Delaware | 000-51217 | 20-1920798 | ||
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||
3333 Beverly Road Hoffman Estates, Illinois | 60179 | |||
(Address of principal executive offices) | (Zip code) |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Section 2 - | Financial Information |
Item 2.02 | Results of Operations and Financial Condition. |
On February 28, 2013, the Registrant issued a press release regarding its fourth quarter 2012 and full year 2012 results. The press release is attached hereto as Exhibit 99.1. |
Section 8 - | Other Events |
Item 8.01 | Other Events. |
On February 28, 2013, the Chairman and Chief Executive Officer of the Registrant issued a letter to shareholders. The letter will be available on the Registrant's website, www.searsholdings.com, and is attached hereto as Exhibit 99.2. |
Section 9 - | Financial Statements and Exhibits |
Item 9.01 | Financial Statements and Exhibits. |
(d) Exhibits | |
Exhibit 99.1 - Press release dated February 28, 2013, furnished pursuant to Item 2.02. | |
Exhibit 99.2 - Letter from the Chairman and Chief Executive Officer dated February 28, 2013. |
99.1 | Press release dated February 28, 2013, furnished pursuant to Item 2.02. |
99.2 | Letter from the Chairman and Chief Executive Officer dated February 28, 2013. |
• | Adjusted EBITDA of $429 million for the fourth quarter of 2012 and $626 million for the year, which were both in line with our guidance provided on January 7, 2013. Adjusted EBITDA for the prior year fourth quarter and year were $351 million and $277 million, respectively; |
• | Gross margin rate increased 130 basis points for the fourth quarter of 2012 and 90 basis points for the year from the comparable prior year periods; |
• | Continued discipline of our investment in inventory with Domestic inventory declining $895 million from the prior year. Excluding the inventory related to the Sears Hometown and Outlet businesses, Domestic inventory declined $501 million; |
• | Sears Domestic's comparable store sales improved 0.8% in the fourth quarter of 2012 and declined 1.4% for the year. Kmart's comparable store sales declined 3.7% in the fourth quarter and for the year. Sears Canada's comparable store sales declined 3.8% in the fourth quarter and 5.6% for the year; |
• | Our integrated online business grew over 25% in the fourth quarter of 2012 and 17% for the full year; |
• | SHOP YOUR WAY Members drove over 50 percent of our revenues at Sears Domestic and Kmart for the 2012 fourth quarter and year; |
• | Net loss from continuing operations attributable to Holdings' shareholders of $489 million and $930 million, ($4.61 and $8.78 loss per diluted share from continuing operations), respectively, for the fourth quarter and full year 2012. Prior year fourth quarter and year net losses were $2.4 billion and $3.1 billion ($22.47 and $29.15 per diluted share from continuing operations), respectively; and |
• | Adjusted earnings per diluted share from continuing operations for the fourth quarter of $1.12 in 2012 and $0.54 in 2011 and adjusted loss per diluted share from continuing operations for the year of $2.03 in 2012 and $4.52 in 2011. |
• | 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 |
• | 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. |
Quarters Ended | Years Ended | |||||||||||||||
