Sears Holdings Reports Second Quarter Results
HOFFMAN ESTATES, Ill., Aug. 18, 2011 /PRNewswire/ -- 聽Sears Holdings Corporation ("Holdings," "we," "us," "our" or the "Company") (NASDAQ: SHLD) today reported its second quarter 2011 results. In summary, we reported:
- Net loss attributable to Holdings' shareholders for the quarter of $146 million, or $1.37 loss per diluted share, in 2011, and $39 million, or $0.35 loss per diluted share, in 2010;
- Adjusted loss per diluted share for the second quarter of $1.13 in 2011 and $0.19 in 2010;
- Adjusted EBITDA for the quarter of $79 million ($51 million domestic and $28 million at Sears Canada) in 2011 and $254 million ($178 million domestic and $76 million at Sears Canada) in 2010;
- Kmart's comparable store sales were flat, Sears Domestic comparable store sales declined 1.2%;
- Store closing and severance charges of $48 million recognized in the second quarter of fiscal 2011 as part of restructuring initiatives;
- Domestic inventory declined $75 million from the prior year balance; and
- Cash on hand of $679 million and nearly $3 billion of availability on domestic and Canadian revolving credit facilities.
Lou D鈥橝mbrosio, Sears Holdings鈥 Chief Executive Officer and President, said, 鈥淲e are not satisfied with our results and are taking actions to turn around our performance in a challenging economic environment.聽 While we improved our revenue trend, including growing our online business by over 30%, we had lower gross margins. 聽The margin decline was due to markdowns taken to clear seasonal inventory and promotional activity.聽 Inventory was tightly managed, as we finished the quarter with domestic inventory $75 million lower than prior year compared to the first quarter when inventory was $416 million higher than prior year.鈥
Mr. D鈥橝mbrosio added, 鈥淲e implemented targeted expense actions, continued to invest in the business to serve our customers, and welcomed talented new leaders to the team, including Rob Schriesheim as CFO, Edgar Huber to lead Lands鈥 End and Monica Woo as head of Sears marketing. 聽We are launching new exclusive brands in apparel - the Kardashian Kollection at Sears and Sofia by Sofia Vergara at Kmart. 聽We also introduced innovative products, such as the newly launched 31 cubic foot Kenmore Trio refrigerator, as Kenmore recaptured the leadership position in major appliances.鈥
During the second quarter, we recognized $48 million of costs associated with various actions to improve our productivity as follows:
- Closing 29 stores, which consist of 10 Kmart stores, three Full-line stores, 12 Hardware and Appliance stores, two Sears Auto Centers and two The Great Indoors stores;
- Converting 14 Sears Grand stores to Kmart stores;
- Closing seven product repair center locations; and
- In addition to position reductions from the above actions, reducing approximately 250 existing support positions.
These actions are expected to generate cash from the liquidation of inventory and other proceeds and result in estimated annualized savings of approximately $50 million.聽 The two Great Indoors store locations were sold during the quarter and the sale generated proceeds of $33 million and a gain of $21 million. The gain is reported in "gain on sale of assets" on the income statement. 聽The list of stores closing can be found at .
Second Quarter Revenues and Comparable Store Sales
Total revenues decreased $125 million to $10.3 billion for the quarter ended July 30, 2011, as compared to total revenues of $10.5 billion for the quarter ended July 31, 2010. 聽The decline in total revenue for the quarter was primarily a result of a 0.7% decrease in domestic comparable store sales and the effect of having fewer Kmart and Sears Full-line stores in operation, in addition to a 5.8% decline in comparable store sales at Sears Canada, partially offset by an increase of $86 million due to changes in the Canadian foreign exchange rate.
The domestic comparable store sales trend improved over the first quarter decline of 3.6%, and included a decrease at Sears Domestic of 1.2%, while sales at Kmart were flat. 聽Decreases in sales for the quarter at Sears Domestic were primarily driven by consumer electronics. 聽Excluding the consumer electronics decline, domestic comparable store sales would have been flat. 聽The Kmart quarterly comparable store sales included increases in several categories, such as outdoor living, grocery and household, tools, appliances, and footwear, which were offset by decreases in the consumer electronics, pharmacy and drug categories. 聽 聽
Beginning with the first quarter of 2011, we include in comparable stores sales online sales from sears.com and kmart.com shipped directly to customers. 聽These online sales increased 32% over last year and the change resulted in a positive benefit of approximately 60 basis points to total domestic comparable sales for the second quarter. 聽
Operating Income
Operating loss for the quarter was $177 million in 2011 compared to operating income of $5 million in 2010. 聽The decline in operating income of $182 million was primarily the result of a decline in our gross margin dollars, given lower overall sales and a decline in our gross margin rate of 120 basis points and an increase in selling and administrative expenses at Sears Canada.
