Attached files

file filename
EX-99.3 - EX-99.3 - NORDSTROM INCd540114dex993.htm
EX-99.2 - EX-99.2 - NORDSTROM INCd540114dex992.htm
8-K - FORM 8-K - NORDSTROM INCd540114d8k.htm

Exhibit 99.1

 

LOGO

 

FOR RELEASE:

   INVESTOR CONTACT:    Rob Campbell

May 16, 2013 at 1:05 p.m. PT

      Nordstrom, Inc.
      (206) 233-6550
   MEDIA CONTACT:    Colin Johnson
      Nordstrom, Inc.
      (206) 303-3036

Nordstrom Reports First Quarter 2013 Earnings;

Affirms Full-Year EPS Guidance

SEATTLE, Wash. (May 16, 2013) – Nordstrom, Inc. (NYSE: JWN) today reported earnings per diluted share of $0.73 for the first quarter ended May 4, 2013, representing a 4.3 percent increase from $0.70 for the same quarter last year. Net earnings were $145 million compared with $149 million for the same quarter last year.

Total Company net sales of $2.7 billion for the first quarter increased 4.8 percent compared with net sales of $2.5 billion during the same period in fiscal 2012. Total Company same-store sales increased 2.7 percent compared with the same period in fiscal 2012, on top of last year’s same-store sales increase of 8.5 percent.

First quarter performance was consistent with the lower end of the Company’s expectations as lower than planned sales volume was mitigated by the Company’s management of inventory and expenses. While in the first two months of the quarter the Company experienced particularly soft sales trends in seasonal merchandise and geographically in the Northeast, Mid-Atlantic and Midwest regions, overall sales trends showed improvement in April.

The Company continues to expect annual earnings per diluted share consistent with the previous outlook of $3.65 to $3.80. This reflects full-year same-store sales increases of 3 to 5 percent and incorporates the performance of the first quarter. It also includes the impact of share repurchases in the first quarter, which is expected to increase earnings per diluted share by approximately $0.05.

FIRST QUARTER SUMMARY

 

   

Nordstrom same-store sales, which consist of the full-line and Direct businesses, increased 3.1 percent. Top-performing merchandise categories included Cosmetics, Women’s Apparel and Handbags. Women’s Apparel outpaced the multi-channel average for the third consecutive quarter.

 

   

Full-line same-store sales were flat compared with last year’s same-store sales increase of 5.6 percent. The Northern California and Southwest regions were the top-performing geographic areas relative to the first quarter of 2012.

 

   

Direct continued to generate strong sales growth with an increase of 25 percent in the first quarter on top of last year’s increase of 44 percent.

 

   

Nordstrom Rack net sales increased $58 million, or 10 percent, compared with the same period in fiscal 2012, reflecting 16 new store openings since the first quarter of fiscal 2012. Same-store sales increased 0.8 percent for the Rack on top of last year’s same-store sales increase of 6.8 percent.

 

   

Gross profit, as a percentage of net sales, decreased 50 basis points compared with the same period in fiscal 2012. The decrease reflected higher occupancy costs related to the accelerated Rack store expansion, combined with lower than planned sales volume. The decrease was also due to higher expenses associated with the growth in the Fashion Rewards program.

 

   

Ending inventory per square foot increased 5.9 percent compared with the same period in fiscal 2012. This outpaced sales per square foot growth of 2.3 percent for the quarter and was attributable to the planned investment in pack and hold inventory at Nordstrom Rack.


   

Selling, general and administrative expenses, as a percentage of net sales, increased 14 basis points compared with the same period in fiscal 2012. The increase included incremental costs related to the planned entry into Canada and accelerated Rack store expansion, coupled with a $10 million reduction in the reserve for bad debt taken in the first quarter of 2012. The Company continued to invest in technology and e-commerce to support its accelerated online growth.

 

   

Earnings before interest and taxes of $275 million decreased 1.8 percent compared to $280 million for the same quarter last year.

