Cautionary Statement Regarding Forward-Looking Information for Purposes of the "Safe Harbor" Provisions of the Private Securities Litigation Reform Act of 1995



Certain statements in this Quarterly Report on Form 10-Q may constitute
forward-looking statements which reflect our current views with respect to,
among other things, future events and financial performance. Examples of such
forward-looking statements include references to our future expansion and our
acquisitions. You can identify these forward-looking statements by the use of
forward-looking words such as "outlook," "believes," "expects," "potential,"
"continues," "may," "will," "should," "would," "seeks," "approximately,"
"predicts," "intends," "plans," "estimates," "anticipates," or the negative
version of those words or other comparable words. Any forward-looking statements
contained in this Quarterly Report on Form 10-Q are based upon current plans,
estimates, expectations and assumptions relating to our operations, results of
operations, financial condition, growth strategy and liquidity. The inclusion of
this forward-looking information should not be regarded as a representation by
us or any other person that the future plans, estimates or expectations
contemplated by us will be achieved. Such forward-looking statements are subject
to numerous risks, uncertainties and other factors that may cause actual
results, performance or achievements to be materially different from any future
results, performance or achievements expressed or implied by the forward-looking
statements. In addition to those factors described under Part I, Item 1A. Risk
Factors in our Annual Report on Form 10-K filed on March 26, 2019, and Part II,
Item 1A. Risk Factors in this Quarterly Report on Form 10-Q, some important
factors that could cause actual results, performance or achievements to differ
materially from those discussed in forward-looking statements include, but are
not limited to, the following:
• our success in growing our store base and digital demand;


• our ability to successfully integrate recently acquired businesses or

realize the anticipated benefits of the acquisitions after we complete our

integration efforts;

• our ability to protect our reputation and to maintain the brands we license;




•      maintaining strong relationships with our vendors, manufacturers and
       wholesale customers;


•      our ability to anticipate and respond to fashion trends, consumer
       preferences and changing customer expectations;


•      risks related to the loss or disruption of our distribution and/or
       fulfillment operations;


•      continuation of agreements with and our reliance on the financial
       condition of Stein Mart;

• our ability to execute our strategies;

• fluctuation of our comparable sales and quarterly financial performance;

• risks related to the loss or disruption of our information systems and data;

• our ability to prevent or mitigate breaches of our information security

and the compromise of sensitive and confidential data;

• failure to retain our key executives or attract qualified new personnel;

• our reliance on our loyalty programs and marketing to drive traffic, sales

and customer loyalty;

• risks related to leases of our properties;

• our competitiveness with respect to style, price, brand availability and


       customer service;


•      our reliance on foreign sources for merchandise and risks inherent to
       international trade;

• the imposition of new tariffs on our products;

• exposure to foreign tax contingencies;

• uncertainty related to future legislation, regulatory reform, policy

changes, or interpretive guidance on existing legislation;

• uncertain general economic conditions;

• risks related to holdings of cash and investments and access to liquidity; and

• fluctuations in foreign currency exchange rates.





If one or more of these or other risks or uncertainties materialize, or if our
underlying assumptions prove to be incorrect, actual results, performance or
achievements may vary materially from what we have projected. Furthermore, new
factors emerge from time to time and it is not possible for management to
predict all such factors, nor can management assess the impact of any such
factor on the business or the extent to which any factor, or combination of
factors, may cause results to differ materially from those contained in any
forward-looking statement. Any forward-looking statement speaks only as of the
date on which such statement is made, and, except as required by law, we
undertake no obligation to update any forward-looking statement to reflect
events or circumstances after the date on which such statement is made or to
reflect the occurrence of unanticipated events.


                                       24
--------------------------------------------------------------------------------

Executive Overview



Our long-term initiatives remain in place despite the recent headwinds. We
continue to make meaningful progress against our strategic initiatives, and we
are on our way to achieving our goals of growing market share, adding
negotiating leverage through our scale and providing a unique offering of brands
we produce. We are differentiated by our innovative services, our best-in-class
loyalty programs, and our enhanced customer shopping experience, both in stores
and online.

During the third quarter, we faced several challenges that impacted our results,
including weather, tariff impacts and system implementation issues. However, we
continue to be pleased with the performance of our Canada Retail segment with
continued positive comparable sales and further margin growth, benefiting from
moving their digital offering to the platform we use in the U.S. and the launch
of new loyalty programs for our Canadian customers. The Brand Portfolio segment
gives us the capability to design, source and market differentiated product and
better position us to grow private label brands at DSW in the U.S. We remain on
track to convert the production of the majority of our DSW private label to the
Brand Portfolio segment in fiscal 2020. At that time, we expect to realize the
benefits of having greater exclusivity in product offerings at higher margins.