For the quarter, we generated gross margin of $2.7 billion in fiscal 2011 and $2.8 billion last year. 聽The total decline in gross margin dollars of $158 million was primarily driven by decreases in the gross margin rate at Kmart and Sears Domestic and included an increase of $26 million related to the impact of foreign currency exchange rates on gross margin at Sears Canada.
Kmart's gross margin rate declined 160 basis points mainly due to increased promotional and clearance markdowns in apparel and home, as well as declines in other categories. 聽Sears Domestic's gross margin rate declined 110 basis points mainly due to reduced margins in the home appliance category, driven primarily by increased promotional activity, including the use of instant free delivery, increased promotional markdowns in apparel and declines in home services.
Selling and administrative expenses at Sears Canada increased $53 million from last year, and included an increase of $22 million related to the impact of foreign currency exchange rates. On a Canadian dollar basis, selling and administrative expenses increased by $31 million primarily due to increased investment in strategic projects, partially offset by reductions in payroll and advertising expenses. 聽This increase was partially offset by reductions at Sears Domestic.
Operating loss for the second quarter of 2011 includes expenses of $66 million related to domestic pension plans, store closings and severance. 聽Operating income for the second quarter of 2010 included expenses of $37 million related to domestic pension plans, store closings and severance. 聽See the attached schedule, "Adjusted Earnings per Share," for a reconciliation from GAAP to as adjusted amounts, including adjusted earnings per diluted share.
Financial Position
We had cash balances of $679 million at July 30, 2011 ($477 million domestic and $202 million at Sears Canada), $1.2 billion at July 31, 2010 and $1.4 billion at January 29, 2011. 聽Significant uses of our cash during the first half of 2011 included capital expenditures of $199 million, repurchases of our common stock of $154 million, contributions to our pension and post-retirement benefit plans of $143 million and working capital increases.
Merchandise inventories at July 30, 2011 and July 31, 2010 were $9.4 billion. 聽Domestic inventory decreased approximately $75 million from $8.6 billion at July 31, 2010. 聽The decrease was primarily at Sears Domestic and was due to declines in consumer electronic, appliance, and home categories, partially offset by increased apparel inventory at both Lands' End and Kmart. 聽Sears Canada's inventory levels increased approximately $70 million from July 31, 2010 to $872 million at July 30, 2011, primarily due to exchange rate.
Total debt (consisting of short-term borrowings, long-term debt and capital lease obligations) was $3.6 billion at July 30, 2011, up from $3.2 billion at July 31, 2010, due primarily to our $1.25 billion senior secured notes offering in October 2010, partially offset by repayment of long-term debt by Sears Domestic and Sears Canada. 聽Availability under our credit facilities was $2.9 billion ($2.2 billion domestic and $0.7 billion at Sears Canada).
Adjusted EBITDA
For purposes of evaluating operating performance, we use an Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization ("Adjusted EBITDA") measurement computed as net (loss) income attributable to Sears Holdings Corporation appearing on the statements of operations excluding (loss) income attributable to noncontrolling interest, income tax expense (benefit), interest and investment income, other loss, interest expense, gain on sales of assets and depreciation and amortization. 聽In addition, it is adjusted to exclude certain significant items as set forth below. 聽Our management uses Adjusted EBITDA to evaluate the operating performance of our businesses, as well as executive compensation metrics, for comparable periods. 聽Adjusted EBITDA should not be used by investors or other third parties as the sole basis for formulating investment decisions as it excludes a number of important cash and non-cash recurring items. 聽
While Adjusted EBITDA is a non-GAAP measurement, management believes that it is an important indicator of operating performance because:
- EBITDA excludes the effects of financing and investing activities by eliminating the effects of interest and depreciation costs;
- Management considers gains/(losses) on the sale of assets to result from investing decisions rather than ongoing operations; and
- Other significant items, while periodically affecting our results, may vary significantly from period to period and have a disproportionate effect in a given period, which affects the comparability of results.