 

   

During the quarter, the Company repurchased 3.0 million shares for $166 million. A total of $1.0 billion remains under existing share repurchase board authorizations. The actual number and timing of future share repurchases, if any, will be subject to market and economic conditions and applicable Securities and Exchange Commission rules.

 

   

Return on invested capital (ROIC) for the 12 months ended May 4, 2013 of 14.0 percent increased from 13.1 percent in the prior 12-month period. A reconciliation of this non-GAAP financial measure to the closest GAAP measure is included below.

FINANCIAL STATEMENT RECLASSIFICATIONS

Beginning in the first quarter of 2013, Nordstrom reclassified amounts in its financial statements to reflect the way the Company views and measures its business. As the Company continues to execute its long-term growth strategy and make investments across operating segments, aligning expenses with the associated benefits enhances the ability to evaluate segment performance. These reclassifications did not impact net earnings, earnings per share, financial position or cash flows.

The Company reclassified Fashion Rewards expenses and technology expenses between our Retail Business and Credit segment. In addition, the Company previously presented bad debt expense associated with finance charges and fees as part of selling, general and administrative expenses. The Company now presents this as a reduction of credit card revenue. For additional detail, see the Form 8-K filed on May 16, 2013 and the Investor Relations section of the Company’s corporate website at http://investor.nordstrom.com.

EXPANSION UPDATE

Nordstrom opened the following stores in the first quarter of 2013:

 

Location    Store Name   

Square

Footage

(000’s)

   Timing        

Nordstrom Rack

           

Boston, Massachusetts

   The Newbry    39    March 14   

Upland, California

   Colonies Crossroads    35    March 14   

Ann Arbor, Michigan

   Arborland Center    30    April 18   

Lake Orion, Michigan

   Baldwin Commons    35    April 18   

Washington, D.C.

   L Street    34    April 18     

Additionally, today the Company opened Rack stores in Alabama, Maine and Maryland.


FISCAL YEAR 2013 OUTLOOK

The Company’s earnings per diluted share expectations for fiscal 2013 are unchanged. The Company’s expectations for fiscal 2013, shown in comparison to the reclassified 53-week fiscal 2012 where applicable, are as follows:

 

    

Prior Outlook

 

Current Outlook

Total sales

   4.5 to 6.5 percent increase   4 to 6 percent increase

Same-store sales

   3.5 to 5.5 percent increase   3 to 5 percent increase

Credit card revenues1

   $0 to $5 million increase   $0 to $5 million increase

Gross profit (%)

   10 to 30 basis point decrease   10 to 30 basis point decrease

Selling, general and administrative expenses (%)1

   0 to 10 basis point decrease   0 to 10 basis point decrease

Interest expense, net

   $5 million decrease   $5 million decrease

Effective tax rate

   39.0 percent   39.0 percent

Earnings per diluted share, excluding the impact of any future share repurchases

   $3.65 to $3.80   $3.65 to $3.80

Diluted shares outstanding

   Approximately 203 million   Approximately 200 million

 

1

Impacted by financial statement reclassifications as described above. These reclassifications did not result in a change to the current outlook relative to the prior outlook.

The 53rd week in fiscal 2012 creates a timing shift in the 4-5-4 calendar for fiscal 2013 that is expected to impact comparisons of performance to the prior year. Same-store sales are compared with the first 52 weeks of 2012. In 2013, the Anniversary Sale, which is the Company’s largest sale event of the year, will occur in the second quarter, while in fiscal 2012 it overlapped the second and third quarters.

