o

Inventory was up 8.1% compared to the first quarter 2024;

o

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 be also 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;

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	$	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.