Adjusted EBITDA was determined as follows:
13 Weeks Ended | 26 Weeks Ended | ||||||||
July 30, | July 31, | July 30, | July 31, | ||||||
Net loss attributable to Holdings' Shareholders | $ 聽 聽 聽(146) | $ 聽 聽 聽 聽 (39) | $ 聽 聽 聽 (316) | $ 聽 聽 聽 聽 (23) | |||||
Income (loss) attributable to noncontrolling interest | 2 | 5 | (2) | 6 | |||||
Income tax benefit | (94) | (19) | (173) | (4) | |||||
Interest and investment income | (12) | (6) | (25) | (21) | |||||
Other (income) loss | (4) | (5) | 8 | 9 | |||||
Interest expense | 77 | 69 | 157 | 136 | |||||
Gain on sales of assets | (29) | (9) | (31) | (53) | |||||
Depreciation and amortization | 227 | 221 | 445 | 442 | |||||
Before excluded items | 21 | 217 | 63 | 492 | |||||
Domestic pension expense | 18 | 31 | 37 | 57 | |||||
Closed store reserve and severance | 40 | 6 | 42 | 9 | |||||
Adjusted EBITDA as defined | $ 聽 聽 聽 聽 聽79 | $ 聽 聽 聽 254 | $ 聽 聽 聽 聽142 | $ 聽 聽 聽 聽558 | |||||
% to revenues | 0.8% | 2.4% | 0.7% | 2.7% | |||||
Adjusted EBITDA for our segments are as follows:
13 Weeks Ended | |||||||||
Adjusted EBITDA | % To Revenues | ||||||||
July 30, | July 31, | July 30, | July 31, | ||||||
Kmart | $ 聽 聽 聽 聽 聽 聽 26 | $ 聽 聽 聽 聽 聽 聽 57 | 0.7% | 1.6% | |||||
Sears Domestic | 25 | 121 | 0.5% | 2.1% | |||||
Sears Canada | 28 | 76 | 2.4% | 6.6% | |||||
Total Adjusted EBITDA | $ 聽 聽 聽 聽 聽 聽 79 | $ 聽 聽 聽 聽 聽 254 | 0.8% | 2.4% | |||||
26 Weeks Ended | |||||||||
Adjusted EBITDA | % To Revenues | ||||||||
July 30, | July 31, | July 30, | July 31, | ||||||
Kmart | $ 聽 聽 聽 聽 聽 聽 82 | $ 聽 聽 聽 聽 聽148 | 1.2% | 2.1% | |||||
Sears Domestic | 47 | 287 | 0.4% | 2.6% | |||||
Sears Canada | 13 | 123 | 0.6% | 5.6% | |||||
Total Adjusted EBITDA | $ 聽 聽 聽 聽 聽 142 | $ 聽 聽 聽 聽 聽558 | 0.7% | 2.7% | |||||
Forward-Looking Statements
Results are preliminary and unaudited. This press release contains forward-looking statements about our expectations for the second quarter of fiscal 2011. Forward-looking statements are subject to risks and uncertainties that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements. Such statements are based upon the current beliefs and expectations of our management and are subject to significant risks and uncertainties. The following factors, among others, could cause actual results to differ from those set forth in the forward-looking statements: our ability to offer merchandise and services that our customers want, including our proprietary brand products; our ability to successfully implement initiatives to improve inventory management and other capabilities; competitive conditions in the retail and related services industries; worldwide economic conditions and business uncertainty, including the impact of rising fuel prices, the availability of consumer and commercial credit, changes in consumer confidence, tastes, preferences and spending, and changes in vendor relationships, including the impact of increases in the cost of raw materials experienced by certain of our vendors; the impact of seasonal buying patterns, including seasonal fluctuations due to weather conditions, which are difficult to forecast with certainty; our dependence on sources outside the United States for significant amounts of our merchandise; our extensive reliance on computer systems to process transactions, summarize results and manage our business; our reliance on third parties to provide us with services in connection with the administration of certain aspects of our business; impairment charges for goodwill and intangible assets or fixed-asset impairment for long-lived assets; our ability to attract, motivate and retain key executives and other associates; the outcome of pending and/or future legal proceedings, including product liability claims and proceedings with respect to which the parties have reached a preliminary settlement; and the timing and amount of required pension plan funding. We intend the forward-looking statements to speak only as of the time made and do not undertake to update or revise them as more information becomes available.