millions | February 2, 2013 | January 28, 2012 | February 2, 2013 | January 28, 2012 | ||||||||||||
Net loss attributable to SHC per statement of operations | $ | (489 | ) | $ | (2,403 | ) | $ | (930 | ) | $ | (3,140 | ) | ||||
Loss attributable to noncontrolling interest | (128 | ) | (1 | ) | (124 | ) | (7 | ) | ||||||||
Loss from discontinued operations, net of tax | — | 17 | — | 27 | ||||||||||||
Income tax expense (benefit) | (9 | ) | 1,633 | 44 | 1,369 | |||||||||||
Interest expense | 68 | 73 | 267 | 289 | ||||||||||||
Interest and investment income | (66 | ) | (10 | ) | (94 | ) | (41 | ) | ||||||||
Other income (loss) | 2 | — | (1 | ) | 2 | |||||||||||
Operating loss | (622 | ) | (691 | ) | (838 | ) | (1,501 | ) | ||||||||
Depreciation and amortization | 205 | 212 | 830 | 853 | ||||||||||||
Gain on sales of assets | (32 | ) | (29 | ) | (468 | ) | (64 | ) | ||||||||
Before excluded items | (449 | ) | (508 | ) | (476 | ) | (712 | ) | ||||||||
Impairment charges | 330 | 649 | 330 | 649 | ||||||||||||
Pension settlements | 455 | — | 455 | — | ||||||||||||
Closed store reserve and severance | 50 | 189 | 140 | 254 | ||||||||||||
Domestic pension expense | 41 | 18 | 165 | 74 | ||||||||||||
Transaction costs | 2 | — | 12 | — | ||||||||||||
Hurricane losses | — | 3 | — | 12 | ||||||||||||
Adjusted EBITDA as defined | $ | 429 | $ | 351 | $ | 626 | $ | 277 | ||||||||
% to revenues | 3.5 | % | 2.8 | % | 1.6 | % | 0.7 | % |
Quarters Ended | |||||||||||||
Adjusted EBITDA | % To Revenues | ||||||||||||
millions | February 2, 2013 | January 28, 2012 | February 2, 2013 | January 28, 2012 | |||||||||
Kmart | $ | 168 | $ | 158 | 3.6 | % | 3.3 | % | |||||
Sears Domestic | 197 | 96 | 3.2 | % | 1.5 | % | |||||||
Sears Canada | 64 | 97 | 4.9 | % | 7.3 | % | |||||||
Total Adjusted EBITDA | $ | 429 | $ | 351 | 3.5 | % | 2.8 | % | |||||
Years Ended | |||||||||||||
Adjusted EBITDA | % To Revenues | ||||||||||||
millions | February 2, 2013 | January 28, 2012 | February 2, 2013 | January 28, 2012 | |||||||||
Kmart | $ | 201 | $ | 172 | 1.4 | % | 1.1 | % | |||||
Sears Domestic | 356 | 4 | 1.7 | % | — | % | |||||||
Sears Canada | 69 | 101 | 1.6 | % | 2.2 | % | |||||||
Total Adjusted EBITDA | $ | 626 | $ | 277 | 1.6 | % | 0.7 | % |
Sears Holdings Corporation | |||||||||||||||||
Consolidated Statements of Operations | |||||||||||||||||
(Unaudited) | |||||||||||||||||
Amounts are Preliminary and Subject to Change | |||||||||||||||||
Quarters Ended | Years Ended | ||||||||||||||||
millions, except per share data | February 2, 2013 | January 28, 2012 | February 2, 2013 | January 28, 2012 | |||||||||||||
REVENUES | |||||||||||||||||
Merchandise sales and services | $ | 12,260 | $ | 12,484 | $ | 39,854 | $ | 41,567 | |||||||||
COSTS AND EXPENSES | |||||||||||||||||
Cost of sales, buying and occupancy | 9,097 | 9,422 | 29,340 | 30,966 | |||||||||||||
Gross margin dollars | 3,163 | 3,062 | 10,514 | 10,601 | |||||||||||||
Gross margin rate | 25.8 | % | 24.5 | % | 26.4 | % | 25.5 | % | |||||||||
Selling and administrative | 3,282 | 2,921 | 10,660 | 10,664 | |||||||||||||
Selling and administrative expense as a percentage of total revenues | 26.8 | % | 23.4 | % | 26.7 | % | 25.7 | % | |||||||||
Depreciation and amortization | 205 | 212 | 830 | 853 | |||||||||||||
Impairment charges | 330 | 649 | 330 | 649 | |||||||||||||
Gain on sales of assets | (32 | ) | (29 | ) | (468 | ) | (64 | ) | |||||||||