Comparability



There are a number of items that affect comparability when reviewing our results
of operations for the periods presented in this Quarterly Report on Form 10-Q.
Significant items to consider include:
•      On May 10, 2018, we acquired the remaining interest in TSL that we did not

previously own. TSL results were included in the condensed consolidated


       results of operations as a wholly-owned subsidiary, beginning with the
       second quarter of fiscal 2018. The loss from our equity investment
       interest in TSL was included in our condensed consolidated results of

operations for the first quarter of fiscal 2018. Due to the acquisition of

the remaining interest in TSL, we remeasured to fair value our previously

held assets, which included our equity investment in TSL and notes and

accounts receivable from TSL. During the second quarter of fiscal 2018, as


       a result of the remeasurement, we recorded a loss of $34.0 million to
       non-operating income (expenses), net. Also during the second quarter of
       fiscal 2018, we reclassified a net loss of $12.2 million of foreign

currency translation adjustments related to the previously held balances

from accumulated other comprehensive loss to non-operating income

(expenses), net. In addition, with the TSL acquisition being accounted for

as a step acquisition, the purchase price included the fair value of our

previously held assets, which considered the valuation of the TSL

enterprise. This valuation identified that the resulting goodwill was not

supportable as the value of the acquired net assets exceeded the

enterprise fair value. As a result, during fiscal 2018, we recorded a

goodwill impairment charge, net of adjustments as a result of recording


       adjustments to the preliminary purchase allocations, which resulted in
       impairing all of TSL's goodwill.

• During the three and nine months ended November 3, 2018, as a result of

our decision to exit the Town Shoes banner, we closed certain Town Shoes

banner stores with remaining lease terms and recorded a lease exit charge

of $13.4 million and $13.8 million, respectively.

• On November 5, 2018, we completed the acquisition of Camuto Group. Camuto

Group's results were included in the condensed consolidated results of

operations as a wholly-owned subsidiary, beginning with the fourth quarter

of fiscal 2018.

• During the three and nine months ended November 3, 2018, we incurred

acquisition-related costs and target acquisition costs of $13.0 million

and $18.6 million, respectively.

• During the three and nine months ended November 2, 2019, we incurred

integration and restructuring costs related to our prior year acquisition

activity of $1.5 million and $13.6 million, respectively, which consisted

primarily of severance, termination fees for terminating the JVs, and

professional fees and other integration costs. During the nine months

ended November 3, 2018, we incurred restructuring costs of $3.3 million in

severance, primarily related to changes in our store staffing model.

• During the three and nine months ended November 2, 2019, we recorded

impairment charges of $4.8 million related to the planned consolidation of


       certain Brand Portfolio segment locations as part of our integration
       efforts and under-performing stores in the Canada Retail segment.


•      The first quarter of fiscal 2018 included the wind-down operations of
       Ebuys, including incremental income tax expense of $2.3 million. In
       addition, during the three and nine months ended November 3, 2018, we
       recorded lease exit and other termination costs of $2.7 million and $7.2
       million, respectively.




                                       25

--------------------------------------------------------------------------------

Financial Summary



Total revenue increased to $936.3 million for the three months ended November 2,
2019 from $833.0 million for the three months ended November 3, 2018. The 12.4%
increase in total revenue was primarily driven by incremental revenue from the
acquired Camuto Group business and a 0.3% increase in comparable sales,
partially offset by the impact of stores closed since the end of the third
quarter of fiscal 2018, primarily the Town Shoes banner stores.

During the three months ended November 2, 2019, gross profit as a percentage of
net sales was 28.9%, a decrease of 370 basis points from 32.6% in the previous
year. The decrease in the gross profit rate was primarily driven by lower
margins in the U.S. Retail segment due to being more promotional and higher
shipping costs in the current year associated with higher digital penetration,
partially offset by higher margins in the Canada Retail segment due to lower
clearance activity and improved leverage in occupancy costs.

Net income for the three months ended November 2, 2019 was $43.5 million, or
$0.60 per diluted share, which included net after-tax charges of $5.1 million,
or $0.07 per diluted share, primarily related to impairment charges and
integration and restructuring expenses associated with the businesses acquired
in fiscal 2018. Net income for the three months ended November 3, 2018 was $39.3
million, or $0.48 per diluted share, which included net after-tax charges of
$18.6 million, or $0.22 per diluted share, primarily related to acquisition
activity and the exit of the Town Shoes banner.