About Sears Holdings Corporation
Sears Holdings Corporation is the nation's fourth largest broadline retailer with over 4,000 full-line and specialty retail stores in the United States and Canada. 聽Sears Holdings is the leading home appliance retailer as well as a leader in tools, lawn and garden, consumer electronics and automotive repair and maintenance. 聽Sears Holdings is the 2011 ENERGY STAR庐 Retail Partner of the Year. 聽Key proprietary brands include Kenmore, Craftsman and DieHard, and a broad apparel offering, including such well-known labels as Lands' End, Jaclyn Smith and Joe Boxer, as well as the Apostrophe and Covington brands. 聽It also has the Country Living collection, which is offered by Sears and Kmart. 聽We are the nation's largest provider of home services, with more than 11 million service calls made annually. 聽Sears Holdings Corporation operates through its subsidiaries, including Sears, Roebuck and Co. and Kmart Corporation. 聽For more information, visit Sears Holdings' website at .
NEWS MEDIA CONTACT:
Sears Holdings Public Relations
(847) 286-8371
Sears Holdings Corporation | ||||||||||
Consolidated Statements of Operations | ||||||||||
(Unaudited) | ||||||||||
Amounts are Preliminary and Subject to Change | ||||||||||
13 Weeks Ended | 26 Weeks Ended | |||||||||
millions, except per share data | July 30, | July 31, | July 30, | July 31, | ||||||
2011 | 2010 | 2011 | 2010 | |||||||
REVENUES | ||||||||||
Merchandise sales and services | $ 聽 聽 聽 聽 聽10,333 | $ 聽 聽 聽 聽 聽10,458 | $ 聽 聽 聽 聽 聽20,038 | $ 聽 聽 聽 聽 聽20,504 | ||||||
COSTS AND EXPENSES | ||||||||||
Cost of sales, buying and occupancy | 7,668 | 7,635 | 14,772 | 14,851 | ||||||
Gross margin dollars | 2,665 | 2,823 | 5,266 | 5,653 | ||||||
Gross margin rate | 25.8% | 27.0% | 26.3% | 27.6% | ||||||
Selling and administrative | 2,644 | 2,606 | 5,203 | 5,161 | ||||||
Selling and administrative expense as a percentage of total revenues | 25.6% | 24.9% | 26.0% | 25.2% | ||||||
Depreciation and amortization | 227 | 221 | 445 | 442 | ||||||
Gain on sales of assets | (29) | (9) | (31) | (53) | ||||||
聽 聽Total costs and expenses | 10,510 | 10,453 | 20,389 | 20,401 | ||||||
Operating income (loss) | (177) | 5 | (351) | 103 | ||||||
Interest expense | (77) | (69) | (157) | (136) | ||||||
Interest and investment income | 12 | 6 | 25 | 21 | ||||||
Other income (loss) | 4 | 5 | (8) | (9) | ||||||
Loss before income taxes | (238) | (53) | (491) | (21) | ||||||
Income tax benefit | 94 | 19 | 173 | 4 | ||||||
Net loss | (144) | (34) | (318) | (17) | ||||||
(Income) loss attributable to noncontrolling interest | (2) | (5) | 2 | (6) | ||||||
NET LOSS ATTRIBUTABLE TO HOLDINGS' | ||||||||||
SHAREHOLDERS | $ 聽 聽 聽 聽 聽 聽 聽(146) | $ 聽 聽 聽 聽 聽 聽 聽 聽(39) | $ 聽 聽 聽 聽 聽 聽 聽(316) | $ 聽 聽 聽 聽 聽 聽 聽 聽(23) | ||||||
LOSS PER COMMON SHARE ATTRIBUTABLE | ||||||||||
TO HOLDINGS' SHAREHOLDERS | ||||||||||
Diluted loss per share | $ 聽 聽 聽 聽 聽 聽 (1.37) | $ 聽 聽 聽 聽 聽 聽 (0.35) | $ 聽 聽 聽 聽 聽 聽 (2.95) | $ 聽 聽 聽 聽 聽 聽 (0.20) | ||||||
