATING ACTIVITIES:

     

     

     

     

     

     

    Net cash (used for) provided by operating activities

     

    $

    (5,657

    )

     

    $

    36,074

     

     

     

     

     

     

     

     

    INVESTING ACTIVITIES:

     

     

     

     

     

     

    Purchases of property and equipment

     

     

    (20,542

    )

     

     

    (9,802

    )

    Capitalized software

     

     

    (604

    )

     

     

    (524

    )

    Net cash used for investing activities

     

     

    (21,146

    )

     

     

    (10,326

    )

     

     

     

     

     

     

     

    FINANCING ACTIVITIES:

     

     

     

     

     

     

    Borrowings under revolving credit agreement

     

     

    135,500

     

     

     

    118,500

     

    Repayments under revolving credit agreement

     

     

    (96,500

    )

     

     

    (109,500

    )

    Dividends paid

     

     

    (2,362

    )

     

     

    (2,442

    )

    Acquisition of treasury stock

     

     

    (5,044

    )

     

     

    (15,070

    )

    Issuance of common stock under share-based plans, net

     

     

    (3,067

    )

     

     

    (7,847

    )

    Contributions by noncontrolling interests

     

     

    1,750

     

     

     

    —

     

    Net cash provided by (used for) financing activities

     

     

    30,277

     

     

     

    (16,359

    )

    Effect of exchange rate changes on cash and cash equivalents

     

     

    29

     

     

     

    (38

    )

    Increase in cash and cash equivalents

     

     

    3,503

     

     

     

    9,351

     

    Cash and cash equivalents at beginning of period

     

     

    29,636

     

     

     

    21,358

     

    Cash and cash equivalents at end of period

     

    $

    33,139

     

     

    $

    30,709

     

    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

     

     

    May 3, 2025

     

    May 4, 2024

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    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

     

     

     

     

    $

    6,943

     

    $

    0.21

     

     

     

     

    $

    30,939

     

    $

    0.88

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Charges/other items:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Stuart Weitzman acquisition and integration costs

     

    $

    627

     

     

    466

     

     

    0.01

     

     

    —

     

     

    —

     

     

    —

    Total charges/other items

     

    $

    627

     

    $

    466

     

    $

    0.01

     

    $

    —

     

    $

    —

     

    $

    —

    Adjusted earnings

     

     

     

     

    $

    7,409

     

    $

    0.22

     

     

     

     

    $

    30,939

     

    $

    0.88

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (Unaudited)

     

     

    Trailing Twelve Months Ended

     

     

    May 3, 2025

     

    May 4, 2024

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    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

     

     

     

     

    $

    83,259

     

     

     

     

     

    $

    167,603

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Charges/other items:

     

     

     

     

     

     

     

     

     

     

     

     

     

    Stuart Weitzman acquisition and integration costs

     

     

    627

     

     

    466

     

     

     

    —

     

     

    —

    Exit of Naturalizer retail store operations

     

     

    4,216

     

     

    3,131

     

     

     

    —

     

     

    —

    Pension settlement cost

     

     

    2,716

     

     

    2,017

     

     

     

    —

     

     

    —

    Restructuring costs

     

     

    2,951

     

     

    2,192

     

     

     

    —

     

     

    —

    Deferred tax valuation allowance adjustments

     

     

    —

     

     

    —

     

     

     

    —

     

     

    (26,654)

    Expense reduction initiatives

     

     

    —

     

     

    —

     

     

     

    6,103

     

     

    4,532

    Total charges/other items

     

    $

    10,510

     

    $

    7,806

     

     

    $

    6,103

     

    $

    (22,122)

    Adjusted earnings

     

     

     

     

    $

    91,065

     

     

     

     

     

    $

    145,481

     

    SCHEDULE 5

     

     

     

     

     

     

     

     

     

    CALERES, INC.

    SUMMARY FINANCIAL RESULTS BY SEGMENT

     

     

     

     

     

     

     

     

     

    SUMMARY FINANCIAL RESULTS

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (Unaudited)

     

     

     

    Thirteen Weeks Ended

     

     

     

    Famous Footwear

     

    Brand Portfolio

     

    Eliminations and Other

     

    Consolidated

     

     

     

    May 3,

     

    May 4,

     

    May 3,

     

    May 4,

     

    May 3,

     

    May 4,

     

    May 3,

     

    May 4,

     

    ($ thousands)

     

    2025

     

    2024

     

    2025

     

    2024

     

    2025

     

    2024

     

    2025

     

    2024

     

    Net sales

     

    $

    327,676

     

    $

    349,553

     

    $

    295,395

     

    $

    317,211

     

    $

    (8,850)

     

    $

    (7,566)

     

    $

    614,221

     

    $

    659,198

     

    Gross profit

     

     

    148,441

     

     

    161,005

     

     

    129,287

     

     

    147,812

     

     

    966

     

     

    278

     

     

    278,694

     

     

    309,095

     

    Gross margin

     

     

    45.3

    %

     

    46.1

    %

     

    43.8

    %

     

    46.6

    %

     

    (10.9)

    %

     

    (3.7)

    %

     