We have continued making investments in our business that support our long-term
growth objectives. During the nine months ended November 2, 2019, we invested
$59.6 million in capital expenditures compared to $48.5 million during the nine
months ended November 3, 2018. The increase in capital expenditures this year
over last year was primarily driven by the investments in the acquired
businesses and infrastructure necessary to integrate the businesses. Our capital
expenditures during the nine months ended November 2, 2019 primarily related to
16 new store openings, multiple store remodels and investments in business
infrastructure.


                                       26
--------------------------------------------------------------------------------

Results of Operations

Comparison of the Three Months Ended November 2, 2019 with the Three Months Ended November 3, 2018


                                                Three months ended
                                  November 2, 2019               November 3, 2018                 Change
(dollars in thousands,                      % of Total                     % of Total
except per share amounts)     Amount         Revenue         Amount         Revenue         Amount         %
Revenue:
Net sales                   $ 928,608        99.2  %       $ 831,669        99.8  %       $  96,939      11.7  %
Commission, franchise and
other revenue                   7,656         0.8              1,334         0.2              6,322     473.9  %
Total revenue                 936,264       100.0            833,003       100.0            103,261      12.4  %
Cost of sales                (660,518 )     (70.5 )         (560,586 )     (67.3 )          (99,932 )    17.8  %
Operating expenses           (217,476 )     (23.2 )         (226,491 )     (27.2 )            9,015      (4.0 )%
Income from equity
investment in ABG-Camuto        2,662         0.3                  -           -              2,662        NM
Impairment adjustments
(charges)                      (4,824 )      (0.5 )            7,163         0.9            (11,987 )      NM
Operating profit               56,108         6.1             53,089         6.4              3,019       5.7  %
Interest income (expense),
net                            (2,174 )      (0.3 )              870         0.1             (3,044 )      NM
Non-operating income
(expenses), net                    15         0.0               (108 )      (0.0 )              123        NM
Income before income taxes     53,949         5.8             53,851         6.5                 98       0.2  %
Income tax provision          (10,489 )      (1.1 )          (14,532 )      (1.7 )            4,043     (27.8 )%
Net income                  $  43,460         4.7  %       $  39,319         4.8  %       $   4,141      10.5  %
Basic and diluted earnings
per share:
Basic earnings per share    $    0.60                      $    0.49                      $    0.11      22.4  %
Diluted earnings per share  $    0.60                      $    0.48                      $    0.12      25.0  %
Weighted average shares
used in per share
calculations:
Basic shares                   72,123                         80,321                         (8,198 )   (10.2 )%
Diluted shares                 72,947                         82,287                         (9,340 )   (11.4 )%


NM - Not meaningful

Net Sales- The following summarizes the changes in consolidated net sales from
the same period last year:
                                                                   Three months ended
(in thousands)                                                      November 2, 2019
Consolidated net sales for the same period last year             $          

831,669


Increase in comparable sales(1)                                             

2,041


Net increase from non-comparable sales and other changes                    

1,956


Loss of net sales from closed stores                                        (13,744 )
Incremental external net sales from Camuto Group                            106,686
Consolidated net sales                                           $          928,608

(1) A store is considered comparable when in operation for at least 14 months at

the beginning of the fiscal year. Stores are added to the comparable base at

the beginning of the year and are dropped for comparative purposes in the

quarter they are closed. Comparable sales include e-commerce sales. Stores in

Canada from the TSL acquisition that were in operation for at least 14 months

at the beginning of fiscal 2019, along with its e-commerce sales, were added

to the comparable base beginning with the second quarter of fiscal 2019.

Comparable sales for the Canada Retail segment exclude the impact of foreign

currency translation and are calculated by translating current period results

at the foreign currency exchange rate used in the comparable period in the

prior year. The calculation of comparable sales varies across the retail

industry and, as a result, the calculations of other retail companies may not


    be consistent with our calculation.




                                       27

--------------------------------------------------------------------------------

The following summarizes net sales by segment:


                               Three months ended                           

Change


(dollars in
thousands)           November 2, 2019     November 3, 2018        Amount          %       Comparable Sales %
Segment net sales:
U.S. Retail         $        716,775     $         721,746     $   (4,971 )     (0.7 )%           -%
Canada Retail                 76,299                80,072         (3,773 )     (4.7 )%          4.4%
Brand Portfolio              130,582                     -        130,582         NM              NA
Other                         28,848                29,851         (1,003 )     (3.4 )%         (2.4)%
Total segment net
sales                        952,504               831,669        120,835       14.5  %          0.3%
Elimination of
intersegment net
sales                        (23,896 )                   -        (23,896 )       NM
Consolidated net
sales               $        928,608     $         831,669     $   96,939       11.7  %


NM - Not meaningful
NA - Not applicable

Within the U.S. Retail segment, comparable sales were flat due to higher
comparable transactions with higher volume from digital orders offsetting lower
store traffic, which was offset by a decline in comparable average dollar sales
per transaction due to being more promotional. Within the Canada Retail segment,
comparable sales increased due to higher comparable transactions, primarily as a
result of the significant improvements to its digital platform.