Diluted weighted average common shares outstanding | 106.8 | 112.6 | 107.3 | 113.6 | ||||||
Sears Holdings Corporation | |||||||
Condensed Consolidated Balance Sheets | |||||||
Amounts are Preliminary and Subject to Change | |||||||
(Unaudited) | |||||||
millions | July 30, | July 31, | January 29, | ||||
2011 | 2010 | 2011 | |||||
ASSETS | |||||||
Current assets | |||||||
聽 Cash and cash equivalents | $ 聽 聽 658 | $ 聽1,193 | $ 聽 聽 聽1,375 | ||||
聽 Restricted cash | 21 | 6 | 15 | ||||
聽 Accounts receivable | 782 | 754 | 683 | ||||
聽 Merchandise inventories | 9,426 | 9,430 | 9,123 | ||||
聽 Prepaid expenses and other current assets | 417 | 378 | 339 | ||||
聽 Total current assets | 11,304 | 11,761 | 11,535 | ||||
Property and equipment, net | 7,159 | 7,485 | 7,365 | ||||
Goodwill | 1,392 | 1,392 | 1,392 | ||||
Trade names and other intangible assets | 3,106 | 3,173 | 3,139 | ||||
Other assets | 839 | 1,022 | 837 | ||||
聽 TOTAL ASSETS | $23,800 | $24,833 | $ 聽 聽24,268 | ||||
LIABILITIES | |||||||
Current liabilities | |||||||
聽 Short-term borrowings | $ 聽 聽 927 | $ 聽1,218 | $ 聽 聽 聽 聽 360 | ||||
聽 Current portion of long-term debt and capitalized lease obligations | 299 | 590 | 509 | ||||
聽 Merchandise payables | 3,324 | 3,673 | 3,101 | ||||
聽 Unearned revenues | 963 | 997 | 976 | ||||
聽 Accrued expenses and other current liabilities | 3,416 | 3,600 | 3,672 | ||||
聽 Total current liabilities | 8,929 | 10,078 | 8,618 | ||||
Long-term debt and capitalized lease obligations | 2,413 | 1,378 | 2,663 | ||||
Pension and post-retirement benefits | 2,044 | 2,172 | 2,151 | ||||
Other long-term liabilities | 2,264 | 2,586 | 2,222 | ||||
聽 Total Liabilities | 15,650 | 16,214 | 15,654 | ||||
聽 Total Equity | 8,150 | 8,619 | 8,614 | ||||
聽 TOTAL LIABILITIES AND EQUITY | $23,800 | $24,833 | $ 聽 聽24,268 | ||||
Total common shares outstanding | 106.9 | 110.7 | 108.9 | ||||
Sears Holdings Corporation | |||||||||
Segment Results | |||||||||
(Unaudited) | |||||||||
Amounts are Preliminary and Subject to Change | |||||||||
13 Weeks Ended July 30, 2011 | |||||||||
millions, except store data | Kmart | Sears Domestic | Sears Canada | Sears Holdings | |||||
Merchandise sales and services | $3,624 | $ 聽5,534 | $1,175 | $10,333 | |||||
Cost of sales, buying and occupancy | 2,799 | 4,048 | 821 | 7,668 | |||||
Gross margin dollars | 825 | 1,486 | 354 | 2,665 | |||||
Gross margin rate | 22.8% | 26.9% | 30.1% | 25.8% | |||||
Selling and administrative | 809 | 1,509 | 326 | 2,644 | |||||
Selling and administrative expense as a | 22.3% | 27.3% | 27.7% | 25.6% | |||||
Depreciation and amortization | 37 | 164 | 26 | 227 | |||||
Gain on sales of assets | (5) | (24) | - | (29) | |||||
Total costs and expenses | 3,640 | 5,697 | 1,173 | 10,510 | |||||
Operating income (loss) | $ 聽 聽(16) | $ 聽 聽(163) | $ 聽 聽 聽 2 | $ 聽 聽(177) | |||||
Number of: | |||||||||
聽Kmart Stores | 1,304 | - | - | 1,304 | |||||
聽Full-Line Stores | - | 884 | 122 | 1,006 | |||||
聽Specialty Stores | - | 1,370 | 373 | 1,743 | |||||
聽Total Stores | 1,304 | 2,254 | 495 | 4,053 | |||||