The Company is providing the following view of quarterly trends, relative to annual fiscal 2013 expectations:

 

            Compared to Annual Fiscal 2013
Guidance Range
     

Annual Fiscal

2013 Guidance

    

    Second Quarter

    2013

    

Second Half    

2013    

Same-store sales

   3 to 5 percent increase          Above      Below    

Earnings per diluted share

   3 to 7 percent increase          Above      Below    

CONFERENCE CALL INFORMATION

The Company’s senior management will host a conference call to discuss first quarter 2013 results and 2013 outlook at 4:45 p.m. Eastern Daylight Time today. To listen to the live call online and view the speakers’ slides and Performance Summary document, visit the Investor Relations section of the Company’s corporate website at http://investor.nordstrom.com. An archived webcast with the speakers’ slides and Performance Summary document will be available in the Earnings section for one year. Interested parties may also dial 415-228-4850 (passcode: NORD). A telephone replay will be available beginning approximately one hour after the conclusion of the call by dialing 203-369-0544 (a passcode is not required) until the close of business on May 23, 2013.

ABOUT NORDSTROM

Nordstrom, Inc. is one of the nation’s leading fashion specialty retailers. Founded in 1901 as a shoe store in Seattle, today Nordstrom operates 248 stores in 33 states, including 117 full-line stores, 127 Nordstrom Racks, two Jeffrey boutiques, one treasure&bond store and one clearance store. Nordstrom also serves customers through Nordstrom.com and through its catalogs. Additionally, the Company operates in the online private sale marketplace through its subsidiary HauteLook. Nordstrom, Inc.’s common stock is publicly traded on the NYSE under the symbol JWN.

Certain statements in this news release contain or may suggest “forward-looking” information (as defined in the Private Securities Litigation Reform Act of 1995) that involve risks and uncertainties, including, but not limited to, anticipated financial outlook for the fiscal year ending February 1, 2014, anticipated annual same-store sales rate, anticipated Return on Invested Capital, anticipated store openings and trends in our operations. Such statements are based upon the current beliefs and expectations of the company’s management and are subject to significant risks and uncertainties. Actual future results may differ materially from historical results or current expectations depending upon factors including, but not limited to: successful execution of our growth strategy, including expansion into new markets, technological investments and acquisitions, our ability to realize the anticipated benefits from such growth initiatives, and the timely completion of construction associated with newly planned stores, relocations and


remodels, all of which may be impacted by the financial health of third parties; our ability to manage the transformation of our business/financial model as we increase our investments in growth opportunities, including our online business and our ability to manage related organizational changes; our ability to maintain relationships with our employees and to effectively attract, develop and retain our future leaders; effective inventory management, disruptions in our supply chain and our ability to control costs; the impact of any systems failures, cybersecurity and/or security breaches, including any security breach that results in the theft, transfer or unauthorized disclosure of customer, employee or company information or our compliance with information security and privacy laws and regulations in the event of such an incident; successful execution of our information technology strategy; efficient and proper allocation of our capital resources; our ability to safeguard our reputation and maintain our vendor relationships; the impact of economic and market conditions and the resultant impact on consumer spending patterns; our ability to respond to the business environment, fashion trends and consumer preferences, including changing expectations of service and experience in stores and online; the effectiveness of planned advertising, marketing and promotional campaigns in the highly competitive retail industry; weather conditions, natural disasters, health hazards, national security or other market disruptions, or the prospects of these events and the impact on consumer spending patterns; our compliance with applicable banking related laws and regulations impacting our ability to extend credit to our customers, employment laws and regulations, certain international laws and regulations, other laws and regulations applicable to us, including the outcome of claims and litigation and resolution of tax matters, and ethical standards; impact of the current regulatory environment and financial system and health care reforms; compliance with debt covenants, availability and cost of credit, changes in interest rates, and trends in personal bankruptcies and bad debt write-offs; and the timing and amounts of share repurchases by the company, if any, or any share issuances by the company, including issuances associated with option exercises or other matters. Our SEC reports, including our Form 10-K for the fiscal year ended February 2, 2013, contain other information on these and other factors that could affect our financial results and cause actual results to differ materially from any forward-looking information we may provide. The company undertakes no obligation to update or revise any forward-looking statements to reflect subsequent events, new information or future circumstances.


NORDSTROM, INC.