Commission, Franchise and Other Revenue- Commission, franchise and other revenue includes commission income for First Cost design and buying services in the Brand Portfolio segment, royalties and other fees paid by franchisees, and rental income on owned and leased properties, summarized as follows:


                                               Three months ended                       Change
(dollars in thousands)               November 2, 2019      November 3, 2018        Amount         %
Commission income from Brand
Portfolio segment                   $         6,914      $                -     $    6,914         NM
Franchise and other revenue                   2,438                   1,334          1,104       82.8 %
                                              9,352                   1,334          8,018      601.0 %
Elimination of intersegment
commission income                            (1,696 )                     -         (1,696 )       NM
Consolidated commission, franchise
and other revenue                   $         7,656      $            1,334     $    6,322      473.9 %


Gross Profit- Gross profit is defined as net sales, which excludes commission, franchise and other revenue, less cost of sales, calculated as follows:


                                            Three months ended
                             November 2, 2019                November 3, 2018                          Change
(dollars in thousands)   Amount      % of Net Sales      Amount      % of Net Sales      Amount         %        Basis Points
Net sales              $ 928,608          100.0  %     $ 831,669          100.0  %
Cost of sales           (660,518 )        (71.1 )       (560,586 )        (67.4 )
Gross profit           $ 268,090           28.9  %     $ 271,083           32.6  %     $  (2,993 )    (1.1 )%         (370 )




                                       28

--------------------------------------------------------------------------------

The following summarizes gross profit by segment:


                                         Three months ended
                         November 2, 2019                 November 3, 2018                          Change
(dollars in                        % of Segment                     % of Segment
thousands)            Amount        Net Sales         Amount         Net Sales        Amount         %        Basis Points
Segment gross
profit:
U.S. Retail        $  201,409         28.1 %       $   239,650         33.2 %       $ (38,241 )   (16.0 )%         (510 )
Canada Retail          27,485         36.0 %            25,364         31.7 %       $   2,121       8.4  %          430
Brand Portfolio        33,936         26.0 %                 -            - %       $  33,936        NM              NM
Other                   6,291         21.8 %             6,069         20.3 %       $     222       3.7  %          150
                      269,121                          271,083
Elimination of
intersegment gross
profit                 (1,031 )                              -
Consolidated gross
profit             $  268,090                      $   271,083


NM - Not meaningful

The U.S. Retail segment gross profit margin decreased primarily driven by being
more promotional than the prior year and higher shipping costs in the current
year associated with higher online orders, partially offset by an increase in
initial markups. The Canada Retail segment gross profit margin improved
primarily due to lower clearance activity with improvements in the inventory
position and improved leverage in occupancy costs with the exit of the Town
Shoes banner last year.

Elimination of intersegment gross profit consisted of the following:


                                                                  Three months ended
(in thousands)                                         November 2, 2019       November 3, 2018
Elimination of intersegment activity:
Net sales recognized by Brand Portfolio segment       $       (23,896 )    $                  -
Cost of sales:
Cost of sales recognized by Brand Portfolio segment            17,363                         -

Recognition of intersegment gross profit for inventory previously purchased that was subsequently sold to external customers during the current period

            5,502                         -
Gross profit                                          $        (1,031 )    $                  -



Operating Expenses- For the three months ended November 2, 2019, operating
expenses as a percentage of total revenue decreased 400 basis points over the
same period last year primarily driven by lower incentive compensation, the
impact of lease exit charges, acquisition-related costs and restructuring
charges in the prior year, and lower marketing investments, partially offset by
the impact of including Camuto Group in the consolidated results.

Income from Equity Investment in ABG-Camuto- We account for our equity
investment in ABG-Camuto using the equity method of accounting, with the net
earnings attributable to our 40% investment being classified within operating
profit. ABG-Camuto is an integral part of the Brand Portfolio segment, primarily
due to our licensing with ABG-Camuto, which allows us to sell licensed branded
products to wholesale customers.