Total costs and expenses | 12,882 | 13,175 | 40,692 | 43,068 | |||||||||||||
Operating loss | (622 | ) | (691 | ) | (838 | ) | (1,501 | ) | |||||||||
Interest expense | (68 | ) | (73 | ) | (267 | ) | (289 | ) | |||||||||
Interest and investment income | 66 | 10 | 94 | 41 | |||||||||||||
Other income (loss) | (2 | ) | — | 1 | (2 | ) | |||||||||||
Loss from continuing operations before income taxes | (626 | ) | (754 | ) | (1,010 | ) | (1,751 | ) | |||||||||
Income tax (expense) benefit | 9 | (1,633 | ) | (44 | ) | (1,369 | ) | ||||||||||
Loss from continuing operations | (617 | ) | (2,387 | ) | (1,054 | ) | (3,120 | ) | |||||||||
Loss from discontinued operations, net of tax | — | (17 | ) | — | (27 | ) | |||||||||||
Net loss | (617 | ) | (2,404 | ) | (1,054 | ) | (3,147 | ) | |||||||||
Loss attributable to noncontrolling interest | 128 | 1 | 124 | 7 | |||||||||||||
NET LOSS ATTRIBUTABLE TO HOLDINGS' SHAREHOLDERS | $ | (489 | ) | $ | (2,403 | ) | $ | (930 | ) | $ | (3,140 | ) | |||||
Amounts attributable to Holdings' shareholders: | |||||||||||||||||
Loss from continuing operations, net of tax | $ | (489 | ) | $ | (2,386 | ) | $ | (930 | ) | $ | (3,113 | ) | |||||
Loss from discontinued operations, net of tax | — | (17 | ) | — | (27 | ) | |||||||||||
Net loss | $ | (489 | ) | $ | (2,403 | ) | $ | (930 | ) | $ | (3,140 | ) | |||||
NET LOSS PER COMMON SHARE: | |||||||||||||||||
Diluted: | |||||||||||||||||
Continuing operations | $ | (4.61 | ) | $ | (22.47 | ) | $ | (8.78 | ) | $ | (29.15 | ) | |||||
Discontinued operations | — | (0.16 | ) | — | (0.25 | ) | |||||||||||
$ | (4.61 | ) | $ | (22.63 | ) | $ | (8.78 | ) | $ | (29.40 | ) | ||||||
Diluted weighted average common shares outstanding | 106.0 | 106.2 | 105.9 | 106.8 |
Sears Holdings Corporation | ||||||||
Condensed Consolidated Balance Sheets | ||||||||
Amounts are Preliminary and Subject to Change | ||||||||
(Unaudited) | ||||||||
millions | February 2, 2013 | January 28, 2012 | ||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 609 | $ | 747 | ||||
Restricted cash | 9 | 7 | ||||||
Accounts receivable | 635 | 695 | ||||||
Merchandise inventories | 7,558 | 8,407 | ||||||
Prepaid expenses and other current assets | 454 | 388 | ||||||
Total current assets | 9,265 | 10,244 | ||||||
Property and equipment, net | 6,053 | 6,577 | ||||||
Goodwill | 379 | 841 | ||||||
Trade names and other intangible assets | 2,881 | 2,937 | ||||||
Other assets | 762 | 782 | ||||||
TOTAL ASSETS | $ | 19,340 | $ | 21,381 | ||||
LIABILITIES | ||||||||
Current liabilities | ||||||||
Short-term borrowings | $ | 1,094 | $ | 1,175 | ||||
Current portion of long-term debt and capitalized lease obligations | 83 | 230 | ||||||
Merchandise payables | 2,761 | 2,912 | ||||||
Unearned revenues | 931 | 964 | ||||||
Other taxes | 480 | 523 | ||||||
Short-term deferred tax liabilities | 382 | 516 | ||||||
Other current liabilities | 2,683 | 2,892 | ||||||
Total current liabilities | 8,414 | 9,212 | ||||||
Long-term debt and capitalized lease obligations | 1,943 | 2,088 | ||||||
Pension and postretirement benefits | 2,730 | 2,738 | ||||||
Long-term deferred tax liabilities | 955 | 816 | ||||||
Other long-term liabilities | 2,126 | 2,186 | ||||||
Total Liabilities | 16,168 | 17,040 | ||||||
Total Equity | 3,172 | 4,341 | ||||||
TOTAL LIABILITIES AND EQUITY | $ | 19,340 | $ | 21,381 | ||||