CONSOLIDATED STATEMENTS OF EARNINGS

(unaudited; amounts in millions, except per share amounts)

 

     Quarter Ended  
     5/4/13       4/28/12   

Net sales

           $     2,657                $     2,535    

Credit card revenues

     92          90    
  

 

 

    

 

 

 

Total revenues

     2,749          2,625    

Cost of sales and related buying and occupancy costs

     (1,673)         (1,584)   

Selling, general and administrative expenses

     (801)         (761)   
  

 

 

    

 

 

 

Earnings before interest and income taxes

     275          280    

Interest expense, net

     (39)         (40)   
  

 

 

    

 

 

 

Earnings before income taxes

     236          240    

Income tax expense

     (91)         (91)   
  

 

 

    

 

 

 

Net earnings

           $ 145                $ 149    
  

 

 

    

 

 

 

Earnings per share:

     

Basic

           $ 0.74                $ 0.72    

Diluted

           $ 0.73                $ 0.70    

Weighted-average shares outstanding:

     

Basic

     195.6          207.3    

Diluted

     199.0          211.4    


NORDSTROM, INC.

CONSOLIDATED BALANCE SHEETS

(unaudited; amounts in millions)

 

             5/4/13                  2/2/13                  4/28/12      
  

 

 

    

 

 

    

 

 

 

Assets

        

Current assets:

        

Cash and cash equivalents

           $     1,190                    $     1,285                    $     1,647        

Accounts receivable, net

     2,087              2,129              2,008        

Merchandise inventories

     1,485              1,360              1,372        

Current deferred tax assets, net

     226              227              215        

Prepaid expenses and other

     84              80              79        
  

 

 

    

 

 

    

 

 

 

Total current assets

     5,072              5,081              5,321        

Land, buildings and equipment (net of accumulated depreciation of $4,164, $4,064 and $3,865)

     2,624              2,579              2,472        

Goodwill

     175              175              175        

Other assets

     264              254              290        
  

 

 

    

 

 

    

 

 

 

Total assets

           $ 8,135                    $ 8,089                    $ 8,258        
  

 

 

    

 

 

    

 

 

 

Liabilities and Shareholders’ Equity

        

Current liabilities:

        

Accounts payable

           $ 1,206                    $ 1,011                    $ 1,176        

Accrued salaries, wages and related benefits

     230              404              232        

Other current liabilities

     856              804              793        

Current portion of long-term debt

     7              7              6        
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     2,299              2,226              2,207        

Long-term debt, net

     3,119              3,124              3,137        

Deferred property incentives, net

     482              485              503        

Other liabilities

     347              341              328        

Commitments and contingencies

        

Shareholders’ equity:

        

Common stock, no par value: 1,000 shares authorized; 195.0, 197.0 and 208.6 shares issued and outstanding

     1,698              1,645              1,557        

Retained earnings

     235              315              570        

Accumulated other comprehensive loss

     (45)             (47)             (44)       
  

 

 

    

 

 

    

 

 

 

Total shareholders’ equity

     1,888              1,913              2,083        
  

 

 

    

 

 

    

 

 

 

Total liabilities and shareholders’ equity

           $ 8,135                    $ 8,089                    $ 8,258        
  

 

 

    

 

 

    

 

 

 


NORDSTROM, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited; amounts in millions)

 

    Quarter Ended  
 

 

 

 
            5/4/13                 4/28/12      
 

 

 

   

 

 

 

Operating Activities

   

Net earnings

          $ 145                   $ 149        
Adjustments to reconcile net earnings to net cash provided by operating activities:    

Depreciation and amortization expenses

    109             101        

Amortization of deferred property incentives and other, net

    (16)            (18)       

Deferred income taxes, net

    (11)            -        

Stock-based compensation expense

    17             13        

Tax benefit from stock-based compensation

    6             13        

Excess tax benefit from stock-based compensation

    (7)            (14)       

Provision for bad debt expense

    14             9        

Change in operating assets and liabilities:

   