Impairment Adjustments (Charges)- For the three months ended November 2, 2019,
we recorded impairment charges primarily related to the planned consolidation of
certain locations as part of our integration efforts for the Brand Portfolio
segment. With the TSL acquisition being accounted for as a step acquisition, the
purchase price included the fair value of our previously held assets, which
considered the valuation of the TSL enterprise. This valuation identified that
the resulting goodwill was not supportable as the value of the acquired net
assets exceeded the enterprise fair value. As a result, during the three months
ended November 3, 2018, we recorded a goodwill impairment adjustment, as a
result of recording adjustments to the preliminary purchase allocations.


                                       29
--------------------------------------------------------------------------------

Income Taxes- Our effective tax rate changed from 27.0% for the three months
ended November 3, 2018 to 19.4% for the three months ended November 2, 2019.
During the three months ended November 2, 2019, the effective tax rate was
impacted by the release of valuation allowances as a result of the improved
performance in Canada and other favorable discrete items.

Comparison of the Nine Months Ended November 2, 2019 with the Nine Months Ended
November 3, 2018
                                                   Nine months ended
                                   November 2, 2019                 November 3, 2018                  Change
(dollars in thousands,                        % of Total                       % of Total
except per share amounts)      Amount          Revenue          Amount          Revenue         Amount         %
Revenue:
Net sales                   $ 2,648,240        99.0  %       $ 2,335,841        99.8  %       $ 312,399      13.4  %
Commission, franchise and
other revenue                    26,737         1.0                4,532         0.2             22,205     490.0  %
Total revenue                 2,674,977       100.0            2,340,373       100.0            334,604      14.3  %
Cost of sales                (1,869,253 )     (69.9 )         (1,605,038 )     (68.6 )         (264,215 )    16.5  %
Operating expenses             (666,898 )     (24.9 )           (590,230 )     (25.2 )          (76,668 )    13.0  %
Income from equity
investment in ABG-Camuto          7,354         0.3                    -           -              7,354        NM
Impairment charges               (4,824 )      (0.2 )            (29,077 )      (1.2 )           24,253     (83.4 )%
Operating profit                141,356         5.3              116,028         5.0             25,328      21.8  %
Interest income (expense),
net                              (5,947 )      (0.3 )              2,339         0.1             (8,286 )      NM
Non-operating expenses, net        (128 )      (0.0 )            (49,594 )      (2.1 )           49,466     (99.7 )%
Income before income taxes
and loss from equity
investment in TSL               135,281         5.0               68,773         3.0             66,508      96.7  %
Income tax provision            (33,220 )      (1.2 )            (42,203 )      (1.8 )            8,983     (21.3 )%
Loss from equity investment
in TSL                                -           -               (1,310 )      (0.1 )            1,310        NM
Net income                  $   102,061         3.8  %       $    25,260         1.1  %       $  76,801     304.0  %
Basic and diluted earnings
per share:
Basic earnings per share    $      1.38                      $      0.31                      $    1.07     345.2  %
Diluted earnings per share  $      1.36                      $      0.31                      $    1.05     338.7  %
Weighted average shares
used in per share
calculations:
Basic shares                     74,219                           80,231                         (6,012 )    (7.5 )%
Diluted shares                   75,149                           81,686                         (6,537 )    (8.0 )%


NM - Not meaningful

Net Sales- The following summarizes the changes in consolidated net sales from
the same period last year:
                                                                    Nine months ended
(in thousands)                                                      November 2, 2019
Consolidated net sales for the same period last year             $        

2,335,841


Increase in comparable sales                                                

18,199


Net increase from non-comparable sales and other changes                    

5,098


Loss of net sales from closed stores                                        (33,431 )
Incremental external net sales from 2018 acquired businesses                

328,165


Loss of net sales from the exit of Ebuys                                     (5,632 )
Consolidated net sales                                           $        2,648,240




                                       30

--------------------------------------------------------------------------------

The following summarizes net sales by segment:


                                Nine months ended                                   Change
(dollars in
thousands)           November 2, 2019       November 3, 2018        Amount          %       Comparable Sales %
Segment net sales:
U.S. Retail         $       2,086,535     $        2,083,287     $    3,248        0.2  %          0.5%
Canada Retail                 191,421                152,604         38,817       25.4  %          6.1%
Brand Portfolio               326,871                      -        326,871         NM              NA
Other                          93,935                 99,950         (6,015 )     (6.0 )%          0.9%
Total segment net
sales                       2,698,762              2,335,841        362,921       15.5  %          0.8%
Elimination of
intersegment net
sales                         (50,522 )                    -        (50,522 )       NM
Consolidated net
sales               $       2,648,240     $        2,335,841     $  312,399       13.4  %


NM - Not meaningful
NA - Not applicable

Within the U.S. Retail segment, comparable sales increased due to higher
comparable transactions partially offset by a decline in comparable average
dollar sales per transaction. Within the Canada Retail segment, comparable sales
increased due to higher comparable average dollar sales per transaction,
primarily as a result of the significant improvements to its digital platform
and lower clearance inventory.