Total common shares outstanding | 106.4 | 106.3 |
Sears Holdings Corporation | ||||||||||||||||
Segment Results | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Amounts are Preliminary and Subject to Change | ||||||||||||||||
Quarter Ended February 2, 2013 | ||||||||||||||||
millions, except store data | Kmart | Sears Domestic | Sears Canada | Sears Holdings | ||||||||||||
Merchandise sales and services | $ | 4,697 | $ | 6,253 | $ | 1,310 | $ | 12,260 | ||||||||
Cost of sales, buying and occupancy | 3,598 | 4,561 | 938 | 9,097 | ||||||||||||
Gross margin dollars | 1,099 | 1,692 | 372 | 3,163 | ||||||||||||
Gross margin rate | 23.4 | % | 27.1 | % | 28.4 | % | 25.8 | % | ||||||||
Selling and administrative | 969 | 1,987 | 326 | 3,282 | ||||||||||||
Selling and administrative expense as a percentage of total revenues | 20.6 | % | 31.8 | % | 24.9 | % | 26.8 | % | ||||||||
Depreciation and amortization | 37 | 141 | 27 | 205 | ||||||||||||
Impairment charges | 10 | 25 | 295 | 330 | ||||||||||||
Gain on sales of assets | (20 | ) | (11 | ) | (1 | ) | (32 | ) | ||||||||
Total costs and expenses | 4,594 | 6,703 | 1,585 | 12,882 | ||||||||||||
Operating income (loss) | $ | 103 | $ | (450 | ) | $ | (275 | ) | $ | (622 | ) | |||||
Number of: | ||||||||||||||||
Kmart Stores | 1,221 | — | — | 1,221 | ||||||||||||
Full-Line Stores | — | 798 | 118 | 916 | ||||||||||||
Specialty Stores | — | 54 | 357 | 411 | ||||||||||||
Total Stores | 1,221 | 852 | 475 | 2,548 | ||||||||||||
Quarter Ended January 28, 2012 | ||||||||||||||||
millions, except store data | Kmart | Sears Domestic | Sears Canada | Sears Holdings | ||||||||||||
Merchandise sales and services | $ | 4,840 | $ | 6,308 | $ | 1,336 | $ | 12,484 | ||||||||
Cost of sales, buying and occupancy | 3,807 | 4,674 | 941 | 9,422 | ||||||||||||
Gross margin dollars | 1,033 | 1,634 | 395 | 3,062 | ||||||||||||
Gross margin rate | 21.3 | % | 25.9 | % | 29.6 | % | 24.5 | % | ||||||||
Selling and administrative | 936 | 1,674 | 311 | 2,921 | ||||||||||||
Selling and administrative expense as a percentage of total revenues | 19.3 | % | 26.5 | % | 23.3 | % | 23.4 | % | ||||||||
Depreciation and amortization | 38 | 148 | 26 | 212 | ||||||||||||
Impairment charges | 15 | 634 | — | 649 | ||||||||||||
Gain on sales of assets | (25 | ) | (4 | ) | — | (29 | ) | |||||||||
Total costs and expenses | 4,771 | 7,126 | 1,278 | 13,175 | ||||||||||||
Operating income (loss) | $ | 69 | $ | (818 | ) | $ | 58 | $ | (691 | ) | ||||||
Number of: | ||||||||||||||||
Kmart Stores | 1,305 | — | — | 1,305 | ||||||||||||
Full-Line Stores | — | 867 | 122 | 989 | ||||||||||||
Specialty Stores | — | 1,338 | 378 | 1,716 | ||||||||||||
Total Stores | 1,305 | 2,205 | 500 | 4,010 |
Sears Holdings Corporation | ||||||||||||||||
Segment Results | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Amounts are Preliminary and Subject to Change | ||||||||||||||||
Year Ended February 2, 2013 | ||||||||||||||||
millions, except store data | Kmart | Sears Domestic | Sears Canada | Sears Holdings | ||||||||||||
Merchandise sales and services | $ | 14,567 | $ | 20,977 | $ | 4,310 | $ | 39,854 | ||||||||
Cost of sales, buying and occupancy | 11,158 | 15,107 | 3,075 | 29,340 | ||||||||||||
Gross margin dollars | 3,409 | 5,870 | 1,235 | 10,514 | ||||||||||||
Gross margin rate | 23.4 | % | 28.0 | % | 28.7 | % | 26.4 | % | ||||||||