Accounts receivable

    8             (2)       

Merchandise inventories

    (143)            (204)       

Prepaid expenses and other assets

    (5)            2        

Accounts payable

    141             203        

Accrued salaries, wages and related benefits

    (174)              (156)       

Other current liabilities

    54             33        

Deferred property incentives

    16             21        

Other liabilities

    7             9        
 

 

 

   

 

 

 

Net cash provided by operating activities

    161             159        
 

 

 

   

 

 

 

Investing Activities

   

Capital expenditures

    (149)            (98)       

Change in restricted cash

    -             200        

Change in credit card receivables originated at third parties

    20             17        

Other, net

    (2)            -        
 

 

 

   

 

 

 

Net cash (used in) provided by investing activities

    (131)            119        
 

 

 

   

 

 

 

Financing Activities

   

Principal payments on long-term borrowings

    (2)            (502)       

Increase in cash book overdrafts

    75             48        

Cash dividends paid

    (59)            (56)       

Payments for repurchase of common stock

      (174)            (57)       

Proceeds from issuances under stock compensation plans

    31             47        

Excess tax benefit from stock-based compensation

    7             14        

Other, net

    (3)            (2)       
 

 

 

   

 

 

 

Net cash used in financing activities

    (125)            (508)       
 

 

 

   

 

 

 

Net decrease in cash and cash equivalents

    (95)            (230)       

Cash and cash equivalents at beginning of period

    1,285               1,877        
 

 

 

   

 

 

 

Cash and cash equivalents at end of period

          $   1,190                   $   1,647        
 

 

 

   

 

 

 


NORDSTROM, INC.

STATEMENTS OF EARNINGS BY BUSINESS

(unaudited; dollar and share amounts in millions)

Retail Business

Our Retail business includes our Nordstrom branded full-line stores and website, our Nordstrom Rack stores, and our other retail channels including HauteLook, our Jeffrey stores and our treasure&bond store. It also includes unallocated corporate center expenses. The following table summarizes the results of our Retail business for the quarter ended May 4, 2013 compared with the quarter ended April 28, 2012:

 

    

    Quarter    

    Ended    

    5/4/13    

         % of sales1         

    Quarter    

    Ended    

    4/28/12    

         % of sales1      
  

 

 

    

 

 

    

 

 

    

 

 

 

Net sales

       $   2,657              100.0%                $   2,535              100.0%        

Cost of sales and related buying and occupancy costs

       (1,672)             (62.9%)               (1,583)             (62.4%)       
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross profit

     985              37.1%              952              37.6%        

Selling, general and administrative expenses

     (754)             (28.4%)             (719)             (28.4%)       
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before interest and income taxes

     231              8.7%              233              9.2%        

Interest expense, net

     (33)             (1.2%)             (34)             (1.3%)       
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before income taxes

       $   198              7.5%                $   199              7.8%        
  

 

 

    

 

 

    

 

 

    

 

 

 

1Subtotals and totals may not foot due to rounding.


NORDSTROM, INC.

STATEMENTS OF EARNINGS BY BUSINESS

(unaudited; dollar and share amounts in millions)

Credit

Our Credit business earns finance charges, interchange fees, late fees and other revenue through operation of the Nordstrom private label and Nordstrom VISA credit cards. The following tables summarize the results of our Credit business for the quarter ended May 4, 2013 compared with the quarter ended April 28, 2012:

 

         Quarter Ended    
    

 

 

 
     5/4/13         4/28/12    
    

 

 

      

 

 

 

Credit card revenues

         $ 92                  $ 90        

Occupancy, selling, general and administrative expenses

       (48)               (43)       
    

 

 

      

 

 

 

Earnings before interest and income taxes

       44                47        

Interest expense

       (6)               (6)       
    

 

 

      

 

 

 

Earnings before income taxes

         $ 38                  $ 41        
    

 

 

      

 

 

 
         Quarter Ended    
    

 

 

 
     5/4/13    4/28/12
    

 