13 Weeks Ended July 31, 2010 | |||||||||
millions, except store data | Kmart | Sears Domestic | Sears Canada | Sears Holdings | |||||
Merchandise sales and services | $3,630 | $ 聽5,674 | $1,154 | $10,458 | |||||
Cost of sales, buying and occupancy | 2,746 | 4,084 | 805 | 7,635 | |||||
Gross margin dollars | 884 | 1,590 | 349 | 2,823 | |||||
Gross margin rate | 24.4% | 28.0% | 30.2% | 27.0% | |||||
Selling and administrative | 830 | 1,503 | 273 | 2,606 | |||||
Selling and administrative expense as a | 22.9% | 26.5% | 23.7% | 24.9% | |||||
Depreciation and amortization | 36 | 160 | 25 | 221 | |||||
Gain on sales of assets | (1) | (8) | - | (9) | |||||
Total costs and expenses | 3,611 | 5,739 | 1,103 | 10,453 | |||||
Operating income (loss) | $ 聽 聽 19 | $ 聽 聽 聽(65) | $ 聽 聽 51 | $ 聽 聽 聽 聽 5 | |||||
Number of: | |||||||||
聽Kmart Stores | 1,309 | - | - | 1,309 | |||||
聽Full-Line Stores | - | 897 | 122 | 1,019 | |||||
聽Specialty Stores | - | 1,335 | 316 | 1,651 | |||||
聽Total Stores | 1,309 | 2,232 | 438 | 3,979 | |||||
26 Weeks Ended July 30, 2011 | |||||||||
millions, except store data | Kmart | Sears Domestic | Sears Canada | Sears Holdings | |||||
Merchandise sales and services | $7,103 | $10,746 | $2,189 | $20,038 | |||||
Cost of sales, buying and occupancy | 5,433 | 7,792 | 1,547 | 14,772 | |||||
Gross margin dollars | 1,670 | 2,954 | 642 | 5,266 | |||||
Gross margin rate | 23.5% | 27.5% | 29.3% | 26.3% | |||||
Selling and administrative | 1,598 | 2,976 | 629 | 5,203 | |||||
Selling and administrative expense as a | 22.5% | 27.7% | 28.7% | 26.0% | |||||
Depreciation and amortization | 74 | 320 | 51 | 445 | |||||
Gain on sales of assets | (7) | (24) | - | (31) | |||||
Total costs and expenses | 7,098 | 11,064 | 2,227 | 20,389 | |||||
Operating income (loss) | $ 聽 聽 聽 5 | $ 聽 聽(318) | $ 聽 聽(38) | $ 聽 聽(351) | |||||
Number of: | |||||||||
聽Kmart Stores | 1,304 | - | - | 1,304 | |||||
聽Full-Line Stores | - | 884 | 122 | 1,006 | |||||
聽Specialty Stores | - | 1,370 | 373 | 1,743 | |||||
聽Total Stores | 1,304 | 2,254 | 495 | 4,053 | |||||
26 Weeks Ended July 31, 2010 | |||||||||
millions, except store data | Kmart | Sears Domestic | Sears Canada | Sears Holdings | |||||
Merchandise sales and services | $7,213 | $11,109 | $2,182 | $20,504 | |||||
Cost of sales, buying and occupancy | 5,457 | 7,873 | 1,521 | 14,851 | |||||
Gross margin dollars | 1,756 | 3,236 | 661 | 5,653 | |||||
Gross margin rate | 24.3% | 29.1% | 30.3% | 27.6% | |||||
Selling and administrative | 1,612 | 3,011 | 538 | 5,161 | |||||
Selling and administrative expense as a | 22.3% | 27.1% | 24.7% | 25.2% | |||||
Depreciation and amortization | 72 | 320 | 50 | 442 | |||||
Gain on sales of assets | (6) | (47) | - | (53) | |||||
Total costs and expenses | 7,135 | 11,157 | 2,109 | 20,401 | |||||
Operating income (loss) | $ 聽 聽 78 | $ 聽 聽 聽(48) | $ 聽 聽 73 | $ 聽 聽 103 | |||||
Number of: | |||||||||
聽Kmart Stores | 1,309 | - | - | 1,309 | |||||
聽Full-Line Stores | - | 897 | 122 | 1,019 | |||||
聽Specialty Stores | - | 1,335 | 316 | 1,651 | |||||