Selling and administrative | 3,284 | 6,184 | 1,192 | 10,660 | ||||||||||||
Selling and administrative expense as a percentage of total revenues | 22.5 | % | 29.5 | % | 27.7 | % | 26.7 | % | ||||||||
Depreciation and amortization | 147 | 578 | 105 | 830 | ||||||||||||
Impairment charges | 10 | 25 | 295 | 330 | ||||||||||||
Gain on sales of assets | (37 | ) | (261 | ) | (170 | ) | (468 | ) | ||||||||
Total costs and expenses | 14,562 | 21,633 | 4,497 | 40,692 | ||||||||||||
Operating income (loss) | $ | 5 | $ | (656 | ) | $ | (187 | ) | $ | (838 | ) | |||||
Number of: | ||||||||||||||||
Kmart Stores | 1,221 | — | — | 1,221 | ||||||||||||
Full-Line Stores | — | 798 | 118 | 916 | ||||||||||||
Specialty Stores | — | 54 | 357 | 411 | ||||||||||||
Total Stores | 1,221 | 852 | 475 | 2,548 | ||||||||||||
Year Ended January 28, 2012 | ||||||||||||||||
millions, except store data | Kmart | Sears Domestic | Sears Canada | Sears Holdings | ||||||||||||
Merchandise sales and services | $ | 15,285 | $ | 21,649 | $ | 4,633 | $ | 41,567 | ||||||||
Cost of sales, buying and occupancy | 11,818 | 15,849 | 3,299 | 30,966 | ||||||||||||
Gross margin dollars | 3,467 | 5,800 | 1,334 | 10,601 | ||||||||||||
Gross margin rate | 22.7 | % | 26.8 | % | 28.8 | % | 25.5 | % | ||||||||
Selling and administrative | 3,371 | 6,042 | 1,251 | 10,664 | ||||||||||||
Selling and administrative expense as a percentage of total revenues | 22.1 | % | 27.9 | % | 27.0 | % | 25.7 | % | ||||||||
Depreciation and amortization | 149 | 601 | 103 | 853 | ||||||||||||
Impairment charges | 15 | 634 | — | 649 | ||||||||||||
Gain on sales of assets | (34 | ) | (30 | ) | — | (64 | ) | |||||||||
Total costs and expenses | 15,319 | 23,096 | 4,653 | 43,068 | ||||||||||||
Operating loss | $ | (34 | ) | $ | (1,447 | ) | $ | (20 | ) | $ | (1,501 | ) | ||||
Number of: | ||||||||||||||||
Kmart Stores | 1,305 | — | — | 1,305 | ||||||||||||
Full-Line Stores | — | 867 | 122 | 989 | ||||||||||||
Specialty Stores | — | 1,338 | 378 | 1,716 | ||||||||||||
Total Stores | 1,305 | 2,205 | 500 | 4,010 |
Sears Holdings Corporation | ||||||||||||||||||||||||||||||||
Adjusted EBITDA | ||||||||||||||||||||||||||||||||
Amounts are Preliminary and Subject to Change | ||||||||||||||||||||||||||||||||
Quarters Ended | ||||||||||||||||||||||||||||||||
millions | February 2, 2013 | January 28, 2012 | ||||||||||||||||||||||||||||||
Kmart | Sears Domestic | Sears Canada | Sears Holdings | Kmart | Sears Domestic | Sears Canada | Sears Holdings | |||||||||||||||||||||||||
Operating income (loss) per statement of operations | $ | 103 | $ | (450 | ) | $ | (275 | ) | $ | (622 | ) | $ | 69 | $ | (818 | ) | $ | 58 | $ | (691 | ) | |||||||||||
Depreciation and amortization | 37 | 141 | 27 | 205 | 38 | 148 | 26 | 212 | ||||||||||||||||||||||||
Gain on sales of assets | (20 | ) | (11 | ) | (1 | ) | (32 | ) | (25 | ) | (4 | ) | — | (29 | ) | |||||||||||||||||
Before excluded items | 120 | (320 | ) | (249 | ) | (449 | ) | 82 | (674 | ) | 84 | (508 | ) | |||||||||||||||||||
Closed store reserve and severance | 38 | (3 | ) | 15 | 50 | 61 | 115 | 13 | 189 | |||||||||||||||||||||||
Impairment charges | 10 | 25 | 295 | 330 | 15 | 634 | — | 649 | ||||||||||||||||||||||||
Pension settlements | — | 452 | 3 | 455 | — | — | — | — | ||||||||||||||||||||||||