 

      

 

 

 

Allowance at beginning of period

         $ 85                  $ 115        

Bad debt provision

       14                9        

Write-offs

       (21)               (26)       

Recoveries

       7                7        
    

 

 

      

 

 

 

Allowance at end of period

         $ 85                  $ 105        
    

 

 

      

 

 

 

Annualized net write-offs as a percentage of average credit card receivables

       2.8%                4.0%        

Annualized net write-offs (including finance charges and fees) as a percentage of average credit card receivables

       3.3%                4.7%        
     5/4/13    4/28/12

30+ days delinquent as a percentage of ending credit card receivables

       1.7%                2.3%        

Allowance as a percentage of ending credit card receivables

       4.1%                5.2%        


NORDSTROM, INC.

RETURN ON INVESTED CAPITAL (NON-GAAP FINANCIAL MEASURE)

(unaudited; dollar and share amounts in millions)

We believe ROIC is a useful financial measure for investors in evaluating the efficiency and effectiveness of our use of capital and believe ROIC is an important component of shareholders’ return over the long term. In addition, we incorporate ROIC in our executive incentive measures. For the 12 fiscal months ended May 4, 2013, ROIC increased to 14.0% compared with 13.1% for the 12 fiscal months ended April 28, 2012.

ROIC is not a measure of financial performance under generally accepted accounting principles (“GAAP”) and should be considered in addition to, and not as a substitute for, return on assets, net earnings, total assets or other financial measures prepared in accordance with GAAP. Our method of determining non-GAAP financial measures may differ from other companies and therefore may not be comparable to those used by other companies. The financial measure calculated under GAAP which is most directly comparable to ROIC is return on assets. The following is a reconciliation of ROIC to return on assets:

 

     12 fiscal months ended  
  

 

 

 
             5/4/13                  4/28/12      

Net earnings

           $ 732                    $ 687        

Add: income tax expense

     450              431        

Add: interest expense

     160              141        
  

 

 

    

 

 

 

Earnings before interest and income tax expense

     1,342              1,259        

Add: rent expense

     111              83        

Less: estimated depreciation on capitalized operating leases1

     (59)             (44)       
  

 

 

    

 

 

 

Net operating profit

     1,394              1,298        

Estimated income tax expense2

     (531)             (500)       
  

 

 

    

 

 

 

Net operating profit after tax

           $ 863                    $ 798        
  

 

 

    

 

 

 

Average total assets3

           $ 8,175                    $ 8,119        

Less: average non-interest-bearing current liabilities4

       (2,303)               (2,104)       

Less: average deferred property incentives3

     (491)             (506)       

Add: average estimated asset base of capitalized operating leases5

     777              589        
  

 

 

    

 

 

 

Average invested capital

           $ 6,158                    $ 6,098        
  

 

 

    

 

 

 

Return on assets

     8.9%              8.5%        

ROIC

     14.0%              13.1%        

 

1 

Capitalized operating leases is our best estimate of the asset base we would record for our leases that are classified as operating if they had met the criteria for a capital lease, or we had purchased the property. Asset base is calculated as described in footnote 5 below.

2 

Based upon our effective tax rate multiplied by the net operating profit for the 12 fiscal months ended May 4, 2013 and April 28, 2012.

3 

Based upon the trailing 12-month average.

4 

Based upon the trailing 12-month average for accounts payable, accrued salaries, wages and related benefits, and other current liabilities.

5 

Based upon the trailing 12-month average of the monthly asset base, which is calculated as the trailing 12-months rent expense multiplied by eight. The multiple of eight times rent expense is a commonly used method of estimating the asset base we would record for our capitalized operating leases described in footnote 1.


NORDSTROM, INC.