    45.4

    %

     

    46.9

    %

    Operating earnings (loss)

     

     

    4,974

     

     

    16,855

     

     

    17,415

     

     

    41,425

     

     

    (10,805)

     

     

    (15,522)

     

     

    11,584

     

     

    42,758

     

    Adjusted operating earnings (loss)

     

     

    4,974

     

     

    16,855

     

     

    17,415

     

     

    41,425

     

     

    (10,178)

     

     

    (15,522)

     

     

    12,211

     

     

    42,758

     

    Operating margin

     

     

    1.5

    %

     

    4.8

    %

     

    5.9

    %

     

    13.1

    %

     

    n/m

    %

     

    n/m

    %

     

    1.9

    %

     

    6.5

    %

    Adjusted operating earnings %

     

     

    1.5

    %

     

    4.8

    %

     

    5.9

    %

     

    13.1

    %

     

    n/m

    %

     

    n/m

    %

     

    2.0

    %

     

    6.5

    %

    Comparable sales % (on a 13-week basis)

     

     

    (4.6)

    %

     

    (2.3)

    %

     

    (1.2)

    %

     

    0.1

    %

     

    —

    %

     

    —

    %

     

    —

    %

     

    —

    %

    Company-operated stores, end of period

     

     

    835

     

     

    855

     

     

    115

     

     

    99

     

     

    —

     

     

    —

     

     

    950

     

     

    954

     

     

    n/m – Not meaningful

     

    RECONCILIATION OF ADJUSTED RESULTS (NON-GAAP)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (Unaudited)

     

    Thirteen Weeks Ended

     

    Famous Footwear

     

    Brand Portfolio

     

    Eliminations and Other

     

    Consolidated

     

    May 3,

     

    May 4,

     

    May 3,

     

    May 4,

     

    May 3,

     

    May 4,

     

    May 3,

     

    May 4,

    ($ thousands)

    2025

     

    2024

     

    2025

     

    2024

     

    2025

     

    2024

     

    2025

     

    2024

    Operating earnings (loss)

    $

    4,974

     

    $

    16,855

     

    $

    17,415

     

    $

    41,425

     

    $

    (10,805)

     

    $

    (15,522)

     

    $

    11,584

     

    $

    42,758

    Charges/Other Items:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Stuart Weitzman acquisition and integration costs

     

    —

     

     

    —

     

     

    —

     

     

    —

     

     

    627

     

     

    —

     

     

    627

     

     

    —

    Total charges/other items

     

    —

     

     

    —

     

     

    —

     

     

    —

     

     

    627

     

     

    —

     

     

    627

     

     

    —

    Adjusted operating earnings (loss)

    $

    4,974

     

    $

    16,855

     

    $

    17,415

     

    $

    41,425

     

    $

    (10,178)

     

    $

    (15,522)

     

    $

    12,211

     

    $

    42,758

    SCHEDULE 6

     

    CALERES, INC.

    BASIC AND DILUTED EARNINGS PER SHARE RECONCILIATION

     

     

     

     

     

     

     

     

     

    (Unaudited)

     

     

    Thirteen Weeks Ended

     

     

    May 3, 2025

     

    May 4, 2024

    ($ thousands, except per share data)

     

     

     

     

     

     

    Net earnings attributable to Caleres, Inc.:

     

     

     

     

     

     

    Net earnings

     

    $

    5,946

     

     

    $

    30,798

     

    Net loss attributable to noncontrolling interests

     

     

    997

     

     

     

    141

     

    Net earnings attributable to Caleres, Inc.

     

     

    6,943

     

     

     

    30,939

     

    Net earnings allocated to participating securities

     

     

    (241

    )

     

     

    (1,208

    )

    Net earnings attributable to Caleres, Inc. after allocation of earnings to participating securities

     

    $

    6,702

     

     

    $

    29,731

     

     

     

     

     

     

     

     

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

     

     

     

     

     

     

    Basic common shares

     

     

    32,523

     

     

     

    33,793

     

    Dilutive effect of share-based awards

     

     

    128

     

     

     

    106

     

    Diluted common shares attributable to Caleres, Inc.

     

     

    32,651

     

     

     

    33,899

     

     

     

     

     

     

     

     

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

     

    $

    0.21

     

     

    $

    0.88

     

     

     

     

     

     

     

     

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

     

    $

    0.21

     

     

    $

    0.88

     

     

    SCHEDULE 7

     

    CALERES, INC.

    BASIC AND DILUTED ADJUSTED EARNINGS PER SHARE RECONCILIATION

     

     

     

     

     

     

     

     

     

    (Unaudited)

     

     

    Thirteen Weeks Ended

     

     

    May 3, 2025

     

    May 4, 2024

    ($ thousands, except per share data)

     

     

     

     

     

     

    Adjusted net earnings attributable to Caleres, Inc.:

     

     

     

     

     

     

    Adjusted net earnings

     

    $

    6,412

     

     

    $

    30,798

     

    Net loss attributable to noncontrolling interests

     

     

    997

     

     

     

    141

     

    Adjusted net earnings attributable to Caleres, Inc.