Domestic pension expense | — | 41 | — | 41 | — | 18 | — | 18 | ||||||||||||||||||||||||
Transaction costs | — | 2 | — | 2 | — | — | — | — | ||||||||||||||||||||||||
Hurricane losses | — | — | — | — | — | 3 | — | 3 | ||||||||||||||||||||||||
Adjusted EBITDA as defined | $ | 168 | $ | 197 | $ | 64 | $ | 429 | $ | 158 | $ | 96 | $ | 97 | $ | 351 | ||||||||||||||||
% to revenues | 3.6 | % | 3.2 | % | 4.9 | % | 3.5 | % | 3.3 | % | 1.5 | % | 7.3 | % | 2.8 | % | ||||||||||||||||
Years Ended | ||||||||||||||||||||||||||||||||
millions | February 2, 2013 | January 28, 2012 | ||||||||||||||||||||||||||||||
Kmart | Sears Domestic | Sears Canada | Sears Holdings | Kmart | Sears Domestic | Sears Canada | Sears Holdings | |||||||||||||||||||||||||
Operating income (loss) per statement of operations | $ | 5 | $ | (656 | ) | $ | (187 | ) | $ | (838 | ) | $ | (34 | ) | $ | (1,447 | ) | $ | (20 | ) | $ | (1,501 | ) | |||||||||
Depreciation and amortization | 147 | 578 | 105 | 830 | 149 | 601 | 103 | 853 | ||||||||||||||||||||||||
Gain on sales of assets | (37 | ) | (261 | ) | (170 | ) | (468 | ) | (34 | ) | (30 | ) | — | (64 | ) | |||||||||||||||||
Before excluded items | 115 | (339 | ) | (252 | ) | (476 | ) | 81 | (876 | ) | 83 | (712 | ) | |||||||||||||||||||
Closed store reserve and severance | 76 | 44 | 20 | 140 | 76 | 160 | 18 | 254 | ||||||||||||||||||||||||
Impairment charges | 10 | 25 | 295 | 330 | 15 | 634 | — | 649 | ||||||||||||||||||||||||
Pension settlements | — | 452 | 3 | 455 | — | — | — | — | ||||||||||||||||||||||||
Domestic pension expense | — | 165 | — | 165 | — | 74 | — | 74 | ||||||||||||||||||||||||
Transaction costs | — | 9 | 3 | 12 | — | — | — | — | ||||||||||||||||||||||||
Hurricane losses | — | — | — | — | — | 12 | — | 12 | ||||||||||||||||||||||||
Adjusted EBITDA as defined | $ | 201 | $ | 356 | $ | 69 | $ | 626 | $ | 172 | $ | 4 | $ | 101 | $ | 277 | ||||||||||||||||
% to revenues | 1.4 | % | 1.7 | % | 1.6 | % | 1.6 | % | 1.1 | % | — | % | 2.2 | % | 0.7 | % |
Sears Holdings Corporation | ||||||||||||||||||
Adjusted Earnings per Share | ||||||||||||||||||
Amounts are Preliminary and Subject to Change |
Quarter Ended February 2, 2013 | ||||||||||||||||||||||||||||||||||||||||||||
millions, except per share data | GAAP | Closed Store Reserve, Store Impairments and Severance | Gain on Sales of Assets | Transaction Costs | Goodwill Impairment | January 7, 2013 Outlook Adjusted | Pension Settlements | Domestic Pension Expense | Gain on Sale of Canadian Joint Venture | Tax Matters | As Adjusted | |||||||||||||||||||||||||||||||||
Cost of sales, buying and occupancy impact | $ | 9,097 | $ | (3 | ) | $ | — | $ | — | $ | — | $ | 9,094 | $ | — | $ | — | $ | — | $ | — | $ | 9,094 | |||||||||||||||||||||
Selling and administrative impact | 3,282 | (47 | ) | — | (2 | ) | — | 3,233 | (455 | ) | (41 | ) | — | — | 2,737 | |||||||||||||||||||||||||||||
Depreciation and amortization impact | 205 | (6 | ) | — | — | — | 199 | — | — | — | — | 199 | ||||||||||||||||||||||||||||||||
Impairment charges impact | 330 | (35 | ) | — | — | (295 | ) | — | — | — | — | — | — | |||||||||||||||||||||||||||||||
Gain on sales of assets impact | (32 | ) | — | 21 | — | — | (11 | ) | — | — | — | — | (11 | ) | ||||||||||||||||||||||||||||||
Operating loss impact | (622 | ) | 91 | (21 | ) | 2 | 295 | (255 | ) | 455 | 41 | — | — | 241 | ||||||||||||||||||||||||||||||