Commission, Franchise and Other Revenue- Commission, franchise and other revenue includes commission income for First Cost design and buying services in the Brand Portfolio segment, royalties and other fees paid by franchisees, and rental income on owned and leased properties, summarized as follows:


                                                Nine months ended                        Change
(dollars in thousands)               November 2, 2019       November 3, 2018        Amount         %
Commission income from Brand
Portfolio segment                   $          18,118     $                -     $   18,118         NM
Franchise and other revenue                    11,910                 

4,532 7,378 162.8 %


                                               30,028                  4,532         25,496      562.6 %
Elimination of intersegment
commission income                              (3,291 )                    -         (3,291 )       NM
Consolidated commission, franchise
and other revenue                   $          26,737     $            4,532     $   22,205      490.0 %


Gross Profit- Gross profit is defined as net sales, which excludes commission, franchise and other revenue, less cost of sales, calculated as follows:


                                               Nine months ended
                              November 2, 2019                  November 3, 2018                           Change
(dollars in thousands)    Amount       % of Net Sales       Amount       % of Net Sales      Amount         %       Basis Points
Net sales              $ 2,648,240          100.0  %     $ 2,335,841          100.0  %
Cost of sales           (1,869,253 )        (70.6 )       (1,605,038 )        (68.7 )
Gross profit           $   778,987           29.4  %     $   730,803           31.3  %     $  48,184       6.6 %         (190 )




                                       31

--------------------------------------------------------------------------------

The following summarizes gross profit by segment:


                                         Nine months ended
                         November 2, 2019                 November 3, 2018                          Change
(dollars in                        % of Segment                     % of Segment
thousands)            Amount        Net Sales         Amount         Net Sales        Amount         %        Basis Points
Segment gross
profit:
U.S. Retail        $  619,356         29.7 %       $   667,595         32.0 %       $ (48,239 )    (7.2 )%         (230 )
Canada Retail          65,171         34.0 %            43,582         28.6 %       $  21,589      49.5  %          540
Brand Portfolio        75,191         23.0 %                 -            - %       $  75,191        NM              NM
Other                  21,643         23.0 %            19,626         19.6 %       $   2,017      10.3  %          340
                      781,361                          730,803
Elimination of
intersegment gross
profit                 (2,374 )                              -
Consolidated gross
profit             $  778,987                      $   730,803


NM - Not meaningful

The U.S. Retail segment gross profit margin declined primarily driven by higher
shipping costs in the current year associated with higher digital penetration
and a benefit recognized in the second quarter of fiscal 2018 as a result of
adjusting our loyalty programs deferred revenue due to the relaunch of the DSW
VIP rewards program. The Canada Retail segment gross profit margin improved
primarily due to lower clearance activity with improvements in the inventory
position and improved leverage in occupancy costs with the exit of the Town
Shoes banner last year. The inclusion of Camuto Group, which operates at a lower
gross profit rate, decreased the consolidated gross profit margin rate.

Elimination of intersegment gross profit consisted of the following:


                                                                   Nine months ended
(in thousands)                                         November 2, 2019        November 3, 2018
Elimination of intersegment activity:
Net sales recognized by Brand Portfolio segment       $        (50,522 )    $                  -
Cost of sales:
Cost of sales recognized by Brand Portfolio segment             39,281                         -

Recognition of intersegment gross profit for inventory previously purchased that was subsequently sold to external customers during the current period

             8,867                         -
Gross profit                                          $         (2,374 )    $                  -



Operating Expenses- For the nine months ended November 2, 2019, operating
expenses as a percentage of total revenue decreased 30 basis points over the
same period last year primarily driven by lower incentive compensation, the
impact of lease exit charges, acquisition-related costs and restructuring
charges in the prior year, and lower marketing investments, partially offset by
the impact of including Camuto Group in the consolidated results.

Income from Equity Investment in ABG-Camuto- We account for our equity
investment in ABG-Camuto using the equity method of accounting, with the net
earnings attributable to our 40% investment being classified within operating
profit. ABG-Camuto is an integral part of the Brand Portfolio segment, primarily
due to our licensing with ABG-Camuto, which allows us to sell licensed branded
products to wholesale customers.