     

     

    7,409

     

     

     

    30,939

     

    Net earnings allocated to participating securities

     

     

    (241

    )

     

     

    (1,208

    )

    Adjusted net earnings attributable to Caleres, Inc. after allocation of earnings to participating securities

     

    $

    7,168

     

     

    $

    29,731

     

     

     

     

     

     

     

     

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

     

     

     

     

     

     

    Basic common shares

     

     

    32,523

     

     

     

    33,793

     

    Dilutive effect of share-based awards

     

     

    128

     

     

     

    106

     

    Diluted common shares attributable to Caleres, Inc.

     

     

    32,651

     

     

     

    33,899

     

     

     

     

     

     

     

     

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

     

    $

    0.22

     

     

    $

    0.88

     

     

     

     

     

     

     

     

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

     

    $

    0.22

     

     

    $

    0.88

     

    SCHEDULE 8

     

    CALERES, INC.

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

     

     

     

     

     

     

     

     

     

     

     

    (Unaudited)

     

     

    Thirteen Weeks Ended

    ($ thousands)

     

    May 3, 2025

     

    May 4, 2024

    EBITDA:

     

     

     

     

     

     

     

     

    Net earnings attributable to Caleres, Inc.

     

    $

    6,943

     

     

    $

    30,939

     

    Income tax provision

     

     

    2,529

     

     

     

    9,174

     

    Interest expense, net

     

     

    3,795

     

     

     

    3,778

     

    Depreciation and amortization (1)

     

     

    14,784

     

     

     

    13,490

     

    EBITDA

     

    $

    28,051

     

     

    $

    57,381

     

     

     

     

     

     

     

     

     

     

    EBITDA margin

     

     

    4.6

    %

     

     

    8.7

    %

     

     

     

     

     

     

     

     

     

    Adjusted EBITDA:

     

     

     

     

     

     

     

     

    Adjusted net earnings attributable to Caleres, Inc. (2)

     

    $

    7,409

     

     

    $

    30,939

     

    Income tax provision (3)

     

     

    2,690

     

     

     

    9,174

     

    Interest expense, net

     

     

    3,795

     

     

     

    3,778

     

    Depreciation and amortization (1)

     

     

    14,784

     

     

     

    13,490

     

    Adjusted EBITDA

     

    $

    28,678

     

     

    $

    57,381

     

     

     

     

     

     

     

     

     

     

    Adjusted EBITDA margin

     

     

    4.7

    %

     

     

    8.7

    %

     

     

     

     

     

     

     

     

     

     

     

    (Unaudited)

     

     

    Trailing Twelve Months Ended

    ($ thousands)

     

    May 3, 2025

     

    May 4, 2024

    EBITDA:

     

     

     

     

     

     

     

     

    Net earnings attributable to Caleres, Inc.

     

    $

    83,259

     

     

    $

    167,603

     

    Income tax provision

     

     

    22,416

     

     

     

    8,000

     

    Interest expense, net

     

     

    13,974

     

     

     

    17,498

     

    Depreciation and amortization (1)

     

     

    57,722

     

     

     

    54,056

     

    EBITDA

     

    $

    177,371

     

     

    $

    247,157

     

     

     

     

     

     

     

     

     

     

    EBITDA margin

     

     

    6.6

    %

     

     

    8.8

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjusted EBITDA:

     

     

     

     

     

     

     

     

    Adjusted net earnings attributable to Caleres, Inc. (2)

     

    $

    91,065

     

     

    $

    145,481

     

    Income tax provision (3)

     

     

    25,121

     

     

     

    36,225

     

    Interest expense, net

     

     

    13,974

     

     

     

    17,498

     

    Depreciation and amortization (1)

     

     

    57,722

     

     

     

    54,056

     

    Adjusted EBITDA

     

    $

    187,882

     

     

    $

    253,260

     

     

     

     

     

     

     

     

     

     

    Adjusted EBITDA margin

     

     

    7.0

    %

     

     

    9.0

    %

     

     

     

     

     

     

     

     

     

     

     

    (Unaudited)

    ($ thousands)

     

    May 3, 2025

     

    May 4, 2024

    Debt/EBITDA leverage ratio:

     

     

     

     

     

     

     

     

    Borrowings under revolving credit agreement (4)

     

    $

    258,500

     

     

    $

    191,000

     

    EBITDA (trailing twelve months)

     

     

    177,371

     

     

     

    247,157

     

    Debt/EBITDA

     

     

    1.5

     

     

     

    0.8

     

    _________________________________
    (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.

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20250529694928/en/

    Investor Contact

    Liz Dunn

    [email protected]

    Get the next $CAL alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $CAL

    DatePrice TargetRatingAnalyst
    9/3/2024$45.00Buy → Hold
    Loop Capital
    2/7/2024Sector Weight
    KeyBanc Capital Markets
    5/25/2023$35.00 → $25.00Overweight → Neutral
    Piper Sandler
    2/21/2023$26.00 → $35.00Neutral → Overweight
    Piper Sandler
    10/25/2022$28.00Neutral
    Piper Sandler
    6/24/2022$35.00Buy
    Seaport Research Partners
    More analyst ratings