Interest and investment income impact | 66 | — | — | — | — | 66 | — | — | (25 | ) | — | 41 | ||||||||||||||||||||||||||||||||
Income tax benefit impact | 9 | (35 | ) | 8 | (1 | ) | — | (19 | ) | — | (15 | ) | 9 | (55 | ) | (80 | ) | |||||||||||||||||||||||||||
Loss attributable to noncontrolling interest impact | 128 | (7 | ) | — | — | (145 | ) | (24 | ) | (1 | ) | — | 12 | — | (13 | ) | ||||||||||||||||||||||||||||
After tax and noncontrolling interest impact | (489 | ) | 49 | (13 | ) | 1 | 150 | (302 | ) | 454 | 26 | (4 | ) | (55 | ) | 119 | ||||||||||||||||||||||||||||
Diluted loss per share impact | $ | (4.61 | ) | $ | 0.46 | $ | (0.12 | ) | $ | 0.01 | $ | 1.41 | $ | (2.85 | ) | $ | 4.28 | $ | 0.25 | $ | (0.04 | ) | $ | (0.52 | ) | $ | 1.12 |
Quarter Ended January 28, 2012 | ||||||||||||||||||||||||||||||||||||
millions, except per share data | GAAP | Domestic Pension Expense | Closed Store Reserve, Store Impairments and Severance | Gain on Sales of Assets | Hurricane Losses | Goodwill Impairment | Tax Matters | Discontinued Operations | As Adjusted | |||||||||||||||||||||||||||
Cost of sales, buying and occupancy impact | $ | 9,422 | $ | — | $ | (93 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 9,329 | |||||||||||||||||
Selling and administrative impact | 2,921 | (18 | ) | (96 | ) | — | (3 | ) | — | — | — | 2,804 | ||||||||||||||||||||||||
Impairment charges impact | 649 | — | (98 | ) | — | — | (551 | ) | — | — | — | |||||||||||||||||||||||||
Gain on sales of assets impact | (29 | ) | — | — | 12 | — | — | — | — | (17 | ) | |||||||||||||||||||||||||
Operating loss impact | (691 | ) | 18 | 287 | (12 | ) | 3 | 551 | — | — | 156 | |||||||||||||||||||||||||
Income tax expense impact | (1,633 | ) | (7 | ) | (108 | ) | 5 | (1 | ) | — | 1,709 | — | (35 | ) | ||||||||||||||||||||||
Loss from discontinued operations, net of tax impact | (17 | ) | — | — | — | — | — | — | 17 | — | ||||||||||||||||||||||||||
Loss attributable to noncontrolling interest impact | 1 | — | (1 | ) | — | — | — | — | — | — | ||||||||||||||||||||||||||
After tax and noncontrolling interest impact | (2,403 | ) | 11 | 178 | (7 | ) | 2 | 551 | 1,709 | 17 | 58 | |||||||||||||||||||||||||
Diluted loss per share impact | $ | (22.63 | ) | $ | 0.10 | $ | 1.68 | $ | (0.07 | ) | $ | 0.02 | $ | 5.19 | $ | 16.09 | $ | 0.16 | $ | 0.54 |
Sears Holdings Corporation | ||||||||||||||||||
Adjusted Earnings per Share | ||||||||||||||||||
Amounts are Preliminary and Subject to Change |
Year Ended February 2, 2013 | ||||||||||||||||||||||||||||||||||||||||
millions, except per share data | GAAP | Closed Store Reserve, Store Impairments and Severance | Gain on Sales of Assets | Transaction Costs | Goodwill Impairment | Pension Settlements | Domestic Pension Expense | Gain on Sale of Canadian Joint Venture | Tax Matters | As Adjusted | ||||||||||||||||||||||||||||||
Cost of sales, buying and occupancy impact | $ | 29,340 | $ | (35 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 29,305 | |||||||||||||||||||
Selling and administrative impact | 10,660 | (105 | ) | — | (12 | ) | — | (455 | ) | (165 | ) | — | — | 9,923 | ||||||||||||||||||||||||||
Depreciation and amortization impact | 830 | (22 | ) | — | — | — | — | — | — | — | 808 | |||||||||||||||||||||||||||||
Impairment charges impact | 330 | (35 | ) | — | — | (295 | ) | — | — | — | — | — | ||||||||||||||||||||||||||||