Impairment Charges- For the nine months ended November 2, 2019, we recorded
impairment charges primarily related to the planned consolidation of certain
locations as part of our integration efforts for the Brand Portfolio segment.
With the TSL acquisition being accounted for as a step acquisition, the purchase
price included the fair value of our previously held assets, which considered
the valuation of the TSL enterprise. This valuation identified that the
resulting goodwill was not supportable as the value of the acquired net assets
exceeded the enterprise fair value. As a result, during the nine months ended
November 3, 2018, we recorded a goodwill impairment charge, net of adjustments,
as a result of recording adjustments to the preliminary purchase allocations,
which resulted in impairing all of TSL's goodwill.

                                       32
--------------------------------------------------------------------------------


Non-operating Expenses, net- Due to the acquisition of the remaining interest in
TSL during the second quarter of fiscal 2018, we remeasured to fair value our
previously held assets, which included our equity investment in TSL and notes
and accounts receivable from TSL. As a result of the remeasurement, we recorded
a loss of $34.0 million to non-operating income (expenses), net. Also during the
second quarter of fiscal 2018, we reclassified a net loss of $12.2 million of
foreign currency translation adjustments related to the previously held balances
from accumulated other comprehensive loss to non-operating income (expenses),
net.

Income Taxes- Our effective tax rate changed from 62.6% for the nine months
ended November 3, 2018 to 24.6% for the nine months ended November 2, 2019. The
decrease in the effective tax rate was primarily driven by valuation allowances
and the goodwill impairment associated with the TSL acquisition during the nine
months ended November 3, 2018.

Seasonality



Our business is subject to seasonal merchandise trends driven by the change in
weather conditions and our customers' interest in new seasonal styles. New
spring styles are primarily introduced in the first quarter and new fall styles
are primarily introduced in the third quarter.

Liquidity and Capital Resources

Overview

Our primary ongoing operating cash flow requirements are for inventory purchases, capital expenditures for new stores, improving our information technology systems and infrastructure growth. Our working capital and inventory levels fluctuate seasonally.



During the nine months ended November 2, 2019, we repurchased 7.1 million Class
A common shares at a cost of $141.6 million, which was partially funded with
borrowings on the revolving line of credit, with $334.9 million of Class A
common shares that remain authorized under the program as of November 2, 2019.
During the nine months ended November 3, 2018, we did not repurchase any Class A
common shares. The share repurchase program may be suspended, modified or
discontinued at any time, and we have no obligation to repurchase any amount of
our common shares under the program. Shares will be repurchased in the open
market at times and in amounts considered appropriate based on price and market
conditions.

We are committed to a cash management strategy that maintains liquidity to
adequately support the operation of the business, to pursue our growth strategy
and withstand unanticipated business volatility. We believe that cash generated
from our operations, together with our current levels of cash and investments,
as well as availability under our Credit Facility, are sufficient over the next
12 months and the foreseeable future to maintain our ongoing operations, support
seasonal working capital requirements, fund capital expenditures, and repurchase
common shares under our share repurchase program.

Operating Cash Flows



For the nine months ended November 2, 2019, net cash provided by operations was
$118.1 million compared to $147.3 million for the nine months ended November 3,
2018. The change was driven by a decrease in net income after adjusting for
non-cash activity, including depreciation and amortization, stock-based
compensation, impairment charges, the loss on previously held assets in TSL,
loss on foreign currency reclassified from accumulated other comprehensive loss,
the change in deferred income taxes, and lease exit charges, primarily due to
lower performance for the U.S. Retail segment and including the net loss from
Camuto Group during fiscal 2019. In addition, we had an increased use of cash to
fund working capital requirements during fiscal 2019 due to the addition of the
acquired businesses as well as the impact of lower accruals for incentive
compensation.

Investing Cash Flows



For the nine months ended November 2, 2019, our net cash used in investing
activities was $10.3 million, which was due to capital expenditures of $59.6
million exceeding the net liquidation of our available-for sale-securities.
During the nine months ended November 3, 2018, our net cash used in investing
activities was $41.0 million, which was due to the acquisition of TSL, capital
expenditures of $48.5 million and $16.0 million of additional borrowings by TSL
prior to the acquisition, partially offset by the net liquidation of our
available-for sale-securities.

Financing Cash Flows



For the nine months ended November 2, 2019, our net cash used in financing
activities was $120.6 million compared to $60.6 million for the nine months
ended November 3, 2018. The increase was primarily driven by the repurchase of
Class A common shares under the share repurchase program during nine months
ended November 2, 2019, which was partially financed using our revolving line of
credit, partially offset by lower dividends due to fewer outstanding Class A
common shares.