聽Total Stores | 1,309 | 2,232 | 438 | 3,979 | |||||
Sears Holdings Corporation | |||||||||||
Adjusted EBITDA | |||||||||||
Amounts are Preliminary and Subject to Change | |||||||||||
13 Weeks Ended | |||||||||||
millions | July 30, 2011 | July 31, 2010 | |||||||||
Kmart | Sears Domestic | Sears Canada | Sears Holdings | Kmart | Sears Domestic | Sears Canada | Sears Holdings | ||||
Operating income (loss) per statement of operations | $(16) | $ 聽 (163) | $ 聽 聽 聽 2 | $ 聽(177) | $ 聽19 | $ 聽 聽 (65) | $ 聽 聽 51 | $ 聽 聽 聽 聽5 | |||
Depreciation and amortization | 37 | 164 | 26 | 227 | 36 | 160 | 25 | 221 | |||
Gain on sales of assets | (5) | (24) | - | (29) | (1) | (8) | - | (9) | |||
Before excluded items | 16 | (23) | 28 | 21 | 54 | 87 | 76 | 217 | |||
Closed store reserve and severance | 10 | 30 | - | 40 | 3 | 3 | - | 6 | |||
Domestic pension expense | - | 18 | - | 18 | - | 31 | - | 31 | |||
Adjusted EBITDA as defined | $ 聽26 | $ 聽 聽 聽 25 | $ 聽 聽 28 | $ 聽 聽 聽79 | $ 聽57 | $ 聽 聽 121 | $ 聽 聽 76 | $ 聽 聽254 | |||
% to 聽revenues | 0.7% | 0.5% | 2.4% | 0.8% | 1.6% | 2.1% | 6.6% | 2.4% | |||
26 Weeks Ended | |||||||||||
millions | July 30, 2011 | July 31, 2010 | |||||||||
Kmart | Sears Domestic | Sears Canada | Sears Holdings | Kmart | Sears Domestic | Sears Canada | Sears Holdings | ||||
Operating income (loss) per statement of operations | $ 聽 聽5 | $ 聽 (318) | $ 聽 (38) | $ 聽(351) | $ 聽78 | $ 聽 聽 (48) | $ 聽 聽 73 | $ 聽 聽103 | |||
Depreciation and amortization | 74 | 320 | 51 | 445 | 72 | 320 | 50 | 442 | |||
Gain on sales of assets | (7) | (24) | - | (31) | (6) | (47) | - | (53) | |||
Before excluded items | 72 | (22) | 13 | 63 | 144 | 225 | 123 | 492 | |||
Closed store reserve and severance | 10 | 32 | - | 42 | 4 | 5 | - | 9 | |||
Domestic pension expense | - | 37 | - | 37 | - | 57 | - | 57 | |||
Adjusted EBITDA as defined | $ 聽82 | $ 聽 聽 聽 47 | $ 聽 聽 13 | $ 聽 聽142 | $148 | $ 聽 聽 287 | $ 聽 123 | $ 聽 聽558 | |||
% to 聽revenues | 1.2% | 0.4% | 0.6% | 0.7% | 2.1% | 2.6% | 5.6% | 2.7% | |||
Sears Holdings Corporation | ||||||||||||
Adjusted Earnings per Share | ||||||||||||
Amounts are Preliminary and Subject to Change | ||||||||||||
13 Weeks Ended July 30, 2011 | ||||||||||||
millions, except per share data | GAAP | Domestic Pension Expense | Closed Store Reserve and Severance | Mark-to-Market Gains | Gain on Sales of Real Estate | As Adjusted | ||||||
Cost of sales, buying and occupancy impact | $ 聽7,668 | - | (22) | - | $ 聽 聽 聽 聽 聽 聽 聽 聽 聽 聽- | $ 聽 聽 聽 7,646 | ||||||
Selling and administrative impact | 2,644 | (18) | (18) | - | - | 2,608 | ||||||
Depreciation and amortization impact | 227 | - | (8) | - | - | 219 | ||||||
Gain on sales of assets impact | (29) | - | - | - | 21 | (8) | ||||||
Operating loss impact | (177) | 18 | 48 | - | (21) | (132) | ||||||
Other income impact | 4 | - | - | (2) | - | 2 | ||||||
Income tax benefit impact | 94 | (7) | (19) | 1 | 8 | 77 | ||||||
Noncontrolling interest impact | (2) | - | - | - | - | (2) | ||||||
After tax and noncontrolling interest 聽impact | (146) | 11 | 29 | (1) | (13) | (120) | ||||||