Gain on sales of assets impact | (468 | ) | — | 419 | — | — | — | — | — | — | (49 | ) | ||||||||||||||||||||||||||||
Operating loss impact | (838 | ) | 197 | (419 | ) | 12 | 295 | 455 | 165 | — | — | (133 | ) | |||||||||||||||||||||||||||
Interest and investment income impact | 94 | — | — | — | — | — | — | (25 | ) | — | 69 | |||||||||||||||||||||||||||||
Income tax expense impact | (44 | ) | (74 | ) | 157 | (5 | ) | — | — | (62 | ) | 9 | 143 | 124 | ||||||||||||||||||||||||||
Loss attributable to noncontrolling interest impact | 124 | (7 | ) | 8 | — | (145 | ) | (1 | ) | — | 12 | — | (9 | ) | ||||||||||||||||||||||||||
After tax and noncontrolling interest impact | (930 | ) | 116 | (254 | ) | 7 | 150 | 454 | 103 | (4 | ) | 143 | (215 | ) | ||||||||||||||||||||||||||
Diluted loss per share impact | $ | (8.78 | ) | $ | 1.09 | $ | (2.40 | ) | $ | 0.07 | $ | 1.42 | $ | 4.29 | $ | 0.97 | $ | (0.04 | ) | $ | 1.35 | $ | (2.03 | ) |
Year Ended January 28, 2012 | ||||||||||||||||||||||||||||||||||||||||
millions, except per share data | GAAP | Domestic Pension Expense | Closed Store Reserve, Store Impairments and Severance | Mark-to-Market Losses | Gain on Sales of Assets | Hurricane Losses | Goodwill Impairment | Tax Matters | Discontinued Operations | As Adjusted | ||||||||||||||||||||||||||||||
Cost of sales, buying and occupancy impact | $ | 30,966 | $ | — | $ | (130 | ) | $ | — | $ | — | $ | — | $ | — | — | $ | — | $ | 30,836 | ||||||||||||||||||||
Selling and administrative impact | 10,664 | (74 | ) | (124 | ) | — | — | (12 | ) | — | — | — | 10,454 | |||||||||||||||||||||||||||
Depreciation and amortization impact | 853 | — | (8 | ) | — | — | — | — | — | — | 845 | |||||||||||||||||||||||||||||
Impairment charges impact | 649 | — | (98 | ) | — | — | — | (551 | ) | — | — | — | ||||||||||||||||||||||||||||
Gain on sales of assets impact | (64 | ) | — | — | — | 33 | — | — | — | — | (31 | ) | ||||||||||||||||||||||||||||
Operating loss impact | (1,501 | ) | 74 | 360 | — | (33 | ) | 12 | 551 | — | — | (537 | ) | |||||||||||||||||||||||||||
Other loss impact | (2 | ) | — | — | 6 | — | — | — | — | — | 4 | |||||||||||||||||||||||||||||
Income tax expense impact | (1,369 | ) | (28 | ) | (134 | ) | (2 | ) | 13 | (5 | ) | — | 1,819 | — | 294 | |||||||||||||||||||||||||
Loss from discontinued operations, net of tax impact | (27 | ) | — | — | — | — | — | — | — | 27 | — | |||||||||||||||||||||||||||||
Loss attributable to noncontrolling interest impact | 7 | — | (1 | ) | (1 | ) | — | — | — | — | — | 5 | ||||||||||||||||||||||||||||
After tax and noncontrolling interest impact | (3,140 | ) | 46 | 225 | 3 | (20 | ) | 7 | 551 | 1,819 | 27 | (482 | ) | |||||||||||||||||||||||||||
Diluted loss per share impact | $ | (29.40 | ) | $ | 0.43 | $ | 2.10 | $ | 0.03 | $ | (0.19 | ) | $ | 0.07 | $ | 5.16 | $ | 17.03 | $ | 0.25 | $ | (4.52 | ) |
Domestic Operations | |||
Operating income per statement of income | $ | 2,271 | |
Plus depreciation and amortization | 1,004 | ||
Less gain on sale of assets/businesses | (82 | ) | |
Before excluded items | 3,193 | ||
Vice Chairman separation expense | 8 | ||
Visa/MasterCard settlement | (36 | ) | |
Merger transaction costs | — | ||
Legal reserve - AIG Annuity Insurance Co., et al. v. Sears Roebuck | 74 | ||
Restructuring charges | 9 | ||
Adjusted EBITDA as defined | $ | 3,248 |