ADJUSTED DEBT TO EBITDAR (NON-GAAP FINANCIAL MEASURE)

(unaudited; amounts in millions)

Adjusted Debt to EBITDAR is one of our key financial metrics, and we believe that our debt levels are best analyzed using this measure. Our goal is to manage debt levels to maintain our current investment-grade credit rating and operate with an efficient capital structure. In evaluating our debt levels, this measure provides a reflection of our credit worthiness that could impact our credit rating and cost of capital. We also have a debt covenant that requires an adjusted debt to EBITDAR leverage ratio of less than four times. As of May 4, 2013 and April 28, 2012, our Adjusted Debt to EBITDAR was 2.1.

Adjusted Debt to EBITDAR is not a measure of financial performance under GAAP and should be considered in addition to, and not as a substitute for, debt to net earnings, net earnings, debt or other financial measures prepared in accordance with GAAP. Our method of determining non-GAAP financial measures may differ from other companies and therefore may not be comparable to those used by other companies. The financial measure calculated under GAAP which is most directly comparable to Adjusted Debt to EBITDAR is debt to net earnings. The following is a reconciliation of our Adjusted Debt to EBITDAR to debt to net earnings:

 

     20131      20121  
  

 

 

    

 

 

 

Debt

           $ 3,126                    $ 3,143        

Add: estimated capitalized operating lease liability2

     890              667        

Less: fair value hedge adjustment included in long-term debt

     (57)             (69)       
  

 

 

    

 

 

 

Adjusted Debt

           $ 3,959                    $   3,741        
  

 

 

    

 

 

 

Net earnings

     732              687        

Add: income tax expense

     450              431        

Add: interest expense, net

     158              139        
  

 

 

    

 

 

 

Earnings before interest and income taxes

     1,340              1,257        

Add: depreciation and amortization expenses

     438              386        

Add: rent expense

     111              83        

Add: non-cash acquisition-related charges

     9              22        
  

 

 

    

 

 

 

EBITDAR

           $   1,898                    $ 1,748        
  

 

 

    

 

 

 

Debt to Net Earnings

     4.3              4.6        

Adjusted Debt to EBITDAR

     2.1              2.1        

 

1 

The components of Adjusted Debt are as of May 4, 2013 and April 28, 2012, while the components of EBITDAR are for the 12 months ended May 4, 2013 and April 28, 2012.

2 

Based upon the estimated lease liability as of the end of the period, calculated as the trailing 12-months rent expense multiplied by eight. The multiple of eight times rent expense is a commonly used method of estimating the debt we would record for our leases that are classified as operating if they had met the criteria for a capital lease, or we had purchased the property.


NORDSTROM, INC.

FREE CASH FLOW (NON-GAAP FINANCIAL MEASURE)

(unaudited; amounts in millions)

Free Cash Flow is one of our key liquidity measures, and in conjunction with GAAP measures, provides investors with a meaningful analysis of our ability to generate cash from our business. For the quarter ended May 4, 2013, Free Cash Flow decreased to $48 compared with $70 for the quarter ended April 28, 2012.

Free Cash Flow is not a measure of financial performance under GAAP and should be considered in addition to, and not as a substitute for, operating cash flows or other financial measures prepared in accordance with GAAP. Our method of determining non-GAAP financial measures may differ from other companies and therefore may not be comparable to those used by other companies. The financial measure calculated under GAAP which is most directly comparable to Free Cash Flow is net cash provided by operating activities. The following is a reconciliation of Free Cash Flow to net cash provided by operating activities:

 

     Quarter Ended  
  

 

 

 
     5/4/13      4/28/12  
  

 

 

    

 

 

 

Net cash provided by operating activities

         $ 161                  $ 159        

Less: capital expenditures

         (149)             (98)       

Less: cash dividends paid

     (59)             (56)       

Add: change in credit card receivables originated at third parties

     20              17        

Add: change in cash book overdrafts

     75              48        
  

 

 

    

 

 

 

Free Cash Flow

         $ 48                  $ 70        
  

 

 

    

 

 

 

Net cash (used in) provided by investing activities

         $ (131)                 $ 119        

Net cash used in financing activities

         $ (125)                 $     (508)