Diluted loss per share impact | $ 聽 (1.37) | $ 聽 聽0.10 | $ 聽 聽 聽 聽 聽0.27 | $ 聽 聽 聽 聽 聽 聽(0.01) | $ 聽 聽 聽 聽 聽 聽 聽(0.12) | $ 聽 聽 聽 聽(1.13) | ||||||
13 Weeks Ended July 31, 2010 | ||||||||||||
millions, except per share data | GAAP | Domestic Pension Expense | Closed Store Reserve and Severance | Mark-to-Market Gains | As Adjusted | |||||||
Selling and administrative impact | $ 聽2,606 | (31) | (6) | - | $ 聽 聽 聽 聽 聽 聽 聽2,569 | |||||||
Operating income impact | 5 | 31 | 6 | - | 42 | |||||||
Other income impact | 5 | - | - | (8) | (3) | |||||||
Income tax benefit impact | 19 | (12) | (2) | 2 | 7 | |||||||
Noncontrolling interest impact | (5) | - | - | 1 | (4) | |||||||
After tax and noncontrolling interest 聽impact | (39) | 19 | 4 | (5) | (21) | |||||||
Diluted loss per share impact | $ 聽 (0.35) | $ 聽 聽0.17 | $ 聽 聽 聽 聽 聽0.04 | $ 聽 聽 聽 聽 聽 聽(0.05) | $ 聽 聽 聽 聽 聽 聽 聽(0.19) | |||||||
26 Weeks Ended July 30, 2011 | ||||||||||||
millions, except per share data | GAAP | Domestic Pension Expense | Closed Store Reserve and Severance | Mark-to-Market Losses | Gain on Sales of Real Estate | As Adjusted | ||||||
Cost of sales, buying and occupancy impact | $14,772 | - | (23) | $ 聽 聽 聽 聽 聽 聽 聽 聽 - | $ 聽 聽 聽 聽 聽 聽 聽 聽 聽 聽- | $ 聽 聽 14,749 | ||||||
Selling and administrative impact | 5,203 | (37) | (19) | - | - | 5,147 | ||||||
Depreciation and amortization impact | 445 | - | (8) | - | - | 437 | ||||||
Gain on sales of assets impact | (31) | - | - | - | 21 | (10) | ||||||
Operating loss impact | (351) | 37 | 50 | - | (21) | (285) | ||||||
Other loss impact | (8) | - | - | 10 | - | 2 | ||||||
Income tax benefit impact | 173 | (13) | (18) | (3) | 7 | 146 | ||||||
Noncontrolling interest impact | 2 | - | - | (1) | - | 1 | ||||||
After tax and noncontrolling interest 聽impact | (316) | 24 | 32 | 6 | (14) | (268) | ||||||
Diluted loss per share impact | $ 聽 (2.95) | $ 聽 聽0.22 | $ 聽 聽 聽 聽 聽0.30 | $ 聽 聽 聽 聽 聽 聽 0.06 | $ 聽 聽 聽 聽 聽 聽 聽(0.13) | $ 聽 聽 聽 聽(2.50) | ||||||
26 Weeks Ended July 31, 2010 | ||||||||||||
millions, except per share data | GAAP | Domestic Pension Expense | Closed Store Reserve and Severance | Mark-to-Market Losses | Gain on Sales of Real Estate | As Adjusted | ||||||
Cost of sales, buying and occupancy impact | $14,851 | $ 聽 聽 聽 聽- | $ 聽 聽 聽 聽 聽 聽 (2) | $ 聽 聽 聽 聽 聽 聽 聽 聽 - | $ 聽 聽 聽 聽 聽 聽 聽 聽 聽 聽- | $ 聽 聽 14,849 | ||||||
Selling and administrative impact | 5,161 | (57) | (7) | - | - | 5,097 | ||||||
Gain on sales of assets impact | (53) | - | - | - | 35 | (18) | ||||||
Operating income impact | 103 | 57 | 9 | - | (35) | 134 | ||||||
Other loss impact | (9) | - | - | 2 | - | (7) | ||||||
Income tax benefit impact | 4 | (21) | (3) | (1) | 13 | (8) | ||||||
Noncontrolling interest impact | (6) | - | - | - | - | (6) | ||||||
After tax and noncontrolling interest 聽impact | (23) | 36 | 6 | 1 | (22) | (2) | ||||||
Diluted loss per share impact | $ 聽 (0.20) | $ 聽 聽0.32 | $ 聽 聽 聽 聽 聽0.06 | $ 聽 聽 聽 聽 聽 聽 0.01 | $ 聽 聽 聽 聽 聽 聽 聽(0.20) | $ 聽 聽 聽 聽(0.01) | ||||||
SOURCE Sears Holdings Corporation