Debt

Credit Facility- On August 25, 2017, we entered into a senior unsecured
revolving credit agreement (the "Credit Facility") with a maturity date of
August 25, 2022 that replaced our previous secured revolving credit agreement
and letter of credit agreement. On October 10, 2018, the Credit Facility was
amended to include the acquisition of Camuto Group as a permitted acquisition
and, following the acquisition, to utilize an accordion feature that provided
for an increase to the revolving line of credit. On November 5, 2018, following
the acquisition of Camuto Group, the amended Credit Facility was increased with
no change to the sub-limits. As of November 2, 2019, the Credit Facility
provided a revolving line of credit up to $400 million, with sub-limits for the
issuance of up to $50 million in letters of credit, swing loan advances of up to
$15 million, and the issuance of up to $75 million in foreign currency revolving
loans and letters of credit. The Credit Facility may be used to provide funds
for working capital, capital expenditures, share repurchases, other
expenditures, and permitted acquisitions as defined by the Credit Facility. Our
Credit Facility allows the payments of dividends by us or our subsidiaries,
provided that immediately before and after a dividend payment there is no event
of default, as defined in our Credit Facility.

Loans issued under the revolving line of credit bear interest, at our option, at
a base rate or an alternate base rate as defined in the Credit Facility plus a
margin based on our leverage ratio, with an interest rate of 3.7% as of
November 2, 2019. Any loans issued in CAD bear interest at the alternate base
rate plus a margin based on our leverage ratio. Interest on letters of credit
issued under the Credit Facility is variable based on our leverage ratio and the
type of letters of credit, with an interest rate of 1.8% as of November 2, 2019.
Commitment fees are based on the average unused portion of the Credit Facility
at a variable rate based on our leverage ratio. As of November 2, 2019, we had
$235.0 million outstanding under the Credit Facility and $3.0 million in letters
of credit issued, resulting in $162.0 million available for borrowings. Interest
expense related to the Credit Facility includes interest on borrowings and
letters of credit, commitment fees and the amortization of debt issuance costs.

Debt Covenants- The Credit Facility contains financial and other covenants,
including, but not limited to, limitations on indebtedness, liens and
investments, as well as the maintenance of a leverage ratio not to exceed 3.25:1
and a fixed charge coverage ratio not to be less than 1.75:1. As a result of the
acquisition of Camuto Group, we have elected to increase the leverage ratio
whereby we must maintain a leverage ratio not to exceed 3.50:1 as of the end of
the fourth quarter of fiscal 2018 and for the subsequent three quarters. A
violation of any of the covenants could result in a default under the Credit
Facility that would permit the lenders to restrict our ability to further access
the Credit Facility for loans and letters of credit and require the immediate
repayment of any outstanding loans under the Credit Facility. As of November 2,
2019, we were in compliance with all financial covenants.


                                       33
--------------------------------------------------------------------------------

Capital Expenditure Plans



We expect to spend approximately $80.0 million for capital expenditures in
fiscal 2019, of which we invested $59.6 million during the nine months ended
November 2, 2019. Our capital expenditures for the remainder of the year will
depend primarily on the number of store projects as well as infrastructure and
information technology projects that we undertake and the timing of these
expenditures.

Off-Balance Sheet Liabilities and Other Contractual Obligations

We do not have any material off-balance sheet arrangements as defined by Item 303(a)(4) of Regulation S-K.



We have included a summary of our contractual obligations as of February 2, 2019
in our Annual Report on Form 10-K for the fiscal year ended February 2, 2019.
There have been no material changes in contractual obligations outside the
ordinary course of business since February 2, 2019.

Critical Accounting Policies and Estimates



The preparation of our condensed consolidated financial statements in conformity
with GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets, liabilities, and disclosure of commitments and
contingencies at the date of the condensed consolidated financial statements and
reported amounts of revenue and expenses during the reporting period. We base
these estimates and judgments on factors we believe to be relevant, the results
of which form the basis for making judgments about the carrying values of assets
and liabilities that are not readily apparent from other sources. The process of
determining significant estimates is fact-specific and takes into account
factors such as historical experience, current and expected economic conditions,
product mix, and in some cases, actuarial and appraisal techniques. We
constantly re-evaluate these significant factors and make adjustments where
facts and circumstances dictate.

While we believe that the factors considered provide a meaningful basis for the
accounting policies applied in the preparation
of the condensed consolidated financial statements, we cannot guarantee that our
estimates and assumptions will be accurate. As the determination of these
estimates requires the exercise of judgment, actual results may differ from
those estimates, and such differences may be material to our condensed
consolidated financial statements. There have been no material changes to the
application of critical accounting policies disclosed in our Annual Report on
Form 10-K for the fiscal year ended February 2, 2019.

© Edgar Online, source Glimpses